Exhibit 99.1
EMPIRE STATE REALTY TRUST ANNOUNCES SECOND QUARTER 2017 RESULTS
- Earnings of $0.10 Per Fully Diluted Share -
- Core FFO of $0.25 Per Fully Diluted Share -
- Leased 329,866 Square Feet of Office and Retail Space -
New York, New York, July 26, 2017 - Empire State Realty Trust, Inc. (NYSE: ESRT) (the “Company”), a real estate investment trust with office and retail properties in Manhattan and the greater New York metropolitan area, today reported its operational and financial results for the second quarter of 2017.
“We are pleased with our strong second quarter results. Core FFO increased 13.1% from the second quarter of 2016. We continue to consolidate, redevelop and re-lease space to larger, higher credit quality tenants at materially higher rents and create value. During the quarter, we leased over 329,000 square feet which resulted in attractive spreads on both new Manhattan office and total portfolio leases of 49.9% and 31.0%, respectively. We continue to deliver on the embedded, de-risked growth within our portfolio. Prospective tenants are attracted to our modernized spaces within well-located, amenity-rich office buildings,” stated John B. Kessler, Empire State Realty Trust’s President and Chief Operating Officer.
“Year-to-date, Observatory revenue grew 3.6% and Observatory net operating income grew 5.5%, as compared with the first half of 2016, driven by improved revenue mix despite unfavorable weather conditions. We further strengthened our balance sheet through the successful refinancing of our 2017 mortgage maturities which lowered our interest expense and meaningfully extended our maturities. We are happy to have the liquidity, strength, and flexibility of our balance sheet to fund future growth opportunities and create long-term value for our shareholders,” added Kessler.
1
Second Quarter Highlights
| | • | | Achieved net income attributable to the Company of $0.10 per fully diluted share and Core Funds From Operations (“Core FFO”) of $0.25 per fully diluted share, which includes additional share issuance in August 2016. |
| | • | | Occupancy and leased percentages at June 30, 2017: |
| | • | | Total portfolio was 89.2% occupied; including signed leases not commenced (“SLNC”), the total portfolio was 91.3% leased. |
| | • | | Manhattan office portfolio (excluding the retail component of these properties) was 88.3% occupied; including SLNC, the Manhattan office portfolio was 90.7% leased. |
| | • | | Retail portfolio was 95.9% occupied; including SLNC, the retail portfolio was 96.0% leased. |
| | • | | Empire State Building was 92.1% occupied; including SLNC, was 92.4% leased. |
| | • | | Signed 51 leases, representing 329,866 rentable square feet across the total portfolio, achieving a portfolio-wide 31.0% increase in mark-to-market rent over previous fully escalated rents on new, renewal, and expansion leases. |
| | • | | Signed 26 new leases representing 208,594 rentable square feet for the Manhattan office portfolio (excluding the retail component of these properties), achieving an increase of 49.9% in mark-to-market rent over previous fully escalated rents. |
| | • | | The Empire State Building Observatory revenue for the second quarter 2017 grew 6.9% to $34.0 million from $31.8 million in the second quarter 2016. |
| | • | | Declared a dividend in the amount of $0.105 per share. |
Financial Results for the Second Quarter 2017
Net income attributable to common stockholders was $16.6 million, or $0.10 per fully diluted share, compared to $11.1 million, or $0.09 per fully diluted share, in the second quarter of 2016.
Core FFO was $73.2 million, or $0.25 per fully diluted share, compared to $64.8 million, or $0.24 per fully diluted share, in the second quarter of 2016.
Modified FFO was $73.2 million, or $0.25 per fully diluted share, compared to $64.8 million, or $0.24 per fully diluted share, in the second quarter of 2016.
2
FFO was $71.3 million, or $0.24 per fully diluted share, compared to $62.8 million, or $0.24 per fully diluted share, in the second quarter of 2016.
A reconciliation of net income to FFO, Modified FFO and Core FFO is provided in the tables accompanying this press release.
Financial Results for the Six Months Ended June 30, 2017
Net income attributable to common stockholders was $26.6 million, or $0.17 per fully diluted share, compared to $18.5 million, or $0.15 per fully diluted share, in the six months ended June 30, 2016.
Core FFO was $134.5 million, or $0.45 per fully diluted share, compared to $122.9 million, or $0.46 per fully diluted share, in the six months ended June 30, 2016.
Modified FFO was $134.5 million, or $0.45 per fully diluted share, compared to $122.3 million, or $0.46 per fully diluted share, in the six months ended June 30, 2016.
FFO was $130.6 million, or $0.44 per fully diluted share, compared to $118.3 million, or $0.44 per fully diluted share, in the six months ended June 30, 2016.
Portfolio Operations
As of June 30, 2017, the Company’s total portfolio contained 10.1 million rentable square feet of office and retail space. The Company’s occupancy levels fluctuate in certain periods due to the timing lag that exists between the date of tenants’ move out and the date of Company’s completion of redevelopment work for new leases to commence. As of June 30, 2017, the Company’s portfolio was occupied and leased as follows. Leased percentages include signed leases not commenced.
3
| | | | | | | | | | | | |
| | | June 30, 2017 | | | March 31, 2017 | | | June 30, 2016 | |
Percent occupied: | | | | | | | | | | | | |
Total portfolio | | | 89.2 | % | | | 88.8 | % | | | 86.6 | % |
Total office | | | 88.7 | % | | | 88.3 | % | | | 86.9 | % |
Manhattan office | | | 88.3 | % | | | 87.8 | % | | | 84.9 | % |
Empire State Building | | | 92.1 | % | | | 91.5 | % | | | 88.7 | % |
Retail | | | 95.9 | % | | | 94.4 | % | | | 83.6 | % |
Percent leased: | | | | | | | | | | | | |
Total portfolio | | | 91.3 | % | | | 89.5 | % | | | 89.4 | % |
Total office | | | 90.9 | % | | | 89.2 | % | | | 89.6 | % |
Manhattan office | | | 90.7 | % | | | 88.6 | % | | | 88.4 | % |
Empire State Building | | | 92.4 | % | | | 91.7 | % | | | 90.7 | % |
Retail | | | 96.0 | % | | | 94.5 | % | | | 86.0 | % |
Leasing
For the three months ended June 30, 2017, the Company signed 51 new, renewal, and expansion leases within the total portfolio, comprising 329,866 rentable square feet with an average starting rental rate of $54.39 per rentable square foot, representing an increase of 31.0% over the previous fully escalated rent.
On a blended basis, the 46 new, renewal, and expansion office leases signed within the total portfolio during the quarter had an average starting rental rate of $55.22 per rentable square foot, representing an increase of 36.0% over the previous fully escalated rent.
On a blended basis, the five new and renewal retail leases signed within the total portfolio during the quarter had a starting rental rate of $40.66 per rentable square foot, representing a decrease of 15.5% over the previous fully escalated rent, primarily due to two parking garage lease renewals.
4
Leases Signed in the Second Quarter 2017 for the Manhattan Office Portfolio
| | • | | 26 new leases, comprising 208,594 rentable square feet, with an average starting rental rate of $60.11 per rentable square foot, representing an increase of 49.9% over the previous fully escalated rent, and |
| | • | | 14 renewal leases, comprising 42,447 rentable square feet, with an average starting rental rate of $58.07 per rentable square foot, representing an increase of 5.7% over the previous fully escalated rent. |
Significant Leases Executed During the Second Quarter 2017
| | • | | At 111 West 33rd Street, the Company signed a new two full floor office lease, totaling 80,903 rentable square feet, with Gap Inc. for a term of 12.6 years. |
| | • | | At 1400 Broadway, the Company signed a new office lease, totaling 29,952 rentable square feet, with Renfro Corporation for a term of 16.2 years. |
| | • | | At One Grand Central Place, the Company signed a new full floor office lease, totaling 17,573 rentable square feet, with iCapital Network for a term of 10.8 years. |
Empire State Building
The Company continues to renovate and lease the 2.8 million rentable square foot Empire State Building, its flagship property. In the second quarter 2017, the Company commenced the first phase of a capital project to enhance the experience of office and retail tenants and Observatory visitors. The first phase will move the Observatory entrance to a new, larger, designated entrance at the western side of the Empire State Building on 34th Street which will improve the commercial tenant and office visitor experience and the value of the Empire State Building’s 34th Street retail. At June 30, 2017, the Empire State Building was 92.1% occupied; including SLNC, the Empire State Building was 92.4% leased.
During the second quarter 2017, the Company signed 10 office leases at the Empire State Building, representing 33,574 rentable square feet in the aggregate.
5
Observatory revenue for the second quarter 2017 was $34.0 million, a 6.9% increase from $31.8 million in the second quarter 2016. The Observatory hosted approximately 1,126,000 visitors in the second quarter 2017 compared to 1,124,000 visitors in the second quarter 2016, an increase of 0.2%. A portion of this increase can be attributed to the shift of the Easter weekend to the second quarter in 2017 from the first quarter in 2016. In the second quarter 2017, there were 15 bad weather days compared to 13 bad weather days in the second quarter 2016.
Observatory revenue was $54.9 million for the six months ended June 30, 2017, a 3.6% increase from $53.0 million for the six months ended June 30, 2016. For the six months ended June 30, 2017, the Observatory hosted approximately 1,762,000 visitors, compared to 1,843,000 visitors for the same period in 2016, a decrease of 4.4%. For the six months ended June 30, 2017, there were 37 bad weather days compared to 21 bad weather days in the six months ended June 30, 2016.
Balance Sheet
At June 30, 2017, there was no outstanding balance on the Company’s $1.1 billion unsecured revolving credit facility. The unsecured revolving credit facility has an accordion feature allowing for an additional increase in its maximum aggregate principal balance to $1.25 billion under certain circumstances.
At June 30, 2017, the Company had total debt outstanding of approximately $1.6 billion, with a weighted average interest rate of 3.96% per annum, and a weighted average term to maturity of 6.5 years. As of June 30, 2017, the Company had no debt maturing during the remainder of 2017 and $262.2 million of debt maturing in 2018. As of June 30, 2017, the Company had cash and cash equivalents of $441.0 million. The Company’s consolidated net debt to total market capitalization was approximately 15.5% as of June 30, 2017, and consolidated net debt to EBITDA was 3.3x.
During the second quarter 2017, the Company refinanced $336 million of maturing mortgage debt with a weighted average interest rate of 5.67%. The new mortgage debt of $315 million in the aggregate has a weighted average maturity of 11 years and a weighted average interest rate of 4.44%, after adjusting for the settlement of a $200 million forward starting interest rate swap.
6
Dividend
On June 30, 2017, the Company paid a dividend of $0.105 per share for the second quarter 2017 to holders of the Company’s Class A common stock and Class B common stock and to holders of the operating partnership’s Series ES, Series 250 and Series 60 operating partnership units (NYSE Arca: ESBA, FISK and OGCP, respectively) and Series PR operating partnership units. The Company paid a dividend of $0.15 per unit for the second quarter 2017 to holders of the operating partnership’s private perpetual preferred units.
Webcast and Conference Call Details
Empire State Realty Trust, Inc. will host a webcast and conference call, open to the general public, on Thursday, July 27, 2017 at 8:30 am Eastern time.
The webcast will be available in the “Investors” section of the Company’s website atwww.empirestaterealtytrust.com. To listen to the live webcast, go to the site at least five minutes prior to the scheduled start time in order to register, download and install any necessary audio software. Shortly after the call, a replay of the webcast will be available for 90 days on the Company’s website.
The conference call can also be accessed by dialing 1-877-407-3982 for domestic callers or 1-201-493-6780 for international callers. A dial-in replay will be available starting shortly after the call until August 3, 2017, which can be accessed by dialing 1-844-512-2921 for domestic callers or 1-412-317-6671 for international callers. The passcode for this dial-in replay is 13666062.
The Supplemental Report will be available prior to the conference call in the “Investors” section of the Company’s website,www.empirestaterealtytrust.com.
7
About Empire State Realty Trust
Empire State Realty Trust, Inc. (NYSE: ESRT), a leading real estate investment trust (REIT), owns, manages, operates, acquires and repositions office and retail properties in Manhattan and the greater New York metropolitan area, including the Empire State Building, the world’s most famous building. Headquartered in New York, New York, the Company’s office and retail portfolio covers 10.1 million rentable square feet, as of June 30, 2017, consisting of 9.4 million rentable square feet in 14 office properties, including nine in Manhattan, three in Fairfield County, Connecticut, and two in Westchester County, New York; and approximately 700,000 rentable square feet in the retail portfolio.
Forward-Looking Statements
This press release includes “forward looking statements” within the meaning of the federal securities laws. Forward-looking statements may be identified by the use of words such as “believes,” “expects,” “may,” “will,” “should,” “seeks,” “approximately,” “intends,” “plans,” “pro forma,” “estimates,” “contemplates,” “aims,” “continues,” “would” or “anticipates” or the negative of these words and phrases or similar words or phrases. The following factors, among others, could cause actual results and future events to differ materially from those set forth or contemplated in the forward-looking statements: changes in our industry, the real estate markets, either nationally or in Manhattan or the greater New York metropolitan area; resolution of legal proceedings involving the company; reduced demand for office or retail space; general volatility of the capital and credit markets and the market price of our Class A common stock and our publicly-traded operating partnership units; changes in our business strategy; changes in technology and market competition which affect utilization of our broadcast or other facilities; changes in domestic or international tourism, including geopolitical events and currency exchange rates; defaults on, early terminations of, or non-renewal of, leases by tenants; fluctuations in interest rates; declining real estate valuations and impairment charges; termination or expiration of our ground leases; our failure to obtain or maintain necessary outside financing, including our unsecured revolving credit facility; our leverage; decreased rental rates or increased vacancy rates; our failure to redevelop and reposition properties, or to execute any newly planned capital project, successfully or on the anticipated timeline or at the anticipated costs; difficulties in identifying properties to acquire and completing acquisitions; risks of real estate development (including our Metro Tower development site) and capital projects, including the cost of construction delays and cost overruns; impact of changes in governmental regulations, tax law and rates and similar matters; and our failure to qualify as a real estate investment trust, or REIT. For a
8
further discussion of these and other factors that could impact the Company’s future results, performance or transactions, see the section entitled “Risk Factors” in the Annual Report on Form 10-K for the year ended December 31, 2016, and other risks described in documents subsequently filed by the Company from time to time with the Securities and Exchange Commission.
While forward-looking statements reflect the Company’s good faith beliefs, they are not guarantees of future performance. The Company disclaims any obligation to publicly update or revise any forward-looking statement to reflect changes in underlying assumptions or factors, new information, data or methods, future events, or other changes after the date of this press release, except as required by applicable law. Prospective investors should not place undue reliance on any forward-looking statements, which are based only on information currently available to the Company (or to third parties making the forward-looking statements).
Contact:
Investors
Empire State Realty Trust Investor Relations
(212) 850-2678
IR@empirestaterealtytrust.com
Media
Sard Verbinnen & Co.
(212) 687-8080
9
Empire State Realty Trust, Inc.
Condensed Consolidated Statements of Income
(unaudited and amounts in thousands, except per share data)
| | | | | | | | |
| | | Three Months Ended June 30, | |
| | | 2017 | | | 2016 | |
Revenues | | | | | | | | |
Rental revenue | | $ | 120,844 | | | $ | 112,613 | |
Tenant expense reimbursement | | | 17,569 | | | | 19,054 | |
Observatory revenue | | | 33,966 | | | | 31,838 | |
Third-party management and other fees | | | 392 | | | | 423 | |
Other revenue and fees | | | 4,353 | | | | 1,887 | |
| | | | | | | | |
Total revenues | | | 177,124 | | | | 165,815 | |
Operating expenses | | | | | | | | |
Property operating expenses | | | 38,529 | | | | 37,386 | |
Ground rent expenses | | | 2,332 | | | | 2,330 | |
General and administrative expenses | | | 12,579 | | | | 12,907 | |
Observatory expenses | | | 7,176 | | | | 6,895 | |
Real estate taxes | | | 24,542 | | | | 23,557 | |
Depreciation and amortization | | | 40,532 | | | | 38,548 | |
| | | | | | | | |
Total operating expenses | | | 125,690 | | | | 121,623 | |
| | | | | | | | |
Total operating income | | | 51,434 | | | | 44,192 | |
Other expenses: | | | | | | | | |
Interest expense | | | (17,477 | ) | | | (17,420 | ) |
Loss from derivative financial instruments | | | (42 | ) | | | — | |
| | | | | | | | |
Income before income taxes | | | 33,915 | | | | 26,772 | |
Income tax expense | | | (2,556 | ) | | | (2,132 | ) |
| | | | | | | | |
Net income | | | 31,359 | | | | 24,640 | |
Preferred unit distributions | | | (234 | ) | | | (234 | ) |
Net income attributable to non-controlling interests | | | (14,541 | ) | | | (13,317 | ) |
| | | | | | | | |
Net income attributable to common stockholders | | $ | 16,584 | | | $ | 11,089 | |
| | | | | | | | |
Total weighted average shares | | | | | | | | |
Basic | | | 157,921 | | | | 122,502 | |
| | | | | | | | |
Diluted | | | 298,398 | | | | 266,167 | |
| | | | | | | | |
Net income per share attributable to common stockholders | | | | | | | | |
Basic | | $ | 0.10 | | | $ | 0.09 | |
| | | | | | | | |
Diluted | | $ | 0.10 | | | $ | 0.09 | |
| | | | | | | | |
10
Empire State Realty Trust, Inc.
Condensed Consolidated Statements of Income
(unaudited and amounts in thousands, except per share data)
| | | | | | | | |
| | | Six Months Ended June 30, | |
| | | 2017 | | | 2016 | |
Revenues | | | | | | | | |
Rental revenue | | $ | 237,957 | | | $ | 227,521 | |
Tenant expense reimbursement | | | 33,543 | | | | 37,174 | |
Observatory revenue | | | 54,906 | | | | 53,019 | |
Third-party management and other fees | | | 743 | | | | 968 | |
Other revenue and fees | | | 14,929 | | | | 4,207 | |
| | | | | | | | |
Total revenues | | | 342,078 | | | | 322,889 | |
Operating expenses | | | | | | | | |
Property operating expenses | | | 80,739 | | | | 76,490 | |
Ground rent expenses | | | 4,663 | | | | 4,663 | |
General and administrative expenses | | | 23,667 | | | | 23,825 | |
Observatory expenses | | | 14,431 | | | | 14,650 | |
Real estate taxes | | | 49,100 | | | | 47,082 | |
Acquisition expenses | | | — | | | | 98 | |
Depreciation and amortization | | | 81,378 | | | | 77,775 | |
| | | | | | | | |
Total operating expenses | | | 253,978 | | | | 244,583 | |
| | | | | | | | |
Total operating income | | | 88,100 | | | | 78,306 | |
Other expenses: | | | | | | | | |
Interest expense | | | (35,219 | ) | | | (35,371 | ) |
Loss from derivative financial instruments | | | (289 | ) | | | — | |
| | | | | | | | |
Income before income taxes | | | 52,592 | | | | 42,935 | |
Income tax expense | | | (2,088 | ) | | | (1,590 | ) |
| | | | | | | | |
Net income | | | 50,504 | | | | 41,345 | |
Preferred unit distributions | | | (468 | ) | | | (468 | ) |
Net income attributable to non-controlling interests | | | (23,467 | ) | | | (22,360 | ) |
| | | | | | | | |
Net income attributable to common stockholders | | $ | 26,569 | | | $ | 18,517 | |
| | | | | | | | |
Total weighted average shares | | | | | | | | |
Basic | | | 157,265 | | | | 121,640 | |
| | | | | | | | |
Diluted | | | 298,180 | | | | 267,121 | |
| | | | | | | | |
Net income per share attributable to common stockholders | | | | | | | | |
Basic | | $ | 0.17 | | | $ | 0.15 | |
| | | | | | | | |
Diluted | | $ | 0.17 | | | $ | 0.15 | |
| | | | | | | | |
11
Empire State Realty Trust, Inc.
Reconciliation of Net Income to Funds From Operations (“FFO”),
Modified Funds From Operations (“Modified FFO”) and Core Funds From Operations (“Core FFO”)
(unaudited and amounts in thousands, except per share data)
| | | | | | | | |
| | | Three Months Ended June 30, | |
| | | 2017 | | | 2016 | |
Net income | | $ | 31,359 | | | $ | 24,640 | |
Preferred unit distributions | | | (234 | ) | | | (234 | ) |
Real estate depreciation and amortization | | | 40,132 | | | | 38,386 | |
| | | | | | | | |
FFO attributable to common stockholders and non-controlling interests | | | 71,257 | | | | 62,792 | |
Amortization of below-market ground leases | | | 1,958 | | | | 1,958 | |
| | | | | | | | |
Modified FFO attributable to common stockholders and non-controlling interests | | | 73,215 | | | | 64,750 | |
Prepayment penalty and deferred financing cost write-off | | | — | | | | — | |
Acquisition expenses | | | — | | | | — | |
| | | | | | | | |
Core FFO attributable to common stockholders and non-controlling interests | | $ | 73,215 | | | $ | 64,750 | |
| | | | | | | | |
Total weighted average shares | | | | | | | | |
Basic | | | 296,388 | | | | 266,167 | |
| | | | | | | | |
Diluted | | | 298,398 | | | | 266,167 | |
| | | | | | | | |
FFO per share | | | | | | | | |
Basic | | $ | 0.24 | | | $ | 0.24 | |
| | | | | | | | |
Diluted | | $ | 0.24 | | | $ | 0.24 | |
| | | | | | | | |
Modified FFO per share | | | | | | | | |
Basic | | $ | 0.25 | | | $ | 0.24 | |
| | | | | | | | |
Diluted | | $ | 0.25 | | | $ | 0.24 | |
| | | | | | | | |
Core FFO per share | | | | | | | | |
Basic | | $ | 0.25 | | | $ | 0.24 | |
| | | | | | | | |
Diluted | | $ | 0.25 | | | $ | 0.24 | |
| | | | | | | | |
12
Empire State Realty Trust, Inc.
Reconciliation of Net Income to Funds From Operations (“FFO”),
Modified Funds From Operations (“Modified FFO”) and Core Funds From Operations (“Core FFO”)
(unaudited and amounts in thousands, except per share data)
| | | | | | | | |
| | | Six Months Ended June 30, | |
| | | 2017 | | | 2016 | |
Net income | | $ | 50,504 | | | $ | 41,345 | |
Preferred unit distributions | | | (468 | ) | | | (468 | ) |
Real estate depreciation and amortization | | | 80,556 | | | | 77,461 | |
| | | | | | | | |
FFO attributable to common stockholders and non-controlling interests | | | 130,592 | | | | 118,338 | |
Amortization of below-market ground leases | | | 3,916 | | | | 3,916 | |
| | | | | | | | |
Modified FFO attributable to common stockholders and non-controlling interests | | | 134,508 | | | | 122,254 | |
Prepayment penalty and deferred financing cost write-off | | | — | | | | 552 | |
Acquisition expenses | | | — | | | | 98 | |
| | | | | | | | |
Core FFO attributable to common stockholders and non-controlling interests | | $ | 134,508 | | | $ | 122,904 | |
| | | | | | | | |
Total weighted average shares | | | | | | | | |
Basic | | | 296,388 | | | | 266,151 | |
| | | | | | | | |
Diluted | | | 298,180 | | | | 266,151 | |
| | | | | | | | |
FFO per share | | | | | | | | |
Basic | | $ | 0.44 | | | $ | 0.44 | |
| | | | | | | | |
Diluted | | $ | 0.44 | | | $ | 0.44 | |
| | | | | | | | |
Modified FFO per share | | | | | | | | |
Basic | | $ | 0.45 | | | $ | 0.46 | |
| | | | | | | | |
Diluted | | $ | 0.45 | | | $ | 0.46 | |
| | | | | | | | |
Core FFO per share | | | | | | | | |
Basic | | $ | 0.45 | | | $ | 0.46 | |
| | | | | | | | |
Diluted | | $ | 0.45 | | | $ | 0.46 | |
| | | | | | | | |
13
Empire State Realty Trust, Inc.
Condensed Consolidated Balance Sheets
(unaudited and amounts in thousands)
| | | | | | | | |
| | | June 30,
2017 | | | December 31,
2016 | |
Assets | | | | | | | | |
Commercial real estate properties, at cost | | $ | 2,556,609 | | | $ | 2,458,629 | |
Less: accumulated depreciation | | | (605,481 | ) | | | (556,546 | ) |
| | | | | | | | |
Commercial real estate properties, net | | | 1,951,128 | | | | 1,902,083 | |
Cash and cash equivalents | | | 440,958 | | | | 554,371 | |
Restricted cash | | | 68,011 | | | | 61,514 | |
Tenant and other receivables | | | 23,995 | | | | 22,542 | |
Deferred rent receivables | | | 165,470 | | | | 152,074 | |
Prepaid expenses and other assets | | | 54,624 | | | | 53,749 | |
Deferred costs, net | | | 263,392 | | | | 277,081 | |
Acquired below market ground leases, net | | | 372,144 | | | | 376,060 | |
Goodwill | | | 491,479 | | | | 491,479 | |
| | | | | | | | |
Total assets | | $ | 3,831,201 | | | $ | 3,890,953 | |
| | | | | | | | |
Liabilities and equity | | | | | | | | |
Mortgage notes payable, net | | $ | 724,312 | | | $ | 759,016 | |
Senior unsecured notes, net | | | 592,073 | | | | 590,388 | |
Unsecured term loan facility, net | | | 263,114 | | | | 262,927 | |
Unsecured revolving credit facility | | | — | | | | — | |
Accounts payable and accrued expenses | | | 136,617 | | | | 134,064 | |
Acquired below market leases, net | | | 74,083 | | | | 82,300 | |
Deferred revenue and other liabilities | | | 27,380 | | | | 32,212 | |
Tenants’ security deposits | | | 49,669 | | | | 47,183 | |
| | | | | | | | |
Total liabilities | | | 1,867,248 | | | | 1,908,090 | |
Total equity | | | 1,963,953 | | | | 1,982,863 | |
| | | | | | | | |
Total liabilities and equity | | $ | 3,831,201 | | | $ | 3,890,953 | |
| | | | | | | | |
14
