• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Dashboard
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlerts
    Company
    AboutQuantisnow PlusContactJobs
    Legal
    Terms of usePrivacy policyCookie policy

    Empire State Realty Trust Announces Third Quarter 2024 Results

    10/21/24 4:15:00 PM ET
    $ESRT
    Real Estate Investment Trusts
    Real Estate
    Get the next $ESRT alert in real time by email

    – Net Income Per Fully Diluted Share of $0.08 –

    – Core FFO Per Fully Diluted Share of $0.26 –

    – Signed 304,000 Rentable Square Feet of Leases –

    – Closed on $143 Million of Previously Announced $195 Million Retail Acquisition in Williamsburg, Brooklyn –

    – Announces Agreement to Acquire Additional Retail Asset on North 6th Street Williamsburg, Brooklyn–

    – Over $0.9 Billion of Liquidity, No Floating Rate Debt Exposure –

    – 2024 FFO Guidance Raised –

    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. ESRT's flagship Empire State Building, the "World's Most Famous Building," features its iconic Observatory that was declared the #1 Attraction in the World – and the #1 Attraction in the U.S. for the third consecutive year– in Tripadvisor's 2024 Travelers' Choice Awards: Best of the Best Things to Do. The Company is the recognized leader in energy efficiency and indoor environmental quality. Today the Company reported its operational and financial results for the third quarter 2024. All per share amounts are on a fully diluted basis, where applicable.

    Third Quarter and Recent Highlights

    • Net Income of $0.08 per share.
    • Core Funds From Operations ("Core FFO") of $0.26 per share, compared to $0.25 per share in the third quarter 2023. Third quarter 2024 Core FFO included $0.02 per share of lease termination fee income.
    • Same-Store Property Cash Net Operating Income ("NOI") increased 5.2% year-over-year, excluding the $0.02 per share of lease termination fees, primarily driven by higher revenues from cash rent commencement inclusive of a net increase of approximately $1.7 million from non-recurring revenue items in the comparable periods, which was partially offset by increases in operating expenses. When adjusted for the non-recurring items, SS Cash NOI increased by approximately 2.6%.
    • Manhattan office portfolio leased rate increased by 30bps sequentially and 170bps year-over-year to 93.6%. The total commercial portfolio is 93.0% leased as of September 30, 2024. Manhattan office occupancy increased by 40bps sequentially and 140bps year-over-year to 89.2%. The total commercial portfolio is 88.8% occupied as of September 30, 2024.
    • Signed approximately 304,000 rentable square feet of new, renewal and expansion leases. In our Manhattan office portfolio, blended leasing spreads were +2.6%. This is the 13th consecutive quarter of positive leasing spreads.
    • Empire State Building Observatory generated $29.7 million of NOI, a 5.6% increase year-over-year.
    • Closed on $143 million of the previously announced $195 million acquisition of prime retail assets on North 6th Street in Williamsburg, Brooklyn. The balance is expected to close in the 4th quarter of 2024.
    • Entered into an agreement to acquire an additional retail asset located on North 6th Street in Williamsburg, Brooklyn, for approximately $30 million.
    • Achieved the highest possible GRESB 5 Star Rating for the fifth consecutive year with a score of 93. ESRT's overall score ranked first among all listed companies in the Americas for the second year in a row and first in the most competitive peer group within the U.S.

    Property Operations

    As of September 30, 2024, the Company's property portfolio contained 7.8 million rentable square feet of office space, 0.7 million rentable square feet of retail space and 732 residential units, which were occupied and leased as shown below.

     

     

    September 30, 20241

    June 30, 20241

    September 30, 2023

    Percent occupied:

     

     

     

     

    Total commercial portfolio

    88.8%

    88.5%

    87.0%

     

    Total office

    88.6%

    88.2%

    86.7%

     

    Manhattan office

    89.2%

    88.8%

    87.8%

     

    Total retail

    91.1%

    92.3%

    90.4%

     

     

     

     

     

    Percent leased (includes signed leases not commenced):

     

    Total commercial portfolio

    93.0%

    92.6%

    90.5%

     

    Total office

    92.9%

    92.5%

    90.5%

     

    Manhattan office

    93.6%

    93.3%

    91.9%

     

    Total retail

    94.0%

    93.5%

    91.5%

     

    Total multifamily portfolio

    96.8%

    97.9%

    97.1%

     

     

     

     

     

    1 Occupancy and leased percentages for June 30 and September 30, 2024 exclude First Stamford Place.

    Leasing

    The tables that follow summarize leasing activity for the three months ended September 30, 2024. During this period, the Company signed 31 leases that totaled 304,210 square feet. Within the Manhattan office portfolio, the Company signed 25 office leases that totaled 289,329 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

    26

    291,418

    70.11

    68.34

    2.6 %

    Retail

    5

    12,792

    203.88

    332.35

    (38.7) %

    Total Overall

    31

    304,210

    75.74

    79.44

    (4.7) %

    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

    12

    130,688

    66.07

    63.21

    4.5 %

    Renewal Office

    13

    158,641

    73.11

    72.24

    1.2 %

    Total Office

    25

    289,329

    69.93

    68.16

    2.6 %

    Leasing Activity Highlights

    • An 11-year 26,782 square foot expansion lease with Hecker Fink LLP at the Empire State Building.
    • An 11-year 24,503 square foot new lease with Dynadmic Corporation at 1350 Broadway.
    • An 11-year 24,209 square foot new lease with Bloomsbury Publishing at 1359 Broadway.

    Observatory Results

    In the third quarter, Observatory revenue was $39.4 million, and expenses were $9.7 million. Observatory NOI was $29.7 million, a 5.6% increase year-over-year. Year-to-date, Observatory NOI was $71.0 million, a 5.7% increase year-over-year.

    Balance Sheet

    The Company had $0.9 billion of total liquidity as of September 30, 2024, which was comprised of $422 million of cash, plus $500 million available under its revolving credit facility. At September 30, 2024, the Company had total debt outstanding of approximately $2.3 billion, no floating rate debt exposure, and a weighted average interest rate of 4.27%. At September 30, 2024, the Company's ratio of net debt to adjusted EBITDA was 5.2x.

    Portfolio Transaction Activity

    In the third quarter, the Company closed on $143 million of the previously announced $195 million all-cash acquisition of prime retail assets on North 6th Street in Williamsburg Brooklyn, with the balance expected to close in the fourth quarter of 2024. In aggregate, the assets comprise approximately 81,000 square feet of retail space that is 90% leased with a weighted average lease term of 7.4 years. Current tenants include Hermes, Nike, Santander Work Café, The North Face, Everlane, Warby Parker, DS Durga, Buck Mason, Chanel, Byredo, and Google. As previously noted, this transaction is consistent with the Company's strategy to recycle capital and balance sheet capacity from non-core suburban assets into strong NYC assets.

    In the third quarter, the Company entered into an agreement to acquire an additional retail asset on North 6th Street in Williamsburg, Brooklyn for approximately $30 million. Due to confidentiality requirements, more details on this transaction will be disclosed upon closing expected to occur in mid-2025.

    Share Repurchase

    The stock repurchase program began in March 2020, and through October 18, 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 third quarter.

    Dividend

    On September 30, 2024, the Company paid a quarterly dividend of $0.035 per share or unit, as applicable, for the third quarter of 2024 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: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 September 30, 2024, the Company paid a quarterly preferred dividend of $0.15 per unit for the third quarter of 2024 to holders of the Operating Partnership's Series 2014 private perpetual preferred units and a preferred dividend of $0.175 per unit for the third quarter of 2024 to holders of the Operating Partnership's Series 2019 private perpetual preferred units.

    2024 Earnings Outlook

    The Company provides 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 Updated Guidance

    (Oct 2024)

    2024 Prior

    Guidance

    (July 2024)

    Comments
    Earnings

     

     

    Core FFO Per Fully Diluted Share

    $0.92 to $0.94

    $0.90 to $0.94

    • 2024 includes $0.04 from multifamily assets
    Commercial Property Drivers

     

     

    Commercial Occupancy at year-end

    88% to 89%

    87% to 89%

    SS Property Cash NOI (excluding lease termination fees)

    3% to 4%

    0% to 3%

    • Assumes positive revenue growth

    • Assumes ~8% y/y increase in operating expenses and real estate taxes inclusive of planned additional R&M work, partially offset by higher tenant expense reimbursements

    Observatory Drivers

     

     

    Observatory NOI

    $96M to $100M

    $94M to $102M

    • Reflects average quarterly expenses of ~$9M
    Low High
    Net Income (Loss) Attributable to Common Stockholders and the Operating Partnership

    $0.27

    $0.29

    Add:
    Impairment Charge

    0.00

    0.00

    Real Estate Depreciation & Amortization

    0.67

    0.67

    Less:
    Preferred Unit Distributions

    0.02

    0.02

    Gain on Disposal of Real Estate, net

    0.04

    0.04

    FFO Attributable to Common Stockholders and the Operating Partnership

    $0.88

    $0.90

    Add:
    Amortization of Below Market Ground Lease

    0.03

    0.03

    Interest Expense Associated with Property in Receivership

    0.01

    0.01

    Loss on Early Extinguishment of Debt

    0.00

    0.00

    Core FFO Attributable to Common Stockholders and the Operating Partnership

    $0.92

    $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.

    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 Tuesday, October 22, 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 October 29, 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 13741463.

    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.

    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. ESRT's flagship Empire State Building, the "World's Most Famous Building," features its iconic Observatory that was declared the #1 Attraction in the World – and the #1 Attraction in the U.S. for the third consecutive year – in Tripadvisor's 2024 Travelers' Choice Awards: Best of the Best Things to Do. The Company is the recognized leader in energy efficiency and indoor environmental quality. As of September 30, 2024, ESRT's portfolio is comprised of approximately 7.8 million rentable square feet of office space, 0.7 million rentable square feet of retail space and 732 residential units. More information about Empire State Realty Trust can be found at esrtreit.com and by following ESRT on Facebook, Instagram, TikTok, X, and LinkedIn.

    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).

    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; (xviii) our disclosure controls and internal control over financial reporting, including any material weakness; and (xix) 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, 2023 and of our quarterly report on Form 10-Q for the quarter ended June 30, 2024 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 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).

    Empire Start Realty Trust, Inc.

    Condensed Consolidated Statements of Operations

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

     

     

     

     

     

    Three Months Ended September 30,

     

    2024

     

    2023

    Revenues

     

     

     

    Rental revenue

    $

    153,117

     

     

    $

    151,458

     

    Observatory revenue

     

    39,382

     

     

     

    37,562

     

    Lease termination fees

     

    4,771

     

     

     

    —

     

    Third-party management and other fees

     

    271

     

     

     

    268

     

    Other revenue and fees

     

    2,058

     

     

     

    2,238

     

    Total revenues

     

    199,599

     

     

     

    191,526

     

    Operating expenses

     

     

     

    Property operating expenses

     

    45,954

     

     

     

    42,817

     

    Ground rent expenses

     

    2,331

     

     

     

    2,331

     

    General and administrative expenses

     

    18,372

     

     

     

    16,012

     

    Observatory expenses

     

    9,715

     

     

     

    9,471

     

    Real estate taxes

     

    31,982

     

     

     

    32,014

     

    Depreciation and amortization

     

    45,899

     

     

     

    46,624

     

    Total operating expenses

     

    154,253

     

     

     

    149,269

     

    Total operating income

     

    45,346

     

     

     

    42,257

     

    Other income (expense):

     

     

     

    Interest income

     

    6,960

     

     

     

    4,462

     

    Interest expense

     

    (27,408

    )

     

     

    (25,382

    )

    Interest expense associated with property in receivership

     

    (1,922

    )

     

     

    —

     

    Gain on disposition of properties

     

    1,262

     

     

     

    —

     

    Income before income taxes

     

    24,238

     

     

     

    21,337

     

    Income tax expense

     

    (1,442

    )

     

     

    (1,409

    )

    Net income

     

    22,796

     

     

     

    19,928

     

    Net (income) loss attributable to non-controlling interests:

     

     

     

    Non-controlling interest in the Operating Partnership

     

    (8,205

    )

     

     

    (7,207

    )

    Non-controlling interests in other partnerships

     

    —

     

     

     

    (111

    )

    Preferred unit distributions

     

    (1,050

    )

     

     

    (1,050

    )

    Net income attributable to common stockholders

    $

    13,541

     

     

    $

    11,560

     

    Total weighted average shares

     

     

     

    Basic

     

    164,880

     

     

     

    161,851

     

    Diluted

     

    269,613

     

     

     

    266,073

     

    Earnings per share attributable to common stockholders

     

     

     

    Basic

    $

    0.08

     

     

    $

    0.07

     

    Diluted

    $

    0.08

     

     

    $

    0.07

     

    Empire Start Realty Trust, Inc.

    Condensed Consolidated Statements of Operations

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

     

     

     

     

     

    Nine Months Ended September 30,

     

    2024

     

    2023

    Revenues

     

     

     

    Rental revenue

    $

    459,469

     

     

    $

    446,152

     

    Observatory revenue

     

    98,102

     

     

     

    93,149

     

    Lease termination fees

     

    4,771

     

     

     

    —

     

    Third-party management and other fees

     

    912

     

     

     

    1,076

     

    Other revenue and fees

     

    7,067

     

     

     

    6,313

     

    Total revenues

     

    570,321

     

     

     

    546,690

     

    Operating expenses

     

     

     

    Property operating expenses

     

    132,530

     

     

     

    124,380

     

    Ground rent expenses

     

    6,994

     

     

     

    6,994

     

    General and administrative expenses

     

    52,364

     

     

     

    47,795

     

    Observatory expenses

     

    27,104

     

     

     

    25,983

     

    Real estate taxes

     

    96,106

     

     

     

    95,292

     

    Depreciation and amortization

     

    139,453

     

     

     

    140,312

     

    Total operating expenses

     

    454,551

     

     

     

    440,756

     

    Total operating income

     

    115,770

     

     

     

    105,934

     

    Other income (expense):

     

     

     

    Interest income

     

    16,230

     

     

     

    10,396

     

    Interest expense

     

    (77,859

    )

     

     

    (76,091

    )

    Interest expense associated with property in receivership

     

    (2,550

    )

     

     

    —

     

    Loss on early extinguishment of debt

     

    (553

    )

     

     

    —

     

    Gain on disposition of properties

     

    12,065

     

     

     

    29,261

     

    Income before income taxes

     

    63,103

     

     

     

    69,500

     

    Income tax expense

     

    (1,537

    )

     

     

    (923

    )

    Net income

     

    61,566

     

     

     

    68,577

     

    Net (income) loss attributable to non-controlling interests:

     

     

     

    Non-controlling interest in the Operating Partnership

     

    (22,138

    )

     

     

    (25,424

    )

    Non-controlling interests in other partnerships

     

    (4

    )

     

     

    (69

    )

    Preferred unit distributions

     

    (3,151

    )

     

     

    (3,151

    )

    Net income attributable to common stockholders

    $

    36,273

     

     

    $

    39,933

     

    Total weighted average shares

     

     

     

    Basic

     

    164,453

     

     

     

    160,799

     

    Diluted

     

    268,608

     

     

     

    265,269

     

    Earnings per share attributable to common stockholders

     

     

     

    Basic

    $

    0.22

     

     

    $

    0.25

     

    Diluted

    $

    0.22

     

     

    $

    0.25

     

    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 September 30,

     

    2024

     

    2023

     

     

     

     

    Net income

    $

    22,796

     

     

    $

    19,928

     

    Non-controlling interests in other partnerships

     

    —

     

     

     

    (111

    )

    Preferred unit distributions

     

    (1,050

    )

     

     

    (1,050

    )

    Real estate depreciation and amortization

     

    44,871

     

     

     

    45,174

     

    Gain on disposition of properties

     

    (1,262

    )

     

     

    —

     

    FFO attributable to common stockholders and Operating Partnership units

     

    65,355

     

     

     

    63,941

     

     

     

     

     

    Amortization of below-market ground leases

     

    1,958

     

     

     

    1,957

     

    Modified FFO attributable to common stockholders and Operating Partnership units

     

    67,313

     

     

     

    65,898

     

     

     

     

     

    Interest expense associated with property in receivership

     

    1,922

     

     

     

    —

     

    Core FFO attributable to common stockholders and Operating Partnership units

    $

    69,235

     

     

    $

    65,898

     

     

     

     

     

    Total weighted average shares and Operating Partnership units

     

     

     

    Basic

     

    264,787

     

     

     

    262,756

     

    Diluted

     

    269,613

     

     

     

    266,073

     

     

     

     

     

    FFO per share

     

     

    Basic

    $

    0.25

     

     

    $

    0.24

     

    Diluted

    $

    0.24

     

     

    $

    0.24

     

     

     

     

     

    Modified FFO per share

     

     

     

    Basic

    $

    0.25

     

     

    $

    0.25

     

    Diluted

    $

    0.25

     

     

    $

    0.25

     

     

     

     

     

    Core FFO per share

     

     

     

    Basic

    $

    0.26

     

     

    $

    0.25

     

    Diluted

    $

    0.26

     

     

    $

    0.25

     

    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)

     

     

     

    Nine Months Ended September 30,

     

    2024

     

    2023

     

     

     

     

    Net income

    $

    61,566

     

     

    $

    68,577

     

    Non-controlling interests in other partnerships

     

    (4

    )

     

     

    (69

    )

    Preferred unit distributions

     

    (3,151

    )

     

     

    (3,151

    )

    Real estate depreciation and amortization

     

    136,126

     

     

     

    136,085

     

    Gain on disposition of properties

     

    (12,065

    )

     

     

    (29,261

    )

    FFO attributable to common stockholders and Operating Partnership units

     

    182,472

     

     

     

    172,181

     

     

     

     

     

    Amortization of below-market ground leases

     

    5,874

     

     

     

    5,873

     

    Modified FFO attributable to common stockholders and Operating Partnership units

     

    188,346

     

     

     

    178,054

     

     

     

     

     

    Interest expense associated with property in receivership

     

    2,550

     

     

     

    —

     

    Loss on early extinguishment of debt

     

    553

     

     

     

    —

     

    Core FFO attributable to common stockholders and Operating Partnership units

    $

    191,449

     

     

    $

    178,054

     

     

     

     

     

    Total weighted average shares and Operating Partnership units

     

     

     

    Basic

     

    264,675

     

     

     

    263,379

     

    Diluted

     

    268,608

     

     

     

    265,269

     

     

     

     

     

    FFO per share

     

     

     

    Basic

    $

    0.69

     

     

    $

    0.65

     

    Diluted

    $

    0.68

     

     

    $

    0.65

     

     

     

     

     

    Modified FFO per share

     

     

     

    Basic

    $

    0.71

     

     

    $

    0.68

     

    Diluted

    $

    0.70

     

     

    $

    0.67

     

     

     

     

     

    Core FFO per share

     

     

     

    Basic

    $

    0.72

     

     

    $

    0.68

     

    Diluted

    $

    0.71

     

     

    $

    0.67

     

    Empire State Realty Trust, Inc.

    Condensed Consolidated Balance Sheets

    (unaudited and amounts in thousands)

     

     

     

     

     

    September 30, 2024

     

    December 31, 2023

    Assets

     

     

     

    Commercial real estate properties, at cost

    $

    3,667,687

     

     

    $

    3,655,192

     

    Less: accumulated depreciation

     

    (1,241,454

    )

     

     

    (1,250,062

    )

    Commercial real estate properties, net

     

    2,426,233

     

     

     

    2,405,130

     

    Contract asset2

     

    168,687

     

     

     

    —

     

    Cash and cash equivalents

     

    421,896

     

     

     

    346,620

     

    Restricted cash

     

    48,023

     

     

     

    60,336

     

    Tenant and other receivables

     

    34,068

     

     

     

    39,836

     

    Deferred rent receivables

     

    244,448

     

     

     

    255,628

     

    Prepaid expenses and other assets

     

    81,758

     

     

     

    98,167

     

    Deferred costs, net

     

    176,720

     

     

     

    172,457

     

    Acquired below market ground leases, net

     

    315,368

     

     

     

    321,241

     

    Right of use assets

     

    28,257

     

     

     

    28,439

     

    Goodwill

     

    491,479

     

     

     

    491,479

     

    Total assets

    $

    4,436,937

     

     

    $

    4,219,333

     

     

     

     

     

    Liabilities and equity

     

     

     

    Mortgage notes payable, net

    $

    692,989

     

     

    $

    877,388

     

    Senior unsecured notes, net

     

    1,196,911

     

     

     

    973,872

     

    Unsecured term loan facility, net

     

    268,655

     

     

     

    389,286

     

    Unsecured revolving credit facility

     

    120,000

     

     

     

    —

     

    Debt associated with property in receivership

     

    177,667

     

     

     

    —

     

    Accrued interest associated with property in receivership

     

    3,511

     

     

     

    —

     

    Accounts payable and accrued expenses

     

    81,443

     

     

     

    99,756

     

    Acquired below market leases, net

     

    14,702

     

     

     

    13,750

     

    Ground lease liabilities

     

    28,257

     

     

     

    28,439

     

    Deferred revenue and other liabilities

     

    70,766

     

     

     

    70,298

     

    Tenants' security deposits

     

    24,715

     

     

     

    35,499

     

    Total liabilities

     

    2,679,616

     

     

     

    2,488,288

     

    Total equity

     

    1,757,321

     

     

     

    1,731,045

     

    Total liabilities and equity

    $

    4,436,937

     

     

    $

    4,219,333

     

     

     

     

     

    2 This contract asset represents the amount of obligation we expect to be released upon the final resolution of the foreclosure process on First Stamford Place.

     

    View source version on businesswire.com: https://www.businesswire.com/news/home/20241021615883/en/

    Get the next $ESRT alert in real time by email

    Chat with this insight

    Save time and jump to the most important pieces.

    Recent Analyst Ratings for
    $ESRT

    DatePrice TargetRatingAnalyst
    3/25/2025$10.00Peer Perform → Outperform
    Wolfe Research
    11/27/2023Outperform → In-line
    Evercore ISI
    5/23/2023$7.00 → $8.00In-line → Outperform
    Evercore ISI
    4/12/2023$8.00 → $7.00Outperform → In-line
    Evercore ISI
    3/3/2023$9.00Market Perform → Outperform
    BMO Capital Markets
    3/1/2023$9.25Neutral → Buy
    BofA Securities
    8/1/2022Outperform → Peer Perform
    Wolfe Research
    7/14/2022$7.50 → $8.00Underperform → Market Perform
    BMO Capital Markets
    More analyst ratings

    $ESRT
    Press Releases

    Fastest customizable press release news feed in the world

    See more
    • Empire State Realty Trust Announces Dividend for Second Quarter 2025

      Empire State Realty Trust, Inc. (NYSE:ESRT) (the "Company"), today announced that its Board of Directors has declared a dividend of $0.035 per share for the second quarter of 2025, payable to holders of the Company's Class A common stock and Class B common stock and to holders of Empire State Realty OP, L.P.'s ("ESRO") Series ES, Series 250 and Series 60 operating partnership units (NYSE:ESBA, FISK and OGCP, respectively)) and Series PR operating partnership units. The Board of Directors has declared a dividend of $0.15 per unit for the second quarter of 2025, payable to holders of ESRO's Series 2014 Private Perpetual Preferred Units, and a dividend of $0.175 per unit for the second quarte

      5/16/25 2:50:00 PM ET
      $ESRT
      Real Estate Investment Trusts
      Real Estate
    • Empire State Realty Trust Announces First Quarter 2025 Results

      – Net Income Per Fully Diluted Share of $0.05 – – Core FFO Per Fully Diluted Share of $0.19 – – Signed 231,000 Rentable Square Feet of Leases – – $0.8B of Liquidity, No Floating Rate Debt Exposure – – 2025 Outlook Unchanged – Empire State Realty Trust, Inc. (NYSE:ESRT) is a NYC-focused REIT that owns and operates a portfolio of well-leased, top of tier, modernized, amenitized, and well-located office, retail, and multifamily assets. ESRT's flagship Empire State Building, the "World's Most Famous Building," features its iconic Observatory that was declared the #1 Attraction in the World – and the #1 Attraction in the U.S. for the third consecutive year– in Tripadvisor's 2024 Travelers'

      4/29/25 4:15:00 PM ET
      $ESRT
      Real Estate Investment Trusts
      Real Estate
    • Carolina Herrera, Ltd. Signs Renewal and Expansion Lease with Empire State Realty Trust for 34K Square Feet at 501 Seventh Avenue

      Empire State Realty Trust, Inc. (NYSE:ESRT) announced today that it signed a 34K square foot expansion and renewal lease with Carolina Herrera, Ltd. – a high-end New York City fashion house and subsidiary of Puig Brands – at 501 Seventh Avenue. This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20250417060201/en/Carolina Herrera, Ltd. Signs Renewal and Expansion Lease with Empire State Realty Trust for 34K Square Feet at 501 Seventh Avenue "Carolina Herrera remains deeply committed to the New York Fashion District and continues to play a vital role in the fashion ecosystem that the neighborhood nurtures," said Emilie Rubinfeld, preside

      4/17/25 4:15:00 PM ET
      $ESRT
      Real Estate Investment Trusts
      Real Estate

    $ESRT
    SEC Filings

    See more
    • SEC Form 10-Q filed by Empire State Realty Trust Inc.

      10-Q - Empire State Realty Trust, Inc. (0001541401) (Filer)

      5/7/25 5:19:16 PM ET
      $ESRT
      Real Estate Investment Trusts
      Real Estate
    • Amendment: SEC Form SCHEDULE 13G/A filed by Empire State Realty Trust Inc.

      SCHEDULE 13G/A - Empire State Realty Trust, Inc. (0001541401) (Subject)

      4/17/25 9:35:35 AM ET
      $ESRT
      Real Estate Investment Trusts
      Real Estate
    • SEC Form DEFA14A filed by Empire State Realty Trust Inc.

      DEFA14A - Empire State Realty Trust, Inc. (0001541401) (Filer)

      4/3/25 7:40:59 AM ET
      $ESRT
      Real Estate Investment Trusts
      Real Estate

    $ESRT
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    See more
    • EVP, Real Estate Durels Thomas P. sold $141,386 worth of shares (17,622 units at $8.02), decreasing direct ownership by 29% to 44,185 units (SEC Form 4)

      4 - Empire State Realty Trust, Inc. (0001541401) (Issuer)

      3/25/25 5:01:35 PM ET
      $ESRT
      Real Estate Investment Trusts
      Real Estate
    • EVP, Real Estate Durels Thomas P. sold $203,250 worth of shares (25,000 units at $8.13), decreasing direct ownership by 29% to 61,807 units (SEC Form 4)

      4 - Empire State Realty Trust, Inc. (0001541401) (Issuer)

      3/21/25 5:26:34 PM ET
      $ESRT
      Real Estate Investment Trusts
      Real Estate
    • SEC Form 4 filed by EVP, CFO and CAO Horn Stephen

      4 - Empire State Realty Trust, Inc. (0001541401) (Issuer)

      3/17/25 4:44:53 PM ET
      $ESRT
      Real Estate Investment Trusts
      Real Estate

    $ESRT
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    See more
    • Amendment: SEC Form SC 13G/A filed by Empire State Realty Trust Inc.

      SC 13G/A - Empire State Realty Trust, Inc. (0001541401) (Subject)

      11/12/24 11:54:03 AM ET
      $ESRT
      Real Estate Investment Trusts
      Real Estate
    • Amendment: SEC Form SC 13G/A filed by Empire State Realty Trust Inc.

      SC 13G/A - Empire State Realty Trust, Inc. (0001541401) (Subject)

      8/7/24 4:10:26 PM ET
      $ESRT
      Real Estate Investment Trusts
      Real Estate
    • SEC Form SC 13G/A filed by Empire State Realty Trust Inc. (Amendment)

      SC 13G/A - Empire State Realty Trust, Inc. (0001541401) (Subject)

      2/14/24 11:51:22 AM ET
      $ESRT
      Real Estate Investment Trusts
      Real Estate

    $ESRT
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    See more
    • Empire State Realty Trust upgraded by Wolfe Research with a new price target

      Wolfe Research upgraded Empire State Realty Trust from Peer Perform to Outperform and set a new price target of $10.00

      3/25/25 8:22:31 AM ET
      $ESRT
      Real Estate Investment Trusts
      Real Estate
    • Empire State Realty Trust downgraded by Evercore ISI

      Evercore ISI downgraded Empire State Realty Trust from Outperform to In-line

      11/27/23 7:39:56 AM ET
      $ESRT
      Real Estate Investment Trusts
      Real Estate
    • Empire State Realty Trust upgraded by Evercore ISI with a new price target

      Evercore ISI upgraded Empire State Realty Trust from In-line to Outperform and set a new price target of $8.00 from $7.00 previously

      5/23/23 11:36:13 AM ET
      $ESRT
      Real Estate Investment Trusts
      Real Estate

    $ESRT
    Financials

    Live finance-specific insights

    See more
    • Empire State Realty Trust Announces Dividend for Second Quarter 2025

      Empire State Realty Trust, Inc. (NYSE:ESRT) (the "Company"), today announced that its Board of Directors has declared a dividend of $0.035 per share for the second quarter of 2025, payable to holders of the Company's Class A common stock and Class B common stock and to holders of Empire State Realty OP, L.P.'s ("ESRO") Series ES, Series 250 and Series 60 operating partnership units (NYSE:ESBA, FISK and OGCP, respectively)) and Series PR operating partnership units. The Board of Directors has declared a dividend of $0.15 per unit for the second quarter of 2025, payable to holders of ESRO's Series 2014 Private Perpetual Preferred Units, and a dividend of $0.175 per unit for the second quarte

      5/16/25 2:50:00 PM ET
      $ESRT
      Real Estate Investment Trusts
      Real Estate
    • Empire State Realty Trust Announces First Quarter 2025 Results

      – Net Income Per Fully Diluted Share of $0.05 – – Core FFO Per Fully Diluted Share of $0.19 – – Signed 231,000 Rentable Square Feet of Leases – – $0.8B of Liquidity, No Floating Rate Debt Exposure – – 2025 Outlook Unchanged – Empire State Realty Trust, Inc. (NYSE:ESRT) is a NYC-focused REIT that owns and operates a portfolio of well-leased, top of tier, modernized, amenitized, and well-located office, retail, and multifamily assets. ESRT's flagship Empire State Building, the "World's Most Famous Building," features its iconic Observatory that was declared the #1 Attraction in the World – and the #1 Attraction in the U.S. for the third consecutive year– in Tripadvisor's 2024 Travelers'

      4/29/25 4:15:00 PM ET
      $ESRT
      Real Estate Investment Trusts
      Real Estate
    • Empire State Realty Trust Announces Dates for First Quarter 2025 Earnings Release and Conference Call

      Empire State Realty Trust, Inc. (NYSE:ESRT) (the "Company"), today announced that it will release its first quarter 2025 financial results on Tuesday, April 29, 2025, after the close of markets on the New York Stock Exchange. A conference call will be held on Wednesday, April 30, 2025, at 12:00 p.m. Eastern Time. During the conference call, the Company's officers will review first quarter performance, discuss recent events and conduct a question-and-answer period. The earnings release, supplemental and investor presentation will be available prior to the quarterly conference call on the Company's website, www.esrtreit.com, under "Quarterly Results" in the "Investors" section. Webcast The

      3/20/25 4:05:00 PM ET
      $ESRT
      Real Estate Investment Trusts
      Real Estate

    $ESRT
    Leadership Updates

    Live Leadership Updates

    See more
    • ESRT Signs the William Carter Company and Equativ for 49k Square Feet at 1350 Broadway

      Empire State Realty Trust, Inc. (NYSE:ESRT) announced today that it signed two new, full-floor office leases with the William Carter Company (Carter's) and Equativ for a total of 49,095 square feet at 1350 Broadway. This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20240731887194/en/ESRT Signs the William Carter Company and Equativ for 49k Square Feet at 1350 Broadway (Photo: Business Wire) Carter's – a children's apparel company – signed a new lease for a 24,592 square foot space across a full floor, and ad tech company Equativ signed on for a full-floor, 24,503 square foot space. "We are pleased to announce our move to a new and

      7/31/24 4:30:00 PM ET
      $ESRT
      Real Estate Investment Trusts
      Real Estate
    • The Empire State Building Unveils Exclusive "House of the Dragon" Takeover at the Iconic Observatory Experience, in Partnership with Max

      The Empire State Building "Stands for the King" with Iron Throne Photo Opp and Cast Visit New York City Stands for the King. The Empire State Building (ESB) – in partnership with Max – today unveiled a "House of the Dragon" takeover for fans at its world-famous Observatory Experience that includes a photo opportunity with the iconic Iron Throne, a visit from the show's cast, and a one-of-a-kind "Game of Thrones" universe photo opportunity on the 80th Floor. This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20240610590542/en/The cast of "House of the Dragon" on ESB's 86th Floor Observatory; ESB lit in green; the Iron Throne on the G

      6/10/24 5:54:00 PM ET
      $ESRT
      Real Estate Investment Trusts
      Real Estate
    • The Empire State Building Partners with Outward Bound on First-Ever, Full Rappel Down the Building for Charity

      Jared Leto Among Participants in the Big Rappel The Empire State Building (ESB) hosted 20 brave supporters of Outward Bound – along with participant Jared Leto – in a historic rappel down the building's south façade, in partnership with Outward Bound to raise transformational funds for the charity across the world. Participants total donations exceeded $3 million to Outward Bound, which will make a profound difference in the educational journeys of young people everywhere. This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20240506846659/en/The Empire State Building Partners with Outward Bound on First-Ever, Full Rappel Down the Bui

      5/6/24 2:34:00 PM ET
      $ESRT
      Real Estate Investment Trusts
      Real Estate