Item 9A. Controls and Procedures
ITEM 9A. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls and procedures (as such term is defined in Rule 13a-15(e) and 15d-15(e) under the Exchange Act) that are designed to ensure that information required to be disclosed in our reports under the Exchange Act is processed, recorded, summarized and reported within the time periods specified in the SEC’s rules and regulations and that such information is accumulated and communicated to management, including ESRT's Chief Executive Officer and Principal Financial Officer, as appropriate, to allow for timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management is required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.
As of December 31, 2021, the end of the period covered by this Report, we carried out an evaluation, under the supervision and with the participation of ESRT management, including ESRT's Chief Executive Officer and Principal Financial Officer, regarding the effectiveness of our disclosure controls and procedures at the end of the period covered by this Report. Based on the foregoing, ESRT's Chief Executive Officer and Principal Financial Officer concluded, as of that time, that our disclosure controls and procedures were effective in ensuring that information required to be disclosed by us in reports filed or submitted under the Exchange Act (i) is processed, recorded, summarized and reported within the time periods specified in the SEC’s rules and forms and (ii) is accumulated and communicated to our management, including ESRT's Chief Executive Officer and Principal Financial Officer, as appropriate to allow for timely decisions regarding required disclosure.
Changes in Internal Control Over Financial Reporting
No significant changes to our internal control over financial reporting were identified in connection with the evaluation referenced above that occurred during the period covered by this report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
(a) Management's Report on Internal Control Over Financial Reporting
Management of Empire State Realty OP, L.P. is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in the Securities Exchange Act of 1934 Rule 13(a)-15(f). Under the supervision and with the participation of our management, including our Chief Executive Officer and Principal Financial Officer, we conducted an evaluation of the effectiveness of our internal control over financial reporting as of December 31, 2021 as required by the Securities Exchange Act of 1934 Rule 13(a)-15(c). In making this assessment, we used the criteria set forth in the framework in Internal Control–Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (the "COSO criteria"). Based on our evaluation under the COSO criteria, our management concluded that our internal control over financial reporting was effective as of December 31, 2021 to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external reporting purposes in accordance with U.S. generally accepted accounting principles.
55
Ernst & Young LLP, an independent registered public accounting firm that audited our Financial Statements included in this Annual Report, has issued an attestation report on our internal control over financial reporting as of December 31, 2021, which appears in paragraph (b) of this Item 9A.
(b) Attestation report of the independent registered public accounting firm
Report of Independent Registered Public Accounting Firm
To the Partners of Empire State Realty OP, L.P.
Opinion on Internal Control Over Financial Reporting
We have audited Empire State Realty OP, L.P.’s internal control over financial reporting as of December 31, 2021, based on criteria established in Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) (the COSO criteria). In our opinion, Empire State Realty OP, L.P. (the Operating Partnership) maintained, in all material respects, effective internal control over financial reporting as of December 31, 2021, based on the COSO criteria .
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the 2021 consolidated financial statements of the Operating Partnership and our report dated February 25, 2022 expressed an unqualified opinion thereon.
Basis for Opinion
The Operating Partnership’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting included in the accompanying Management's Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Operating Partnership’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Operating Partnership in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects.
Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and Limitations of Internal Control Over Financial Reporting
A company’s internal control over financial reporting is a process designed 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. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ Ernst & Young LLP
New York, New York
February 25, 2022
56
ITEM 9B. OTHER INFORMATION
None.
ITEM 9C. DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTIONS
Not applicable.
PART III
ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
We are managed by Empire State Realty Trust, Inc. in its capacity as our sole general partner. The information required by Item 10 will be set forth in Empire State Realty Trust, Inc.'s definitive proxy statement for its 2022 Annual Meeting of Stockholders (which is scheduled to be held on May 12, 2022), to be filed pursuant to Regulation 14A under the Securities and Exchange Act of 1934, as amended, or the ESRT Proxy Statement, and is incorporated herein by reference.
ITEM 11. EXECUTIVE COMPENSATION
We are managed by Empire State Realty Trust, Inc. in its capacity as our sole general partner. The information required by Item 11 will be set forth in the ESRT Proxy Statement and is incorporated herein by reference.
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
The information required by Item 12 will be set forth in the ESRT Proxy Statement and is incorporated herein by reference.
The information under Item 5 of this Form 10-K under the heading “Securities Authorized For Issuance Under Equity Compensation Plans” is incorporated herein by reference.
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE
The information required by Item 13 will be set forth in the ESRT Proxy Statement and is incorporated herein by reference.
ITEM 14. PRINCIPAL ACCOUNTING FEES AND SERVICES
The information required by Item 14 will be set forth in the ESRT Proxy Statement and is incorporated herein by reference.
PART IV
ITEM 15. EXHIBITS, FINANCIAL STATEMENTS AND SCHEDULES
(a) The following documents are filed as part of this report:
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.
Schedule III-Real Estate and Accumulated Depreciation as of December 31, 2021 on page F-41.
Schedules other than those listed are omitted as they are not applicable or the required or equivalent information has been included in the financial statements or notes thereto.
57
(b) The exhibits required by Item 601 of Regulation S-K ( § 229.601 of this chapter) are listed below:
Exhibit Index
Exhibit No. Description
3.1
Certificate of Limited Partnership of Empire State Realty OP, L.P.
3.2
Amended and Restated Agreement of Limited Partnership of Empire State Realty OP, L.P., dated October 1, 2013, incorporated by reference to Exhibit 10.1 to Empire State Realty Trust, Inc.'s Form 10-Q filed with the SEC on November 12, 2013.
3.3
Amendment No. 1 to the Amended and Restated Agreement of Limited Partnership of Empire State Realty OP, L.P., dated August 26, 2014, incorporated by reference to Exhibit 10.1 to the Registrant’s Form 8-K filed with the SEC on August 26, 2014.
3.4
Amendment No. 2 to the Amended and Restated Agreement of Limited Partnership of Empire State Realty OP, L.P., dated December 6, 2019, incorporated by reference to Exhibit 10.1 to the Registrant’s Form 8-K filed with the SEC on December 12, 2019.
4.1
Description of Securities of Empire State Realty OP, L.P. Registered under Section 12 of the Securities Exchange Act of 1934, as Amended
4.2
Indenture, dated August 12, 2014, by and among Empire State Realty OP, L.P., as issuer, Empire State Realty Trust, Inc., and Wilmington Trust, National Association, as trustee, incorporated by reference to Exhibit 4.1 to the Registrant’s Form 8-K filed with the SEC on August 12, 2014.
4.3
Form of Global Note representing Empire State Realty OP, L.P.’s 2.625% Exchangeable Senior Notes due 2019 (included in Exhibit 4.2).
10.1
Contribution Agreement among Empire Realty Trust, Inc., Empire Realty Trust, L.P. and certain members of the Malkin Group listed on the signature pages thereto, dated November 28, 2011, incorporated by reference to Exhibit 10.8 to Empire State Realty Trust, Inc.'s Form S-11 (Registration No. 333-179485), filed with the SEC on February 13, 2012.
10.2
Amended and Restated Contribution Agreement among Empire Realty Trust, Inc., Empire Realty Trust, L.P. and certain entities affiliated with the Helmsley estate listed on the signature pages thereto, dated July 2, 2012, incorporated by reference to Exhibit 10.11 to Amendment No. 7 to Empire State Realty Trust, Inc.'s Form S-11 (Registration No. 333-179485), filed with the SEC on September 19, 2013.
10.3
Form of Contribution Agreement among Empire Realty Trust, Inc., Empire Realty Trust, L.P. and each of the private existing entities that contributed properties in the consolidation, incorporated by reference to Exhibit 10.10 to Empire State Realty Trust, Inc.'s Form S-11 (Registration No. 333-179485), filed with the SEC on February 13, 2012.
10.4
Form of Contribution Agreement among Empire State Realty Trust, Inc., Empire Realty OP, L.P. and each of the public existing entities that contributed properties in the consolidation, incorporated by reference to Exhibit 10.11 to Empire State Realty Trust, Inc.'s Form S-11 (Registration No. 333-179485), filed with the SEC on February 13, 2012.
10.5
Representation, Warranty and Indemnity Agreement among Empire Realty Trust, Inc., Empire Realty Trust, L.P., Anthony E. Malkin, Cynthia M. Blumenthal and Scott D. Malkin, dated November 28, 2011, incorporated by reference to Exhibit 10.13 to Empire State Realty Trust, Inc.'s Form S-11 (Registration No. 333-179485), filed with the SEC on February 13, 2012.
10.6
Form of Merger Agreement among Empire Realty Trust, Inc., Empire Realty Trust, L.P. and each of the predecessor management companies, incorporated by reference to Exhibit 10.12 to Empire State Realty Trust, Inc.'s Form S-11 (Registration No. 333-179485), filed with the SEC on February 13, 2012.
10.7+
First Amended and Restated Empire State Realty Trust, Inc. Empire State Realty OP, L.P. 2013 Equity Incentive Plan (as amended and restated as of April 4, 2016), incorporated by reference to Exhibit 10.10 to the Registrant's Form 10-Q filed with the SEC on May 5, 2016.
10.8
Registration Rights Agreement among Empire State Realty Trust, Inc. and the persons named therein, dated October 7, 2013, incorporated by reference to Exhibit 10.2 to Empire State Realty Trust, Inc.'s Form 10-Q filed with the SEC on November 12, 2013.
10.9
Tax Protection Agreement among Empire State Realty Trust, Inc., Empire State Realty OP, L.P., and the parties named therein, dated October 7, 2013, incorporated by reference to Exhibit 10.3 to Empire State Realty Trust, Inc.'s Form 10-Q filed with the SEC on November 12, 2013.
58
10.10
Indemnification Agreement among Empire State Realty Trust, Inc. and Peter L. Malkin, dated October 7, 2013, incorporated by reference to Exhibit 10.4 to Empire State Realty Trust, Inc.'s Form 10-Q filed with the SEC on November 12, 2013.
10.11
Indemnification Agreement among Empire State Realty Trust, Inc. and Anthony E. Malkin, dated October 7, 2013, incorporated by reference to Exhibit 10.5 to Empire State Realty Trust, Inc.'s Form 10-Q filed with the SEC on November 12, 2013.
10.13
Indemnification Agreement among Empire State Realty Trust, Inc. and Thomas P. Durels, dated October 7, 2013, incorporated by reference to Exhibit 10.7 to Empire State Realty Trust, Inc.'s Form 10-Q filed with the SEC on November 12, 2013.
10.14
Indemnification Agreement among Empire State Realty Trust, Inc. and Thomas N. Keltner, Jr., dated October 7, 2013, incorporated by reference to Exhibit 10.8 to Empire State Realty Trust, Inc.'s Form 10-Q filed with the SEC on November 12, 2013.
10.15
Indemnification Agreement among Empire State Realty Trust, Inc. and Christina Chiu, dated April 20, 2020 incorporated by reference to Exhibit 10.4 to the Registrant's Form 10-Q filed with the SEC on May 6, 2020.
10.16
Form of Empire State Realty Trust, Inc. Independent Director Indemnification Agreement, incorporated by reference to Exhibit 10.22 to Empire State Realty Trust's Form 10-K filed with the SEC on February 28, 2018.
10.17+
Amended and Restated Employment Agreement between Empire State Realty Trust, Inc. and Anthony E. Malkin, dated April 5, 2016, incorporated by reference to Exhibit 10.32 to the Registrant's Form 10-Q filed with the SEC on May 5, 2016.
10.18
Change in Control Severance Agreement between Empire State Realty Trust, Inc. and Christina Chiu, dated April 13, 2020 incorporated by reference to Exhibit 10.5 to the Registrant's Form 10-Q filed with the SEC on May 6, 2020.
10.19+
Amended and Restated Change in Control Severance Agreement between Empire State Realty Trust, Inc. and Thomas N. Keltner, Jr., dated April 5, 2016, incorporated by reference to Exhibit 10.34 to the Registrant's Form 10-Q filed with the SEC on May 5, 2016.
10.20+
Amended and Restated Change in Control Severance Agreement between Empire State Realty Trust, Inc. and Thomas P. Durels, dated April 5, 2016, incorporated by reference to Exhibit 10.35 to the Registrant's Form 10-Q filed with the SEC on May 5, 2016.
10.22
Note Purchase Agreement, dated March 27, 2015, among Empire State Realty OP, L.P., Empire State Realty Trust, Inc. and the purchasers named therein, incorporated by reference to Exhibit 10.1 to the Registrant's Form 8-K filed with the SEC on March 30, 2015.
10.23
Registration Rights Agreement among Empire State Realty Trust, Inc. and the persons named therein, dated July 15, 2014, incorporated by reference to Exhibit 10.4 to the Registrant's Form 8-K filed with the SEC on July 21, 2014.
10.24
Registration Rights Agreement, dated August 12, 2014, by and among Empire State Realty OP, L.P., Empire State Realty Trust, Inc. and Goldman, Sachs & Co., incorporated by reference to Exhibit 10.1 to the Registrant’s Form 8-K filed with the SEC on August 12, 2014.
10.25
Form of Asset and Property Management Agreement, incorporated by reference to Exhibit 10.18 to Amendment No. 6 to Empire State Realty Trust, Inc.'s Form S-11 (Registration No. 333-179485), filed with the SEC on September 6, 2013.
10.26
Form of Services Agreement, incorporated by reference to Exhibit 10.19 to Amendment No. 6 to Empire State Realty Trust, Inc.'s Form S-11 (Registration No. 333-179485), filed with the SEC on September 6, 2013.
10.27
Amended and Restated Credit Agreement dated August 29, 2017 among Empire State Realty OP, L.P., as borrower, Empire State Realty Trust, Inc., Bank of America, N.A., as administrative agent, and the lenders and L/C issuers party hereto, Wells Fargo Bank, National Association and Capital One, National Association, as co-syndication agents, Merrill Lynch, Pierce, Fenner & Smith Incorporated and Wells Fargo Securities, LLC, as joint bookrunners and the other lenders party thereto, incorporated by reference to Exhibit 10.1 to the Registrant's Form 8-K filed with SEC on September 05, 2017.
10.28
Note Purchase Agreement, dated December 13, 2017, among Empire State Realty OP, L.P., Empire State Realty Trust, Inc. and the purchasers named therein, incorporated by reference to Exhibit 10.1 to the Registrant's Form 8-K filed with the SEC on December 14, 2017.
10. 29 +
Amended and Restated Employment Agreement between Empire State Realty Trust, Inc. and Anthony E. Malkin, dated October 6 2021, incorporated by reference to Exhibit 10.1 to the Registrant's Form 8-K filed with the SEC on October 6, 2021.
10.30+
Empire State Realty Trust, Inc. Empire State Realty OP, L.P. 2019 Equity Incentive Plan, incorporated by reference to Exhibit A to the Company's Definitive Proxy Statement filed with the SEC on April 4, 2019.
59
10.31+
Form of Restricted Stock Agreement (Time Based), incorporated by reference to Exhibit 99.1 to the Registration Statement on Form S-8 (Registration No. 333-231544), filed with the SEC on May 16, 2019.
10.32+
Form of LTIP Agreement (Performance- Based), incorporated by reference to Exhibit 99.2 to the Registration Statement on Form S-8 (Registration No. 333-231544), filed with the SEC on May 16, 2019.
10.33+
Form of LTIP Agreement (Time-Based), incorporated by reference to Exhibit 99.3 to the Registration Statement on Form S-8 (Registration No. 333-231544), filed with the SEC on May 16, 2019.
10.34
Empire State Realty OP, L.P.,Empire State Realty Trust, Inc. $100,000,000 3.61% Series G Senior Notes due March 17, 2032, $75,000,000 3.73% Series H Senior Notes due March 17, 2035 Note Purchase Agreement dated March 17, 2020 incorporated by reference to Exhibit 10.1 to the Registrant’s Form 8-K filed with the SEC on March 23, 2020.
10.35
Credit Agreement Dated as of March 19, 2020 among Empire State Realty OP, L.P., as Borrower, Empire State Realty Trust, Inc., Wells Fargo Bank, National Association, as Administrative Agent, and The Lenders Party Hereto, Capital One, National Association, as Syndication Agent, U.S. Bank National Association and Truist Bank as Documentation Agents, Wells Fargo Securities, LLC, as Sole Bookrunner, Wells Fargo Securities, LLC, Capital One, National Association, U.S. Bank National Association and Suntrust Robinson Humphrey, Inc., as Joint Lead Arrangers incorporated by reference to Exhibit 10.2 to the Registrant’s Form 8-K filed with the SEC on March 23, 2020.
10.36
First Amendment to Credit Agreement, dated as of March 19, 2020 (this “Amendment”), to that certain Amended and Restated Credit Agreement referenced below, is among Empire State Realty Trust, Inc., a Maryland corporation (the “Parent”), Empire State Realty OP, L.P. (the “Borrower”), the Subsidiary Guarantors party hereto, the Lenders party hereto, Bank of America, N.A. (“Bank of America”), as Administrative Agent, and Bank of America, Wells Fargo Bank, National Association and Capital One, National Association, as L/C Issuers incorporated by reference to Exhibit 10.1 to the Registrant’s Form 8-K filed with the SEC on March 23, 2020.
10.37
First Amended and Restated Empire State Realty Trust, Inc. Empire State Realty OP, L.P. 2019 Equity Incentive Plan As Amended and Restated as of July 13, 2020 incorporated by reference to Exhibit 10.6 to Empire State Realty Trust, Inc. Form 10-Q filed with the SEC on August 10, 2020.
10.38
Second Amendment to Credit Agreement dated March 31, 2021, among Empire State Realty OP, L.P., as borrower, Empire State Realty Trust, Inc., the subsidiary guarantor parties thereto, Bank of America, N.A., as administrative agent, and the lenders and letter of credit issuers party thereto, incorporated by reference to Exhibit 10.1 to the Registrant 's Form 8-K filed with the SEC on April 1, 2021.
10.39+
Form of LTIP Agreement (Executive Officer, Time Based) incorporated by reference to Exhibit 10.1 to the Empire State Realty OP, L.P. Form 10-Q filed with the SEC on August 5, 2021.
10.40+
Form of LTIP Agreement (Executive Officer, Performance Based) incorporated by reference to Exhibit 10.1 to the Empire State Realty OP, L.P. Form 10-Q filed with the SEC on August 5, 2021.
10.41+
Form of LTIP Agreement (Executive Officer or Director, Immediate Vest) incorporated by reference to Exhibit 10.1 to the Empire State Realty OP, L.P. Form 10-Q filed with the SEC on August 5, 2021.
10.42+
Form of LTIP Agreement (Director, Time-Based) incorporated by reference to Exhibit 10.1 to the Empire State Realty OP, L.P. Form 10-Q filed with the SEC on August 5, 2021.
21.1*
Subsidiaries of Registrant
23.1*
Consent of Ernst & Young LLP
31.1*
Certification of Chief Executive Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2*
Certification of Principal Financial Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1*
Certification of Chief Executive Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2*
Certification of Principal Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS* XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.
101.SCH* XBRL Taxonomy Extension Schema Document
101.CAL* XBRL Taxonomy Extension Calculation Document
101.DEF* XBRL Taxonomy Extension Definitions Document
101.LAB* XBRL Taxonomy Extension Labels Document
101.PRE* XBRL Taxonomy Extension Presentation Document
60
104* Cover Page Interactive Data File (formatted as inline XBRL with applicable taxonomy extension information contained in Exhibits 101.)
99.1
Articles of Amendment and Restatement of Empire State Realty Trust, Inc., incorporated by reference to Exhibit 3.1 to Amendment No. 8 to Empire State Realty Trust, Inc.'s Form S-11 (Registration No.333-179485), filed with the SEC on September 27, 2013.
99.2
Third Amended and Restated Bylaws of Empire State Realty Trust, Inc., incorporated by reference to Exhibit 3.1 to the Registrant's Form 8-K filed with the SEC on March 7, 2019.
Notes:
* Filed herewith.
+ Indicates management contract or compensatory plan or arrangement required to be filed or incorporated by reference as an exhibit to this Form 10-K pursuant to Item 15(b) of Form 10-K.
ITEM 16. FORM 10-K SUMMARY
None.
61
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Exchange Act, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
EMPIRE STATE REALTY OP, L.P.
By: Empire State Realty Trust, Inc., its general partner
Date: February 25, 2022 By: /s/ Anthony E. Malkin
Chairman, President and Chief Executive Officer
Date: February 25, 2022 By: /s/ Christina Chiu
Executive Vice President and Chief Financial Officer
(Principal Financial Officer)
Date: February 25, 2022 By: /s/ Stephen V. Horn
Senior Vice President, Chief Accounting Officer
(Principal Accounting Officer)
Pursuant to the requirements of the Exchange Act, this report has been signed below by the following persons on behalf of Empire State Realty Trust, Inc., as general partner of the registrant and in the capacities and on the dates indicated.
Signature Title Date
/s/ Anthony E. Malkin Chairman of the Board of Directors, President and Chief Executive Officer February 25, 2022
Anthony E. Malkin
(Principal Executive Officer)
/s/ Christina Chiu
Executive Vice President and Chief Financial Officer
(Principal Financial Officer)
February 25, 2022
Christina Chiu
/s/ Stephen V. Horn Senior Vice President, Chief Accounting Officer February 25, 2022
Stephen V. Horn (Principal Accounting Officer)
/s/ Leslie D. Biddle Director February 25, 2022
Leslie D. Biddle
/s/ Thomas J. DeRosa Director February 25, 2022
Thomas J. DeRosa
/s/ Steven J. Gilbert Lead Independent Director February 25, 2022
Steven J. Gilbert
/s/ S. Michael Giliberto Director February 25, 2022
S. Michael Giliberto
/s/ Patricia S. Han Director February 25, 2022
Patricia S. Han
/s/ Grant H. Hill Director February 25, 2022
Grant H. Hill
/s/ R. Paige Hood Director February 25, 2022
R. Paige Hood
/s/ James D. Robinson IV Director February 25, 2022
James D. Robinson IV
62
EMPIRE STATE REALTY OP, L.P.
INDEX TO FINANCIAL STATEMENTS
PAGE
Report of Independent Registered Public Accounting Firm (PCAOB ID: 42 )
F- 1
Consolidated Balance Sheets as of December 31, 2021 and 2020 F- 3
Consolidated Statements of Operations for the years ended December 31, 2021, 2020 and 2019 F- 4
Consolidated Statements of Comprehensive Income (Loss) for the years ended December 31, 2021, 2020 and 2019 F- 5
Consolidated Statements of Capital for the years ended December 31, 2021, 2019 and 2020 F- 6
Consolidated Statements of Cash Flows for the years ended December 31, 2021, 2020 and 2019 F- 7
Notes to Consolidated Financial Statements F- 9
Financial Statement Schedule:
Schedule III - Real Estate and Accumulated Depreciation F- 41
63
Report of Independent Registered Public Accounting Firm
To the Partners of Empire State Realty OP, L.P.
Opinion on the Financial Statements:
We have audited the accompanying consolidated balance sheets of Empire State Realty OP, L.P. (the Operating Partnership) as of December 31, 2021 and 2020, the related consolidated statements of operations, comprehensive income (loss), capital and cash flows for each of the three years in the period ended December 31, 2021, and the related notes and financial statement schedule listed in the Index at Item 15(a) (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Operating Partnership at December 31, 2021 and 2020, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2021, in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Operating Partnership's internal control over financial reporting as of December 31, 2021, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework), and our report dated February 25, 2022, expressed an unqualified opinion thereon.
Basis for Opinion :
These financial statements are the responsibility of the Operating Partnership’s management. Our responsibility is to express an opinion on the Operating Partnership’s financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Operating Partnership in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective or complex judgments. The communication of the critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
F-1
Valuation of goodwill - observatory
Description of the matter At December 31, 2021, the Company’s goodwill related to the observatory reporting unit was $227.5 million as disclosed in Note 4 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.
Given COVID-19’s material impact on observatory operations in 2021, the Company determined that interim impairment evaluations of goodwill were necessary for the observatory reporting unit and engaged a third-party valuation specialist to perform valuation procedures. Similarly, the Company performed its annual impairment testing as of October 1, 2021.
Auditing management’s goodwill impairment tests were complex due to the highly judgmental nature of the assumptions used. The fair value estimates were sensitive to significant assumptions such as revenue and cost projections, the weighted average cost of capital, and income tax considerations, which are affected by expectations about future market and economic conditions.
How we addressed the matter in our audit We obtained an understanding, evaluated the design, and tested the operating effectiveness of controls over the Company’s goodwill impairment process, including controls over management’s review of the significant assumptions described above.
To test the implied fair value of the Company’s observatory reporting unit, we performed audit procedures that included, among other procedures, assessing the methodologies and testing the significant assumptions and underlying data used by the Company. We utilized internal valuation specialists in assessing the fair value methodologies applied and evaluating the reasonableness of certain assumptions selected by management. We compared the significant assumptions used by management to current industry and economic trends, recent historical performance, and other relevant factors, and performed sensitivity analyses of significant assumptions to evaluate the changes in the fair value of the observatory reporting unit that would result from changes in the assumptions.
/s/ Ernst & Young LLP
We have served as the Operating Partnership’s auditor since 2010.
New York, New York
February 25, 2022
F-2
Empire State Realty OP, L.P.
Consolidated Balance Sheets
(amounts in thousands, except unit and per unit amounts)
ASSETS December 31, 2021 December 31, 2020
Commercial real estate properties, at cost:
Land $ 336,278 $ 201,196
Development costs 8,131 7,966
Building and improvements 3,156,508 2,924,804
3,500,917 3,133,966
Less: accumulated depreciation ( 1,072,938 ) ( 941,612 )
Commercial real estate properties, net 2,427,979 2,192,354
Cash and cash equivalents
423,695 526,714
Restricted cash
50,943 41,225
Tenant and other receivables 18,647 21,541
Deferred rent receivables 224,922 222,508
Prepaid expenses and other assets
76,549 77,182
Deferred costs, net
202,437 203,853
Acquired below market ground leases, net
336,904 344,735
Right of use assets
28,892 29,104
Goodwill
491,479 491,479
Total assets $ 4,282,447 $ 4,150,695
LIABILITIES AND CAPITAL
Liabilities:
Mortgage notes payable, net $ 948,769 $ 775,929
Senior unsecured notes, net 973,373 973,159
Unsecured term loan facilities, net 388,223 387,561
Unsecured revolving credit facility — —
Accounts payable and accrued expenses 120,810 103,203
Acquired below market leases, net 24,941 31,705
Ground lease liabilities 28,892 29,104
Deferred revenue and other liabilities 84,358 88,319
Tenants’ security deposits 28,749 30,408
Total liabilities 2,598,115 2,419,388
Commitments and contingencies
Capital:
Private perpetual preferred units:
Series 2019 preferred units, $ 13.52 per unit liquidation preference, 4,664,038 and 4,664,038 issued and outstanding in 2021 and 2020, respectively
21,936 21,936
Series 2014 preferred units, $ 16.62 per unit liquidation preference, 1,560,360 issued and outstanding in 2021 and 2020
8,004 8,004
Series PR operating partnership units:
ESRT partners' capital ( 2,812,138 and 2,852,787 general partner operating partnership units and 167,404,876 and 168,712,617 limited partner operating partnership units outstanding at December 31, 2021 and 2020, respectively)
998,128 1,055,249
Limited partners' interests ( 79,819,914 and 80,355,297 limited partner operating partnership units outstanding at December 31, 2021 and 2020, respectively)
649,157 648,543
Series ES operating partnership units ( 22,321,357 and 23,677,975 limited partner operating partnership units outstanding at December 31, 2021 and 2020, respectively)
( 4,058 ) ( 1,348 )
Series 60 operating partnership units ( 5,884,770 and 6,424,567 limited partner operating partnership units outstanding at December 31, 2021 and 2020, respectively)
( 1,395 ) ( 721 )
Series 250 operating partnership units ( 2,970,766 and 3,255,480 limited partner operating partnership units outstanding at December 31, 2021 and 2020, respectively)
( 692 ) ( 356 )
Total Empire State Realty OP, L.P.'s capital 1,671,080 1,731,307
Non-controlling interest in other partnerships 13,252 —
Total capital 1,684,332 1,731,307
Total liabilities and capital $ 4,282,447 $ 4,150,695
The accompanying notes are an integral part of these financial statements
F-3
Empire State Realty OP, L.P.
Consolidated Statements of Operations
(amounts in thousands, except per unit amounts)
For the Year Ended December 31,
2021 2020 2019
Revenues:
Rental revenue $ 559,690 $ 563,071 $ 586,414
Observatory revenue 41,474 29,057 128,769
Lease termination fees 16,230 9,416 4,352
Third-party management and other fees 1,219 1,225 1,254
Other revenue and fees 5,481 6,459 10,554
Total revenues 624,094 609,228 731,343
Operating expenses:
Property operating expenses 126,986 136,141 174,977
Ground rent expenses 9,326 9,326 9,326
General and administrative expenses 55,947 62,244 61,063
Observatory expenses 23,206 23,723 33,767
Real estate taxes 119,967 121,923 115,916
Impairment charges 7,723 6,204 —
Depreciation and amortization 201,806 191,006 181,588
Total operating expenses 544,961 550,567 576,637
Total operating income
79,133 58,661 154,706
Other income (expense):
Interest income 704 2,637 11,259
Interest expense ( 94,394 ) ( 89,907 ) ( 79,246 )
Loss on early extinguishment of debt ( 214 ) ( 86 ) —
IPO litigation expense — ( 1,165 ) —
Income (loss) before income taxes ( 14,771 ) ( 29,860 ) 86,719
Income tax benefit (expense) 1,734 6,971 ( 2,429 )
Net income (loss) ( 13,037 ) ( 22,889 ) 84,290
Private perpetual preferred unit distributions ( 4,201 ) ( 4,197 ) ( 1,743 )
Net loss attributable to non-controlling interest in other partnerships 17 — —
Net income (loss) attributable to common unitholders $ ( 17,221 ) $ ( 27,086 ) $ 82,547
Total weighted average units:
Basic 277,420 283,826 297,798
Diluted 277,420 283,837 297,798
Earnings (loss) per unit:
Basic $ ( 0.06 ) $ ( 0.10 ) $ 0.27
Diluted $ ( 0.06 ) $ ( 0.10 ) $ 0.27
The accompanying notes are an integral part of these financial statements
F-4
Empire State Realty OP, L.P.
Consolidated Statements of Comprehensive Income (Loss)
(amounts in thousands)
For the Year Ended December 31,
2021 2020 2019
Net income (loss) $ ( 13,037 ) $ ( 22,889 ) $ 84,290
Other comprehensive income (loss):
Unrealized gain (loss) on valuation of interest rate swap agreements 348 ( 19,322 ) ( 21,813 )
Amount reclassified into interest expense 11,653 8,870 1,231
Other comprehensive income (loss) 12,001 ( 10,452 ) ( 20,582 )
Comprehensive income (loss) ( 1,036 ) ( 33,341 ) 63,708
The accompanying notes are an integral part of these financial statements
F-5
Empire State Realty OP, L.P.
Consolidated Statements of Capital
(amounts in thousands)
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 Non-controlling Interest in Other Partnerships Total Capital
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 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
Issuance of private perpetual preferred in exchange for OP units 54 789 — — ( 97 ) ( 800 ) 43 11 — — — — — —
Conversion of operating partnership units and Class B shares to ESRT Partner's Capital — — 6,807 29,863 ( 3,751 ) ( 29,803 ) ( 2,175 ) ( 92 ) ( 601 ) 22 ( 280 ) 10 — —
Repurchases of common units — — ( 17,279 ) ( 143,713 ) — — — — — — — — — ( 143,713 )
Equity compensation — — 143 921 2,815 24,574 — — — — — — — 25,495
Distributions — ( 4,197 ) — ( 37,181 ) — ( 16,247 ) — ( 5,264 ) — ( 1,435 ) — ( 723 ) — ( 65,047 )
Net income (loss) — 4,197 — ( 16,712 ) — ( 7,043 ) — ( 2,356 ) — ( 650 ) — ( 325 ) — ( 22,889 )
Other comprehensive loss — — — ( 6,449 ) — ( 2,718 ) — ( 909 ) — ( 251 ) — ( 125 ) — ( 10,452 )
Balance at December 31, 2020 6,224 29,940 171,565 1,055,249 80,355 648,543 23,678 ( 1,348 ) 6,424 ( 721 ) 3,255 ( 356 ) — 1,731,307
Issuance of private perpetual preferred in exchange for OP units — — — — — — — — — — — — — —
Conversion of operating partnership units and Class B shares to ESRT Partner's Capital — — 3,498 10,426 ( 1,317 ) ( 10,643 ) ( 1,357 ) 105 ( 540 ) 73 ( 285 ) 39 — —
Repurchases of common units — — ( 4,887 ) ( 46,704 ) — — — — — — — — — ( 46,704 )
Contributions to consolidated joint venture interests — — — — — — — — — — — — 13,269 13,269
Equity compensation — — 41 513 782 19,747 — — — — — — — 20,260
Distributions — ( 4,201 ) — ( 18,110 ) — ( 7,121 ) — ( 2,382 ) — ( 632 ) — ( 318 ) — ( 32,764 )
Net income (loss) — 4,201 — ( 10,711 ) — ( 4,513 ) — ( 1,429 ) — ( 379 ) — ( 189 ) ( 17 ) ( 13,037 )
Other comprehensive income — — — 7,465 3,144 996 264 132 — 12,001
Balance at December 31, 2021 6,224 $ 29,940 170,217 $ 998,128 79,820 $ 649,157 22,321 $ ( 4,058 ) 5,884 $ ( 1,395 ) 2,970 $ ( 692 ) $ 13,252 $ 1,684,332
The accompanying notes are an integral part of these financial statements
F-6
Empire State Realty OP, L.P.
Consolidated Statements of Cash Flows
(amounts in thousands)
For the Year Ended December 31,
2021 2020 2019
Cash Flows From Operating Activities
Net income (loss) $ ( 13,037 ) $ ( 22,889 ) $ 84,290
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depreciation and amortization 201,806 191,006 181,588
Impairment charges 7,723 6,204 —
Amortization of non-cash items within interest expense 10,862 9,482 7,328
Amortization of acquired above and below-market leases, net ( 5,896 ) ( 3,627 ) ( 7,311 )
Amortization of acquired below-market ground leases 7,831 7,831 7,831
Straight-lining of rental revenue ( 21,078 ) ( 5,238 ) ( 20,057 )
Equity based compensation 20,260 25,495 20,857
Settlement of derivative contract
— ( 20,281 ) ( 11,802 )
Loss on early extinguishment of debt
214 86 —
Increase (decrease) in cash flows due to changes in operating assets and liabilities:
Security deposits ( 1,052 ) ( 151 ) ( 27,243 )
Tenant and other receivables 2,894 3,881 4,015
Deferred leasing costs ( 16,090 ) ( 14,464 ) ( 30,895 )
Prepaid expenses and other assets 5,814 ( 11,730 ) ( 3,643 )
Accounts payable and accrued expenses ( 99 ) ( 3,305 ) 427
Deferred revenue and other liabilities 12,334 19,993 27,206
Net cash provided by operating activities 212,486 182,293 232,591
Cash Flows From Investing Activities
Short-term investments — — 400,000
Additions to building and improvements ( 95,037 ) ( 143,118 ) ( 250,256 )
Development costs ( 165 ) — —
Acquisition of real estate property ( 117,540 ) — —
Net cash (used in) provided by investing activities ( 212,742 ) ( 143,118 ) 149,744
The accompanying notes are an integral part of these financial statements
F-7
Empire State Realty OP, L.P.
Consolidated Statements of Cash Flows (continued)
(amounts in thousands)
For the Year Ended December 31,
2021 2020 2019
Cash Flows From Financing Activities
Proceeds from mortgage notes payable — 180,000 —
Repayment of mortgage notes payable ( 4,091 ) ( 3,938 ) ( 3,790 )
Proceeds from unsecured senior notes — 175,000 —
Repayment of unsecured senior notes — — ( 250,000 )
Proceeds from unsecured term loan — 175,000 —
Repayment of unsecured term loan — ( 50,000 ) —
Proceeds from unsecured revolving credit facility — 550,000 —
Repayment of unsecured revolving credit facility — ( 550,000 ) —
Deferred financing costs ( 9,486 ) ( 10,135 ) —
Repurchases of common units ( 46,704 ) ( 143,713 ) —
Private perpetual preferred unit distributions ( 4,201 ) ( 4,197 ) ( 1,743 )
Distributions ( 28,563 ) ( 60,850 ) ( 126,018 )
Net cash provided by (used in) financing activities ( 93,045 ) 257,167 ( 381,551 )
Net increase (decrease) in cash and cash equivalents and restricted cash ( 93,301 ) 296,342 784
Cash and cash equivalents and restricted cash—beginning of period 567,939 271,597 270,813
Cash and cash equivalents and restricted cash—end of period $ 474,638 $ 567,939 $ 271,597
Reconciliation of Cash and Cash Equivalents and Restricted Cash:
Cash and cash equivalents at beginning of period $ 526,714 $ 233,946 $ 204,981
Restricted cash at beginning of period
41,225 37,651 65,832
Cash and cash equivalents and restricted cash at beginning of period $ 567,939 $ 271,597 $ 270,813
Cash and cash equivalents at end of period $ 423,695 $ 526,714 $ 233,946
Restricted cash at end of period 50,943 41,225 37,651
Cash and cash equivalents and restricted cash at end of period $ 474,638 $ 567,939 $ 271,597
Supplemental disclosures of cash flow information:
Cash paid for interest $ 77,610 $ 75,416 $ 76,333
Interest capitalized $ — $ — $ 1,433
Cash paid for income taxes $ 644 $ 1,282 $ 1,766
Non-cash investing and financing activities:
Building and improvements included in accounts payable and accrued expenses $ 49,247 $ 58,057 $ 90,910
Write-off of fully depreciated assets 31,341 79,527 30,977
Derivative instruments at fair values included in accounts payable and accrued expenses
25,308 8,849 13,330
Conversion of operating partnership units and Class B shares to Class A shares 10,426 29,863 27,495
Issuance of Series 2019 private perpetual preferred in exchange for operating partnership units
— 789 21,147
Right of use assets — — 29,452
Ground lease liabilities — — 29,452
Debt assumed with the acquisition of real estate properties 177,453 — —
Contribution from other partnerships 13,269 — —
The accompanying notes are an integral part of these financial statements
F-8
Empire State Realty OP, L.P.
Notes to Consolidated Financial Statements
1. Description of Business and Organization
As used in these consolidated financial statements, unless the context otherwise requires, “we,” “us,” "our," and the "company,” mean Empire State Realty OP, L.P. and its consolidated subsidiaries.
Empire State Realty OP, L.P. is the entity through which Empire State Realty Trust, Inc. ("ESRT"), a self-administered and self-managed real estate investment trust, or REIT, conducts all of its business and owns (either directly or through subsidiaries) substantially all of its assets. We own, manage, operate, acquire and reposition office, retail and multifamily properties in Manhattan and the greater New York metropolitan area. Empire State Realty Trust, Inc.'s Class A common stock, par value $ 0.01 per share, is listed on the New York Stock Exchange under the symbol "ESRT." We were organized as a Delaware limited partnership on November 28, 2011.
ESRT as the sole general partner in our company, has responsibility and discretion in the management and control in our company, and our limited partners, in such capacity, have no authority to transact business for, or participate in the management activities of our company. As of December 31, 2021, ESRT owned approximately 60.5 % of our operating partnership units.
As of December 31, 2021, our total portfolio contained 10.1 million rentable square feet of office, retail and multifamily space. We owned 14 office properties (including three long-term ground leasehold interest) encompassing approximately 9.4 million rentable square feet of office space. Nine of these properties are located in the midtown Manhattan market and encompass in the aggregate approximately 7.6 million rentable square feet of office space, including the Empire State Building. Our Manhattan office properties also contain an aggregate of 0.5 million rentable square feet of premier retail space on their ground floor and/or lower levels. Our remaining five office properties are located in Fairfield County, Connecticut and Westchester County, New York, encompassing in the aggregate approximately 1.8 million rentable square feet. The majority of square footage for these five properties is located in densely populated metropolitan communities with immediate access to mass transportation. Additionally, we have entitled land at the Stamford Transportation Center in Stamford, Connecticut, adjacent to one of our office properties, that will support the development of an approximately 0.4 million rentable square foot office building and garage, which we refer to herein as Metro Tower. As of December 31, 2021, our portfolio also included four standalone retail properties located in Manhattan and two standalone retail properties located in the city center of Westport, Connecticut, encompassing 0.2 million rentable square feet in the aggregate. Additionally, at December 31, 2021, our portfolio included two multifamily properties totaling 625 units.
We have two entities that elected, together with ESRT, to be treated as taxable REIT subsidiaries, or TRSs, of ESRT. The TRSs, through several wholly owned limited liability companies, conduct third-party services businesses, which include the Empire State Building observatory, cleaning services, cafeteria, restaurant and health clubs, and asset and property management services.
2. Summary of Significant Accounting Policies
Basis of Presentation and Principles of Consolidation
The accompanying consolidated financial statements, have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”) and with the rules and regulations of the Securities and Exchange Commission (the "SEC"), represent our assets and liabilities and operating results. The consolidated financial statements include our accounts and our partially owned and wholly owned subsidiaries. All significant intercompany balances and transactions have been eliminated in consolidation.
We consolidate entities in which we have a controlling financial interest. In determining whether we have a controlling financial interest in a partially owned entity and the requirement to consolidate the accounts of that entity, we consider factors such as ownership interest, board representation, management representation, authority to make decisions, and contractual and substantive participating rights of the partners/members as well as whether the entity is a variable interest entity (“VIE”) and whether we are the primary beneficiary. The primary beneficiary of a VIE is the entity that has (i) the power to direct the activities that most significantly impact the entity's economic performance and (ii) the obligation to absorb losses of the VIE or the right to receive benefits from the VIE that could be significant to the VIE. The primary beneficiary is required to consolidate the VIE. We had no VIEs as of December 31, 2021 and 2020.
F-9
We will assess the accounting treatment for each investment we may have in the future. This assessment will include a review of each entity’s organizational agreement to determine which party has what rights and whether those rights are protective or participating. For all VIEs, we will review such agreements in order to determine which party has the power to direct the activities that most significantly impact the entity’s economic performance and benefit. In situations where we or our partner could approve, among other things, the annual budget, or leases that cover more than a nominal amount of space relative to the total rentable space at each property, we would not consolidate the investment as we consider these to be substantive participation rights that result in shared power of the activities that would most significantly impact the performance and benefit of such joint venture investment.
A non-controlling interest in a consolidated subsidiary is defined as the portion of the equity (net assets) in a subsidiary not attributable, directly or indirectly, to a parent. Non-controlling interests are required to be presented as a separate component of equity in the consolidated balance sheets and in the consolidated statements of income by requiring earnings and other comprehensive income to be attributed to controlling and non-controlling interests.
Accounting Estimates
The preparation of the consolidated financial statements in accordance with GAAP requires management to use estimates and assumptions that in certain circumstances affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities, and the reported revenues and expenses. Significant items subject to such estimates and assumptions include allocation of the purchase price of acquired real estate properties among tangible and intangible assets, determination of the useful life of real estate properties and other long-lived assets, valuation and impairment analysis of commercial real estate properties, goodwill, right-of-use-assets and other long-lived assets, estimate of tenant expense reimbursements, valuation of the allowance for doubtful accounts, and valuation of derivative instruments, ground lease liabilities, senior unsecured notes, mortgage notes payable, unsecured revolving credit and term loan facilities, and equity based compensation. These estimates are prepared using management’s best judgment, after considering past, current, and expected events and economic conditions. Actual results could differ from those estimates.
Revenue Recognition
Rental Revenue
Rental revenue includes base rents that each tenant pays in accordance with the terms of its respective lease and is reported on a straight-line basis over the non-cancellable term of the lease which includes the effects of rent steps and rent abatements under the leases. In general, we commence rental revenue recognition when the tenant takes possession of the leased space or controls the physical use of the leased space and the leased space is substantially ready for its intended use. We account for all of our leases as operating leases. Deferred rent receivables, including free rental periods and leasing arrangements allowing for increased base rent payments, are accounted for in a manner that provides an even amount of fixed lease revenues over the respective non-cancellable lease terms. Differences between rental income recognized and amounts due under the respective lease agreements are recognized as an increase or decrease to deferred rent receivables.
In addition to base rent, our tenants also generally will pay their pro rata share of increases in real estate taxes and operating expenses for the building over a base year. In some leases, in lieu of paying additional rent based upon increases in building operating expenses, the tenant will pay additional rent based upon increases in an index such as the Consumer Price Index over the index value in effect during a base year, or contain fixed percentage increases over the base rent to cover escalations.
For Coronavirus 2019 (“COVID-19”) pandemic related rent deferral agreements, we will generally elect to record rental revenue and a receivable during the deferral period.
We recognize rental revenue of acquired in-place above- and below-market leases at their fair values over the terms of the respective leases, including, for below-market leases, fixed option renewal periods, if any.
Lease termination fees are recognized when the fees are determinable, tenant vacancy has occurred, collectability is reasonably assured, we have no continuing obligation to provide services to such former tenants and the payment is not subject to any conditions that must be met or waived.
F-10
Observatory Revenue
Revenues from the sale of observatory tickets are recognized upon admission or ticket expirations. Deferred revenue related to unused and unexpired tickets as of December 31, 2021 and 2020 was $ 0.9 million and $ 0.8 million, respectively, and is included in deferred revenue and other liabilities on the consolidated balance sheets.
Gains on Sale of Real Estate
We record a gain on sale of real estate pursuant to provisions under Accounting Standards Codification (ASC) 610-20, Gains and Losses from the Derecognition of Nonfinancial Assets. Under ASC 610-20, we must first determine whether the transaction is a sale to a customer or non-customer. We do not sell real estate within the ordinary course of our business and therefore, expect that sale transactions will not be contracts with customers. We will next determine whether we would have a controlling financial interest in the property after the sale. If we determine that we do not have a controlling financial interest in the real estate, we would evaluate whether a contract exists under ASC 606 Revenue from Contracts with Customers and whether the buyer has obtained control of the asset that was sold. We recognize the full gain on sale of real estate when the derecognition criteria under ASC 610-20 have been met.
Third-Party Management and Other Fees
We earn revenue arising from contractual agreements with related party entities for asset and property management services. This revenue is recognized as the related services are performed under the respective agreements in place.
Other Revenues and Fees
Other revenues and fees includes parking income, legal, tax and insurance settlements, demand response energy use earnings and sales from our restaurant at the Empire State Building.
Advertising and Marketing Costs
Advertising and marketing costs are expensed as incurred. The expense for the years ended December 31, 2021, 2020, and 2019 was $ 7.9 million, $ 7.4 million and $ 9.7 million, respectively, and is included within operating expenses in our consolidated statements of operations.
Real Estate Properties and Related Intangible Assets
Land and buildings and improvements are recorded at cost less accumulated depreciation and amortization. The recorded cost includes cost of acquisitions, development and construction and tenant allowances and improvements. Expenditures for ordinary repairs and maintenance are charged to property operating expense as incurred. Significant replacements and betterments which improve or extend the life of the asset are capitalized. Tenant improvements which improve or extend the life of the asset are capitalized. If a tenant vacates its space prior to the contractual termination of its lease, the unamortized balance of any tenant improvements are written off if they are replaced or have no future value. For developed properties, direct and indirect costs that clearly relate to projects under development are capitalized. Costs include construction costs, professional services such as architectural and legal costs, capitalized interest and direct payroll costs. We begin capitalization when the project is probable. The assets relating to the project are stated at cost and are not depreciated. Once construction is completed and the assets are placed in service, the assets are reclassified to the appropriate asset class and depreciated in accordance with the useful lives as indicated below. Capitalization of interest ceases when the asset is ready for its intended use, which is generally near the date that a certificate of occupancy is obtained. Total capitalized interest for the year ended December 31, 2019 was $ 1.4 million. There was no capitalized interest for the years ended December 31, 2021 and 2020.
Depreciation and amortization are computed using the straight-line method for financial reporting purposes. Buildings and improvements are depreciated over the shorter of 39 years, the useful life, or the remaining term of any leasehold interest. Tenant improvement costs, which are included in building and improvements in the consolidated balance sheets, are depreciated over the shorter of (i) the related remaining lease term or (ii) the life of the improvement. Corporate and other equipment is depreciated over three to seven years .
Acquisitions of properties are accounted for utilizing the acquisition method and accordingly the purchase cost is allocated to tangible and intangible assets and liabilities based on their fair values. The fair value of tangible assets acquired is determined by valuing the property as if it were vacant, applying methods similar to those used by independent appraisers of
F-11
income-producing property. The resulting value is then allocated to land, buildings and improvements, and tenant improvements based on our determination of the fair value of these assets. The assumptions used in the allocation of fair values to assets acquired are based on our best estimates at the time of evaluation.
Fair value is assigned to above-market and below-market leases based on the difference between (a) the contractual amounts to be paid by the tenant based on the existing lease and (b) our estimate of current market lease rates for the corresponding in-place leases, over the remaining terms of the in-place leases. Capitalized above-market lease amounts are amortized as a decrease to rental revenue over the remaining terms of the respective leases. Capitalized below-market lease amounts are amortized as an increase to rental revenue over the remaining terms of the respective leases. If a tenant vacates its space prior to the contractual termination of the lease and no rental payments are being made on the lease, any unamortized balance of the related intangible will be written off.
The aggregate value of other acquired intangible assets consists of acquired ground leases and acquired in-place leases and tenant relationships. The fair value allocated to acquired in-place leases consists of a variety of components including, but not necessarily limited to: (a) the value associated with avoiding the cost of originating the acquired in-place leases (i.e. the market cost to execute a lease, including leasing commissions, if any); (b) the value associated with lost revenue related to tenant reimbursable operating costs estimated to be incurred during the assumed lease-up period (i.e. real estate taxes, insurance and other operating expenses); (c) the value associated with lost rental revenue from existing leases during the assumed lease-up period; and (d) the value associated with any other inducements to secure a tenant lease.
We assess the potential for impairment of our long-lived assets, including real estate properties, annually or whenever events occur or a change in circumstances indicate that the recorded value might not be fully recoverable. We determine whether impairment in value has occurred by comparing the estimated future undiscounted cash flows expected from the use and eventual disposition of the asset to its carrying value. If the undiscounted cash flows do not exceed the carrying value, the real estate is adjusted to fair value and an impairment loss is recognized. Assets held for sale are recorded at the lower of cost or fair value less costs to sell. During the fourth quarter 2021, we suspended debt service related to a $ 30 million mortgage secured by our property in Norwalk, Connecticut and we identified this action as an indicator of impairment. We concluded that the cost basis of the asset exceeds its fair value when considering our reduced holding period given our new intent to transfer property ownership to the lender. As such, we incurred a $ 7.7 million impairment charge. Our methodology to calculate the fair value of the property involved a combination of the discounted cash flow method, utilizing Level 3 unobservable inputs such as market capitalization rates obtained from external sources, and the market based approach utilizing recent sales comparables. We do not believe that the value of any of our other properties and intangible assets were impaired during the years ended December 31, 2021, 2020 and 2019.
Cash and Cash Equivalents
Cash and cash equivalents consist of cash on hand, government money markets, demand deposits with financial institutions and short-term liquid investments with original maturities of three months or less when purchased. Cash and cash equivalents held at major commercial banks may at times exceed the Federal Deposit Insurance Corporation limit. To date, we have not experienced any losses on our invested cash.
Restricted Cash
Restricted cash consists of amounts held for tenants in accordance with lease agreements such as security deposits and amounts held by lenders and/or escrow agents to provide for future real estate tax expenditures and insurance expenditures, tenant vacancy related costs and debt service obligations.
Short-term Investments
Short-term investments include time deposits with original maturities of greater than three months and remaining
maturities of less than one year.
Tenant and Other Receivables
Tenant and other receivables, other than deferred rent receivable, are generally expected to be collected within one year.
F-12
Deferred Leasing Costs
Deferred leasing costs consist of fees incurred to initiate and renew leases, are amortized on a straight-line basis over the related lease term and the expense is included in depreciation and amortization in our consolidated statements of income. Upon the early termination of a lease, unamortized deferred leasing costs are charged to expense.
Deferred Financing Costs
Fees and costs incurred to obtain long-term financing have been deferred and are amortized as a component of interest expense in our consolidated statements of income over the life of the respective long-term financing on the straight-line method which approximates the effective interest method. Unamortized deferred financing costs are expensed when the associated debt is refinanced or repaid before maturity. Costs incurred in seeking debt, which do not close, are expensed in the period in which it is determined that the financing will not close.
Equity Method Investments
We account for investments under the equity method of accounting where we do not have control but have the ability to exercise significant influence. Under this method, investments are recorded at cost, and the investment accounts are adjusted for our share of the entities’ income or loss and for distributions and contributions. Equity income (loss) is allocated based on the portion of the ownership interest that is controlled by us. The agreements may designate different percentage allocations among investors for profits and losses; however, our recognition of the entity’s income or loss generally follows the entity’s distribution priorities, which may change upon the achievement of certain investment return thresholds.
To the extent that we contributed assets to an entity, our investment in the entity is recorded at cost basis in the assets that were contributed to the entity. Upon contributing assets to an entity, we make a judgment as to whether the economic substance of the transaction is a sale. In accordance with the provisions of ASC 610-20, we will recognize a full gain on both the retained and sold portions of real estate contributed or sold to an entity by recognizing our new equity method investment interest at fair value.
To the extent that the carrying amount of these investments on our combined balance sheets is different than the basis reflected at the entity level, the basis difference would be amortized over the life of the related asset and included in our share of equity in net income of the entity.
On a periodic basis, we assess whether there are any indicators that the carrying value of our investments in entities may be impaired on an other than temporary basis. An investment is impaired only if management’s estimate of the fair value of the investment is less than the carrying value of the investment on an other than temporary basis. To the extent impairment has occurred, the loss shall be measured as the excess of the carrying value of the investment over the fair value of the investment.
As of December 31, 2021 and 2020, we had no equity method investments.
Goodwill
Goodwill is tested annually for impairment and is tested for impairment more frequently if events and circumstances indicate that the asset might be impaired. An impairment loss is recognized to the extent that the carrying amount, including goodwill, exceeds the reporting unit’s fair value and the implied fair value of goodwill is less than the carrying amount of that goodwill. Non-amortizing intangible assets, such as trade names and trademarks, are subject to an annual impairment test based on fair value and amortizing intangible assets are tested whenever events or changes in circumstances indicate that the carrying amount may not be recoverable.
In compliance with the requirements of authorities, we closed the Empire State Building observatory on March 16, 2020 due to the COVID-19 pandemic and it remained closed until the 86th floor observation deck was reopened on July 20, 2020. The 102nd observation deck was reopened on August 24, 2020. The closure of our observatory and subsequent reopening under international, national, and local travel restrictions and quarantines caused us during the quarter, and each subsequent quarters, to choose to perform an impairment test related to goodwill. We engaged a third-party valuation consulting firm to perform the valuation process. The analysis used a combination of the discounted cash flow method (a form of the income approach) utilizing Level 3 unobservable inputs and the guideline company method (a form of the market approach). Significant assumptions under the former included revenue and cost projections, weighted average cost of capital, long-term growth rate and income tax considerations while the latter included guideline company enterprise values, revenue multiples and
F-13
control premium rates. Our methodology to review goodwill impairment, which included a significant amount of judgment and estimates, provided a reasonable basis to determine whether impairment had occurred. Based upon the results of the goodwill impairment test of the stand-alone observatory reporting unit, which is after the intercompany rent expense paid to the Real Estate reporting unit, we determined that the fair value of the observatory reporting unit exceeded its carrying value by less than 15.0 %. Many of the factors employed in determining whether or not goodwill is impaired are outside of our control and it is reasonably likely that assumptions and estimates will change in future periods. We will continue to assess the impairment of the observatory reporting unit goodwill going forward and that continued assessment may again utilize a third-party valuation consulting firm.
Fair Value
Fair value is a market-based measurement, not an entity-specific measurement, and should be determined based on the assumptions that market participants would use in pricing the asset or liability. As a basis for considering market participant assumptions in fair value measurements, the FASB guidance establishes a fair value hierarchy that distinguishes between market participant assumptions based on market data obtained from sources independent of the reporting entity (observable inputs that are classified within levels one and two of the hierarchy) and the reporting entity's own assumptions about market participant assumptions (unobservable inputs classified within Level 3 of the hierarchy).
The methodologies used for valuing financial instruments have been categorized into three broad levels as follows:
Level 1 - Quoted prices in active markets for identical instruments.
Level 2 - Valuations based principally on other observable market parameters, including:
• 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).
Level 3 - Valuations based significantly on unobservable inputs, including:
• 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.
These levels form a hierarchy. We follow this hierarchy for our financial instruments measured or disclosed at fair value on a recurring and nonrecurring basis and other required fair value disclosures. The classifications are based on the lowest level of input that is significant to the fair value measurement.
We use the following methods and assumptions in estimating fair value disclosures for financial instruments.
Cash and cash equivalents, restricted cash, short term investments, tenant and other receivables, prepaid expenses and other assets, deferred revenue, tenant security deposits, accounts payable and accrued expenses carrying values approximate their fair values due to the short term maturity of these instruments.
The fair value of derivative instruments is determined using widely accepted valuation techniques, including discounted cash flow analysis on the expected cash flows of each derivative. Although the majority of the inputs used to value our derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with our derivatives utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by ourselves and our counterparties. The impact of such credit valuation adjustments, determined based on the fair value of each individual contract, was not significant to the overall valuation. As a result, all of our derivatives were classified as Level 2 of the fair value hierarchy.
The fair value of our mortgage notes payable, senior unsecured notes - Series A, B, C, D, E, F, G and H, and unsecured term loan facilities which are determined using Level 3 inputs, are estimated by discounting the future cash flows using current interest rates at which similar borrowings could be made to us.
F-14
Derivative Instruments
We are exposed to the effect of interest rate changes and manage these risks by following policies and procedures including the use of derivatives. To manage exposure to interest rates, derivatives are used primarily to fix the rate on debt based on floating-rate indices. We record all derivatives on the balance sheet at fair value. We incorporate credit valuation adjustments to appropriately reflect both our own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurements. We measure the credit risk of our derivative instruments that are subject to master netting agreements on a net basis by counterparty portfolio. For derivatives that qualify as cash flow hedges, we report the gain or loss on the derivative designated as a hedge as part of other comprehensive income (loss) and subsequently reclassify the gain or loss into income in the period that the hedged transaction affects income.
Income Taxes
We are generally not subject to federal and state income taxes as our taxable income or loss is reportable by our partners. Accordingly, no provision has been made for federal and state income taxes. ESRT has elected, together with ESRT Observatory TRS, L.L.C., our subsidiary which holds our observatory operations, to treat ESRT Observatory TRS, L.L.C. as a TRS. ESRT has elected, together with ESRT Holdings TRS, L.L.C., our subsidiary that holds our third party management, restaurant, cafeteria, health clubs and certain cleaning operations, to treat ESRT Holdings TRS, L.L.C. as a TRS. TRSs may participate in non-real estate activities and/or perform non-customary services for tenants and their operations are generally subject to regular corporate income taxes. Our TRSs account for their income taxes in accordance with GAAP, which includes an estimate of the amount of taxes payable or refundable for the current year and deferred tax liabilities and assets for the future tax consequences of events that have been recognized in our financial statements or tax returns. The calculation of the TRSs' tax provisions may require interpreting tax laws and regulations and could result in the use of judgments or estimates which could cause its recorded tax liability to differ from the actual amount due. Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. The TRSs periodically assess the realizability of deferred tax assets and the adequacy of deferred tax liabilities, including the results of local, state, or federal statutory tax audits or estimates and judgments used.
We apply provisions for measuring and recognizing tax benefits associated with uncertain income tax positions. Penalties and interest, if incurred, would be recorded as a component of income tax expense. As of December 31, 2021 and 2020, we do not have a liability for uncertain tax positions. As of December 31, 2021, the tax years ended December 31, 2018 through December 31, 2021 remain open for an audit by the Internal Revenue Service, state or local authorities.
Share-Based Compensation
Share-based compensation for market based equity awards is measured at the fair value of the award on the date of grant and recognized as an expense on a straight-line basis over the stated vesting period, which is generally three or four years, depending on retirement eligibility. Share-based compensation for time-based equity awards is measured at the fair value of the award on the date of grant and recognized as an expense on a straight-line basis over the shorter of (i) the stated vesting period, which is generally three, four or five years, or (ii) the period from the date of grant to the date the employee becomes retirement eligible, which may occur upon grant. An employee is retirement eligible when the employee attains the (i) age of 65 and (ii) has first completed ten years of continuous service with ESRT or its affiliates. During the second quarter of 2020, the Board approved changing the definition of retirement age from 60 to 65 starting with the grant awards issued in March 2020 under the 2019 Plan. Any forfeitures of share-based compensation awards are recognized as they occur.
The determination of fair value of these awards is subjective and involves significant estimates and assumptions including expected volatility of ESRT stock, expected dividend yield, expected term, and assumptions of whether these awards will achieve parity with other operating partnership units or achieve performance thresholds. We believe that the assumptions and estimates utilized are appropriate based on the information available to management at the time of grant.
Per Unit Data
Basic and diluted earnings per unit are computed based upon the weighted average number of shares outstanding during the respective period.
Segment Reporting
We have identified two reportable segments: (1) Real Estate and (2) observatory. Our real estate segment includes all activities related to the ownership, management, operation, acquisition, repositioning and disposition of our real estate assets. Our observatory segment operates the 86th and 102nd floor observatories at the Empire State Building. These two lines of
F-15
businesses are managed separately because each business requires different support infrastructures, provides different services and has dissimilar economic characteristics such as investments needed, stream of revenues and different marketing strategies. We account for intersegment sales and rent as if the sales or rent were to third parties, that is, at current market prices.
Recently Issued or Adopted Accounting Standards
During April 2020, the Financial Accounting Standards Board ("FASB") staff issued a question and answer document (the “Lease Modification Q&A”) focused on the application of lease accounting guidance to lease concessions provided as a result of the COVID-19 global pandemic. Under existing lease guidance, the entity would have to determine, on a lease by lease basis, if a lease concession was the result of a new arrangement reached with the tenant, which would be accounted for under the lease modification framework, or if a lease concession was under the enforceable rights and obligations that existed in the original lease, which would be accounted for outside the lease modification framework. The Lease Modification Q&A provides entities with the option to elect to account for lease concessions as though the enforceable rights and obligations existed in the original lease. This election is only available when total cash flows resulting from the modified lease are substantially similar to the cash flows in the original lease.
During March 2020, the FASB issued Accounting Standards Update ("ASU") 2020-04, Reference Rate Reform (Topic 848). ASU 2020-04 contains practical expedients for reference rate reform related activities that impact debt, leases, derivatives and other contracts. The guidance in ASU 2020-04 is optional and may be elected over time as reference rate reform activities occur. During the first quarter 2020, we elected to apply the hedge accounting expedients related to probability and the assessments of effectiveness for future LIBOR-indexed cash flows to assume that the index upon which future hedged transactions will be based matches the index on the corresponding derivatives. Application of these expedients preserves the presentation of derivatives consistent with past presentation. We continue to evaluate the impact of the guidance and may apply other elections as applicable as additional changes in the market occur.
Note 3. Acquisitions
On December 22, 2021, we acquired 90 % of two multifamily assets located in Manhattan, the Victory (561 10th Avenue) and 345 East 94th Street, previously owned by a joint venture of Fetner Properties and an institutional owner. The total transaction value was $ 307.0 million, inclusive of $ 134.0 million of debt on the Victory, that matures in 2033 and has an effective interest rate of 3.85 %, and $ 52.0 million of debt on 345 East 94th Street, that matures in 2030 and has an effective interest rate of 3.56 %. Fetner Properties retained a 10 % equity stake and continues to manage onsite operations. We will asset manage the properties and have control over all decision making through our voting interests in each entity. Additionally, we have the right to assume day-to-day management for no additional consideration. The fair value of the non-controlling interest retained by Fetner Properties was equivalent to 10 %, the equity stake they retained, of the gross purchase price less their pro-rata share of the debt assumed. The purchase price of the non-controlling interest is its fair value at the date of acquisition.
The Victory is a 417 unit, 45 -story apartment building at the corner of 10th Avenue and 41st Street near Hudson Yards. It is a participant in an extendable 421a tax abatement program. The Class A, 310,707 square feet asset offers a mix of studio, 1- and 2-bedroom units and a full suite of amenities including 24-hour concierge, fitness center with half-court basketball, resident lounge with outdoor terraces, roof deck and parking, as well as an 11,000 square feet retail space leased to CVS through 2040.
345 East 94th Street is a 208 unit, 30 -story, apartment building at the corner of 1st Avenue and 94th Street near the 2nd Avenue subway line at 96th Street. It is a participant in an extendable 421a tax abatement program. The Class A, 168,243 square feet asset offers a mix of studio, 1- and 2- bedroom units and a full suite of amenities including a 24-hour concierge, fitness center, resident lounge, outdoor terrace and parking.
Assets and liabilities acquired are as follows (amounts in thousands):
Intangibles
Land Building and Improvements Assets Liabilities Total
The Victory $ 91,437 $ 124,997 $ 13,573 $ ( 19,895 ) $ 210,112
345 East 94th St. 44,228 55,766 4,824 ( 5,491 ) 99,327
$ 135,665 $ 180,763 $ 18,397 $ ( 25,386 ) $ 309,439 *
*Includes total capitalized transaction costs of $ 2.4 million.
F-16
4. Deferred Costs, Acquired Lease Intangibles and Goodwill
Deferred costs, net, consisted of the following at December 31, 2021 and 2020 (amounts in thousands):
2021 2020
Leasing costs $ 211,189 $ 203,905
Acquired in-place lease value and deferred leasing costs 166,491 181,336
Acquired above-market leases 33,289 40,398
410,969 425,639
Less: accumulated amortization ( 215,764 ) ( 223,918 )
Total deferred costs, net, excluding net deferred financing costs $ 195,205 $ 201,721
At December 31, 2021 and 2020, $ 7.2 million and $ 2.1 million, respectively, of net deferred financing costs associated with the unsecured revolving credit facility was included in deferred costs, net on the consolidated balance sheets.
Amortization expense related to deferred leasing and acquired deferred leasing costs was $ 28.6 million, $ 24.8 million, and $ 24.5 million, for the years ended December 31, 2021, 2020, and 2019, respectively. Amortization expense related to acquired lease intangibles was $ 10.5 million, $ 7.6 million and $ 10.9 million for the years ended December 31, 2021, 2020 and 2019, respectively.
Amortizing acquired intangible assets and liabilities consisted of the following at December 31, 2021 and 2020 (amounts in thousands):
2021 2020
Acquired below-market ground leases $ 396,916 $ 396,916
Less: accumulated amortization ( 60,012 ) ( 52,181 )
Acquired below-market ground leases, net
$ 336,904 $ 344,735
2021 2020
Acquired below-market leases $ ( 65,403 ) $ ( 78,451 )
Less: accumulated amortization 40,462 46,746
Acquired below-market leases, net $ ( 24,941 ) $ ( 31,705 )
Rental revenue related to the amortization of below market leases, net of above market leases was $ 5.9 million, $ 3.6 million and $ 7.3 million for the years ended December 31, 2021, 2020 and 2019, respectively. The remaining weighted-average amortization period as of December 31, 2021 is 23.1 years, 3.6 years, 3.8 years and 3.0 years for below-market ground leases, in-place leases and deferred leasing costs, above-market leases and below-market leases, respectively. We expect to recognize amortization expense and rental revenue from the acquired intangible assets and liabilities as follows (amounts in thousands):
For the year ending: Future Ground Rent Amortization Future Amortization Expense Future Rental Revenue
2022 $ 7,831 $ 14,604 $ 4,858
2023 7,831 8,807 2,737
2024 7,831 7,003 2,172
2025 7,831 6,096 2,121
2026 7,831 5,033 1,236
Thereafter 297,749 11,516 1,510
$ 336,904 $ 53,059 $ 14,634
As of December 31, 2021, we had goodwill of $ 491.5 million. In 2013, we acquired the interests in Empire State Building Company, L.L.C. and 501 Seventh Avenue Associates, L.L.C. for an amount in excess of their net tangible and identified intangible assets and liabilities and as a result we recorded goodwill related to the transaction. Goodwill was allocated $ 227.5 million to the observatory operations of the Empire State Building, $ 250.8 million to Empire State Building, and $ 13.2 million to 501 Seventh Avenue.
F-17
In compliance with the requirements of authorities, we closed the Empire State Building observatory on March 16, 2020 due to the COVID-19 pandemic and it remained closed until the 86th floor observation deck was reopened on July 20, 2020. The 102nd observation deck was reopened on August 24, 2020. The closure of our observatory and subsequent reopening under international, national, and local travel restrictions and quarantines caused us during the quarter, and each subsequent quarters, to choose to perform an impairment test related to goodwill. We engaged a third-party valuation consulting firm to perform the valuation process. The analysis used a combination of the discounted cash flow method (a form of the income approach) utilizing Level 3 unobservable inputs and the guideline company method (a form of the market approach). Significant assumptions under the former included revenue and cost projections, weighted average cost of capital, long-term growth rate and income tax considerations while the latter included guideline company enterprise values, revenue multiples and control premium rates. Our methodology to review goodwill impairment, which included a significant amount of judgment and estimates, provided a reasonable basis to determine whether impairment had occurred. Based upon the results of the goodwill impairment test of the standalone observatory reporting unit, which is after the intercompany rent expense paid to the Real Estate reporting unit, we determined that the fair value of the observatory reporting unit exceeded its carrying value by less than 15.0 %. Many of the factors employed in determining whether or not goodwill is impaired are outside of our control and it is reasonably likely that assumptions and estimates will change in future periods. We will continue to assess the impairment of the observatory reporting unit goodwill going forward and that continued assessment may again utilize a third-party valuation consulting firm.
F-18
5. Debt
Debt consisted of the following as of December 31, 2021 and 2020 (amounts in thousands):
As of December 31, 2021
Principal Balance as
of December 31, 2021 Principal Balance as
of December 31, 2020 Stated
Rate Effective
Rate (1)
Maturity
Date (2)
Fixed rate mortgage debt
Metro Center $ 85,032 $ 87,382 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 % 4.77 % 7/1/2027
1010 Third Avenue and 77 West 55th Street 36,670 37,477 4.01 % 4.23 % 1/5/2028
250 West 57th Street 180,000 180,000 2.83 % 3.23 % 12/1/2030
10 Bank Street 31,091 32,025 4.23 % 4.37 % 6/1/2032
383 Main Avenue 30,000 30,000 4.44 % 4.56 % 6/30/2032
1333 Broadway 160,000 160,000 4.21 % 4.29 % 2/5/2033
345 East 94th Street - Series A 43,600 — 70.0 % of LIBOR plus 0.95 %
3.56 % 11/1/2030
345 East 94th Street - Series B 8,650 — LIBOR plus 2.24 %
3.56 % 11/1/2030
561 10th Avenue - Series A 114,500 — 70.0 % of LIBOR plus 1.07 %
3.85 % 11/1/2033
561 10th Avenue - Series B 19,250 — LIBOR plus 2.45 %
3.85 % 11/1/2033
Total fixed rate mortgage debt 968,793 786,884
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
Series G 100,000 100,000 3.61 % 4.89 % 3/17/2032
Series H 75,000 75,000 3.73 % 5.00 % 3/17/2035
Unsecured revolving credit facility (4)
— — LIBOR plus 1.30 %
— % 3/31/2025
Unsecured term loan facility (4)
215,000 215,000 LIBOR plus 1.20 %
3.57 % 3/19/2025
Unsecured term loan facility (4)
175,000 175,000 LIBOR plus 1.50 %
3.68 % 12/31/2026
Total principal 2,333,793 2,151,884
Deferred financing costs, net ( 14,881 ) ( 15,235 )
Unamortized debt discount ( 8,547 ) —
Total $ 2,310,365 $ 2,136,649
_____________
(1) The effective rate is the yield as of December 31, 2021, including the effects of debt issuance costs and interest rate swaps.
(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, 2021, we were in compliance with all debt covenants.
F-19
Principal Payments
Aggregate required principal payments at December 31, 2021 are as follows (amounts in thousands):
Year Amortization Maturities Total
2022 $ 7,689 $ — $ 7,689
2023 10,130 — 10,130
2024 10,424 77,675 88,099
2025 8,523 315,000 323,523
2026 9,030 225,000 234,030
Thereafter 39,968 1,630,354 1,670,322
Total principal maturities $ 85,764 $ 2,248,029 $ 2,333,793
Deferred Financing Costs
Deferred financing costs, net, consisted of the following at December 31, 2021 and 2020 (amounts in thousands):
2021 2020
Financing costs $ 44,637 $ 35,365
Less: accumulated amortization ( 22,525 ) ( 17,998 )
Total deferred financing costs, net $ 22,112 $ 17,367
Amortization expense related to deferred financing costs was $ 4.5 million, $ 4.1 million, and $ 3.8 million, for the years ended December 31, 2021, 2020 and 2019, respectively, and was included in interest expense.
Mortgage Debt
Mortgage debt of $ 30.0 million on our 383 Main Avenue property in Norwalk, Connecticut was in default as of December 31, 2021. We had suspended debt service as of November 1, 2021 and we identified this action as an indicator of impairment. We concluded that the cost basis of the asset exceeds its fair value when considering our reduced holding period given our new intent to transfer property ownership to the lender. We believe this action is in the best interest of our shareholders given the challenging fundamentals of the Norwalk, CT submarket. During the quarter, we had incurred an $ 7.7 million impairment charge on the same property. Refer to Note 2 Summary of Significant Accounting Policies.
Except as noted above, we are not in default on any of our loan agreements.
On December 22, 2021, we acquired two multifamily assets, the Victory (561 10th Avenue) and 345 East 94th Street. In connection with this acquisition, we assumed $ 134.0 million of debt on the Victory, which matures in November 2033 and has an effective interest rate of 3.85 %, and $ 52 million of debt on 345 East 94th Street, which matures in November 2030 and has an effective interest rate of 3.56 %.
Unsecured Revolving Credit and Term Loan Facilities
On March 31, 2021, we entered into a second amendment to an existing credit agreement ("Amended Credit Agreement") that will govern an amended senior unsecured credit facility (the “Credit Facility”) with Bank of America, N.A., as administrative agent, and Bank of America, Wells Fargo Bank, National Association, Capital One, National Association and JPMorgan Chase Bank, N.A., as co-syndication agents, and the lenders and the letter of credit issuers party thereto. The Amended Credit Agreement amends the amended and restated credit agreement dated August 29, 2017, as amended, by and among the parties named therein.
The Credit Facility is in the initial maximum principal amount of up to $ 1.065 billion, which consists of a $ 850.0 million revolving credit facility and a $ 215.0 million term loan facility. We borrowed the term loan facility in full in August 2017. We may request the Credit Facility be increased through one or more increases in the revolving credit facility or one or more increases in the term loan facility or the addition of new pari passu term loan tranches, for a maximum aggregate principal amount not to exceed $ 1.50 billion. The Credit Facility will be used for our working capital needs and for other general corporate purposes. As of December 31, 2021, we had no borrowings under the revolving credit facility and $ 215.0 million under the term loan facility.
F-20
The revolving credit facility matures on March 31, 2025. We have the option to extend the initial term for up to two additional 6-month periods, subject to certain conditions, including the payment of an extension fee equal to 0.0625 % and 0.075 % of the then outstanding commitments under the revolving credit facility on the first and the second extensions, respectively. The term loan facility matures on March 19, 2025. We may prepay the loans under the Credit Facility at any
time in whole or in part, subject to reimbursement of the lenders’ breakage and redeployment costs in the case of prepayment of Eurodollar Rate borrowings.
On March 19, 2020, we entered into a senior unsecured term loan facility (the “Term Loan Facility”) with Wells Fargo Bank, National Association, as administrative agent, Wells Fargo Securities, LLC as sole bookrunner, Wells Fargo Securities, LLC, Capital One, National Association, U.S. Bank National Association and SunTrust Robinson Humphrey, Inc. as Joint Lead Arrangers, Capital One, National Association, as syndication agent, U.S. Bank National Association and Truist Bank, as documentation agents, and the lenders party thereto.
The Term Loan Facility is in the original principal amount of $ 175 million which we borrowed in full at closing. We may request the Term Loan Facility be increased through one or more increases or the addition of new pari passu term loan tranches, for a maximum aggregate principal amount not to exceed $ 225 million. As of December 31, 2021, our borrowings amounted to $ 175.0 million under the Term Loan Facility.
The Term Loan Facility matures on December 31, 2026. We may prepay loans under the Term Loan Facility at any time in whole or in part, subject to reimbursement of the lenders’ breakage and redeployment costs in the case of prepayment of Eurodollar rate borrowings.
The terms of both the Credit Facility and the Term Loan Facility include customary covenants, including limitations on liens, investment, distributions, debt, fundamental changes, and transactions with affiliates and require certain customary financial reports. It also requires compliance with financial ratios including a maximum leverage ratio, a maximum secured leverage ratio, a minimum fixed charge coverage ratio, a minimum unencumbered interest coverage ratio, and a maximum unsecured leverage ratio. The agreements also contain customary events of default (subject in certain cases to specified cure periods), including but not limited to non-payment, breach of covenants, representations or warranties, cross defaults, bankruptcy or other insolvency events, judgments, ERISA events, invalidity of loan documents, loss of real estate investment trust qualification, and occurrence of a change of control. As of December 31, 2021, we were in compliance with the covenants under the Credit Facility and the Term Loan Facility.
Senior Unsecured Notes Exchangeable
During August 2014, we issued $ 250.0 million principal amount of 2.625 % Exchangeable Senior Notes (“ 2.625 % Exchangeable Senior Notes”) due August 15, 2019. The 2.625 % Exchangeable Senior Notes were exchangeable into cash, shares of Class A common stock or a combination of cash and shares of Class A common stock, at our election. On August 15, 2019, we settled the principal amount of the 2.625 % Exchangeable Senior Notes in cash.
For the year ended December 31, 2019, total interest expense related to the 2.625 % Exchangeable Senior Notes was $ 6.1 million, consisting of (i) contractual interest expense of $ 4.1 million, (ii) additional non-cash interest expense of $ 1.6 million, related to the accretion of the debt discount, and (iii) amortization of deferred financing costs of $ 0.4 million.
Senior Unsecured Notes
The terms of the senior unsecured notes include customary covenants, including limitations on liens, investment, distributions, debt, fundamental changes, and transactions with affiliates and require certain customary financial reports. It also requires compliance with financial ratios including a maximum leverage ratio, a maximum secured leverage ratio, a minimum fixed charge coverage ratio, a minimum unencumbered interest coverage ratio, and a maximum unsecured leverage ratio. The agreements also contain customary events of default (subject in certain cases to specified cure periods), including but not limited to non-payment, breach of covenants, representations or warranties, cross defaults, bankruptcy or other insolvency events, judgments, ERISA events, the occurrence of certain change of control transactions and loss of real estate investment trust qualification.. As of December 31, 2021, we were in compliance with the covenants under the outstanding Senior Unsecured Notes.
6. Accounts Payable and Accrued Expenses
F-21
Accounts payable and accrued expenses consist of the following as of December 31, 2021 and 2020 (amounts in thousands):
2021 2020
Accrued capital expenditures $ 49,247 $ 58,057
Accounts payable and accrued expenses 41,664 32,309
Interest rate swap agreements liability 25,308 8,849
Accrued interest payable 3,460 3,219
Due to affiliated companies 1,131 769
Total accounts payable and accrued expenses $ 120,810 $ 103,203
7. Financial Instruments and Fair Values
Derivative Financial Instruments
We use derivative financial instruments primarily to manage interest rate risk and such derivatives are not considered speculative. These derivative instruments are typically in the form of interest rate swap and forward agreements and the primary objective is to minimize interest rate risks associated with investing and financing activities. The counterparties of these arrangements are major financial institutions with which we may also have other financial relationships. We are exposed to credit risk in the event of non-performance by these counterparties; however, we currently do not anticipate that any of the counterparties will fail to meet their obligations.
We have agreements with our derivative counterparties that contain a provision where if we either default or are capable of being declared in default on any of our indebtedness, then we could also be declared in default on our derivative obligations. As of December 31, 2021, the fair value of derivatives in a net liability position, which includes accrued interest but excludes any adjustment for nonperformance risk, related to these agreements was $ 26.7 million. If we had breached any of these provisions at December 31, 2021, we could have been required to settle our obligations under the agreements at their termination value of $ 26.7 million.
As of December 31, 2021 and 2020, we had interest rate LIBOR swaps and caps with an aggregate notional value of $ 451.3 million and $ 265.0 million, respectively. The notional value does not represent exposure to credit, interest rate or market risks. As of December 31, 2021 and 2020, the fair value of our derivative instruments amounted to ($ 25.3 million) and ($ 8.8 million), respectively, which is included in accounts payable and accrued expenses on the consolidated balance sheets. These interest rate swaps have been designated as cash flow hedges and hedge the variability in future cash flows associated with our existing variable-rate term loan facilities. Interest rate caps not designated as hedges are not speculative and are used to manage our exposure to interest rate movements, but do not meet the strict hedge accounting requirements.
As of December 31, 2021 and 2020, our cash flow hedges are deemed highly effective and for the years ended December 31, 2021 and 2020, net unrealized gains (losses) of $ 12.0 million and $( 10.5 ) million, respectively, are reflected in the consolidated statements of comprehensive income (loss) relating to both active and terminated cash flow hedges of interest rate risk. Amounts reported in accumulated other comprehensive income (loss) related to derivatives will be reclassified to interest expense as interest payments are made on the debt. We estimate that $ 10.7 million net loss of the current balance held in accumulated other comprehensive loss will be reclassified into interest expense within the next 12 months.
The table below summarizes the terms of agreement and the fair value of our derivative financial instruments as of December 31, 2021 and 2020 (dollar amounts in thousands):
F-22
December 31, 2021 December 31, 2020
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 $ — $ ( 3,184 ) $ — $ ( 8,849 )
Interest rate swap 36,820 70 % of 1 Month LIBOR
2.5000 % December 1, 2021 November 1, 2030 — ( 4,527 ) — —
Interest rate swap 103,790 70 %of 1 Month LIBOR
2.5000 % December 1, 2021 November 1, 2033 — ( 15,945 ) — —
Interest rate swap 10,710 70 % of 1 Month LIBOR
1.7570 % December 1, 2021 November 1, 2033 — ( 754 ) — —
Interest rate swap 19,008 1 Month LIBOR 2.2540 % December 1, 2021 November 1, 2030 — ( 898 ) — —
Interest rate cap 6,780 70 % of 1 Month LIBOR
4.5000 % December 1, 2021 October 1, 2024 5 — — —
Interest rate cap 9,188 1 Month LIBOR 5.5000 % December 1, 2021 October 1, 2024 8 — — —
$ 13 $ ( 25,308 ) $ — $ ( 8,849 )
During the year ended December 31, 2020, we terminated a $ 125.0 million swap and paid a settlement fee of $ 20.3 million.
The table below shows the effect of our derivative financial instruments designated as cash flow hedges on accumulated other comprehensive income (loss) for the years ended December 31, 2021, 2020 and 2019 (amounts in thousands):
Effects of Cash Flow Hedges December 31, 2021
December 31, 2020
December 31, 2019
Amount of gain (loss) recognized in other comprehensive income (loss) $ 348 $ ( 19,322 ) $ ( 21,813 )
Amount of loss reclassified from accumulated other comprehensive income (loss) into interest expense ( 11,653 ) ( 8,870 ) ( 1,231 )
The table below shows the effect of our derivative financial instruments designated as cash flow hedges on the consolidated statements of operations for the years ended December 31, 2021, 2020 and 2019 (amounts in thousands):
Effects of Cash Flow Hedges December 31, 2021 December 31, 2020 December 31, 2019
Total interest expense presented on the consolidated
statements of income in which the effects of cash flow hedges are recorded
$ ( 94,394 ) $ ( 89,907 ) $ ( 79,246 )
Amount of loss reclassified from accumulated other comprehensive income (loss) into interest expense ( 11,653 ) ( 8,870 ) ( 1,231 )
Fair Valuation
The estimated fair values at December 31, 2021 and 2020 were determined by management, using available market information and appropriate valuation methodologies. Considerable judgment is necessary to interpret market data and develop estimated fair value. Accordingly, the estimates presented herein are not necessarily indicative of the amounts we could realize on disposition of the financial instruments. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts.
The following tables summarize the carrying and estimated fair values of our financial instruments as of December 31, 2021 and 2020 (amounts in thousands):
F-23
December 31, 2021
Carrying Value Estimated Fair Value
Total Level 1 Level 2 Level 3
Interest rate swaps included in accounts payable and accrued expenses $ 25,308 $ 25,308 $ — $ 25,308 $ —
Mortgage notes payable 948,769 960,933 — — 960,933
Senior unsecured notes - Series A, B, C, D, E, F, G and H 973,373 994,389 — — 994,389
Unsecured term loan facilities 388,223 390,000 — — 390,000
December 31, 2020
Carrying Value Estimated Fair Value
Total Level 1 Level 2 Level 3
Interest rate swaps included in accounts payable and accrued expenses 8,849 8,849 — 8,849 —
Mortgage notes payable 775,929 808,294 — — 808,294
Senior unsecured notes - Series A, B, C, D, E and F 973,159 1,039,857 — — 1,039,857
Unsecured term loan facility 387,561 390,000 — — 390,000
Disclosure about the fair value of financial instruments is based on pertinent information available to us as of December 31, 2021 and 2020. Although we are not aware of any factors that would significantly affect the reasonable fair value amounts, such amounts have not been comprehensively revalued for purposes of these financial statements since that date and current estimates of fair value may differ significantly from the amounts presented herein.
8. Leases
Lessor
We lease various spaces to tenants over terms ranging from one to 21 years. Certain leases have renewal options for additional terms. The leases provide for base monthly rentals and reimbursements for real estate taxes, escalations linked to the consumer price index or common area maintenance known as operating expense escalation. Operating expense reimbursements are reflected in our December 31, 2021, 2020 and 2019 consolidated statements of operations as rental revenue.
Rental revenue includes fixed and variable payments. Fixed payments primarily relate to base rent and variable payments primarily relate to tenant expense reimbursements for certain property operating costs. The components of rental revenue for the years ended December 31, 2021, 2020 and 2019 are as follows (amounts in thousands):
Year Ended December 31,
2021 2020 2019
Fixed payments $ 500,847 $ 496,515 $ 510,799
Variable payments 58,843 66,556 75,615
Total rental revenue $ 559,690 $ 563,071 $ 586,414
As of December 31, 2021, we were entitled to the following future contractual minimum lease payments (excluding operating expense reimbursements) on non-cancellable operating leases to be received which expire on various dates through 2039 (amounts in thousands):
F-24
2022 $ 485,549
2023 479,215
2024 445,548
2025 408,787
2026 367,554
Thereafter 1,634,308
$ 3,820,961
The above future minimum lease payments exclude tenant recoveries and the net accretion of above-below-market lease intangibles. Some leases are subject to termination options generally upon payment of a termination fee. The preceding table is prepared assuming such options are not exercised.
Lessee
We determine if an arrangement is a lease at inception. Our operating lease agreements relate to three ground lease assets and are reflected in right-of-use assets of $ 28.9 million and lease liabilities of $ 28.9 million in our consolidated balance sheets as of December 31, 2021. Right-of-use assets represent our right to use an underlying asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease. Right-of-use assets and liabilities are recognized at the commencement date based on the present value of lease payments over the lease term. Variable lease payments are excluded from the right-of-use assets and lease liabilities and are recognized in the period in which the obligation for those payments is incurred.
We make payments under ground leases related to three of our properties. The ground leases are due to expire between the years 2050 and 2077, inclusive of extension options, and have no variable payments or residual value guarantees. As our leases do not provide an implicit rate, we determined our incremental borrowing rate based on information available at the date of adoption of ASU No. 2016-02, Leases (Topic 842), in determining the present value of lease payments. The weighted average incremental borrowing rate used to calculate the right-of-use assets and lease liabilities as of December 31, 2021 was 4.5 %. Rent expense for lease payments related to our operating leases is recognized on a straight-line basis over the non-cancellable term of the leases. The weighted average remaining lease term as of December 31, 2021 was 48.4 years.
As of December 31, 2021, the following table summarizes our future minimum lease payments with the amounts discounted by our incremental borrowing rates to calculate the lease liabilities of our leases (amounts in thousands):
2022 $ 1,518
2023 1,518
2024 1,518
2025 1,518
2026 1,518
Thereafter 63,744
Total undiscounted lease payments 71,334
Present value discount ( 42,442 )
Ground lease liabilities $ 28,892
9. Commitments and Contingencies
Legal Proceedings
Litigation
Except as described below, as of December 31, 2021, we were not involved in any material litigation, nor, to our knowledge, was any material litigation threatened against us or our properties, other than routine litigation arising in the ordinary course of business such as disputes with tenants. We believe that the costs and related liabilities, if any, which may result from such actions will not materially affect our consolidated financial position, operating results or liquidity.
As previously disclosed, in October 2014, 12 former investors (the "Claimants") in Empire State Building Associates L.L.C. (“ESBA”), which prior to the initial public offering of our company (the "Offering"), owned the fee title to the Empire
F-25
State Building, filed an arbitration with the American Arbitration Association against Peter L. Malkin, Anthony E. Malkin, Thomas N. Keltner, Jr., and our subsidiary ESRT MH Holdings LLC, the former supervisor of ESBA, (the "Respondents"). The statement of claim (also filed later in federal court in New York for the expressed purpose of tolling the statute of limitations) alleges breach of fiduciary duty and related claims in connection with the Offering and formation transactions and seeks $ 20 million monetary damages and declaratory relief. Claimants had opted out of a prior class action bringing similar claims that was settled with court approval. Respondents filed an answer and counterclaims. In March 2015, the federal court action was stayed on consent of all parties pending the arbitration. Arbitration hearings started in May 2016 and concluded in August 2018. On August 26, 2020, the arbitration panel issued an award that denied all Claimants’ claims with one exception, on which it awarded Claimants approximately $ 1.2 million, inclusive of seven years of interest through October 2, 2020. This amount was recorded as an IPO litigation expense in the consolidated statement of operations for the year ended December 31, 2020.
Respondents believe that such award in favor of the Claimants is entirely without merit and sought to vacate that
portion of the award. On September 27, 2021, the court denied Respondents' motion to vacate and entered judgement in the
aforementioned amount, inclusive of accumulated interest. Respondents have appealed that ruling. In addition, certain of the Claimants in the federal court action sought to pursue claims in that case against Respondents. Respondents believe that any such claims are meritless. The magistrate judge assigned to the action has issued a Report and Recommendation rejecting Claimants’ claims; the district judge will decide whether to adopt the Report and Recommendation.
Pursuant to indemnification agreements which were made with our directors, executive officers and chairman emeritus as part of our formation transactions, Anthony E. Malkin, Peter L. Malkin and Thomas N. Keltner, Jr. have defense and indemnity rights from us with respect to this arbitration.
Unfunded Capital Expenditures
At December 31, 2021, we estimate that we will incur approximately $ 109.6 million of capital expenditures (including tenant improvements and leasing commissions) on our properties pursuant to existing lease agreements. We expect to fund these capital expenditures with operating cash flow, additional property level mortgage financings, our unsecured credit facility, cash on hand and other borrowings. Future property acquisitions may require substantial capital investments for refurbishment and leasing costs. We expect that these financing requirements will be met in a similar fashion.
Concentration of Credit Risk
Financial instruments that subject us to credit risk consist primarily of cash and cash equivalents, restricted cash, short-term investments, tenant and other receivables and deferred rent receivables. At December 31, 2021, we held on deposit at various major financial institutions cash and cash equivalents and restricted cash balances in excess of amounts insured by the Federal Deposit Insurance Corporation .
Real Estate Investments
Our properties are located in Manhattan, New York; Fairfield County, Connecticut; and Westchester County, New York. The latter locations are suburbs of the city of New York. The ability of the tenants to honor the terms of their respective leases is dependent upon the economic, regulatory and social factors affecting the markets in which the tenants operate. We perform ongoing credit evaluations of our tenants for potential credit losses.
Tenant Credit Evaluations
Our investments in real estate properties are subject to risks incidental to the ownership and operation of commercial real estate. These risks include, among others, the risks normally associated with changes in general economic conditions, trends in the real estate industry, creditworthiness of tenants, competition of tenants and customers, changes in tax laws, interest rate levels, the availability and cost of financing, and potential liability under environmental and other laws.
We may require tenants to provide some form of credit support such as corporate guarantees and/or other financial guarantees and we perform ongoing credit evaluations of tenants. Although the tenants operate in a variety of industries, to the extent we have a significant concentration of rental revenue from any single tenant, the inability of that tenant to make its lease payments could have an adverse effect on our company.
F-26
Major Customers and Other Concentrations
For the year ended December 31, 2021, other than four tenants who accounted for 4.6 %, 3.3 %, 2.8 % and 2.1 % of rental revenues, no other tenant in our portfolio accounted for more than 2.0% of rental revenues. For the year ended December 31, 2020, other than two tenants who accounted for 6.9 % and 3.5 % of rental revenues, no other tenant in our portfolio accounted for more than 2.0% of rental revenues. For the year ended December 31, 2019, other than three tenants who accounted for 6.8 %, 3.2 % and 3.2 % of rental revenues, no other tenant in our portfolio accounted for more than 2.0% of rental revenues.
For the years ended December 31, 2021, 2020 and 2019, the six properties listed below accounted for the indicated percentage of total rental revenues. No other property accounted for more than 5.0% of total rental revenues.
Year Ended December 31,
2021 2020 2019
Empire State Building 31.7 % 32.8 % 32.9 %
One Grand Central Place 12.6 % 12.4 % 12.3 %
111 West 33rd Street 11.3 % 10.5 % 9.9 %
1400 Broadway 8.9 % 8.0 % 7.1 %
250 West 57th Street 5.8 % 5.7 % 5.5 %
First Stamford Place 5.2 % 5.4 % 5.4 %
Asset Retirement Obligations
We are required to accrue costs that we are legally obligated to incur on retirement of our properties which result from acquisition, construction, development and/or normal operation of such properties. Retirement includes sale, abandonment or disposal of a property. Under that standard, a conditional asset retirement obligation represents a legal obligation to perform an asset retirement activity in which the timing and/or method of settlement is conditional on a future event that may or may not be within a company’s control and a liability for a conditional asset retirement obligation must be recorded if the fair value of the obligation can be reasonably estimated. Environmental site assessments and investigations have identified asbestos or asbestos-containing building materials in certain of our properties. As of December 31, 2021, management has no plans to remove or alter these properties in a manner that would trigger federal and other applicable regulations for asbestos removal, and accordingly, the obligations to remove the asbestos or asbestos-containing building materials from these properties have indeterminable settlement dates. As such, we are unable to reasonably estimate the fair value of the associated conditional asset retirement obligation. However ongoing asbestos abatement, maintenance programs and other required documentation are carried out as required and related costs are expensed as incurred.
Other Environmental Matters
Certain of our properties have been inspected for soil contamination due to pollutants, which may have occurred prior to our ownership of these properties or subsequently in connection with its development and/or its use. Required remediation to such properties has been completed and, as of December 31, 2021, management believes that there are no obligations related to environmental remediation other than maintaining the affected sites in conformity with the relevant authority’s mandates and filing the required documents. All such maintenance costs are expensed as incurred. We expect that resolution of the environmental matters relating to the above will not have a material impact on our business, assets, consolidated and combined financial condition, results of operations or liquidity. However, we cannot be certain that we have identified all environmental liabilities at our properties, that all necessary remediation actions have been or will be undertaken at our properties or that we will be indemnified, in full or at all, in the event that such environmental liabilities arise.
Insurance Coverage
We carry insurance coverage on our properties of types and in amounts with deductibles that we believe are in line with coverage customarily obtained by owners of similar properties.
Multiemployer Pension and Defined Contribution Plans
We contribute to a number of multiemployer defined benefit pension plans under the terms of collective bargaining agreements that cover our union-represented employees. The risks of participating in these multiemployer plans are different from single-employer plans in the following respects:
F-27
• 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.
We participate in various unions. The union in which we have significant employees and costs is 32BJ.
32BJ
We participate in the Building Service 32BJ ("Union") Pension Plan and Health Plan. The Pension Plan is a multi-employer, non-contributory defined benefit pension plan that was established under the terms of collective bargaining agreements between the Service Employees International Union, Local 32BJ, the Realty Advisory Board on Labor Relations, Inc. and certain other employers. This Pension Plan is administered by a joint board of trustees consisting of union trustees and employer trustees and operates under employer identification number 13-1879376. The Pension Plan year runs from July 1 to June 30. Employers contribute to the Pension Plan at a fixed rate on behalf of each covered employee. Separate actuarial information regarding such pension plans is not made available to the contributing employers by the union administrators or trustees, since the plans do not maintain separate records for each reporting unit. However, on September 27, 2019, September 28, 2020 and September 28, 2021, the actuary certified that for the plan years beginning July 1, 2019, July 1, 2020 and July 1, 2021, respectively, the Pension Plan was in critical status under the Pension Protection Act of 2006. The Pension Plan trustees adopted a rehabilitation plan consistent with this requirement. For the years ended June 30, 2020 and 2019, the Pension Plan received contributions from employers totaling $ 291.3 million and $ 290.1 million, respectively. The Form 5500 is not yet available for the plan year June 30, 2021.
The Health Plan was established under the terms of collective bargaining agreements between the Union, the Realty Advisory Board on Labor Relations, Inc. and certain other employers. The Health Plan provides health and other benefits to eligible participants employed in the building service industry who are covered under collective bargaining agreements, or other written agreements, with the Union. The Health Plan is administered by a Board of Trustees with equal representation by the employers and the Union and operates under employer identification number 13-2928869. The Health Plan receives contributions in accordance with collective bargaining agreements or participation agreements. Generally, these agreements provide that the employers contribute to the Health Plan at a fixed rate on behalf of each covered employee. For the years ended June 30, 2020 and 2019, the Health Plan received contributions from employers totaling $ 1.6 billion and $ 1.5 billion, respectively. The Form 5500 is not yet available for the plan year June 30, 2021.
Term of Collective Bargaining Agreement
The most recent collective bargaining agreement for Local 32BJ commenced from January 1, 2020 and runs through December 31, 2023.
Contributions
Contributions we made to the multi-employer plans for the years ended December 31, 2021, 2020 and 2019 are included in the table below (amounts in thousands):
For the Year Ended December 31,
Benefit Plan 2021 2020 2019
Pension Plans (pension and annuity)*
$ 2,165 $ 2,383 $ 3,418
Health Plans** 6,214 6,873 10,055
Other*** 305 416 641
Total plan contributions
$ 8,684 $ 9,672 $ 14,114
* Pension plans include $ 0.7 million, $ 0.8 million and $ 1.0 million for the years ended 2021, 2020 and 2019, respectively, to multiemployer plans not discussed above.
** Health plans include $ 1.4 million, $ 1.4 million and $ 1.8 million for the years ended 2021, 2020 and 2019, respectively, to multiemployer plans not discussed above.
*** Other consists of union costs which were not itemized between pension and health plans. Other includes $ 0.2 million,
F-28
$ 0.3 million and $ 0.4 million for the years ended 2021, 2020 and 2019, respectively, in connection with other multiemployer plans not discussed above.
The decrease in plan contributions in 2020 is mainly due to the reduction in payroll levels as a result of the COVID-19 pandemic. Benefit plan contributions are included in operating expenses in our consolidated statements of operations.
10. Capital
Shares and Units
As of December 31, 2021, there were approximately 281.2 million operating partnership units outstanding, of which approximately 170.2 million, or 60.5 %, were owned by ESRT and approximately 111.0 million, or 39.5 %, were owned by other partners, including ESRT directors, members of senior management and other employees.
On May 16, 2019, the Empire State Realty Trust, Inc. Empire State Realty OP, L.P. 2019 Equity Incentive Plan (“2019 Plan”) was approved by our shareholders. The 2019 Plan provides for grants to directors, employees and consultants of our company and operating partnership, including options, restricted stock, restricted stock units, stock appreciation rights, performance awards, dividend equivalents and other equity-based awards. An aggregate of approximately 11.0 million shares of our common stock are authorized for issuance under awards granted pursuant to the 2019 Plan. We will not issue any new equity awards under the First Amended and Restated Empire State Realty Trust, Inc. and Empire State Realty OP, L.P. 2013 Equity Incentive Plan ("2013 Plan", and collectively with the 2019 Plan, "the Plans"). The shares of ESRT Class A common stock underlying any awards under the 2019 Plan and the 2013 Plan that are forfeited, canceled or otherwise terminated, other than by exercise, will be added back to the shares of ESRT Class A common stock available for issuance under the 2019 Plan. Shares tendered or held back upon exercise of a stock option or settlement of an award under the 2019 Plan or the 2013 Plan to cover the exercise price or tax withholding and shares subject to a stock appreciation right that are not issued in connection with the stock settlement of the stock appreciation right upon exercise thereof, will not be added back to the shares of ESRT Class A common stock available for issuance under the 2019 Plan. In addition, shares of ESRT Class A common stock repurchased on the open market will not be added back to the shares of ESRT Class A common stock available for issuance under the 2019 Plan.
Long-term incentive plan ("LTIP") units are a special class of partnership interests. Each LTIP unit awarded will be deemed equivalent to an award of one share of ESRT stock under the Plans, reducing the availability for other equity awards on a one -for-one basis. The vesting period for LTIP units, if any, will be determined at the time of issuance. Under the terms of the LTIP units, we will revalue for tax purposes its assets upon the occurrence of certain specified events, and any increase in valuation from the time of grant until such event will be allocated first to the holders of LTIP units to equalize the capital accounts of such holders with the capital accounts of unitholders. Subject to any agreed upon exceptions, once vested and having achieved parity with unitholders, LTIP units are convertible into operating partnership units on a one -for-one basis.
LTIP units subject to time-based vesting, whether vested or not, receive the same per unit distributions as OP Units, which equal per share dividends (both regular and special) on our common stock. LTIP units subject to market-based vesting receive 10 % of such distributions currently, unless and until such LTIP units are earned based on performance, at which time they will receive the accrued and unpaid 90 % and will commence receiving 100 % of such distributions thereafter.
Stock and Publicly Traded Operating Partnership Unit Repurchase Program
ESRT's Board of Directors reauthorized the repurchase of up to $ 500 million of ESRT Class A common stock and the Operating Partnership’s Series ES, Series 250 and Series 60 operating partnership units through December 31, 2021. Under the program, ESRT may purchase ESRT Class A common stock and we may purchase our Series ES, Series 250 and Series 60 operating partnership units in accordance with applicable securities laws from time to time in the open market or in privately negotiated transactions. The timing, manner, price and amount of any repurchases will be determined by ESRT and us at our discretion and will be subject to stock price, availability, trading volume and general market conditions. The authorization does not obligate ESRT or us to acquire any particular amount of securities, and the program may be suspended or discontinued at ESRT and our discretion without prior notice.
The following table summarizes our purchases of equity securities for the year ended December 31, 2021:
F-29
Period Total Number of Shares Purchased Average Price Paid Per Share Total Number of Shares Purchased as Part of Publicly Announced Plan Maximum Approximate Dollar Value Available for Future Purchase (in thousands)
Year ended December 31, 2021 4,886,932 $ 9.56 4,886,932 $ 453,296
Private Perpetual Preferred Units
As of December 31, 2021, there were 4,664,038 Series 2019 Preferred Units ("Series 2019 Preferred Units") and 1,560,360 Series 2014 Private Perpetual Preferred Units ("Series 2014 Preferred Units"). The Series 2019 Preferred Units have a liquidation preference of $ 13.52 per unit and are entitled to receive cumulative preferential annual cash distributions of $ 0.70 per unit payable in arrears on a quarterly basis. The Series 2019 Preferred Units are not redeemable at the option of the holders and are redeemable at our option only in the case of specific defined events. The Series 2014 Preferred Units which have a liquidation preference of $ 16.62 per unit and are entitled to receive cumulative preferential annual cash distributions of $ 0.60 per unit payable in arrears on a quarterly basis. The Series 2014 Preferred Units are not redeemable at the option of the holders and are redeemable at our option only in the case of specific defined events.
Distributions
The following table summarizes the distributions paid on our operating partnership units for the years ended December 31, 2021, 2020 and 2019:
Record Date Payment Date Amount per Operating Partnership Unit
December 20, 2021 December 31, 2021 $ 0.035
September 15, 2021 September 30, 2021 $ 0.035
June 15, 2021 June 30, 2021 $ 0.035
June 19, 2020 June 30, 2020 $ 0.105
March 16, 2020 March 31, 2020 $ 0.105
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
Total distributions paid to OP unitholders and Preferred unitholders during 2021, 2020 and 2019 totaled $ 32.8 million, $ 65.0 million and $ 127.8 million, respectively.
Incentive and Share-Based Compensation
The Plans provide for grants to directors, employees and consultants consisting of stock options, restricted stock, dividend equivalents, stock payments, performance shares, LTIP units, stock appreciation rights and other incentive awards. An aggregate of 11.0 million shares of ESRT common stock are authorized for issuance under awards granted pursuant to the 2019 Plan, and as of December 31, 2021, approximately 7.7 million shares of ESRT common stock remain available for future issuance under the Plans.
In March 2021, we made grants of LTIP units to executive officers under the 2019 Plan. At such time, we granted to executive officers a total of 364,199 LTIP units that are subject to time-based vesting and 1,007,156 LTIP units that are subject to market-based vesting, with fair market values of $ 3.4 million for the time-based vesting awards and $ 6.9 million for the market-based vesting awards. In March 2021, we made grants of LTIP units and restricted stock to certain other employees under the 2019 Plan. At such time, we granted to certain other employees a total of 128,419 LTIP units and 113,333 shares of restricted stock that are subject to time-based vesting and 192,760 LTIP units that are subject to market-based vesting, with fair market values of $ 2.7 million for the time-based vesting awards and $ 1.5 million for the market-based vesting awards. The awards subject to time-based vesting vest ratably over four years from January 1, 2021, subject generally to the grantee's
F-30
continued employment. The first installment vests on January 1, 2022 and the remainder will vest thereafter in three equal annual installments. The vesting of the LTIP units subject to market-based vesting is based on the achievement of relative total stockholder return hurdles over a three-year performance period, commencing on January 1, 2021. Following the completion of the three-year performance period, our Compensation and Human Capital Committee will determine the number of LTIP units to which the grantee is entitled based on our performance relative to the performance hurdles set forth in the LTIP unit award agreements the grantee entered into in connection with the award grant. These units then vest in two installments, with the first installment vesting on January 1, 2024 and the second installment vesting on January 1, 2025, subject generally to the grantee's continued employment on those dates.
In March 2021, we also made one-time additional grants of LTIP units and restricted stock to an executive officer and certain other employees under the 2019 Plan. At such time, we granted the executive officer 46,168 LTIP units that are subject to time-based vesting and we granted to certain other employees 85,409 LTIP units and 7,562 restricted stock that are subject to time-based vesting, with fair market values of $ 1.5 million. These awards are subject to time-based vesting and vest over five years from January 1, 2021, subject generally to the grantee's continued employment. The first installment vests 30 % on January 1, 2024, the second installment vests 30 % on January 1, 2025 and the remainder of 40 % will vest on January 1, 2026.
For awards granted in 2021, our named executive officers can elect to receive their annual incentive bonus in any combination of (i) cash or vested LTIPs at the face amount of such bonus or (ii) time-vesting LTIPs which would vest over three years , subject to continued employment, at 120 % of such face amount. In March 2021, we made grants of LTIP units to executive officers under the 2019 Plan in connection with the 2020 bonus election program. We granted to executive officers a total of 235,729 LTIP units that are subject to time-based vesting with a fair market value of $ 2.2 million. Of these LTIP units, 39,472 LTIP units vested immediately on the grant date and 196,257 LTIP units vest ratably over three years from January 1, 2021, subject generally to the grantee's continued employment. The first installment vests on January 1, 2022 and the remainder will vest thereafter in two equal annual installments.
Annually, we make grants of LTIP units to our non-employee directors under the 2019 Plan. In 2021, each of our directors received 60 % of their $ 200,000 annual base retainer in the form of equity vesting ratably over four years , and could elect to receive the remaining 40 % of such base retainer (i) in cash at the face value of the award, (ii) in immediately vesting equity at the face value of the award, or (iii) in equity vesting ratably over three years at 120 % of the face amount. Each director could elect to receive any equity portion of the base retainer in either (i) LTIP units or (ii) restricted shares of our Class A common stock. In accordance with each director's election, we granted a total of 126,713 LTIP units that are subject to time-based vesting with fair market values of $ 1.4 million and no restricted shares. The LTIP units vest ratably over three or four years from the date of the grant, based on grantee election, subject generally to the director's continued service on our Board of Directors. We also granted 8,324 LTIP units that are subject to immediate vesting with fair market values of $ 0.1 million.
In August 2021, we granted LTIP units under the 2019 Plan to Christina Chiu, our Executive Vice President and Chief Financial Officer, consisting of 8,772 LTIP units that are subject to time-based vesting and 26,930 LTIP units that are subject to market-based vesting, with fair market values of $ 0.08 million for the time-based vesting awards and $ 0.15 million for the market-based vesting awards. The awards subject to time-based vesting vest ratably over four years from January 1, 2021, subject generally to her continued employment. The first installment vests on January 1, 2022 and the remainder will vest thereafter in three equal annual installments. The vesting of the LTIP units subject to market-based vesting is based on the achievement of relative total stockholder return hurdles over a three-year performance period, commencing on January 1, 2021. Following the completion of the three-year performance period, our Compensation and Human Capital Committee will determine the number of LTIP units to which she is entitled based on our performance relative to the performance hurdles set forth in the LTIP unit award agreement entered into in connection with the award grant. These units then vest in two installments, with the first installment vesting on January 1, 2024 and the second installment vesting on January 1, 2025, subject generally to her continued employment on those dates.
Share-based compensation for time-based equity awards is measured at the fair value of the award on the date of grant and recognized as an expense on a straight-line basis over the shorter of (i) the stated vesting period, which is generally three , four or five years , or (ii) the period from the date of grant to the date the employee becomes retirement eligible, which may occur upon grant. Prior to amendment of the 2019 Plan on July 13, 2020, an employee is retirement eligible when the employee attains the (i) age of 60 and (ii) the date on which the employee has first completed ten years of continuous service with us or our affiliates. During the second quarter of 2020, the Board approved changing the definition of retirement age from 60 to 65 starting with grant awards issued in March 2020 under the 2019 Plan. Share-based compensation for market-based equity awards is measured at the fair value of the award on the date of grant and recognized as an expense on a straight-line basis over three or four years , depending on retirement eligibility.
F-31
For the market-based LTIP units, the fair value of the awards was estimated using a Monte Carlo Simulation model. Our stock price, along with the prices of the comparative indexes, is assumed to follow the Geometric Brownian Motion Process. Geometric Brownian motion is a common assumption when modeling in financial markets, as it allows the modeled quantity (in this case, the stock price) to vary randomly from its current value and take any value greater than zero. The volatilities of the returns on our stock price and the comparative indexes were estimated based on implied volatilities and historical volatilities using a six-year look-back period. The expected growth rate of the stock prices over the performance period is determined with consideration of the risk free rate as of the grant date. For LTIP unit awards that are time-based, the fair value of the awards was estimated based on the fair value of our stock at the grant date discounted for the restriction period during which the LTIP units cannot be redeemed or transferred and the uncertainty regarding if, and when, the book capital account of the LTIP units will equal that of the common units. For restricted stock awards that are time-based, we estimate the stock compensation expense based on the fair value of the stock at the grant date.
LTIP units and ESRT restricted stock issued during the year ended December 31, 2021, 2020 and 2019 were valued at $ 20.0 million, $ 28.3 million and $ 27.9 million, respectively. The weighted-average per unit or share fair value was $ 8.52 , $ 5.44 and $ 9.56 for grants issued in 2021, 2020 and 2019, respectively. The per unit or share granted in 2021 was estimated on the respective dates of grant using the following assumptions: an expected life from 2.0 to 5.3 years, a dividend rate of 2.60 %, a risk-free interest rate from 0.12 % to 0.32 %, and an expected price volatility from 36.0 % to 53.0 %. The per unit or share granted in 2020 was estimated on the respective dates of grant using the following assumptions: an expected life from 2.0 to 5.5 years, a dividend rate of 3.70 %, a risk-free interest rate from 0.16 % to 0.50 %, and an expected price volatility from 19.0 % to 26.0 %. The per unit or share granted in 2019 was estimated on the respective dates of grant using the following assumptions: an expected life from 2.0 to 5.3 years, a dividend rate of 2.40 %, a risk-free interest rate from 2.48 % to 2.63 %, and an expected price volatility from 17.0 % to 22.0 %. No other stock options, dividend equivalents, or stock appreciation rights were issued or outstanding in 2021, 2020 and 2019.
The following is a summary of ESRT restricted stock and LTIP unit activity for the year ended December 31, 2021:
ESRT Restricted Stock LTIP Units Weighted Average Grant Fair Value
Unvested balance at December 31, 2020 217,700 7,750,284 $ 6.94
Vested ( 72,520 ) ( 992,776 ) 11.54
Granted 120,313 2,230,579 8.52
Forfeited or unearned ( 51,085 ) ( 1,449,361 ) 5.70
Unvested balance at December 31, 2021 214,408 7,538,726 $ 7.02
The total fair value of LTIP units and restricted stock that vested during 2021, 2020 and 2019 was $ 12.3 million, $ 15.6 million and $ 10.1 million, respectively.
The LTIP unit and ESRT restricted stock award agreements will immediately vest when a grantee attains the (i) age of 60 or 65 , as applicable, and (ii) the date on which the grantee has first completed ten years of continuous service with our company or its affiliates. For award agreements that qualify, we recognize noncash compensation expense on the grant date for the time-based awards and ratably over the vesting period for the market-based awards, and accordingly, we recognized $ 1.3 million, $ 2.6 million and $ 2.0 million for the years ended December 31, 2021, 2020 and 2019, respectively. Unrecognized compensation expense was $ 0.4 million at December 31, 2021, which will be recognized over a weighted average period of 2.1 years.
For the remainder of the LTIP unit and ESRT restricted stock awards, we recognized noncash compensation expense ratably over the vesting period, and accordingly, we recognized $ 19.0 million, $ 22.9 million and $ 18.8 million in noncash compensation expense for the years ended December 31, 2021, 2020 and 2019, respectively. Unrecognized compensation expense was $ 24.9 million at December 31, 2021, which will be recognized over a weighted average period of 2.2 years.
F-32
Earnings Per Unit
Earnings per unit for the years ended December 31, 2021, 2020 and 2019 is computed as follows (amounts in thousands, except per share amounts):
For the Year Ended December 31,
2021 2020 2019
Numerator:
Net income (loss) $ ( 13,037 ) $ ( 22,889 ) $ 84,290
Private perpetual preferred unit distributions ( 4,201 ) ( 4,197 ) ( 1,743 )
Earnings allocated to unvested shares ( 340 ) ( 985 ) ( 885 )
Net income (loss) attributable to common unitholders - basic and diluted $ ( 17,578 ) $ ( 28,071 ) $ 81,662
Denominator:
Weighted average units outstanding - basic 277,420 283,826 297,798
Effect of dilutive securities:
Stock-based compensation plans — 11 —
Weighted average shares outstanding - diluted 277,420 283,837 297,798
Earnings per unit - basic and diluted $ ( 0.06 ) $ ( 0.10 ) $ 0.27
There were 1,052,390 , 307,536 and 416,492 antidilutive shares and LTIP units for the years ended December 31, 2021, 2020 and 2019, respectively.
11. Related Party Transactions
Tax Protection Agreements
In 2013, we and ESRT entered into a tax protection agreement with Anthony E. Malkin and Peter L. Malkin that is intended to protect to a limited extent the Malkin Group and an additional third party investor in Metro Center (who was one of the original landowners and was involved in the development of the property) against certain tax consequences arising from a transaction involving one of four properties, which we refer to in this section as the protected assets.
First, this agreement provides that our operating partnership will not sell, exchange, transfer or otherwise dispose of such protected assets, or any interest in a protected asset, until (i) October 7, 2025, with respect to one protected asset, First Stamford Place, and (ii) the later of (x) October 7, 2021 and (y) the death of both Peter L. Malkin and Isabel W. Malkin, who are 88 and 85 years old, respectively, for the three other protected assets, Metro Center, 10 Bank Street and 1542 Third Avenue, unless:
(1) Anthony E. Malkin consents to the sale, exchange, transfer or other disposition; or
(2) we deliver to each protected party thereunder a cash payment intended to approximate the tax liability arising from the recognition of the pre-contribution built-in gain resulting from the sale, exchange, transfer or other disposition of such protected asset (with the pre-contribution “built-in gain” being not more than the taxable gain that would have been recognized by such protected party if the protected asset been sold for fair market value in a taxable transaction at the time of the consolidation) plus an additional amount so that, after the payment of all taxes on amounts received pursuant to the agreement (including any tax liability incurred as a result of receiving such payment), the protected party retains an amount equal to such protected party’s total tax liability incurred as a result of the recognition of the pre-contribution built-in gain pursuant to such sale, exchange, transfer or other disposition; or
(3) the disposition does not result in a recognition of any built-in gain by the protected party.
F-33
Second, with respect to the Malkin Group, including Anthony E. Malkin and Peter L. Malkin, and one additional third party investor in Metro Center (who was one of the original landowners and was involved in the development of the property), to protect against gain recognition resulting from a reduction in such continuing investor’s share of the operating partnership liabilities, the agreement provides that during the period from October 7, 2013 until such continuing investor owns less than the aggregate number of operating partnership units and shares of ESRT common stock equal to 50 % of the aggregate number of such units and shares such investor received in the formation transactions, which we refer to in this section as the tax protection period, we will (i) refrain from prepaying any amounts outstanding under any indebtedness secured by the protected assets and (ii) use our commercially reasonable efforts to refinance such indebtedness at or prior to maturity at its current principal amount, or, if we are unable to refinance such indebtedness at its current principal amount, at the highest principal amount possible. The agreement also provides that, during the tax protection period, we will make available to such continuing investors the opportunity (i) to enter into a “bottom dollar” guarantee of their allocable share of $ 160.0 million of our aggregate indebtedness meeting certain requirements or (ii) in the event we have recourse debt outstanding and such a continuing investor agrees, in lieu of guaranteeing debt pursuant to clause (i) above, to enter into a deficit restoration obligation, in each case, in a manner intended to provide an allocation of our liabilities to the continuing investor. In the event that a continuing investor guarantees our debt, such continuing investor will be responsible, under certain circumstances, for the repayment of the guaranteed amount to the lender in the event that the lender would otherwise recognize a loss on the loan, such as, for example, if property securing the loan was foreclosed and the value was not sufficient to repay a certain amount of the debt. A deficit restoration obligation is a continuing investor’s obligation, under certain circumstances, to contribute a designated amount of capital to us upon our liquidation in the event that our assets are insufficient to repay our liabilities.
Because we expect that we will at all times have sufficient liabilities to allow us to meet our obligations to allocate liabilities to our partners that are protected parties under the tax protection agreement, our indemnification obligation with respect to “certain tax liabilities” would generally arise only in the event that we dispose in a taxable transaction of a protected asset within the period specified above in a taxable transaction. In the event of such a disposition, the amount of our indemnification obligation would depend on several factors, including the amount of “built-in gain,” if any, recognized and allocated to the indemnified partners with respect to such disposition and the effective tax rate to be applied to such gain at the time of such disposition.
Our partnership agreement requires that allocations with respect to such acquired property be made in a manner consistent with Section 704(c) of the Code. Treasury Regulations issued under Section 704(c) of the Code provide partnerships with a choice of several methods of allocating book-tax differences. Under the tax protection agreement, we have agreed to use the “traditional method” for accounting for book-tax differences for the properties acquired by us in the consolidation. Under the traditional method, which is the least favorable method from our perspective, the carryover basis of the acquired properties in our hands (i) may cause us to be allocated lower amounts of depreciation and other deductions for tax purposes than would be allocated to us if all of the acquired properties were to have a tax basis equal to their fair market value at the time of acquisition and (ii) in the event of a sale of such properties, could cause us to be allocated gain in excess of its corresponding economic or book gain (or taxable loss that is less than its economic or book loss), with a corresponding benefit to the partners transferring such properties to us for interests in us.
In 2016, we entered into a tax protection agreement with Q REIT Holding LLC, a Qatar Financial Centre limited liability company and a wholly owned subsidiary of the Qatar Investment Authority, a governmental authority of the State of Qatar ("QREIT", and together with any eligible transferee, "QIA"). Subject to certain minimum thresholds and conditions, ESRT will indemnify QIA for certain applicable U.S. federal and state taxes payable by QIA in connection with dividends paid by ESRT on the QIA shares that are attributable to capital gains from the sale or exchange of any U.S. real property interests. ESRT's obligation to indemnify QIA will terminate one year following the date on which the sum of the QIA shares then owned by QIA falls below 10 % of ESRT outstanding common shares.
Registration Rights
We entered into a registration rights agreement with certain persons receiving shares of ESRT common stock or operating partnership units in the formation transactions, including certain members of ESRT's senior management team and our other continuing investors. In connection therewith, we have filed, and are obligated to maintain the effectiveness of, an automatically effective shelf registration statement, along with a prospectus supplement, with respect to, among other things, shares of ESRT Class A common stock that may be issued upon redemption of operating partnership units or issued upon conversion of shares of ESRT Class B common stock to continuing investors in the public existing entities. Pursuant to the registration rights agreement, under certain circumstances, ESRT will also be required to undertake an underwritten offering upon the written request of the Malkin Group, which we refer to as the holder, provided (i) the registrable shares to be registered in such offering will have a market value of at least $ 150.0 million, (ii) ESRT will not be obligated to effect more
F-34
than two underwritten offerings during any 12-month period; and (iii) the holder will not have the ability to effect more than four underwritten offerings. In addition, if ESRT files a registration statement with respect to an underwritten offering for its own account or on behalf of the holder, the holder will have the right, subject to certain limitations, to register such number of registrable shares held by him, her or it as each such holder requests. With respect to underwritten offerings on behalf of the holder, ESRT will have the right to register such number of primary shares as it requests; provided, however, that if cut backs are required by the managing underwriters of such an offering, ESRT's primary shares shall be cutback first (but in no event will our shares be cut back to less than $ 25.0 million).
ESRT has also agreed to indemnify the persons receiving rights against specified liabilities, including certain potential liabilities arising under the Securities Act, or to contribute to the payments such persons may be required to make in respect thereof. ESRT has agreed to pay all of the expenses relating to the registration and any underwritten offerings of such securities, including, without limitation, all registration, listing, filing and stock exchange or FINRA fees, all fees and expenses of complying with securities or “blue sky” laws, all printing expenses and all fees and disbursements of counsel and independent public accountants retained by ESRT, but excluding underwriting discounts and commissions, any out-of-pocket expenses (except ESRT will pay any holder’s out-of-pocket fees (including disbursements of such holder’s counsel, accountants and other advisors) up to $ 25,000 in the aggregate for each underwritten offering and each filing of a resale shelf registration statement or demand registration statement), and any transfer taxes.
Employment Agreement and Change in Control Severance Agreements
ESRT entered into an employment agreement with Anthony E. Malkin, which provides for salary, bonuses and other benefits, including among other things, severance benefits upon a termination of employment under certain circumstances and the issuance of equity awards. In addition, ESRT entered into change in control severance agreements with Thomas P. Durels, Thomas N. Keltner, Jr. and Christina Chiu.
Indemnification of Our Directors and Officers
We entered into indemnification agreements with each of ESRT's directors, executive officers, chairman emeritus and certain other parties, providing for the indemnification by us for certain liabilities and expenses incurred as a result of actions brought, or threatened to be brought, against (i) ESRT's directors, executive officers and chairman emeritus and (ii) ESRT's executive officers, chairman emeritus and certain other parties who are former members, managers, securityholders, directors, limited partners, general partners, officers or controlling persons of our predecessor in such capacities.
Excluded Properties and Businesses
The Malkin Group, including Anthony E. Malkin, our Chairman and Chief Executive Officer, owns non-controlling interests in, and Anthony E. Malkin and Peter L. Malkin control the general partners or managers of, the entities that own interests in nine multi-family properties and five net leased retail properties, (including one single tenant retail property in Greenwich, Connecticut). The Malkin Group also owns non-controlling interests in one Manhattan office property, two Manhattan retail properties and several retail properties outside of Manhattan, none of which were contributed to us in the formation transactions. We refer to the non-controlling interests described above collectively as the excluded properties. In addition, the Malkin Group owns interests in one mezzanine and senior equity fund and five property managers, and which we refer to collectively as the excluded businesses. Other than the Greenwich retail property, we do not believe that the excluded properties or the excluded businesses are consistent with our portfolio geographic or property type composition, management or strategic direction.
Pursuant to management and/or service agreements with the owners of interests in those excluded properties and services agreements with five residential property managers and the managers of certain other excluded businesses which historically were managed by affiliates of our predecessor, we are designated as the asset manager (supervisor) and/or property manager of the excluded properties and will provide services to the owners of certain of the excluded properties and the five residential property managers and provide services and access to office space to the existing managers of the other excluded businesses. As the manager or service provider, we are paid a management or other fee with respect to those excluded properties and excluded businesses where our predecessor had previously received a management fee on the same terms as the fee paid to our predecessor, and reimbursed for our costs in providing the management and other services to those excluded properties and businesses where our predecessor had not previously received a management fee. ESRT's management of the excluded properties and provision of services to the five residential property managers and the existing managers of the other excluded businesses represent a minimal portion of our overall business. There is no established time period in which we will manage such properties or provide services to the owners of certain of the excluded properties and the five residential property
F-35
managers and provide services and access to office space to the existing managers of the other excluded businesses; and Peter L. Malkin and Anthony E. Malkin expect to sell certain properties or unwind these businesses over time. We are not precluded from acquiring all or certain interests in the excluded properties or businesses. If we were to attempt any such acquisition, we anticipate that Anthony E. Malkin, ESRT's Chairman and Chief Executive Officer, will not participate in the negotiation process on our behalf with respect to our potential acquisition of any of these excluded properties or businesses, and the approval of a majority of ESRT's independent directors will be required to approve any such acquisition.
Services are and were provided by us to excluded properties and businesses. These transactions are reflected in our consolidated statements of operations as third-party management and other fees.
We earned asset management (supervisory) and service fees from excluded properties and businesses of $ 1.0 million, $ 0.9 million and $ 0.9 million during the years ended December 31, 2021, 2020 and 2019, respectively.
We earned property management fees from excluded properties of $ 0.2 million, $ 0.3 million and $ 0.3 million during the years ended December 31, 2021, 2020 and 2019, respectively.
Other
We receive rent generally at market rental rate for 5,447 square feet of leased space from entities affiliated with Anthony E. Malkin at one of our properties. Under the lease, the tenant has the right to cancel such lease without special payment on 90 days’ notice. We also have a shared use agreement with such tenant to occupy a portion of the leased premises as the office location for Peter L. Malkin, our chairman emeritus and employee, utilizing approximately 15 % of the space, for which we pay to such tenant an allocable pro rata share of the cost. We also have agreements with these entities and excluded properties and businesses to provide them with general computer-related support services. Total revenue aggregated $ 0.3 million, $ 0.3 million and $ 0.3 million for the years ended December 31, 2021, 2020 and 2019, respectively.
12. Income Taxes
TRS Holdings and observatory TRS are taxable entities and their consolidated provision for income taxes consisted of the following for the years ended December 31, 2021, 2020 and 2019 (amounts in thousands):
For the Year Ended December 31,
2021 2020 2019
Current:
Federal $ ( 266 ) $ 4,932 $ ( 1,077 )
State and local ( 347 ) 2,699 ( 872 )
Total current ( 613 ) 7,631 ( 1,949 )
Deferred:
Federal 1,206 ( 340 ) ( 248 )
State and local 1,141 ( 320 ) ( 232 )
Total deferred 2,347 ( 660 ) ( 480 )
Income tax benefit (expense) $ 1,734 $ 6,971 $ ( 2,429 )
In December 2017, the Tax Cuts and Jobs Act (the “TCJA”) was enacted. The TCJA includes a number of changes to existing U.S. tax laws, most notably a reduction of the U.S. corporate income tax rate from 35 percent to 21 percent, effective January 1, 2018.
In March 2020, the Coronavirus Aid, Relief, Economic Security (“CARES”) Act was enacted. The CARES Act includes a number of federal tax reliefs, including the carryback of a net operating loss (“NOL”) incurred in 2018, 2019 and 2020 to each of the five preceding taxable years to generate a refund of previous paid income taxes. Such NOLs may offset 100% of taxable income for taxable years beginning before 2021 (80% thereafter). Many states, including New York, have not adopted the NOL provisions of the CARES Act and continue to have their own rules with respect to the application of NOLs.
F-36
The carryback of observatory TRS’s NOL to previous tax years resulted in a 13 % increase of U.S. corporation income tax benefit.
As of December 31, 2021, our parent and general partner, Empire State Realty Trust, Inc., had $ 73.0 million of NOL carryforwards that may be used in the future to reduce the amount otherwise required to be distributed by ESRT to meet REIT requirements. However, for federal income tax purposes, the NOL will not be able to offset more than 80% of ESRT’s REIT taxable income and, therefore, may not be able to reduce the amount required to be distributed by ESRT to meet REIT requirements to zero. The federal NOL may be carried forward indefinitely. Other limitations may apply to ESRT’s ability to use its NOL to offset taxable income.
As of December 31, 2021, the observatory TRS had a federal income tax receivable of $ 5.5 million. This receivable reflects an anticipated refund resulting from the carryback of 2020 NOL to previous tax years.
The observatory TRS had $ 3.1 million NOL carryforwards that may be used to offset future taxable income, if any. The federal NOL may be carried forward indefinitely and the state and local NOL can be carried forward for up to 20 years.
We measure deferred tax assets using enacted tax rates that will apply in the years in which the temporary differences are expected to be recovered or paid.
The effective income tax rate is 26.0 %, 47.0 % and 34.0 % for the years ended December 31, 2021, 2020 and 2019, respectively. The actual tax provision differed from that computed at the federal statutory corporate rate as follows (amounts in thousands):
For the Year Ended December 31,
2021 2020 2019
Federal tax benefit (expense) at statutory rate $ 940 $ 2,544 $ ( 1,575 )
State income tax benefit (expense), net of federal benefit 794 2,379 ( 854 )
Corporate income tax rate adjustment — 2,048 —
Income tax benefit (expense) $ 1,734 $ 6,971 $ ( 2,429 )
The income tax effects of temporary differences that give rise to deferred tax assets are presented below as of December 31, 2021, 2020 and 2019 (amounts in thousands):
2021 2020 2019
Deferred tax assets:
Deferred revenue on unredeemed observatory admission ticket sales $ 383 $ 256 $ 916
Federal net operating loss carryforward credit 1,393 — —
New York State net operating loss carryforward credit 612 — —
New York City net operating loss carryforward credit 704 334 —
Deferred tax assets $ 3,092 $ 590 $ 916
Deferred tax assets at December 31, 2021, 2020 and 2019 are included in prepaid expenses and other assets on the consolidated balance sheets. The deferred tax assets at December 31, 2021 are mainly attributable to the inclusion of the Federal net operating loss to be carried forward and utilized during income years indefinitely and the New York State and New York City net operating loss to be carried forward and utilized during income years for a period of 20 years. No valuation allowance has been recorded against the deferred tax asset because the company believes it is more likely than not that the deferred tax asset will be realized. This determination is based on the observatory TRS’s anticipated future taxable income and the reversal of the deferred tax asset.
At December 31, 2021, 2020 and 2019, the TRS entities have no amount of unrecognized tax benefits. The federal and state tax returns of 2021, 2020, 2019 and 2018 remain open for examination.
13. Segment Reporting
We have identified two reportable segments: (1) Real Estate and (2) observatory. Our real estate segment includes all activities related to the ownership, management, operation, acquisition, repositioning and disposition of our real estate assets. Our observatory segment operates the 86th and 102nd floor observatories at the Empire State Building. These two lines of
F-37
businesses are managed separately because each business requires different support infrastructures, provides different services and has dissimilar economic characteristics such as investments needed, stream of revenues and different marketing strategies. We account for intersegment sales and rents as if the sales or rents were to third parties, that is, at current market prices. Asset information by segment is not reported because we do not use this measure to assess performance or make decisions to allocate resources.
The following tables provide components of segment profit for each segment for the years ended December 31, 2021, 2020 and 2019 (amounts in thousands):
2021
Real Estate Observatory Intersegment Elimination Total
Revenues:
Rental revenue $ 559,690 $ — $ — $ 559,690
Intercompany rental revenue 23,413 — ( 23,413 ) —
Observatory revenue — 41,474 — 41,474
Lease termination fees 16,230 — — 16,230
Third-party management and other fees 1,219 — — 1,219
Other revenue and fees 5,343 138 — 5,481
Total revenues 605,895 41,612 ( 23,413 ) 624,094
Operating expenses:
Property operating expenses 126,986 — — 126,986
Intercompany rent expense — 23,413 ( 23,413 ) —
Ground rent expense 9,326 — — 9,326
General and administrative expenses 55,947 — — 55,947
Observatory expenses — 23,206 — 23,206
Real estate taxes 119,967 — — 119,967
Impairment charge 7,723 — — 7,723
Depreciation and amortization 201,676 130 — 201,806
Total operating expenses 521,625 46,749 ( 23,413 ) 544,961
Total operating income (loss) 84,270 ( 5,137 ) — 79,133
Other income (expense):
Interest income 701 3 — 704
Interest expense ( 94,292 ) ( 102 ) — ( 94,394 )
Loss on early extinguishment of debt ( 214 ) — — ( 214 )
Loss before income taxes ( 9,535 ) ( 5,236 ) — ( 14,771 )
Income tax (expense) benefit ( 613 ) 2,347 — 1,734
Net loss $ ( 10,148 ) $ ( 2,889 ) $ — $ ( 13,037 )
Segment assets $ 4,037,122 $ 245,325 $ — $ 4,282,447
Expenditures for segment assets $ 398,368 $ 4 $ — $ 398,372
F-38
2020
Real Estate Observatory Intersegment Elimination Total
Revenues:
Rental revenue $ 563,071 $ — $ — $ 563,071
Intercompany rental revenue 17,827 — ( 17,827 ) —
Observatory revenue — 29,057 — 29,057
Lease termination fees 9,416 — — 9,416
Third-party management and other fees 1,225 — — 1,225
Other revenue and fees 6,459 — — 6,459
Total revenues 597,998 29,057 ( 17,827 ) 609,228
Operating expenses:
Property operating expenses 136,141 — — 136,141
Intercompany rent expense — 17,827 ( 17,827 ) —
Ground rent expense 9,326 — — 9,326
General and administrative expenses 62,244 — — 62,244
Observatory expenses — 23,723 — 23,723
Real estate taxes 121,923 — — 121,923
Impairment charges 6,204 — — 6,204
Depreciation and amortization 190,863 143 — 191,006
Total operating expenses 526,701 41,693 ( 17,827 ) 550,567
Total operating income
71,297 ( 12,636 ) — 58,661
Other income (expense):
Interest income 2,542 95 — 2,637
Interest expense ( 89,907 ) — — ( 89,907 )
Loss on early extinguishment of debt ( 86 ) — — ( 86 )
IPO litigation expense ( 1,165 ) — — ( 1,165 )
Income before income taxes ( 17,319 ) ( 12,541 ) — ( 29,860 )
Income tax expense ( 843 ) 7,814 — 6,971
Net income $ ( 18,162 ) $ ( 4,727 ) $ — $ ( 22,889 )
Segment assets $ 3,903,884 $ 246,811 $ — $ 4,150,695
Expenditures for segment assets $ 101,306 $ 2,754 $ — $ 104,060
F-39
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
During the fourth quarter 2021, we incurred a $ 7.7 million impairment charge relating to our property in Norwalk, Connecticut. Our methodology to calculate the fair value of the property involved a combination of the discounted cash flow method, utilizing Level 3 unobservable inputs such as market capitalization rates obtained from external sources, and the market based approach utilizing recent sales comparables.
During the second quarter 2020, we wrote-off $ 4.1 million of prior expenditures on a Combined Heat Power/Redundancy onsite power generation project in our real estate segment that is rendered economically unviable due to New York City's Local Law 97 and from its measurement of carbon from natural gas combustion generates fines. During the third quarter 2020, we also wrote off $ 2.1 million of prior expenditures on a build-to-suit development project in our real estate segment that was halted due to reconsideration by the user driven by the COVID-19 pandemic. The $ 7.7 million and $ 6.2 million write-offs are shown as impairment charges in the consolidated statement of operations for the years ended December 31, 2021 and 2020, respectively.
14. Subsequent Events
None.
F-40
Empire State Realty OP, L.P.
Schedule III—Real Estate and Accumulated Depreciation
(amounts in thousands)
Initial Cost to
the Company Cost Capitalized
Subsequent to
Acquisition Gross Amount at
which Carried
at 12/31/21
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 $ 128,857 n/a $ 13,630 $ 373,318 $ 386,948 $ 86,606 1954 2014 various
1400 Broadway, New York, NY office /
retail — — 96,338 94,057 n/a — 190,395 190,395 57,716 1930 2014 various
1333 Broadway, New York, NY office /
retail 158,760 91,435 120,190 13,534 n/a 91,435 133,724 225,159 34,132 1915 2013 various
1350 Broadway, New York, NY office /
retail — — 102,518 41,035 n/a — 143,553 143,553 44,713 1929 2013 various
250 West 57th Street, New York, NY office/
retail 174,422 2,117 5,041 168,501 n/a 2,117 173,542 175,659 58,624 1921 1953 various
501 Seventh Avenue, New York, NY office/
retail — 1,100 2,600 99,073 n/a 1,100 101,673 102,773 49,386 1923 1950 various
1359 Broadway, New York, NY office/
retail — 1,233 1,809 70,054 n/a 1,233 71,863 73,096 35,619 1924 1953 various
350 Fifth Avenue (Empire State Building), New York, NY office/
retail — 21,551 38,934 983,452 n/a 21,551 1,022,386 1,043,937 339,787 1930 2013 various
One Grand Central Place,
New York, NY office/
retail — 7,240 17,490 289,760 n/a 7,222 307,268 314,490 139,061 1930 1954 various
First Stamford Place, Stamford, CT office 179,094 22,952 122,739 75,313 n/a 24,861 196,143 221,004 97,356 1986 2001 various
One Station Place, Stamford, CT (Metro Center) office 84,931 5,313 28,602 28,996 n/a 5,313 57,598 62,911 34,344 1987 1984 various
383 Main Avenue, Norwalk, CT (1) office 29,692 2,262 12,820 6,582 n/a 1,679 19,985 21,664 — 1985 1994 various
500 Mamaroneck Avenue, Harrison, NY office — 4,571 25,915 27,053 n/a 4,571 52,968 57,539 28,856 1987 1999 various
10 Bank Street, White Plains, NY office 30,719 5,612 31,803 20,191 n/a 5,612 51,994 57,606 26,841 1989 1999 various
10 Union Square, New York, NY retail 49,486 5,003 12,866 3,805 n/a 5,003 16,671 21,674 9,121 1987 1996 various
1542 Third Avenue, New York, NY retail 29,656 2,239 15,266 473 n/a 2,239 15,739 17,978 9,084 1991 1999 various
1010 Third Avenue, New York, NY and 77 West 55th Street, New York, NY retail 36,250 4,462 15,819 1,301 n/a 4,462 17,120 21,582 9,984 1962 1998 various
69-97 Main Street, Westport, CT retail — 2,782 15,766 6,595 n/a 2,782 22,361 25,143 8,740 1922 2003 various
103-107 Main Street, Westport, CT retail — 1,243 7,043 371 n/a 1,260 7,397 8,657 2,968 1900 2006 various
345 E 94th Street NY (2) Multifamily 49,421 44,228 55,766 19 n/a 44,228 55,785 100,013 — 2000 2021 various
Victory 561 10th Ave NY (2) Multifamily 126,338 91,437 124,997 28 n/a 91,437 125,025 216,462 — 2004 2021 various
Property for development at the Transportation Hub in Stamford, CT land — 4,542 — 8,132 n/a 12,674 — 12,674 — n/a n/a n/a
Totals $ 948,769 $ 334,952 $ 1,098,783 $ 2,067,182 $ — $ 344,409 $ 3,156,508 $ 3,500,917 $ 1,072,938
1 Property written down to fair value in December 31, 2021.
2 Property acquired on December 22, 2021.
F-41
Empire State Realty OP, L.P.
Notes to Schedule III—Real Estate and Accumulated Depreciation
(amounts in thousands)
1 . Reconciliation of Investment Properties
The changes in our investment properties for the years ended December 31, 2021, 2020 and 2019 are as follows:
2021 2020 2019
Balance, beginning of year $ 3,133,966 $ 3,109,433 $ 2,884,486
Acquisition of new properties 316,428 — —
Improvements 89,426 104,060 255,924
Disposals ( 38,903 ) ( 79,527 ) ( 30,977 )
Balance, end of year $ 3,500,917 $ 3,133,966 $ 3,109,433
The unaudited aggregate cost of investment properties for federal income tax purposes as of December 31, 2021 was $ 3.3 billion.
2 . Reconciliation of Accumulated Depreciation
The changes in our accumulated depreciation for the years ended December 31, 2021, 2020 and 2019 are as follows:
2021 2020 2019
Balance, beginning of year $ 941,612 $ 862,534 $ 747,304
Depreciation expense 162,667 158,605 146,207
Disposals ( 31,341 ) ( 79,527 ) ( 30,977 )
Balance, end of year $ 1,072,938 $ 941,612 $ 862,534
Depreciation of investment properties reflected in the combined statements of income is calculated over the estimated original lives of the assets as follows:
Buildings 39 years or useful life
Building improvements 39 years or useful life
Tenant improvements Term of related lease
F-42
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.