EX-99.1 2 d710698dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

EMPIRE STATE REALTY TRUST ANNOUNCES FOURTH QUARTER

AND FULL YEAR 2023 RESULTS

– Net Income Per Fully Diluted Share of $0.06 in Fourth Quarter and $0.30 in 2023 –

– Core FFO Per Fully Diluted Share of $0.25 in Fourth Quarter and $0.93 in 2023 –

– Signed 951,000 Rentable Square Feet of Leases in 2023 –

– $1.2 Billion of Liquidity, No Floating Rate Debt Exposure –

– Provides 2024 Outlook –

New York, New York, February 20, 2024 – Empire State Realty Trust, Inc. (NYSE: ESRT) is a NYC-focused REIT that owns and operates a portfolio of modernized, amenitized, and well-located office, retail, and multifamily assets. The Company is a recognized leader in energy efficiency and indoor environmental quality. ESRT’s flagship Empire State Building – the “World’s Most Famous Building” – includes its Observatory, the #1 attraction in the U.S. in Tripadvisor’s Travelers’ Choice Awards: Best of the Best for two consecutive years. Today the Company reported its operational and financial results for the fourth quarter and full year 2023 and provided guidance for the full year 2024. All per share amounts are on a fully diluted basis, where applicable.

Fourth Quarter and Full Year 2023 Recent Highlights

 

   

Net Income of $0.06 per share in the fourth quarter of 2023 and $0.30 per share in 2023.

 

   

Core Funds From Operations (“Core FFO”) of $0.25 per share in the fourth quarter of 2023 and $0.93 per share in 2023.

 

   

Same-Store Property Cash Net Operating Income (“NOI”) increased 11.3% from the fourth quarter of 2022 and increased 2.2% from the full year 2022, excluding lease termination fees, primarily driven by higher revenues from cash rent commencement and other income, which was partially offset by increases in property operating expenses.

 

   

Manhattan office portfolio leased rate increased by 20bps sequentially and increased by 250bps year-over-year to 92.1%. Total commercial portfolio is 90.6% leased as of December 31, 2023.

 

   

Signed approximately 164,000 rentable square feet of new, renewal, and expansion leases, in the fourth quarter and 951,000 rentable square feet of new, renewal and expansion leases in 2023.

 

1


LOGO

 

   

Empire State Building Observatory generated $26.9 million of NOI in the fourth quarter and $94.1 million of NOI for the full year 2023, which is in-line with full year 2019 NOI.

Property Operations

As of December 31, 2023, the Company’s property portfolio contained 8.6 million rentable square feet of office space, 0.7 million rentable square feet of retail space and 727 residential units, which were occupied and leased as shown below.

 

     December 31,
2023
    September 30,
2023
    December 31,
2022
 

Percent occupied:

      

Total commercial portfolio

     86.3     87.0     85.2

Total office

     86.0     86.7     85.1

Manhattan office

     87.3     87.8     86.0

GNYMA office1

     76.6     79.3     80.2

Total retail2

     90.4     90.4     86.5

Percent leased (includes signed leases not commenced):

      

Total commercial portfolio

     90.6     90.5     88.6

Total office

     90.5     90.5     88.3

Manhattan office

     92.1     91.9     89.6

GNYMA office1

     79.3     79.9     80.9

Total retail2

     92.1     91.5     92.2

Total multifamily portfolio

     98.1     97.1     96.3

 

1 

“GNYMA office” for the periods ended December 31, 2023 and September 30, 2023 reflects the removal of 500 Mamaroneck, Harrison, NY.

2 

“Total retail” for the period ended December 31, 2022 includes the Westport, CT retail assets which were sold in February 2023.

 

2


LOGO

 

Leasing

The tables that follow summarize leasing activity for the three months ended December 31, 2023. During this period, the Company signed 19 leases in the total portfolio totaling 163,896 square feet. Within the Manhattan office portfolio, the Company signed 14 office leases totaling 135,017 square feet.

Total Portfolio

 

Total Portfolio

   Total Leases
Executed
     Total square
footage
executed
     Average cash
rent psf –
leases executed
     Previously
escalated cash
rents psf
     % of new cash
rent over / under
previously
escalated rents
 

Office

     16        156,444      $ 63.40      $ 59.93        5.8

Retail

     3        7,452      $ 189.20      $ 288.16        -34.3

Total Overall

     19        163,896      $ 69.98      $ 71.87        -2.6

Manhattan Office Portfolio

 

                                                                                              

Manhattan Office Portfolio

   Total Leases
Executed
     Total square
footage
executed
     Average cash
rent psf –
leases executed
     Previously
escalated cash
rents psf
     % of new cash
rent over / under
previously
escalated  rents
 

New Office

     9        96,341      $ 62.26      $ 59.54        4.6

Renewal Office

     5        38,676      $ 66.23      $ 60.91        8.7

Total Office

     14        135,017      $ 63.40      $ 59.93        5.8

Leasing Activity Highlights

 

   

A 17-year 52,116 square foot new lease with Greater New York Mutual Insurance Company, at the Empire State Building.

 

   

After the quarter end, a 16-year 67,865 square foot expansion lease with Burlington Merchandising Corporation, at 1400 Broadway.

Observatory Results

In the fourth quarter, Observatory revenue was $36.2 million and expenses were $9.3 million. Observatory NOI was $26.9 million, a 13% increase year-over-year. For the full year 2023, Observatory revenue was $129.4 million and expenses were $35.3 million. Observatory NOI totaled $94.1 million, a 26% increase year-over-year and was in-line with full year 2019 NOI.

 

3


LOGO

 

Balance Sheet

The Company had $1.2 billion of total liquidity as of December 31, 2023, which was comprised of $347 million of cash, plus $850 million available under its revolving credit facility. At December 31, 2023, the Company had total debt outstanding of approximately $2.2 billion, no floating rate debt exposure, and a weighted average interest rate of 3.9% per annum. The weighted average term to maturity was 5.4 years. At December 31, 2023, the Company’s ratio of net debt to adjusted EBITDA was 5.4x.

Share Repurchase

The stock repurchase program began in March 2020 and through February 19, 2024, approximately $293.7 million has been repurchased at a weighted average price of $8.18 per share. There were no share repurchases during the fourth quarter.

Dividend

On December 29, 2023, the Company paid a quarterly dividend of $0.035 per share or unit, as applicable, for the fourth quarter of 2023 to holders of the Company’s Class A common stock (NYSE: ESRT) and Class B common stock and to holders of the Series ES, Series 250 and Series 60 partnership units (NYSE Arca: ESBA, FISK and OGCP, respectively) and Series PR partnership units of Empire State Realty OP, L.P., the Company’s operating partnership (the “Operating Partnership”).

On December 29, 2023, the Company paid a quarterly preferred dividend of $0.15 per unit for the fourth quarter of 2023 to holders of the Operating Partnership’s Series 2014 private perpetual preferred units and a preferred dividend of $0.175 per unit for the fourth quarter of 2023 to holders of the Operating Partnership’s Series 2019 private perpetual preferred units.

 

4


LOGO

 

2024 Earnings Outlook

The Company has provided initial 2024 guidance and key assumptions, as summarized in the table below. The Company’s guidance does not include the impact of any significant future lease termination fee income or any unannounced acquisition, disposition or other capital markets activity.

 

       
Key Assumptions    2024 Guidance     

 

2023 Actual

Results

     Comments

Earnings

                      
       

Core FFO Per Fully Diluted Share

     $0.90 to $0.94       


$0.93

($0.90 ex non- 
recurring items)


 
 

  

•  2023 FFO included approximately $0.03 of non-recurring items

 

•  2024 includes $0.04 from multifamily assets

       

Commercial Property Drivers

          
       

Commercial Occupancy at year-end

     87% to 89%        86.3%       
       

SS Property Cash NOI

(excluding lease termination fees)

     -1% to +2%        +2.2%     

•  Assumes positive revenue growth

 

•  Assumes a ~6-8% y/y increase in operating expenses and real estate taxes, partially offset by higher tenant expense reimbursements

       

Observatory Drivers

          
       

Observatory NOI

     $94M to $102M        $94.1M     

•  Reflects average quarterly expenses of ~$9M

 

     Low      High  

Net Income (Loss) Attributable to Common Stockholders and the Operating Partnership

   $ 0.24      $ 0.28  

Add:

     

Impairment Charge

     0.00        0.00  

Real Estate Depreciation & Amortization

     0.65        0.65  

Less:

     

Private Perpetual Distributions

     0.02        0.02  

Gain on Disposal of Real Estate, net

     0.00        0.00  
  

 

 

    

 

 

 

FFO Attributable to Common Stockholders and the Operating Partnership

   $ 0.87      $ 0.91  

Add:

     

Amortization of Below Market Ground Lease

     0.03        0.03  
  

 

 

    

 

 

 

Core FFO Attributable to Common Stockholders and the Operating Partnership

   $ 0.90      $ 0.94  

The estimates set forth above may be subject to fluctuations as a result of several factors, including continued impacts of changes in the use of office space and remote work on our business and our market, our ability to complete planned capital improvements in line with budget, costs of integration of completed acquisitions, costs associated with future acquisitions or other transactions, straight-line rent adjustments and the amortization of above and below-market leases. There can be no assurance that the Company’s actual results will not differ materially from the estimates set forth above.

 

5


LOGO

 

Investor Presentation Update

The Company has posted on the “Investors” section of ESRT’s website the latest investor presentation, which contains additional information on its businesses, financial condition and results of operations.

Webcast and Conference Call Details

Empire State Realty Trust, Inc. will host a webcast and conference call, open to the general public, on Wednesday, February 21, 2024 at 12:00 pm Eastern time.

The webcast will be accessible on the “Investors” section of ESRT’s website. To listen to the live webcast, go to the site at least five minutes prior to the scheduled start time in order to register and download and install any necessary audio software. The conference call can also be accessed by dialing 1-877-407-3982 for domestic callers or 1-201-493-6780 for international callers.

Starting shortly after the call until February 28, 2024, a replay of the webcast will be available on the Company’s website, and a dial-in replay will be available 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 13739774.

The Supplemental Report and Investor Presentation are additional components of the quarterly earnings announcement and are now available on the “Investors” section of ESRT’s website.

The Company uses, and intends to continue to use, the “Investors” page of its website, which can be found at www.esrtreit.com, as a means to disclose material nonpublic information and to comply with its disclosure obligations under Regulation FD, including, without limitation, through the posting of investor presentations that may include material nonpublic information. Accordingly, investors should monitor the “Investors” page, in addition to following our press releases, SEC filings, public conference calls, presentations and webcasts. The information contained on, or that may be accessed through, our website is not incorporated by reference into, and is not a part of, this document.

 

6


LOGO

 

About Empire State Realty Trust

Empire State Realty Trust, Inc. (NYSE: ESRT) is a NYC-focused REIT that owns and operates a portfolio of modernized, amenitized, and well-located office, retail, and multifamily assets. The Company is the recognized leader in energy efficiency and indoor environmental quality. ESRT’s flagship Empire State Building – the “World’s Most Famous Building” – includes its Observatory, the #1 attraction in the U.S. in Tripadvisor’s Travelers’ Choice Awards: Best of the Best for two consecutive years. As of December 31, 2023, ESRT’s portfolio is comprised of approximately 8.6 million rentable square feet of office space, 0.7 million rentable square feet of retail space and 727 residential units. More information about Empire State Realty Trust can be found at esrtreit.com and by following ESRT on FacebookInstagram, TikTokX, and LinkedIn.

 

LOGO

Forward-Looking Statements

This press release includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). We intend these forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and are including this statement for purposes of complying with those safe harbor provisions. You can identify forward-looking statements by the use of forward-looking terminology such as “aims,” “anticipates,” “approximately,” “believes,” “contemplates,” “continues,” “estimates,” “expects,” “forecasts,” “hope,” “intends,” “may,” “plans,” “seeks,” “should,” “thinks,” “will,” “would” or the negative of these words and phrases or similar words or phrases. For the avoidance of doubt, any projection, guidance, or similar estimation about the future or future results, performance or achievements is a forward-looking statement.

Forward-looking statements are subject to substantial risks and uncertainties, many of which are difficult to predict and are generally beyond our control, and you should not rely on them as predictions of future events. Forward-looking statements depend on assumptions, data or methods which may be incorrect or imprecise, and we may not be able to realize them. We do not guarantee that the transactions and events described will happen as described (or that they will happen at all).

 

7


LOGO

 

Many important factors could cause our actual results, performance, achievements, and future events to differ materially from those set forth, implied, anticipated, expected, projected, assumed or contemplated in our forward-looking statements, including, among other things: (i) economic, market, political and social impact of, and uncertainty relating to, any catastrophic events, including pandemics, epidemics or other outbreaks of disease, climate-related risks such as natural disasters and extreme weather events, terrorism and other armed hostilities, as well as cybersecurity threats and technology disruptions; (ii) a failure of conditions or performance regarding any event or transaction described herein; (iii) resolution of legal proceedings involving the Company; (iv) reduced demand for office, multifamily or retail space, including as a result of the changes in the use of office space and remote work; (v) changes in our business strategy; (vi) a decline in Observatory visitors due to changes in domestic or international tourism, including due to health crises, geopolitical events, currency exchange rates, and/or competition from other observatories; (vii) defaults on, early terminations of, or non-renewal of, leases by tenants; (viii) increases in the Company’s borrowing costs as a result of changes in interest rates and other factors; (ix) declining real estate valuations and impairment charges; (x) termination of our ground leases; (xi) limitations on our ability to pay down, refinance, restructure or extend our indebtedness or borrow additional funds; (xii) decreased rental rates or increased vacancy rates; (xiii) difficulties in executing capital projects or development projects successfully or on the anticipated timeline or budget; (xiv) difficulties in identifying and completing acquisitions; (xv) impact of changes in governmental regulations, tax laws and rates and similar matters; (xvi) our failure to qualify as a REIT; (xvii) incurrence of taxable capital gain on disposition of an asset due to failure of compliance with a 1031 exchange program; and (xviii) failure to achieve sustainability metrics and goals, including as a result of tenant collaboration, and impact of governmental regulation on our sustainability efforts. For a further discussion of these and other factors that could impact the company’s future results, performance, or transactions, see the section entitled “Risk Factors” of our annual report on Form 10-K for the year ended December 31, 2022 and any additional factors that may be contained in any filing we make with the SEC.

While forward-looking statements reflect the Company’s good faith beliefs, they do not guarantee future performance. Any forward-looking statement contained in this press release speaks only as of the date on which it was made, and we assume no obligation to update or revise publicly any forward-looking

 

8


LOGO

 

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 and Media

Empire State Realty Trust Investor Relations

(212) 850-2678

IR@esrtreit.com

 

9


LOGO

 

Empire State Realty Trust, Inc.

Condensed Consolidated Statements of Operations

(unaudited and amounts in thousands, except per share data)

 

     Three Months Ended
December 31,
 
     2023     2022  

Revenues

    

Rental revenue

   $ 151,167     $ 145,905  

Observatory revenue

     36,217       32,318  

Lease termination fees

     —        —   

Third-party management and other fees

     275       336  

Other revenue and fees

     5,223       2,714  
  

 

 

   

 

 

 

Total revenues

     192,882       181,273  

Operating expenses

    

Property operating expenses

     42,944       39,060  

Ground rent expenses

     2,332       2,332  

General and administrative expenses

     16,144       16,478  

Observatory expenses

     9,282       8,529  

Real estate taxes

     31,809       31,420  

Depreciation and amortization

     49,599       44,500  
  

 

 

   

 

 

 

Total operating expenses

     152,110       142,319  
  

 

 

   

 

 

 

Total operating income

     40,772       38,954  

Other income (expense):

    

Interest income

     4,740       2,804  

Interest expense

     (25,393     (25,634

Gain (loss) on sale of properties

     (2,497     6,818  
  

 

 

   

 

 

 

Income before income taxes

     17,622       22,942  

Income tax expense

     (1,792     (1,322
  

 

 

   

 

 

 

Net income

     15,830       21,620  

Net (income) loss attributable to noncontrolling interests:

    

Noncontrolling interest in the Operating Partnership

     (5,670     (7,947

Noncontrolling interests in other partnerships

     1       (28

Preferred unit distributions

     (1,050     (1,050
  

 

 

   

 

 

 

Net income attributable to common stockholders

   $ 9,111     $ 12,595  
  

 

 

   

 

 

 

Total weighted average shares

    

Basic

     161,974       161,720  
  

 

 

   

 

 

 

Diluted

     267,003       265,370  
  

 

 

   

 

 

 

Earnings per share attributable to common stockholders

    

Basic

   $ 0.06     $ 0.08  
  

 

 

   

 

 

 

Diluted

   $ 0.06     $ 0.08  
  

 

 

   

 

 

 

 

10


LOGO

 

Empire State Realty Trust, Inc.

Condensed Consolidated Statements of Operations

(unaudited and amounts in thousands, except per share data)

 

     Year Ended December 31,  
     2023     2022  

Revenues

    

Rental revenue

   $ 597,319     $ 591,048  

Observatory revenue

     129,366       105,978  

Lease termination fees

     —        20,032  

Third-party management and other fees

     1,351       1,361  

Other revenue and fees

     11,536       8,622  
  

 

 

   

 

 

 

Total revenues

     739,572       727,041  

Operating expenses

    

Property operating expenses

     167,324       157,935  

Ground rent expenses

     9,326       9,326  

General and administrative expenses

     63,939       61,765  

Observatory expenses

     35,265       31,036  

Real estate taxes

     127,101       123,057  

Depreciation and amortization

     189,911       216,894  
  

 

 

   

 

 

 

Total operating expenses

     592,866       600,013  
  

 

 

   

 

 

 

Total operating income

     146,706       127,028  

Other income (expense):

    

Interest income

     15,136       4,948  

Interest expense

     (101,484     (101,206

Gain on sale/disposition of properties

     26,764       33,988  
  

 

 

   

 

 

 

Income before income taxes

     87,122       64,758  

Income tax benefit

     (2,715     (1,546
  

 

 

   

 

 

 

Net income

     84,407       63,212  

Net (income) loss attributable to noncontrolling interests:

    

Noncontrolling interest in the Operating Partnership

     (31,094     (22,812

Noncontrolling interests in other partnerships

     (68     243  

Preferred unit distributions

     (4,201     (4,201
  

 

 

   

 

 

 

Net income attributable to common stockholders

   $ 49,044     $ 36,442  
  

 

 

   

 

 

 

Total weighted average shares

    

Basic

     161,122       165,039  
  

 

 

   

 

 

 

Diluted

     265,633       269,948  
  

 

 

   

 

 

 

Earnings per share attributable to common stockholders

    

Basic

   $ 0.30     $ 0.22  
  

 

 

   

 

 

 

Diluted

   $ 0.30     $ 0.22  
  

 

 

   

 

 

 

 

11


LOGO

 

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
December 31,
 
     2023     2022  

Net income

   $ 15,830     $ 21,620  

Noncontrolling interests in other partnerships

     1       (28

Preferred unit distributions

     (1,050     (1,050

Real estate depreciation and amortization

     48,548       43,076  

(Gain) loss on sale of properties

     2,497       (6,818
  

 

 

   

 

 

 

FFO attributable to common stockholders and Operating Partnership units

     65,826       56,800  

Amortization of below-market ground leases

     1,958       1,958  
  

 

 

   

 

 

 

Modified FFO attributable to common stockholders and Operating Partnership units

     67,784       58,758  
  

 

 

   

 

 

 

Core FFO attributable to common stockholders and Operating Partnership units

   $ 67,784     $ 58,758  
  

 

 

   

 

 

 

Total weighted average shares and Operating Partnership units

    

Basic

     262,775       263,759  
  

 

 

   

 

 

 

Diluted

     267,003       265,370  
  

 

 

   

 

 

 

FFO per share

    

Basic

   $ 0.25     $ 0.22  
  

 

 

   

 

 

 

Diluted

   $ 0.25     $ 0.21  
  

 

 

   

 

 

 

Modified FFO per share

    

Basic

   $ 0.26     $ 0.22  
  

 

 

   

 

 

 

Diluted

   $ 0.25     $ 0.22  
  

 

 

   

 

 

 

Core FFO per share

    

Basic

   $ 0.26     $ 0.22  
  

 

 

   

 

 

 

Diluted

   $ 0.25     $ 0.22  
  

 

 

   

 

 

 

 

12


LOGO

 

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)

 

     Year Ended
December 31,
 
     2023     2022  

Net income

   $ 84,407     $ 63,212  

Noncontrolling interests in other partnerships

     (68     243  

Preferred unit distributions

     (4,201     (4,201

Real estate depreciation and amortization

     184,633       210,522  

Gain on sale/disposition of properties

     (26,764     (33,988
  

 

 

   

 

 

 

FFO attributable to common stockholders and Operating Partnership units

     238,007       235,788  

Amortization of below-market ground leases

     7,831       7,831  
  

 

 

   

 

 

 

Modified FFO attributable to common stockholders and Operating Partnership units

     245,838       243,619  
  

 

 

   

 

 

 

Core FFO attributable to common stockholders and Operating Partnership units

   $ 245,838     $ 243,619  
  

 

 

   

 

 

 

Total weighted average shares and Operating Partnership units

    

Basic

     263,226       268,337  
  

 

 

   

 

 

 

Diluted

     265,633       269,948  
  

 

 

   

 

 

 

FFO per share

    

Basic

   $ 0.90     $ 0.88  
  

 

 

   

 

 

 

Diluted

   $ 0.90     $ 0.87  
  

 

 

   

 

 

 

Modified FFO per share

    

Basic

   $ 0.93     $ 0.91  
  

 

 

   

 

 

 

Diluted

   $ 0.93     $ 0.90  
  

 

 

   

 

 

 

Core FFO per share

    

Basic

   $ 0.93     $ 0.91  
  

 

 

   

 

 

 

Diluted

   $ 0.93     $ 0.90  
  

 

 

   

 

 

 

 

13


LOGO

 

Empire State Realty Trust, Inc.

Condensed Consolidated Balance Sheets

(unaudited and amounts in thousands)

 

     December 31,     December 31,  
     2023     2022  

Assets

    

Commercial real estate properties, at cost

   $ 3,655,192     $ 3,551,449  

Less: accumulated depreciation

     (1,250,062     (1,137,267
  

 

 

   

 

 

 

Commercial real estate properties, net

     2,405,130       2,414,182  
  

 

 

   

 

 

 

Assets held for sale

     —        35,538  

Cash and cash equivalents

     346,620       264,434  

Restricted cash

     60,336       50,244  

Tenant and other receivables

     39,836       24,102  

Deferred rent receivables

     255,628       240,188  

Prepaid expenses and other assets

     98,167       98,114  

Deferred costs, net

     172,457       187,570  

Acquired below market ground leases, net

     321,241       329,073  

Right of use assets

     28,439       28,670  

Goodwill

     491,479       491,479  
  

 

 

   

 

 

 

Total assets

   $ 4,219,333     $ 4,163,594  
  

 

 

   

 

 

 

Liabilities and equity

    

Mortgage notes payable, net

   $ 877,388     $ 883,705  

Senior unsecured notes, net

     973,872       973,659  

Unsecured term loan facility, net

     389,286       388,773  

Accounts payable and accrued expenses

     99,756       80,729  

Acquired below market leases, net

     13,750       17,849  

Ground lease liabilities

     28,439       28,670  

Deferred revenue and other liabilities

     70,298       76,091  

Tenants’ security deposits

     35,499       25,084  

Liabilities related to assets held for sale

     —        5,943  
  

 

 

   

 

 

 

Total liabilities

     2,488,288       2,480,503  

Total equity

     1,731,045       1,683,091  
  

 

 

   

 

 

 

Total liabilities and equity

   $ 4,219,333     $ 4,163,594  
  

 

 

   

 

 

 

 

14