Item 1. Financial Statements
ITEM 1. FINANCIAL STATEMENTS
Empire State Realty OP, L.P.
Condensed Consolidated Balance Sheets
(amounts in thousands, except per unit amounts)
June 30, 2023 December 31, 2022
ASSETS (unaudited)
Commercial real estate properties, at cost:
Land $ 361,497 $ 365,540
Development costs 8,204 8,166
Building and improvements 3,196,181 3,177,743
3,565,882 3,551,449
Less: accumulated depreciation ( 1,180,558 ) ( 1,137,267 )
Commercial real estate properties, net 2,385,324 2,414,182
Assets held for sale — 35,538
Cash and cash equivalents 315,357 264,434
Restricted cash 80,451 50,244
Tenant and other receivables 32,901 24,102
Deferred rent receivables 249,881 240,188
Prepaid expenses and other assets 98,986 98,114
Deferred costs, net 176,678 187,570
Acquired below-market ground leases, net 325,157 329,073
Right of use assets 28,554 28,670
Goodwill 491,479 491,479
Total assets $ 4,184,768 $ 4,163,594
LIABILITIES AND CAPITAL
Liabilities:
Mortgage notes payable, net $ 880,592 $ 883,705
Senior unsecured notes, net 973,768 973,659
Unsecured term loan facilities, net 389,028 388,773
Unsecured revolving credit facility — —
Accounts payable and accrued expenses 71,709 80,729
Acquired below-market leases, net 15,280 17,849
Ground lease liabilities 28,554 28,670
Deferred revenue and other liabilities 73,972 76,091
Tenants’ security deposits 40,253 25,084
Liabilities related to assets held for sale — 5,943
Total liabilities 2,473,156 2,480,503
Commitments and contingencies
Capital:
Private perpetual preferred units:
Private perpetual preferred units, $ 13.52 liquidation preference, 4,664 issued and outstanding in 2023 and 2022, respectively
21,936 21,936
Private perpetual preferred units, $ 16.62 liquidation preference, 1,560 issued and outstanding in 2023 and 2022
8,004 8,004
Series PR operating partnership units:
ESRT partner's capital ( 2,709 and 2,710 general partner operating partnership units and 158,122 and 158,420 limited partner operating partnership units outstanding in 2023 and 2022, respectively)
965,950 954,375
Limited partners' interests ( 81,611 and 80,475 limited partner operating partnership units outstanding in 2023 and 2022, respectively)
695,416 681,827
Series ES operating partnership units ( 20,426 and 21,081 limited partner operating partnership units outstanding in 2023 and 2022, respectively)
3,810 1,391
Series 60 operating partnership units ( 5,380 and 5,558 limited partner operating partnership units outstanding in 2023 and 2023, respectively)
681 16
Series 250 operating partnership units ( 2,669 and 2,789 limited partner operating partnership units outstanding in 2023 and 2022, respectively)
375 76
Total Empire State Realty OP, L.P.'s capital 1,696,172 1,667,625
Non-controlling interest in other partnerships 15,440 15,466
Total capital 1,711,612 1,683,091
Total liabilities and capital $ 4,184,768 $ 4,163,594
The accompanying notes are an integral part of these consolidated financial statements
2
Empire State Realty OP, L.P.
Condensed Consolidated Statements of Operations
(unaudited)
(amounts in thousands, except per unit amounts)
Three Months Ended June 30, Six Months Ended June 30,
2023 2022 2023 2022
Revenues:
Rental revenue $ 154,603 $ 149,339 $ 294,694 $ 296,853
Observatory revenue 33,433 27,368 55,587 40,609
Lease termination fees — 18,859 — 20,032
Third-party management and other fees 381 326 808 636
Other revenue and fees 2,125 2,130 4,075 3,926
Total revenues 190,542 198,022 355,164 362,056
Operating expenses:
Property operating expenses 39,519 37,433 81,563 76,077
Ground rent expenses 2,332 2,332 4,663 4,663
General and administrative expenses 16,075 15,876 31,783 29,562
Observatory expenses 8,657 7,776 16,512 13,991
Real estate taxes 31,490 29,802 63,278 59,806
Depreciation and amortization 46,280 58,304 93,688 125,410
Total operating expenses 144,353 151,523 291,487 309,509
Total operating income
46,189 46,499 63,677 52,547
Other income (expense):
Interest income 3,339 431 5,934 580
Interest expense ( 25,405 ) ( 25,042 ) ( 50,709 ) ( 50,056 )
Gain on disposition of property 13,565 27,170 29,261 27,170
Income before income taxes 37,688 49,058 48,163 30,241
Income tax benefit (expense) ( 733 ) ( 363 ) 486 1,233
Net income 36,955 48,695 48,649 31,474
Private perpetual preferred unit distributions ( 1,051 ) ( 1,051 ) ( 2,101 ) ( 2,101 )
Net (income) loss attributable to non-controlling interest in other partnerships ( 1 ) 159 42 222
Net income attributable to common unitholders $ 35,903 $ 47,803 $ 46,590 $ 29,595
Total weighted average units:
Basic 262,903 270,078 263,694 271,834
Diluted 264,196 270,085 264,736 271,837
Earnings per unit attributable to common unitholders:
Basic $ 0.14 $ 0.17 $ 0.18 $ 0.11
Diluted $ 0.14 $ 0.17 $ 0.18 $ 0.11
Dividends per unit $ 0.035 $ 0.035 $ 0.070 $ 0.070
The accompanying notes are an integral part of these consolidated financial statements
3
Empire State Realty OP, L.P.
Condensed Consolidated Statements of Comprehensive Income
(unaudited)
(amounts in thousands)
Three Months Ended June 30, Six Months Ended June 30,
2023 2022 2023 2022
Net income $ 36,955 $ 48,695 $ 48,649 $ 31,474
Other comprehensive income:
Unrealized gain on valuation of interest rate swap agreements 11,935 10,057 6,533 19,819
Less: amount reclassified into interest expense ( 1,882 ) 2,741 ( 3,154 ) 6,036
Other comprehensive income 10,053 12,798 3,379 25,855
Comprehensive income 47,008 61,493 52,028 57,329
Net (income) loss attributable to non-controlling interest in other partnerships ( 1 ) 159 42 222
Other comprehensive (income) loss attributable to non-controlling interest in other partnerships ( 285 ) ( 1,627 ) 96 ( 1,627 )
Comprehensive income attributable to OP unitholders $ 46,722 $ 60,025 $ 52,166 $ 55,924
The accompanying notes are an integral part of these consolidated financial statements
4
Empire State Realty OP, L.P.
Condensed Consolidated Statements of Capital
For The Three Months Ended June 30, 2023 and 2022
(unaudited)
(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 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 Operating Partnership Units Operating Partnership Unitholders Non-controlling Interest in Other Partnerships Total Capital
Balance at March 31, 2023 6,224 $ 29,940 161,329 $ 948,251 81,712 $ 682,972 20,684 $ 925 5,503 $ ( 94 ) 2,717 $ 12 $ 15,060 $ 1,677,066
Conversion of operating partnership units to ESRT Partner's Capital
— — 726 2,475 ( 297 ) ( 2,474 ) ( 258 ) ( 6 ) ( 123 ) 5 ( 48 ) — — —
Repurchases of common shares — — ( 1,218 ) ( 7,411 ) — — — — — — — — — ( 7,411 )
Contributions from consolidated joint ventures — — — — — — — — — — — — 94 94
Equity compensation — — ( 7 ) 448 196 4,921 — — — — — — — 5,369
Distributions — ( 1,051 ) — ( 5,622 ) — ( 2,840 ) — ( 718 ) — ( 189 ) — ( 94 ) — ( 10,514 )
Net income — 1,051 — 21,854 — 10,099 — 2,837 — 754 — 359 1 36,955
Other comprehensive income — — — 5,955 — 2,738 — 772 — 205 — 98 285 10,053
Balance at June 30, 2023 6,224 $ 29,940 160,830 $ 965,950 81,611 $ 695,416 20,426 $ 3,810 5,380 $ 681 2,669 $ 375 15,440 $ 1,711,612
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 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 Operating Partnership Units Operating Partnership Unitholders Non-controlling Interest in Other Partnerships Total Capital
Balance at March 31, 2022 6,224 $ 29,940 169,726 $ 978,421 80,998 $ 648,004 22,034 $ ( 5,206 ) 5,821 $ ( 1,695 ) 2,937 $ ( 845 ) $ 13,413 $ 1,662,032
Conversion of operating partnership units to ESRT Partner's Capital
— — 565 848 ( 119 ) ( 944 ) ( 288 ) 56 ( 83 ) 21 ( 75 ) 19 — —
Repurchases of common shares — — ( 6,611 ) ( 52,439 ) — — — — — — — — — ( 52,439 )
Equity compensation — — 4 318 194 5,447 — — — — — — — 5,765
Distributions — ( 1,051 ) — ( 5,802 ) — ( 2,841 ) — ( 763 ) — ( 201 ) — ( 100 ) — ( 10,758 )
Net income (loss) — 1,051 — 29,579 — 12,823 — 3,872 — 1,003 — 526 ( 159 ) 48,695
Other comprehensive income — — — 6,878 — 3,031 — 904 — 235 — 123 1,627 12,798
Balance at June 30, 2022 6,224 $ 29,940 163,684 $ 957,803 81,073 $ 665,520 21,746 $ ( 1,137 ) 5,738 $ ( 637 ) 2,862 $ ( 277 ) $ 14,881 $ 1,666,093
5
Empire State Realty OP, L.P.
Condensed Consolidated Statements of Capital
For The Six Months Ended June 30, 2023 and 2022
(unaudited)
(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 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 Operating Partnership Units Operating Partnership Unitholders Non-controlling Interest in Other Partnerships Total Capital
Balance at December 31, 2022 6,224 $ 29,940 161,129 $ 954,375 80,475 $ 681,827 21,081 $ 1,391 5,558 $ 16 2,789 $ 76 $ 15,466 $ 1,683,091
Conversion of operating partnership units to ESRT Partner's Capital
— — 1,532 5,019 ( 579 ) ( 4,907 ) ( 655 ) ( 95 ) ( 178 ) ( 4 ) ( 120 ) ( 13 ) — —
Contributions from consolidated joint ventures — — — — — — — — — — — — 112 112
Repurchases of common units — — ( 2,151 ) ( 13,105 ) — — — — — — — — — ( 13,105 )
Equity compensation — — 320 469 1,715 9,274 — — — — — — — 9,743
Distributions — ( 2,101 ) — ( 11,297 ) — ( 4,846 ) — ( 1,442 ) — ( 382 ) — ( 189 ) — ( 20,257 )
Net income (loss) — 2,101 — 28,373 — 13,092 — 3,681 — 978 — 466 ( 42 ) 48,649
Other comprehensive income — — — 2,116 — 976 — 275 — 73 — 35 ( 96 ) 3,379
Balance at June 30, 2023 6,224 $ 29,940 160,830 $ 965,950 81,611 $ 695,416 20,426 $ 3,810 5,380 $ 681 2,669 $ 375 $ 15,440 $ 1,711,612
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 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 Operating Partnership Units Operating Partnership Unitholders Non-controlling Interest in Other Partnerships Total Capital
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
Conversion of operating partnership units to ESRT Partner's Capital
— — 1,138 2,345 ( 309 ) ( 2,499 ) ( 575 ) 96 ( 146 ) 33 ( 108 ) 25 — —
Contributions from consolidated joint ventures — — — — — — — — — — — — 224 224
Repurchases of common units — — ( 7,866 ) ( 64,440 ) — — — — — — — — — ( 64,440 )
Equity compensation — — 195 257 1,562 9,968 — — — — — — — 10,225
Distributions — ( 2,101 ) — ( 11,750 ) — ( 5,584 ) — ( 1,534 ) — ( 405 ) — ( 203 ) — ( 21,577 )
Net income (loss) — 2,101 — 18,290 — 7,961 — 2,397 — 621 — 326 ( 222 ) 31,474
Other comprehensive income — — — 14,973 — 6,517 — 1,962 — 509 — 267 1,627 25,855
Balance at June 30, 2022 6,224 $ 29,940 163,684 $ 957,803 81,073 $ 665,520 21,746 $ ( 1,137 ) 5,738 $ ( 637 ) 2,862 $ ( 277 ) $ 14,881 $ 1,666,093
The accompanying notes are an integral part of these consolidated financial statements
6
Empire State Realty OP, L.P.
Condensed Consolidated Statements of Cash Flows
(unaudited)
(amounts in thousands)
Six Months Ended June 30,
2023 2022
Cash Flows From Operating Activities
Net income $ 48,649 $ 31,474
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 93,688 125,410
Gain on disposition of property ( 29,261 ) ( 27,170 )
Amortization of non-cash items within interest expense 4,521 5,169
Amortization of acquired above- and below-market leases, net ( 1,378 ) ( 3,459 )
Amortization of acquired below-market ground leases 3,916 3,916
Straight-lining of rental revenue ( 12,415 ) ( 11,192 )
Equity based compensation 9,743 10,225
Increase (decrease) in cash flows due to changes in operating assets and liabilities:
Security deposits 15,326 866
Tenant and other receivables ( 8,708 ) ( 24,831 )
Deferred leasing costs ( 9,316 ) ( 21,826 )
Prepaid expenses and other assets 957 ( 1,242 )
Accounts payable and accrued expenses ( 9,324 ) ( 2,235 )
Deferred revenue and other liabilities ( 492 ) ( 1,427 )
Net cash provided by operating activities 105,906 83,678
Cash Flows From Investing Activities
Net proceeds from disposition of property 88,910 —
Development costs — ( 31 )
Additions to building and improvements ( 76,166 ) ( 56,614 )
Net cash provided by (used in) investing activities 12,744 ( 56,645 )
The accompanying notes are an integral part of these consolidated financial statements
7
Empire State Realty OP, L.P.
Condensed Consolidated Statements of Cash Flows (continued)
(unaudited)
(amounts in thousands)
Six Months Ended June 30,
2023 2022
Cash Flows From Financing Activities
Repayment of mortgage notes payable ( 4,270 ) ( 3,119 )
Contributions from consolidated joint ventures 112 224
Repurchases of common units ( 13,105 ) ( 64,440 )
Distributions ( 20,257 ) ( 21,577 )
Net cash used in financing activities ( 37,520 ) ( 88,912 )
Net increase (decrease) in cash and cash equivalents and restricted cash 81,130 ( 61,879 )
Cash and cash equivalents and restricted cash—beginning of period 314,678 474,638
Cash and cash equivalents and restricted cash—end of period $ 395,808 $ 412,759
Reconciliation of Cash and Cash Equivalents and Restricted Cash:
Cash and cash equivalents at beginning of period $ 264,434 $ 423,695
Restricted cash at beginning of period 50,244 50,943
Cash and cash equivalents and restricted cash at beginning of period $ 314,678 $ 474,638
Cash and cash equivalents at end of period $ 315,357 $ 359,424
Restricted cash at end of period 80,451 53,335
Cash and cash equivalents and restricted cash at end of period $ 395,808 $ 412,759
Supplemental disclosures of cash flow information:
Cash paid for interest $ 46,116 $ 40,199
Cash paid for income taxes $ 405 $ 268
Non-cash investing and financing activities:
Building and improvements included in accounts payable and accrued expenses $ 38,677 $ 67,815
Write-off of fully depreciated assets 21,182 38,518
Derivative instruments at fair values included in prepaid expenses and other assets 19,329 4,082
Derivative instruments at fair values included in accounts payable and accrued expenses — 19,695
Conversion of operating partnership units to ESRT partner's capital 5,019 2,345
Disposal of land in connection with foreclosure — 1,680
Extinguishment of debt in connection with property disposition — 30,000
The accompanying notes are an integral part of these consolidated financial statements
8
Empire State Realty OP, L.P.
Notes to Condensed Consolidated Financial Statements
(unaudited)
1. Description of Business and Organization
As used in these condensed 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. (the "Operating Partnership") is the entity through which Empire State Realty Trust, Inc. (“ESRT”), a self-administered and self-managed real estate investment trust ("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. As the owner of the Empire State Building, the World’s Most Famous Building, ESRT also owns and operates its iconic, newly reimagined Observatory Experience.
As of June 30, 2023, our office and retail portfolio contained 9.4 million rentable square feet of office and retail space. We owned 11 office properties (including three long-term ground leasehold interests) encompassing approximately 8.6 million rentable square feet of office space. Nine of these properties are located in the midtown Manhattan market and encompass approximately 7.6 million rentable square feet of office space, including the Empire State Building. Our Manhattan office and multifamily properties also contain an aggregate of approximately 0.5 million rentable square feet of retail space on their ground floor and/or contiguous levels. Our remaining two office properties are located in Fairfield County, Connecticut, encompassing approximately 1.1 million rentable square feet. These two properties are 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. As of June 30, 2023, our portfolio included four standalone retail properties located in Manhattan encompassing approximately 0.2 million rentable square feet. Additionally, as of June 30, 2023, our portfolio included three multifamily properties located in Manhattan totaling 721 units.
We were organized as a Delaware limited partnership on November 28, 2011, and operations commenced upon completion of the initial public offering of ESRT’s Class A common stock and related formation transactions on October 7, 2013 (the "IPO"). ESRT's Class A common stock, par value $ 0.01 per share, is listed on the New York Stock Exchange under the symbol "ESRT." ESRT, as the sole general partner in our Company, has responsibility and discretion in the management and control of 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 June 30, 2023, ESRT owned approximately 59.4 % of our operating partnership units.
2. Summary of Significant Accounting Policies
There have been no material changes to the summary of significant accounting policies included in the "Summary of Significant Accounting Policies" section in our Annual Report on Form 10-K for the year ended December 31, 2022 (the “Annual Report”).
Basis of Quarterly Presentation and Principles of Consolidation
The accompanying unaudited condensed consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America ("GAAP"), for interim financial information, and with the rules and regulations of the Securities and Exchange Commission (the "SEC"). Accordingly, certain information and footnote disclosures required by GAAP for complete financial statements have been condensed or omitted in accordance with such rules and regulations. In the opinion of management, all adjustments and eliminations (including intercompany balances and transactions), consisting of normal recurring adjustments, considered necessary for the fair presentation of the financial statements have been included.
The results of operations for the periods presented are not necessarily indicative of the results that may be expected for the corresponding full years. These financial statements should be read in conjunction with the financial statements and accompanying notes included in the financial statements for the year ended December 31, 2022 contained in our Annual Report. Our observatory business is subject to seasonality based on tourism trends and the weather. Pre-pandemic, approximately 16.0 % to 18.0 % of our annual observatory revenue was realized in the first quarter, 26.0 % to 28.0 % was realized
9
in the second quarter, 31.0 % to 33.0 % was realized in the third quarter, and 23.0 % to 25.0 % was realized in the fourth quarter. Our multifamily business experiences some seasonality based on general market trends in New York City – the winter months (November through January) are slower in terms of leasing activity. We seek to mitigate this by staggering lease terms such that lease expirations are matched with seasonal demand. We do not consider the balance of our business to be subject to material seasonal fluctuations.
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. For variable interest entities ("VIE"), we consolidate the entity if we are deemed to have a variable interest in the entity and through that interest we are deemed 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. At December 31, 2022, we were the primary beneficiary of a variable interest in the intermediary entity which held title to 298 Mulberry, the multifamily asset acquired in December 2022. The intermediary entity was utilized to execute a like-kind exchange and subsequent to March 31, 2023, the like-kind exchange was completed and we took title to 298 Mulberry. Therefore,we had no VIEs at June 30, 2023.
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 condensed consolidated balance sheets and in the condensed consolidated statements of operations by requiring earnings and other comprehensive income to be attributed to controlling and non-controlling interests.
Accounting Estimates
The preparation of the condensed 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, right of use assets and other long-lived and indefinite-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 term loan and revolving credit 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.
3. Acquisitions and Dispositions
In December 2022, we entered into a purchase and sale agreement for 500 Mamaroneck Avenue in Harrison, NY at a gross asset valuation of $ 53.0 million. The assets and related liabilities of the 500 Mamaroneck property were classified as held for sale in our condensed consolidated balance sheets as of December 31, 2022 having met the held-for-sale criteria set forth in ASC 360 Property, Plant, and Equipment. We closed on the sale of this property on April 5, 2023 and no longer classify its assets and related liabilities as held for sale as of June 30, 2023. In connection with the sale, we recorded a gain of $ 13.6 million which is included in Gain on disposition of property in our condensed consolidated statements of operations. In accordance with ASC 450, included in this gain is approximately $ 2.0 million of estimated post-closing obligations related to contaminated soil remediation costs and our commitment to reimburse the buyer for a delay in rent commencement from a tenant impacted by the soil remediation efforts.
On February 1, 2023, we closed on the sale of 69-97 and 103-107 Main Street in Westport, Connecticut at a gross asset valuation of $ 40.0 million, and recorded a gain of $ 15.7 million, which is included in Gain on disposition of property in our
10
condensed consolidated statements of operations. The Westport sale was a related party transaction approved in accordance with the Company's related party transactions policy. See our Annual Report for more information.
4. Deferred Costs, Acquired Lease Intangibles and Goodwill
Deferred costs, net, consisted of the following as of June 30, 2023 and December 31, 2022 (amounts in thousands):
June 30, 2023 December 31, 2022
Leasing costs $ 219,404 $ 218,707
Acquired in-place lease value and deferred leasing costs 159,356 160,683
Acquired above-market leases 25,880 27,833
404,640 407,223
Less: accumulated amortization ( 231,886 ) ( 223,246 )
Total deferred costs, net, excluding net deferred financing costs $ 172,754 $ 183,977
At June 30, 2023 and December 31, 2022, $ 3.9 million and $ 5.0 million, respectively, of net deferred financing costs associated with the unsecured revolving credit facility was included in deferred costs, net on the condensed consolidated balance sheets.
Amortization expense related to deferred leasing costs and acquired deferred leasing costs was $ 6.1 million and $ 11.9 million for the three and six months ended June 30, 2023, respectively, and $ 7.3 million and $ 14.3 million for the three and six months ended June 30, 2022, respectively. Amortization expense related to acquired lease intangibles was $ 2.3 million and $ 4.6 million for the three and six months ended June 30, 2023, respectively, and $ 4.1 million and $ 8.3 million for the three and six months ended June 30, 2022, respectively.
Amortizing acquired intangible assets and liabilities consisted of the following as of June 30, 2023 and December 31, 2022 (amounts in thousands):
June 30, 2023 December 31, 2022
Acquired below-market ground leases $ 396,916 $ 396,916
Less: accumulated amortization ( 71,759 ) ( 67,843 )
Acquired below-market ground leases, net $ 325,157 $ 329,073
June 30, 2023 December 31, 2022
Acquired below-market leases $ ( 63,831 ) $ ( 64,656 )
Less: accumulated amortization 48,551 46,807
Acquired below-market leases, net $ ( 15,280 ) $ ( 17,849 )
Rental revenue related to the amortization of below-market leases, net of above-market leases, was $ 0.7 million and $ 1.4 million for the three and six months ended June 30, 2023, respectively, and $ 1.7 million and $ 3.5 million for the three and six months ended June 30, 2022, respectively.
As of June 30, 2023 and December 31, 2022, we had goodwill of $ 491.5 million. Goodwill was allocated $ 227.5 million to the observatory reportable segment and $ 264.0 million to the real estate reportable segment.
From the quarter ended June 30, 2020 through our annual goodwill testing in October 2022, we bypassed the optional qualitative goodwill impairment assessment and proceeded directly to a quantitative assessment of the observatory reportable segment and engaged a third-party valuation consulting firm to perform the valuation process. This was done in response to the temporary closure of our observatory due to the COVID-19 pandemic and subsequent slow increase in visitors due to continued pandemic-related restrictions impacting tourism and international travel. The quantitative 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,
11
which included a significant amount of judgment and estimates, provided a reasonable basis to determine whether impairment had occurred. Each quantitative analysis performed concluded the fair value of the reporting unit exceeds its carrying value. For the quarter ended June 30, 2023, we performed an optional qualitative assessment and did not identify any events which occurred between our last quantitative assessment and the current reporting date which would indicate, on a more likely than not basis, that the goodwill allocated to the reporting unit was impaired. 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.
5. Debt
Debt consisted of the following as of June 30, 2023 and December 31, 2022 (amounts in thousands):
Principal Balance As of June 30, 2023
June 30, 2023 December 31, 2022 Stated
Rate Effective
Rate (1)
Maturity
Date (2)
Mortgage debt collateralized by:
Fixed rate mortgage debt
Metro Center $ 81,344 $ 82,596 3.59 % 3.67 % 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)
177,347 178,823 4.28 % 4.73 % 7/1/2027
1010 Third Avenue and 77 West 55th Street 35,399 35,831 4.01 % 4.21 % 1/5/2028
250 West 57th Street 180,000 180,000 2.83 % 3.21 % 12/1/2030
1333 Broadway 160,000 160,000 4.21 % 4.29 % 2/5/2033
345 East 94th Street - Series A (5)
43,600 43,600 70.0 % of SOFR plus 0.95 %
3.56 % 11/1/2030
345 East 94th Street - Series B (5)
7,544 7,865 SOFR plus 2.24 %
3.56 % 11/1/2030
561 10th Avenue - Series A (5)
114,500 114,500 70.0 % of SOFR plus 1.07 %
3.85 % 11/1/2033
561 10th Avenue - Series B (5)
16,627 17,415 SOFR plus 2.45 %
3.85 % 11/1/2033
Total mortgage debt 896,361 900,630
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 term loan facility (4)
215,000 215,000 SOFR plus 1.20 %
4.22 % 3/19/2025
Unsecured revolving credit facility (4)
— — SOFR plus 1.30 %
— 3/31/2025
Unsecured term loan facility (4)
175,000 175,000 SOFR plus 1.50 %
4.51 % 12/31/2026
Total principal 2,261,361 2,265,630
Deferred financing costs, net ( 10,619 ) ( 11,748 )
Unamortized debt discount ( 7,354 ) ( 7,745 )
Total $ 2,243,388 $ 2,246,137
______________
(1) The effective rate is the yield as of June 30, 2023 and includes the stated interest rate, deferred financing cost amortization and interest associated with variable to fixed interest rate swap agreements.
(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 at 4.09 % and a $ 13.3 million loan bearing interest at 6.25 %.
(4) At June 30, 2023, we were in compliance with all debt covenants.
(5) As of May 18, 2023, the benchmark index rate was converted from LIBOR to SOFR, plus a benchmark adjustment of 11.4 basis points.
12
Principal Payments
Aggregate required principal payments at June 30, 2023 are as follows (amounts in thousands):
Year Amortization Maturities Total
2023 $ 4,363 $ — $ 4,363
2024 8,861 77,675 86,536
2025 6,893 315,000 321,893
2026 7,330 225,000 232,330
2027 6,461 319,000 325,461
Thereafter 22,079 1,268,699 1,290,778
Total $ 55,987 $ 2,205,374 $ 2,261,361
Deferred Financing Costs
Deferred financing costs, net, consisted of the following at June 30, 2023 and December 31, 2022 (amounts in thousands):
June 30, 2023 December 31, 2022
Financing costs $ 43,473 $ 43,473
Less: accumulated amortization ( 28,931 ) ( 26,753 )
Total deferred financing costs, net $ 14,542 $ 16,720
Amortization expense related to deferred financing costs was $ 1.1 million and $ 2.2 million for the three and six months ended June 30, 2023, respectively, and $ 1.3 million and $ 2.7 million for the three and six months ended June 30, 2022, respectively.
Unsecured Revolving Credit and Term Loan Facilities
On August 29, 2022, we entered into a third amendment to our amended and restated credit agreement dated August 29, 2017 with Bank of America, N.A., as administrative agent and the other lenders party thereto, which governs our senior unsecured revolving credit facility and term loan facility (collectively, the “BofA Credit Facility”). The BofA Credit Facility is in the initial maximum principal amount of up to $ 1.065 billion, which consists of an $ 850.0 million revolving credit facility that matures on March 31, 2025, and a $ 215.0 million term loan facility that matures on March 19, 2025. The third amendment revised the terms of the BofA Credit Facility to (i) replace LIBOR with SOFR given the phase-out of LIBOR and (ii) permit the addition of multifamily assets as Unencumbered Eligible Property (as defined therein) and add a capitalization rate for such assets. As of June 30, 2023 , we had no borrowings under the revolving credit facility and $ 215.0 million under the term loan facility.
On August 29, 2022, we entered into a second amendment to our credit agreement dated March 19, 2020 with Wells Fargo Bank, National Association, as administrative agent, and the other lenders party thereto, which governs a senior unsecured term loan facility (the “Wells Term Loan Facility”). The Wells Term Loan Facility is in the original principal amount of $ 175.0 million and matures on December 31, 2026. The second amendment revised the terms of the Wells Term Loan Facility to (i) replace LIBOR with SOFR given the phase-out of LIBOR and (ii) permit the addition of multifamily assets as Unencumbered Eligible Property (as defined therein) and add a capitalization rate for such assets. We may request the Wells 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 June 30, 2023 , our borrowings amounted to $ 175.0 million under the Wells Term Loan Facility.
The terms of both the BofA Credit Facility and the Wells 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. Both facilities also require 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 governing both facilities also contain customary events of default (subject in certain cases to specified cure periods), including but not limited to non-payment, breach of covenants,
13
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 June 30, 2023, we were in compliance with these covenants.
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 June 30, 2023, we were in compliance with these covenants.
6. Accounts Payable and Accrued Expenses
Accounts payable and accrued expenses consisted of the following as of June 30, 2023 and December 31, 2022 (amounts in thousands):
June 30, 2023 December 31, 2022
Accrued capital expenditures $ 38,677 $ 44,293
Accounts payable and accrued expenses 29,468 32,927
Accrued interest payable 3,564 3,509
Total accounts payable and accrued expenses $ 71,709 $ 80,729
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 June 30, 2023, we did not have derivatives in a net liability position.
As of June 30, 2023 and December 31, 2022, we had interest rate swaps and caps with an aggregate notional value of $ 574.0 million and $ 574.8 million, respectively. The notional value does not represent exposure to credit, interest rate or market risks. As of June 30, 2023 and December 31, 2022, the fair value of our derivative instruments in an asset position amounted to $ 19.4 million and $ 17.9 million, respectively, which is included in prepaid expenses and other assets on the condensed 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 June 30, 2023 and 2022, our cash flow hedges are deemed highly effective and a net unrealized gain of $ 10.1 million and $ 3.4 million for the three and six months ended June 30, 2023, respectively and a net unrealized gain of $ 12.8 million and $ 25.9 million for the three and six months ended June 30, 2022, respectively, relating to both active and terminated hedges of interest rate risk, are reflected in the condensed consolidated statements of comprehensive income (loss). Amounts reported in accumulated other comprehensive loss related to derivatives will be reclassified to interest expense as interest payments are made on the debt. We estimate that $ 8.5 million net gain of the current balance held in accumulated other comprehensive income (loss) will be reclassified into interest expense within the next 12 months.
14
The table below summarizes the terms of agreements and the fair values of our derivative financial instruments as of June 30, 2023 and December 31, 2022 (amounts in thousands):
June 30, 2023 December 31, 2022
Derivative Notional Amount Receive Rate Pay Rate Effective Date Expiration Date Asset Liability Asset Liability
Interest rate swap $ 36,820 70 % of 1 Month SOFR
2.5000 % December 1, 2021 November 1, 2030 $ 364 $ — $ 256 $ —
Interest rate swap 103,790 70 % of 1 Month SOFR
2.5000 % December 1, 2021 November 1, 2033 375 — 365 —
Interest rate swap 10,710 70 % of 1 Month SOFR
1.7570 % December 1, 2021 November 1, 2033 626 — 643 —
Interest rate swap 16,761 1 Month SOFR 2.2540 % December 1, 2021 November 1, 2030 1,067 — 1,070 —
Interest rate cap 6,780 70 % of 1 Month SOFR
4.5000 % December 1, 2021 October 1, 2024 4 — 8 —
Interest rate cap 9,188 1 Month SOFR 5.5000 % December 1, 2021 October 1, 2024 28 — 26 —
Interest rate swap 175,000 SOFR Compound 2.5620 % August 31, 2022 December 31, 2026 8,961 — 8,040 —
Interest rate swap 107,500 SOFR Compound 2.6260 % August 19, 2022 March 19, 2025 3,967 — 3,766 —
Interest rate swap 107,500 SOFR OIS Compound 2.6280 % August 19, 2022 March 19, 2025 3,969 — 3,762 —
$ 19,361 $ — $ 17,936 $ —
The table below shows the effect of our derivative financial instruments designated as cash flow hedges on accumulated other comprehensive income (loss) for the three and six months ended June 30, 2023 and 2022 (amounts in thousands):
Three Months Ended Six Months Ended
Effects of Cash Flow Hedges June 30, 2023 June 30, 2022 June 30, 2023 June 30, 2022
Amount of gain (loss) recognized in other comprehensive income (loss) $ 11,935 $ 10,057 $ 6,533 $ 19,819
Amount of loss reclassified from accumulated other comprehensive income (loss) into interest expense 1,882 ( 2,741 ) 3,154 ( 6,036 )
The table below shows the effect of our derivative financial instruments designated as cash flow hedges on the condensed consolidated statements of operations for the three and six months ended June 30, 2023 and 2022 (amounts in thousands):
Three Months Ended Six Months Ended
Effects of Cash Flow Hedges June 30, 2023 June 30, 2022 June 30, 2023 June 30, 2022
Total interest expense presented in the condensed consolidated statements of operations in which the effects of cash flow hedges are recorded $ ( 25,405 ) $ ( 25,042 ) $ ( 50,709 ) $ ( 50,056 )
Amount of loss reclassified from accumulated other comprehensive income (loss) into interest expense 1,882 ( 2,741 ) 3,154 ( 6,036 )
Fair Valuation
The estimated fair values at June 30, 2023 and December 31, 2022 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 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
15
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 our derivatives were classified as Level 2 of the fair value hierarchy.
The fair values of our mortgage notes payable, senior unsecured notes (Series A, B, C, D, E, F, G and H), unsecured term loan facilities and unsecured revolving credit facility 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 by us.
The following tables summarize the carrying and estimated fair values of our financial instruments as of June 30, 2023 and December 31, 2022 (amounts in thousands):
June 30, 2023
Estimated Fair Value
Carrying
Value Total Level 1 Level 2 Level 3
Interest rate swaps included in prepaid expenses and other assets $ 19,329 $ 19,329 $ — $ 19,329 $ —
Interest rate swaps included in accounts payable and accrued expenses — — — — —
Mortgage notes payable 880,592 765,621 — — 765,621
Senior unsecured notes - Series A, B, C, D, E, F, G and H 973,768 870,173 — — 870,173
Unsecured term loan facilities 389,028 390,000 — — 390,000
December 31, 2022
Estimated Fair Value
Carrying
Value Total Level 1 Level 2 Level 3
Interest rate swaps included in prepaid expenses and other assets $ 17,936 $ 17,936 $ — $ 17,936 $ —
Mortgage notes payable 883,705 783,648 — — 783,648
Senior unsecured notes - Series A, B, C, D, E, F, G and H 973,659 865,292 — — 865,292
Unsecured term loan facilities 388,773 390,000 — — 390,000
Disclosure about the fair value of financial instruments is based on pertinent information available to us as of June 30, 2023 and December 31, 2022. 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 22 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 June 30, 2023 and 2022 condensed 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 three and six months ended June 30, 2023 and 2022 are as follows (amounts in thousands):
16
Three Months Ended Six Months Ended
Rental revenue June 30, 2023 June 30, 2022 June 30, 2023 June 30, 2022
Fixed payments $ 138,318 $ 134,794 $ 262,882 $ 268,195
Variable payments 16,285 14,545 31,812 28,658
Total rental revenue $ 154,603 $ 149,339 $ 294,694 $ 296,853
As of June 30, 2023, 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 2040 (amounts in thousands):
Remainder of 2023 $ 246,802
2024 504,657
2025 484,668
2026 438,662
2027 419,474
Thereafter 1,963,143
$ 4,057,406
The above future minimum lease payments exclude tenant recoveries and the net accretion of above and 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.
On March 12, 2023, Signature Bank, a tenant at 1400 Broadway and 1333 Broadway, was closed by the New York State Department of Financial Services, which appointed the Federal Deposit Insurance Corporation (“FDIC”) as receiver. On March 20, 2023, Flagstar Bank, N.A. (“Flagstar”), a wholly owned subsidiary of New York Community Bancorp, Inc., assumed substantially all of the deposits and certain loan portfolios of Signature Bank.
As of March 31, 2023, Flagstar had not yet assumed or rejected our leases, and our assessment of collectability of the remaining lease payments due to us in accordance with ASC 842-30-25-13 caused us to record a $ 6.4 million reserve on Signature Bank’s straight-line rent receivable balance. On May 18, 2023, Flagstar assumed the entire 313,109 square foot lease at 1400 Broadway under the same terms through 2039, with the exception of an approximate $ 3 per square foot reduction for the first five years of the lease amendment. As such, we reversed $ 5.8 million of the $ 6.4 million reserve taken in the first quarter of 2023 and resumed accounting for this tenant on a straight-line basis.
On May 1, 2023, First Republic Bank, a tenant of 14,430 square feet of retail space in the base of One Grand Central Place was closed by the California Department of Financial Protection and Innovation and the FDIC was appointed as the receiver. JPMorgan Chase Bank, National Association agreed to assume all of the deposits and to purchase substantially all of the assets of First Republic Bank. The FDIC has until September 28, 2023 to assume or reject our lease at One Grand Central Place. Although this tenant is current on its rental obligations to us, as of June 30, 2023, we maintain a $ 0.2 million reserve on First Republic Bank’s straight-line rent receivable balance.
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 $ 28.6 million and lease liabilities of $ 28.6 million in our condensed consolidated balance sheets as of June 30, 2023. 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.
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 Accounting Standards Update No. 2016-02, Leases (Topic 842), in determining the present value of lease payments. The weighted average incremental borrowing rate used to
17
calculate the right-of-use assets and lease liabilities as of June 30, 2023 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 June 30, 2023 was 46.9 years.
As of June 30, 2023, the following table summarizes our future minimum lease payments discounted by our incremental borrowing rates to calculate the lease liabilities of our leases (amounts in thousands):
Remainder of 2023 $ 759
2024 1,518
2025 1,518
2026 1,503
2027 1,482
Thereafter 62,277
Total undiscounted cash flows 69,057
Present value discount ( 40,503 )
Ground lease liabilities $ 28,554
9. Commitments and Contingencies
Legal Proceedings
Except as described below, as of June 30, 2023, 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 condensed 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 IPO, owned the fee title to the Empire State Building, filed an arbitration claim 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 "Respondent s "). The Statement of Claim (also filed later in federal court in New York for the expressed purpose of tolling the statute of limitations) alleged breach of fiduciary duty and related claims in connection with the IPO and formation transactions and sought monetary damages and declaratory relief. The Claimants had opted out of a prior class action bringing similar claims that were settled with court approval. The 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 the 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 statements of operations for the year ended December 31, 2020.The Respondents believe that such award in favor of the Claimants is entirely without merit and, in an action filed in the United States District Court for the Southern District of New York, sought to vacate that portion of the award. On September 27, 2021, the court denied the Respondents' motion to vacate and entered judgement in the aforementioned amount, inclusive of accumulated interest. The Respondents have appealed that ruling. On May 10, 2022, the Respondents moved to dismiss the appeal and judgment on the grounds that a recent decision of the United States Supreme Court held that the federal courts have no subject matter jurisdiction over the case. The Claimants opposed the motion. On April 20, 2023, the federal appeals court granted the motion and the federal court action challenging the award was dismissed. On April 21, 2023, the Respondents filed a petition to vacate in part and otherwise confirm in New York State court. On April 28, 2023, the Claimants filed a motion to confirm in that same court.. On July 31, 2023, the New York State court denied the Respondents’ petition to vacate in part and confirmed the award. The Respondents believe that ruling is incorrect and are considering their options with respect thereto. In addition, certain of the Claimants in the federal court action sought to pursue claims in that case against the Respondents. The Respondents believe that any such claims are meritless. The magistrate judge assigned to the action has issued a Report and Recommendation rejecting the 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., our former general counsel, have defense and indemnity rights from us with respect to this arbitration.
Unfunded Capital Expenditures
18
At June 30, 2023, we estimate that we will incur approximately $ 138.4 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 June 30, 2023, we held on deposit at various major financial institutions cash and cash equivalents and restricted cash balances in excess of amounts insured by the FDIC.
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 June 30, 2023, 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, other than our post-closing obligations for remediation at our previously owned Westport retail assets, as discussed in more detail in our Annual Report, and at our previously owned 500 Mamaroneck property as discussed in “Financial Statements - Note 3. Acquisitions and Dispositions.” As of June 30, 2023, with the exception of these three assets, 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 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.
10. Capital
As of June 30, 2023, there were 159,842,614 shares of Class A common stock, 988,180 shares of Class B common stock and 110,086,858 operating partnership units outstanding. The controlling interest of 59.4 % is owned by ESRT and the remaining 40.6 % noncontrolling interest in the OP is owned by other limited partners, including ESRT directors, members of senior management and other employees. ESRT has two classes of common stock as a means to give its OP Unit holders voting rights in the public company that correspond to their economic interest in the combined entity. A one-time option was created at our formation transactions for any pre-IPO OP Unit holder to exchange one OP Unit out of every 50 OP Units they owned for one Class B share, and such Class B share carries 50 votes.
On May 16, 2019, our shareholders approved the Empire State Realty Trust, Inc. Empire State Realty OP, L.P. 2019 Equity Incentive Plan (the “2019 Plan”) and replaced 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 2019 Plan provides for grants to directors, employees and consultants of ESRT and the Operating Partnership, including options, restricted stock, restricted stock units, stock appreciation rights, performance awards, dividend equivalents and other
19
equity-based awards. An aggregate of approximately 11.0 million shares of ESRT common stock are authorized for issuance under awards granted pursuant to the 2019 Plan. We will not issue any new equity awards under the 2013 Plan. The shares of ESRT Class A common stock underlying any awards under the Plans 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 Plans 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 capital events, and any increase in valuation from the time of one such event to the next 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 Series PR operating partnership units on a one -for-one basis.
LTIP units subject to time-based vesting, whether vested or not, receive per unit distributions as operating partnership units, which equal per share dividends (both regular and special) on our common stock. Market and performance-based LTIPs 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 authorized 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 from January 1, 2022 through December 31, 2023. 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 and will be subject to stock price, availability, trading volume, general market conditions, and applicable securities laws. 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 ESRT's purchases of equity securities in each of the three months ended June 30, 2023:
Period Total Number of Shares Purchased Weighted Average Price Paid per Share Maximum Approximate Dollar Value Available for Future Purchase (in thousands)
April 1 - April 30, 2023 1,214,770 $ 6.09 $ 396,736
May 1 - May 31, 2023 2,700 $ 6.00 $ 396,720
June 1 - June 30, 2023 — $ — $ 396,720
Private Perpetual Preferred Units
As of June 30, 2023, 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") outstanding. 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 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. Both series are not redeemable at the option of the holders and are redeemable at our option only in the case of specific defined events.
20
Distributions
Total distributions paid to OP unitholders were $ 9.5 million and $ 18.2 million for the three and six months ended June 30, 2023, respectively, and $ 9.7 million and $ 19.5 million for the three and six months ended June 30, 2022, respectively. Total distributions paid to preferred unitholders were $ 1.1 million and $ 2.1 million for the three and six months ended June 30, 2023, respectively, and $ 1.1 million and $ 2.1 million for the three and six months ended June 30, 2022, 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 is authorized for issuance under awards granted pursuant to the 2019 Plan, and as of June 30, 2023, 4.2 million shares of ESRT common stock remain available for future issuance.
Annually, we make grants of LTIP units to our non-employee directors under the 2019 Plan. In May 2023, 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 in (i) cash at the face value of the award, (ii) immediately vesting equity at the face value of the award, or (iii) 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, in May 2023, we granted a total of 237,856 LTIP units that are subject to time-based vesting with fair market values of $ 1.2 million. 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.
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 for awards granted in 2020 and after and age of 60 for awards granted before 2020 and (ii) the date on which the employee has first completed ten years of continuous service with us or our affiliates. Share-based compensation for market-based equity awards and performance-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 . Additionally, for the performance-based equity awards, we assess, at each reporting period, whether it is probable that the performance conditions will be satisfied. We recognize expense respective to the number of awards we expect to vest at the conclusion of the measurement period. Changes in estimate are accounted for in the period of change through a cumulative catch-up adjustment.
For the market-based LTIP units, the fair value of the awards was estimated using a Monte Carlo Simulation model and 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. 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 an appropriate 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 or performance 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, the fair value of the awards is based on the market price of ESRT stock at the grant date.
LTIP units and ESRT restricted stock issued during the six months ended June 30, 2023 were valued at $ 21.4 million. The weighted average per unit or share fair value was $ 5.65 for grants issued for the six months ended June 30, 2023. The fair value per unit or share granted in 2023 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 1.7 %, a risk-free interest rate from 4.4 % to 5.0 %, and an expected price volatility from 35.0 % to 46.0 %. No other stock options, dividend equivalents, or stock appreciation rights were issued or outstanding as of June 30, 2023.
21
The following is a summary of ESRT restricted stock and LTIP unit activity for the six months ended June 30, 2023:
Restricted Stock Time-based LTIPs Market-based LTIPs Performance-based LTIPs Weighted Average Grant Fair Value
Unvested balance at December 31, 2022 359,293 2,713,522 4,070,537 510,989 $ 6.69
Vested ( 106,910 ) ( 1,146,682 ) ( 311,815 ) ( 1,222 ) 7.66
Granted 370,465 1,693,689 946,398 771,180 5.65
Forfeited or unearned ( 8,413 ) — ( 1,692,910 ) ( 2,751 ) 4.29
Unvested balance at June 30, 2023 614,435 3,260,529 3,012,210 1,278,196 $ 6.52
The time-based LTIPs and ESRT restricted stock awards are treated for accounting purposes as immediately vested upon the later of (i) the date the grantee attains the age of 60 or 65 , as applicable, and (ii) the date on which 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 and performance-based awards, and accordingly, we recognized $ 1.0 million and $ 1.7 million for the three and six months ended June 30, 2023, respectively, and $ 0.6 million and $ 1.6 million for the three and six months ended June 30, 2022, respectively. Unrecognized compensation expense was $ 3.9 million at June 30, 2023, which will be recognized over a weighted average period of 2.6 years.
For the remainder of the LTIP unit and ESRT restricted stock awards, we recognize noncash compensation expense ratably over the vesting period, and accordingly, we recognized noncash compensation expense of $ 4.4 million and $ 8.1 million for the three and six months ended June 30, 2023, respectively, and $ 5.4 million and $ 8.9 million for the three and six months ended June 30, 2022, respectively. Unrecognized compensation expense was $ 32.3 million at June 30, 2023, which will be recognized over a weighted average period of 2.7 years.
Earnings Per Unit
Earnings per unit for the three and six months ended June 30, 2023 and 2022 is computed as follows (amounts in thousands, except per share amounts):
Three Months Ended Six Months Ended
June 30, 2023 June 30, 2022 June 30, 2023 June 30, 2022
Numerator:
Net income $ 36,955 $ 48,695 $ 48,649 $ 31,474
Private perpetual preferred unit distributions ( 1,051 ) ( 1,051 ) ( 2,101 ) ( 2,101 )
Net (income) loss attributable to non-controlling interests in other partnerships ( 1 ) 159 42 222
Earnings allocated to unvested units — ( 670 ) — ( 759 )
Net income attributable to common unitholders – basic and diluted $ 35,903 $ 47,133 $ 46,590 $ 28,836
Denominator:
Weighted average units outstanding – basic 262,903 270,078 263,694 271,834
Effect of dilutive securities:
Stock-based compensation plans
1,293 7 1,042 3
Weighted average units outstanding –- diluted 264,196 270,085 264,736 271,837
Earnings per share:
Basic $ 0.14 $ 0.17 $ 0.18 $ 0.11
Diluted $ 0.14 $ 0.17 $ 0.18 $ 0.11
There were zero antidilutive shares and LTIP units for the three and six months ended June 30, 2023, respectively, and 603 and 398 antidilutive shares and LTIP units for the three and six months ended June 30, 2022, respectively.
22
11. Related Party Transactions
Supervisory Fee Revenue
We earned supervisory fees from entities affiliated with Anthony E. Malkin, our Chairman, President and Chief Executive Officer, of $ 0.3 million and $ 0.5 million for the three and six months ended June 30, 2023, respectively, and $ 0.3 million and $ 0.5 million for the three and six months ended June 30, 2022, respectively. These fees are included within third-party management and other fees.
Property Management Fee Revenue
We earned property management fees from entities affiliated with Anthony E. Malkin of $ 0.05 million and $ 0.2 million for the three and six months ended June 30, 2023, respectively, and $ 0.1 million and $ 0.1 million for the three and six months ended June 30, 2022, respectively. These fees are included within third-party management and other fees.
Other
We receive rent generally at the 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 aggregate revenue was $ 0.1 million and $ 0.2 million for the three and six months ended June 30, 2023, respectively, and $ 0.1 million and $ 0.2 million for the three and six months ended June 30, 2022, respectively.
As disclosed in greater detail in our Annual Report, in connection with the sale of our Westport retail assets in February 2023, we advanced a loan to the buyer to facilitate closing with a principal amount of $ 0.6 million, which bears interest at SOFR plus 3.5 % and requires repayment of principal to the extent of available cash flow of the property. As of June 30, 2023, the amount outstanding under the loan is $ 0.1 million.
12. 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, redevelopment, repositioning and disposition of our traditional real estate assets. Our observatory segment includes the operation of the 86th and 102nd floor observatories at the Empire State Building. These two lines of 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 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.
23
The following tables provide components of segment net income (loss) for each segment for the three and six months ended June 30, 2023 and 2022 (amounts in thousands):
Three Months Ended June 30, 2023
Real Estate Observatory Intersegment Elimination Total
Revenues:
Rental revenue $ 154,603 $ — $ — $ 154,603
Intercompany rental revenue 20,942 — ( 20,942 ) —
Observatory revenue — 33,433 — 33,433
Third-party management and other fees 381 — — 381
Other revenue and fees 2,125 — — 2,125
Total revenues 178,051 33,433 ( 20,942 ) 190,542
Operating expenses:
Property operating expenses 39,519 — — 39,519
Intercompany rent expense — 20,942 ( 20,942 ) —
Ground rent expenses 2,332 — — 2,332
General and administrative expenses 16,075 — — 16,075
Observatory expenses — 8,657 — 8,657
Real estate taxes 31,490 — — 31,490
Depreciation and amortization 46,237 43 — 46,280
Total operating expenses 135,653 29,642 ( 20,942 ) 144,353
Total operating income 42,398 3,791 — 46,189
Other income (expense):
Interest income 3,289 50 — 3,339
Interest expense ( 25,405 ) — — ( 25,405 )
Gain on disposition of property 13,565 — — 13,565
Income before income taxes 33,847 3,841 — 37,688
Income tax expense ( 197 ) ( 536 ) — ( 733 )
Net income $ 33,650 $ 3,305 $ — $ 36,955
Segment assets $ 3,928,943 $ 255,825 $ — $ 4,184,768
Expenditures for segment assets $ 32,908 $ — $ — $ 32,908
24
Three Months Ended June 30, 2022
Real Estate Observatory Intersegment Elimination Total
Revenues:
Rental revenue $ 149,339 $ — $ — $ 149,339
Intercompany rental revenue 17,109 — ( 17,109 ) —
Observatory revenue — 27,368 — 27,368
Lease termination fees 18,859 — — 18,859
Third-party management and other fees 326 — — 326
Other revenue and fees 2,130 — — 2,130
Total revenues 187,763 27,368 ( 17,109 ) 198,022
Operating expenses:
Property operating expenses 37,433 — — 37,433
Intercompany rent expense — 17,109 ( 17,109 ) —
Ground rent expense 2,332 — — 2,332
General and administrative expenses 15,876 — — 15,876
Observatory expenses — 7,776 — 7,776
Real estate taxes 29,802 — — 29,802
Depreciation and amortization 58,254 50 — 58,304
Total operating expenses 143,697 24,935 ( 17,109 ) 151,523
Total operating income 44,066 2,433 — 46,499
Other income (expense):
Interest income 426 5 — 431
Interest expense ( 25,042 ) — — ( 25,042 )
Gain on disposition of property 27,170 — — 27,170
Income before income taxes 46,620 2,438 — 49,058
Income tax expense ( 38 ) ( 325 ) — ( 363 )
Net income $ 46,582 $ 2,113 $ — $ 48,695
Segment assets $ 3,969,257 $ 247,974 $ — $ 4,217,231
Expenditures for segment assets $ 13,115 $ — $ — $ 13,115
25
Six Months June 30, 2023
Real Estate Observatory Intersegment Elimination Total
Revenues:
Rental revenue 294,694 — — $ 294,694
Intercompany rental revenue 36,856 — ( 36,856 ) —
Observatory revenue — 55,587 — 55,587
Third-party management and other fees 808 — — 808
Other revenue and fees 4,075 — — 4,075
Total revenues 336,433 55,587 ( 36,856 ) 355,164
Operating expenses:
Property operating expenses 81,563 — — 81,563
Intercompany rent expense — 36,856 ( 36,856 ) —
Ground rent expenses 4,663 — — 4,663
General and administrative expenses 31,783 — — 31,783
Observatory expenses — 16,512 — 16,512
Real estate taxes 63,278 — — 63,278
Depreciation and amortization 93,601 87 — 93,688
Total operating expenses 274,888 53,455 ( 36,856 ) 291,487
Total operating income 61,545 2,132 — 63,677
Other income (expense):
Interest income 5,847 87 — 5,934
Interest expense ( 50,709 ) — — ( 50,709 )
Gain on disposition of property 29,261 — — 29,261
Income before income taxes 45,944 2,219 — 48,163
Income tax (expense) benefit ( 395 ) 881 — 486
Net income $ 45,549 $ 3,100 $ — $ 48,649
Expenditures for segment assets 35,576 58 — $ 35,634
26
Six Months June 30, 2022
Real Estate Observatory Intersegment Elimination Total
Revenues:
Rental revenue 296,853 — — $ 296,853
Intercompany rental revenue 27,729 — ( 27,729 ) —
Observatory revenue — 40,609 — 40,609
Lease termination fees 20,032 — — 20,032
Third-party management and other fees 636 — — 636
Other revenue and fees 3,926 — — 3,926
Total revenues 349,176 40,609 ( 27,729 ) 362,056
Operating expenses:
Property operating expenses 76,077 — — 76,077
Intercompany rent expense — 27,729 ( 27,729 ) —
Ground rent expenses 4,663 — — 4,663
General and administrative expenses 29,562 — — 29,562
Observatory expenses — 13,991 — 13,991
Real estate taxes 59,806 — — 59,806
Depreciation and amortization 125,325 85 — 125,410
Total operating expenses 295,433 41,805 ( 27,729 ) 309,509
Total operating income (loss) 53,743 ( 1,196 ) — 52,547
Other income (expense):
Interest income 575 5 — 580
Interest expense ( 50,056 ) — — ( 50,056 )
Gain on disposition of property 27,170 — — 27,170
Income (loss) before income taxes 31,432 ( 1,191 ) — 30,241
Income tax (expense) benefit ( 182 ) 1,415 — 1,233
Net income $ 31,250 $ 224 $ — $ 31,474
Expenditures for segment assets 51,999 291 — $ 52,290
13. Subsequent Events
None.
27
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.