Annual Income Statements for Empire State Realty Trust
This table shows Empire State Realty Trust's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Empire State Realty Trust
This table shows Empire State Realty Trust's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
5.56 |
13 |
6.52 |
22 |
12 |
9.11 |
5.66 |
17 |
14 |
11 |
9.22 |
Consolidated Net Income / (Loss) |
|
10 |
22 |
12 |
37 |
20 |
16 |
10 |
29 |
23 |
19 |
16 |
Net Income / (Loss) Continuing Operations |
|
10 |
22 |
12 |
37 |
20 |
16 |
10 |
29 |
23 |
19 |
16 |
Total Pre-Tax Income |
|
12 |
23 |
10 |
38 |
21 |
18 |
9.56 |
29 |
24 |
20 |
15 |
Total Revenue |
|
160 |
280 |
142 |
194 |
196 |
223 |
185 |
195 |
180 |
254 |
184 |
Net Interest Income / (Expense) |
|
-24 |
78 |
-23 |
3.34 |
4.46 |
30 |
4.18 |
5.09 |
-20 |
58 |
3.79 |
Total Interest Income |
|
1.56 |
2.80 |
2.60 |
3.34 |
4.46 |
4.74 |
4.18 |
5.09 |
6.96 |
5.07 |
3.79 |
Investment Securities Interest Income |
|
1.56 |
2.80 |
2.60 |
3.34 |
4.46 |
4.74 |
4.18 |
5.09 |
6.96 |
5.07 |
3.79 |
Total Interest Expense |
|
26 |
-76 |
25 |
0.00 |
0.00 |
-25 |
0.00 |
0.00 |
27 |
-53 |
0.00 |
Total Non-Interest Income |
|
184 |
201 |
165 |
191 |
192 |
193 |
181 |
190 |
201 |
196 |
180 |
Other Service Charges |
|
2.37 |
3.05 |
2.38 |
2.51 |
2.51 |
5.50 |
2.70 |
2.95 |
2.33 |
4.20 |
2.36 |
Net Realized & Unrealized Capital Gains on Investments |
|
- |
- |
0.00 |
0.00 |
- |
- |
-0.55 |
0.00 |
1.26 |
-1.26 |
0.00 |
Other Non-Interest Income |
|
181 |
198 |
162 |
188 |
189 |
187 |
178 |
187 |
197 |
193 |
178 |
Total Non-Interest Expense |
|
148 |
156 |
131 |
156 |
149 |
129 |
150 |
165 |
156 |
129 |
142 |
Net Occupancy & Equipment Expense |
|
45 |
-79 |
44 |
2.33 |
45 |
-83 |
2.33 |
2.33 |
2.33 |
2.33 |
2.33 |
Other Operating Expenses |
|
56 |
76 |
55 |
82 |
57 |
32 |
57 |
84 |
60 |
35 |
58 |
Depreciation Expense |
|
47 |
45 |
47 |
46 |
47 |
50 |
46 |
47 |
46 |
45 |
49 |
Other Special Charges |
|
- |
- |
-16 |
26 |
- |
- |
45 |
31 |
48 |
46 |
33 |
Nonoperating Income / (Expense), net |
|
- |
- |
- |
- |
-25 |
- |
-25 |
- |
- |
- |
-27 |
Income Tax Expense |
|
1.46 |
1.32 |
-1.22 |
0.73 |
1.41 |
1.79 |
-0.66 |
0.75 |
1.44 |
1.15 |
-0.62 |
Preferred Stock Dividends Declared |
|
1.05 |
1.05 |
1.05 |
1.05 |
1.05 |
1.05 |
1.05 |
1.05 |
1.05 |
1.05 |
1.05 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
3.56 |
7.70 |
4.17 |
14 |
7.21 |
5.74 |
3.50 |
10 |
8.21 |
6.58 |
5.51 |
Other Adjustment to Net Income / (Loss) Attributable to Common Shareholders) |
|
-0.05 |
- |
-0.04 |
0.00 |
0.11 |
- |
0.00 |
0.00 |
- |
- |
0.00 |
Basic Earnings per Share |
|
$0.03 |
$0.08 |
$0.04 |
$0.14 |
$0.07 |
$0.05 |
$0.03 |
$0.10 |
$0.08 |
$0.08 |
$0.06 |
Weighted Average Basic Shares Outstanding |
|
162.17M |
165.04M |
161.34M |
160.03M |
161.85M |
161.12M |
163.49M |
164.28M |
164.88M |
164.90M |
167.18M |
Diluted Earnings per Share |
|
$0.03 |
$0.08 |
$0.04 |
$0.14 |
$0.07 |
$0.05 |
$0.03 |
$0.10 |
$0.08 |
$0.07 |
$0.05 |
Weighted Average Diluted Shares Outstanding |
|
267.12M |
269.95M |
265.20M |
264.20M |
266.07M |
265.63M |
267.49M |
268.72M |
269.61M |
269.02M |
269.53M |
Weighted Average Basic & Diluted Shares Outstanding |
|
161.42M |
161.71M |
160.39M |
161.10M |
162.48M |
164.07M |
165.02M |
- |
166.76M |
167.71M |
168.49M |
Cash Dividends to Common per Share |
|
$0.04 |
- |
$0.04 |
$0.04 |
$0.04 |
- |
$0.04 |
$0.04 |
$0.04 |
- |
$0.04 |
Annual Cash Flow Statements for Empire State Realty Trust
This table details how cash moves in and out of Empire State Realty Trust's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-15 |
0.95 |
503 |
-86 |
-259 |
0.78 |
296 |
-93 |
-160 |
92 |
22 |
Net Cash From Operating Activities |
|
139 |
203 |
215 |
194 |
279 |
233 |
182 |
212 |
211 |
232 |
261 |
Net Cash From Continuing Operating Activities |
|
139 |
203 |
215 |
194 |
279 |
233 |
182 |
212 |
211 |
232 |
261 |
Net Income / (Loss) Continuing Operations |
|
70 |
80 |
107 |
118 |
117 |
84 |
-23 |
-13 |
63 |
84 |
80 |
Consolidated Net Income / (Loss) |
|
70 |
80 |
107 |
118 |
117 |
84 |
-23 |
-13 |
63 |
84 |
80 |
Depreciation Expense |
|
145 |
171 |
155 |
161 |
169 |
182 |
191 |
202 |
217 |
190 |
185 |
Amortization Expense |
|
-5.54 |
-9.71 |
-0.23 |
3.15 |
8.93 |
7.85 |
14 |
13 |
13 |
15 |
14 |
Non-Cash Adjustments to Reconcile Net Income |
|
-36 |
-14 |
-20 |
-26 |
7.40 |
-11 |
6.27 |
7.12 |
-38 |
-26 |
-2.34 |
Changes in Operating Assets and Liabilities, net |
|
-36 |
-25 |
-28 |
-62 |
-23 |
-30 |
-5.78 |
3.80 |
-44 |
-30 |
-16 |
Net Cash From Investing Activities |
|
-299 |
-142 |
-182 |
-223 |
-643 |
150 |
-143 |
-213 |
-231 |
-77 |
-397 |
Net Cash From Continuing Investing Activities |
|
-299 |
-142 |
-182 |
-223 |
-643 |
150 |
-143 |
-213 |
-231 |
-77 |
-397 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-121 |
-142 |
-182 |
-223 |
-243 |
-250 |
-143 |
-95 |
-126 |
-139 |
-173 |
Purchase of Investment Securities |
|
-187 |
- |
0.00 |
0.00 |
-400 |
- |
0.00 |
-118 |
-116 |
-27 |
-207 |
Sale of Property, Leasehold Improvements and Equipment |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
-4.03 |
Sale and/or Maturity of Investments |
|
- |
- |
- |
0.00 |
- |
400 |
0.00 |
0.00 |
11 |
89 |
0.00 |
Other Investing Activities, net |
|
8.82 |
-0.63 |
-0.45 |
-0.03 |
- |
- |
- |
- |
0.00 |
0.00 |
-13 |
Net Cash From Financing Activities |
|
145 |
-60 |
471 |
-57 |
105 |
-382 |
257 |
-93 |
-140 |
-63 |
159 |
Net Cash From Continuing Financing Activities |
|
145 |
-60 |
471 |
-57 |
105 |
-382 |
257 |
-93 |
-140 |
-63 |
159 |
Issuance of Debt |
|
877 |
1,270 |
100 |
695 |
495 |
0.00 |
1,080 |
- |
0.00 |
0.00 |
440 |
Repayment of Debt |
|
-639 |
-1,232 |
-122 |
-612 |
-269 |
-254 |
-604 |
-4.09 |
-7.50 |
-8.63 |
-227 |
Repurchase of Common Equity |
|
- |
- |
- |
- |
0.00 |
0.00 |
-144 |
-47 |
-90 |
-13 |
0.00 |
Payment of Dividends |
|
-88 |
-92 |
-115 |
-127 |
-127 |
-128 |
-65 |
-33 |
-43 |
-41 |
-42 |
Other Financing Activities, Net |
|
-4.48 |
-6.10 |
-3.01 |
-13 |
- |
0.00 |
-10 |
-9.49 |
0.22 |
0.19 |
-12 |
Cash Interest Paid |
|
61 |
65 |
69 |
67 |
76 |
78 |
75 |
78 |
91 |
92 |
95 |
Cash Income Taxes Paid |
|
3.69 |
4.47 |
6.24 |
5.78 |
4.85 |
1.77 |
1.28 |
0.64 |
0.20 |
1.39 |
1.90 |
Quarterly Cash Flow Statements for Empire State Realty Trust
This table details how cash moves in and out of Empire State Realty Trust's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
27 |
-125 |
66 |
15 |
25 |
-14 |
-22 |
191 |
-107 |
-41 |
-192 |
Net Cash From Operating Activities |
|
90 |
37 |
86 |
20 |
90 |
36 |
71 |
37 |
103 |
50 |
83 |
Net Cash From Continuing Operating Activities |
|
90 |
37 |
86 |
20 |
90 |
36 |
71 |
37 |
103 |
50 |
83 |
Net Income / (Loss) Continuing Operations |
|
10 |
22 |
12 |
37 |
20 |
16 |
10 |
29 |
23 |
19 |
16 |
Consolidated Net Income / (Loss) |
|
10 |
22 |
12 |
37 |
20 |
16 |
10 |
29 |
23 |
19 |
16 |
Depreciation Expense |
|
47 |
45 |
47 |
46 |
47 |
50 |
46 |
47 |
46 |
45 |
49 |
Amortization Expense |
|
3.63 |
3.62 |
3.49 |
3.57 |
3.69 |
3.76 |
3.52 |
3.66 |
3.70 |
3.41 |
3.34 |
Non-Cash Adjustments to Reconcile Net Income |
|
-1.97 |
-7.44 |
-12 |
-20 |
-0.03 |
5.66 |
0.94 |
-6.32 |
2.21 |
0.83 |
-13 |
Changes in Operating Assets and Liabilities, net |
|
32 |
-25 |
36 |
-47 |
20 |
-38 |
10 |
-36 |
28 |
-18 |
29 |
Net Cash From Investing Activities |
|
-32 |
-142 |
-2.63 |
15 |
-52 |
-38 |
-71 |
-56 |
-191 |
-79 |
-42 |
Net Cash From Continuing Investing Activities |
|
-32 |
-142 |
-2.63 |
15 |
-52 |
-38 |
-71 |
-56 |
-191 |
-79 |
-42 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-32 |
-37 |
-42 |
-34 |
-25 |
-38 |
-53 |
-44 |
-47 |
-29 |
-42 |
Purchase of Investment Securities |
|
- |
-116 |
-0.01 |
0.01 |
-27 |
-0.01 |
-14 |
- |
-143 |
-50 |
0.00 |
Sale of Property, Leasehold Improvements and Equipment |
|
- |
- |
0.00 |
- |
- |
- |
- |
- |
- |
- |
0.00 |
Net Cash From Financing Activities |
|
-31 |
-21 |
-18 |
-20 |
-13 |
-12 |
-21 |
211 |
-19 |
-12 |
-233 |
Net Cash From Continuing Financing Activities |
|
-31 |
-21 |
-18 |
-20 |
-13 |
-12 |
-21 |
211 |
-19 |
-12 |
-233 |
Issuance of Debt |
|
- |
- |
0.00 |
- |
- |
- |
215 |
225 |
- |
- |
0.00 |
Repayment of Debt |
|
-2.04 |
-2.34 |
-2.14 |
-2.13 |
-2.42 |
-1.95 |
-216 |
-1.49 |
-7.55 |
-1.35 |
-221 |
Payment of Dividends |
|
-11 |
-11 |
-9.74 |
-11 |
-11 |
-11 |
-11 |
-11 |
-11 |
-11 |
-11 |
Other Financing Activities, Net |
|
- |
- |
0.00 |
0.11 |
0.08 |
- |
-9.28 |
-2.36 |
-0.43 |
- |
-1.30 |
Cash Interest Paid |
|
27 |
23 |
23 |
23 |
24 |
22 |
22 |
21 |
22 |
30 |
20 |
Cash Income Taxes Paid |
|
-0.08 |
0.01 |
0.28 |
0.12 |
0.17 |
0.81 |
0.48 |
0.78 |
0.27 |
0.37 |
1.22 |
Annual Balance Sheets for Empire State Realty Trust
This table presents Empire State Realty Trust's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
2,476 |
3,283 |
3,301 |
3,891 |
3,931 |
4,196 |
4,151 |
4,282 |
4,164 |
4,219 |
4,510 |
Cash and Due from Banks |
|
61 |
46 |
47 |
554 |
464 |
205 |
527 |
424 |
264 |
347 |
385 |
Restricted Cash |
|
56 |
60 |
66 |
62 |
66 |
66 |
41 |
51 |
50 |
60 |
44 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
1,354 |
1,762 |
1,811 |
1,902 |
2,011 |
2,137 |
2,192 |
2,428 |
2,414 |
2,405 |
2,512 |
Deferred Acquisition Cost |
|
79 |
357 |
311 |
277 |
263 |
241 |
204 |
202 |
188 |
172 |
184 |
Goodwill |
|
491 |
491 |
491 |
491 |
491 |
491 |
491 |
491 |
491 |
491 |
491 |
Other Assets |
|
185 |
566 |
575 |
604 |
636 |
1,055 |
695 |
686 |
756 |
743 |
893 |
Total Liabilities & Shareholders' Equity |
|
2,476 |
3,283 |
3,301 |
3,891 |
3,931 |
4,196 |
4,151 |
4,282 |
4,164 |
4,219 |
4,510 |
Total Liabilities |
|
1,473 |
1,902 |
1,928 |
1,908 |
1,954 |
2,205 |
2,419 |
2,598 |
2,481 |
2,488 |
2,728 |
Non-Interest Bearing Deposits |
|
31 |
40 |
49 |
47 |
47 |
58 |
30 |
29 |
25 |
35 |
25 |
Short-Term Debt |
|
325 |
0.00 |
35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
120 |
Long-Term Debt |
|
883 |
1,599 |
1,597 |
1,612 |
1,689 |
1,919 |
2,137 |
2,310 |
2,246 |
2,241 |
2,158 |
Other Long-Term Liabilities |
|
233 |
263 |
247 |
249 |
218 |
228 |
252 |
259 |
209 |
212 |
425 |
Commitments & Contingencies |
|
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,003 |
1,381 |
1,373 |
1,983 |
1,978 |
1,991 |
1,731 |
1,684 |
1,683 |
1,731 |
1,782 |
Total Preferred & Common Equity |
|
385 |
469 |
525 |
1,154 |
1,168 |
1,238 |
1,055 |
998 |
954 |
986 |
1,031 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
384 |
468 |
524 |
1,154 |
1,167 |
1,238 |
1,055 |
998 |
954 |
986 |
1,031 |
Common Stock |
|
317 |
407 |
469 |
1,106 |
1,128 |
1,204 |
1,149 |
1,153 |
1,057 |
1,063 |
1,080 |
Retained Earnings |
|
68 |
61 |
55 |
51 |
47 |
42 |
-66 |
-134 |
-109 |
-83 |
-59 |
Accumulated Other Comprehensive Income / (Loss) |
|
- |
0.00 |
-0.88 |
-2.79 |
-8.56 |
-8.85 |
-28 |
-21 |
7.05 |
6.03 |
9.93 |
Noncontrolling Interest |
|
618 |
912 |
848 |
829 |
809 |
753 |
676 |
686 |
729 |
746 |
751 |
Quarterly Balance Sheets for Empire State Realty Trust
This table presents Empire State Realty Trust's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q2 2022 |
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
4,217 |
4,201 |
4,157 |
4,185 |
4,217 |
4,191 |
4,433 |
4,437 |
4,114 |
Cash and Due from Banks |
|
359 |
387 |
273 |
315 |
354 |
334 |
536 |
422 |
188 |
Restricted Cash |
|
53 |
53 |
108 |
80 |
67 |
52 |
41 |
48 |
50 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
2,399 |
2,378 |
2,390 |
2,385 |
2,402 |
2,414 |
2,297 |
2,426 |
2,518 |
Deferred Acquisition Cost |
|
193 |
189 |
182 |
177 |
175 |
180 |
172 |
177 |
182 |
Goodwill |
|
491 |
491 |
491 |
491 |
491 |
491 |
491 |
491 |
491 |
Other Assets |
|
721 |
703 |
712 |
735 |
726 |
720 |
896 |
873 |
685 |
Total Liabilities & Shareholders' Equity |
|
4,217 |
4,201 |
4,157 |
4,185 |
4,217 |
4,191 |
4,433 |
4,437 |
4,114 |
Total Liabilities |
|
2,551 |
2,527 |
2,480 |
2,473 |
2,483 |
2,466 |
2,682 |
2,680 |
2,329 |
Non-Interest Bearing Deposits |
|
30 |
28 |
35 |
40 |
39 |
25 |
24 |
25 |
27 |
Short-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
120 |
120 |
120 |
0.00 |
Long-Term Debt |
|
2,279 |
2,277 |
2,245 |
2,243 |
2,242 |
2,119 |
2,166 |
2,159 |
2,058 |
Other Long-Term Liabilities |
|
243 |
222 |
200 |
190 |
202 |
201 |
372 |
376 |
244 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,666 |
1,674 |
1,677 |
1,712 |
1,733 |
1,725 |
1,751 |
1,757 |
1,786 |
Total Preferred & Common Equity |
|
958 |
952 |
948 |
966 |
987 |
996 |
1,011 |
1,015 |
1,032 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
958 |
951 |
948 |
966 |
987 |
996 |
1,011 |
1,015 |
1,032 |
Common Stock |
|
1,078 |
1,060 |
1,054 |
1,049 |
1,060 |
1,068 |
1,070 |
1,074 |
1,081 |
Retained Earnings |
|
-115 |
-116 |
-109 |
-92 |
-87 |
-83 |
-72 |
-64 |
-56 |
Accumulated Other Comprehensive Income / (Loss) |
|
-5.83 |
6.67 |
3.34 |
9.28 |
13 |
12 |
13 |
5.75 |
6.73 |
Noncontrolling Interest |
|
708 |
721 |
729 |
746 |
746 |
729 |
740 |
742 |
754 |
Annual Metrics And Ratios for Empire State Realty Trust
This table displays calculated financial ratios and metrics derived from Empire State Realty Trust's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
4.05% |
-11.09% |
21.90% |
3.27% |
0.12% |
-22.75% |
0.29% |
42.42% |
3.10% |
4.50% |
EBITDA Growth |
|
0.00% |
15.20% |
8.70% |
7.38% |
3.65% |
-7.74% |
-36.69% |
14.30% |
98.03% |
-0.68% |
-1.43% |
EBIT Growth |
|
0.00% |
14.37% |
33.08% |
9.63% |
-2.43% |
-28.86% |
-134.43% |
50.53% |
1,223.58% |
13.64% |
-0.17% |
NOPAT Growth |
|
0.00% |
16.22% |
32.08% |
9.73% |
-0.85% |
-28.11% |
-124.80% |
50.53% |
1,666.79% |
12.79% |
-0.29% |
Net Income Growth |
|
0.00% |
13.84% |
34.18% |
10.26% |
-0.85% |
-28.11% |
-127.16% |
43.04% |
584.87% |
33.53% |
-4.80% |
EPS Growth |
|
0.00% |
7.41% |
31.03% |
2.63% |
0.00% |
-28.21% |
-135.71% |
40.00% |
466.67% |
36.36% |
-6.67% |
Operating Cash Flow Growth |
|
0.00% |
46.64% |
5.69% |
-9.57% |
43.68% |
-16.64% |
-21.63% |
16.56% |
-0.62% |
10.10% |
12.22% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-957.55% |
109.74% |
-368.85% |
399.09% |
-172.09% |
49.67% |
265.94% |
-38.29% |
-33.14% |
Invested Capital Growth |
|
0.00% |
0.85% |
19.64% |
1.98% |
6.64% |
-7.51% |
6.95% |
3.28% |
-1.64% |
1.08% |
2.22% |
Revenue Q/Q Growth |
|
0.00% |
-0.14% |
-11.58% |
82.09% |
-16.76% |
-8.07% |
-10.39% |
3.49% |
24.33% |
9.34% |
20.19% |
EBITDA Q/Q Growth |
|
0.00% |
2.68% |
4.01% |
-0.47% |
5.86% |
-3.96% |
-14.98% |
0.30% |
45.51% |
23.98% |
49.55% |
EBIT Q/Q Growth |
|
0.00% |
13.70% |
13.53% |
-2.51% |
7.91% |
-11.40% |
-944.22% |
5.92% |
322.53% |
60.07% |
240.22% |
NOPAT Q/Q Growth |
|
0.00% |
14.08% |
15.13% |
-2.95% |
6.85% |
-11.60% |
-508.16% |
5.92% |
331.80% |
102.59% |
135.40% |
Net Income Q/Q Growth |
|
0.00% |
11.75% |
14.57% |
-0.63% |
6.85% |
-11.60% |
-546.96% |
-57.97% |
68.48% |
-6.42% |
3.83% |
EPS Q/Q Growth |
|
0.00% |
11.54% |
15.15% |
0.00% |
5.41% |
-9.68% |
0.00% |
-20.00% |
69.23% |
-9.09% |
7.69% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
3.39% |
4.43% |
-14.65% |
34.94% |
-19.79% |
-7.83% |
14.38% |
-3.77% |
-0.32% |
5.49% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-1.96% |
-67.14% |
49.65% |
-4.09% |
-193.62% |
10.17% |
451.34% |
111.31% |
466.26% |
Invested Capital Q/Q Growth |
|
0.00% |
0.10% |
0.74% |
3.35% |
0.05% |
0.19% |
4.33% |
3.78% |
-0.56% |
-0.09% |
0.60% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
37.75% |
41.80% |
51.10% |
45.01% |
45.18% |
41.63% |
34.12% |
38.88% |
54.06% |
52.08% |
49.12% |
EBIT Margin |
|
13.16% |
14.47% |
21.65% |
19.47% |
18.40% |
13.07% |
-5.83% |
-2.87% |
22.67% |
24.99% |
23.87% |
Profit (Net Income) Margin |
|
12.34% |
13.50% |
20.38% |
18.43% |
17.70% |
12.71% |
-4.47% |
-2.54% |
8.64% |
11.18% |
10.19% |
Tax Burden Percent |
|
93.78% |
95.29% |
94.58% |
94.66% |
96.19% |
97.20% |
76.65% |
88.26% |
97.61% |
96.88% |
96.76% |
Interest Burden Percent |
|
100.00% |
97.96% |
99.52% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
39.02% |
46.19% |
44.11% |
Effective Tax Rate |
|
6.22% |
4.71% |
5.42% |
5.34% |
3.81% |
2.80% |
0.00% |
0.00% |
2.39% |
3.12% |
3.24% |
Return on Invested Capital (ROIC) |
|
2.36% |
2.73% |
3.27% |
3.26% |
3.10% |
2.24% |
-0.56% |
-0.26% |
4.09% |
4.63% |
4.54% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.36% |
2.62% |
3.23% |
3.26% |
3.10% |
2.24% |
-0.66% |
-0.38% |
-0.25% |
0.24% |
0.03% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.73% |
3.08% |
3.13% |
2.71% |
2.81% |
2.04% |
-0.69% |
-0.50% |
-0.33% |
0.32% |
0.04% |
Return on Equity (ROE) |
|
5.08% |
5.81% |
6.39% |
5.97% |
5.91% |
4.28% |
-1.24% |
-0.76% |
3.75% |
4.94% |
4.57% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
1.88% |
-14.62% |
1.29% |
-3.33% |
10.04% |
-7.28% |
-3.49% |
5.74% |
3.55% |
2.34% |
Operating Return on Assets (OROA) |
|
2.60% |
2.60% |
3.17% |
3.19% |
3.00% |
2.13% |
-0.74% |
-0.35% |
3.93% |
4.50% |
4.31% |
Return on Assets (ROA) |
|
2.44% |
2.43% |
2.98% |
3.02% |
2.89% |
2.07% |
-0.57% |
-0.31% |
1.50% |
2.01% |
1.84% |
Return on Common Equity (ROCE) |
|
1.82% |
2.09% |
3.20% |
3.50% |
3.58% |
1.35% |
-0.36% |
-0.46% |
2.18% |
2.81% |
2.63% |
Return on Equity Simple (ROE_SIMPLE) |
|
14.98% |
15.23% |
9.29% |
10.12% |
9.47% |
0.00% |
-2.17% |
-1.31% |
6.62% |
8.56% |
7.80% |
Net Operating Profit after Tax (NOPAT) |
|
70 |
82 |
108 |
118 |
117 |
84 |
-21 |
-10 |
162 |
183 |
182 |
NOPAT Margin |
|
12.34% |
13.79% |
20.48% |
18.43% |
17.70% |
12.71% |
-4.08% |
-2.01% |
22.13% |
24.21% |
23.10% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.10% |
0.03% |
0.00% |
0.00% |
0.00% |
0.10% |
0.12% |
4.34% |
4.38% |
4.51% |
SG&A Expenses to Revenue |
|
33.86% |
28.92% |
31.01% |
1.45% |
1.41% |
1.41% |
1.82% |
1.81% |
1.27% |
1.24% |
1.18% |
Operating Expenses to Revenue |
|
86.84% |
85.53% |
78.35% |
80.53% |
81.60% |
86.93% |
105.83% |
102.87% |
77.33% |
75.01% |
76.13% |
Earnings before Interest and Taxes (EBIT) |
|
75 |
86 |
114 |
125 |
122 |
87 |
-30 |
-15 |
166 |
189 |
188 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
215 |
247 |
269 |
289 |
299 |
276 |
175 |
200 |
396 |
393 |
387 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.18 |
3.44 |
2.33 |
2.46 |
1.79 |
1.90 |
1.44 |
1.48 |
1.10 |
1.58 |
1.67 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
56.14 |
4.05 |
4.25 |
2.98 |
3.16 |
2.69 |
2.91 |
2.28 |
3.14 |
3.19 |
Price to Revenue (P/Rev) |
|
2.61 |
3.04 |
5.10 |
4.47 |
3.35 |
3.51 |
2.96 |
2.87 |
1.44 |
2.06 |
2.18 |
Price to Earnings (P/E) |
|
55.72 |
53.34 |
52.16 |
45.79 |
33.88 |
47.15 |
0.00 |
0.00 |
28.93 |
31.67 |
36.28 |
Dividend Yield |
|
2.35% |
2.24% |
2.31% |
2.34% |
3.29% |
3.26% |
4.76% |
1.24% |
2.14% |
1.46% |
1.36% |
Earnings Yield |
|
1.79% |
1.87% |
1.92% |
2.18% |
2.95% |
2.12% |
0.00% |
0.00% |
3.46% |
3.16% |
2.76% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.31 |
1.39 |
1.25 |
1.32 |
1.18 |
1.76 |
0.97 |
1.00 |
0.95 |
1.04 |
1.06 |
Enterprise Value to Revenue (EV/Rev) |
|
6.84 |
7.04 |
8.57 |
7.54 |
6.98 |
9.60 |
7.34 |
7.77 |
5.07 |
5.48 |
5.48 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
18.12 |
16.84 |
16.77 |
16.75 |
15.45 |
23.05 |
21.52 |
19.99 |
9.39 |
10.51 |
11.15 |
Enterprise Value to EBIT (EV/EBIT) |
|
51.97 |
48.67 |
39.57 |
38.72 |
37.93 |
73.42 |
0.00 |
0.00 |
22.38 |
21.91 |
22.95 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
55.42 |
51.07 |
41.84 |
40.90 |
39.43 |
75.53 |
0.00 |
0.00 |
22.93 |
22.61 |
23.72 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
28.08 |
20.51 |
21.00 |
24.90 |
16.57 |
27.37 |
20.64 |
18.80 |
17.59 |
17.77 |
16.56 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
74.09 |
0.00 |
102.93 |
0.00 |
16.85 |
0.00 |
0.00 |
16.33 |
29.44 |
46.04 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.16 |
1.19 |
0.81 |
0.85 |
0.96 |
0.86 |
1.23 |
1.37 |
1.33 |
1.29 |
1.28 |
Long-Term Debt to Equity |
|
1.16 |
1.16 |
0.81 |
0.85 |
0.96 |
0.86 |
1.23 |
1.37 |
1.33 |
1.29 |
1.21 |
Financial Leverage |
|
1.16 |
1.17 |
0.97 |
0.83 |
0.91 |
0.91 |
1.03 |
1.30 |
1.35 |
1.31 |
1.29 |
Leverage Ratio |
|
2.42 |
2.39 |
2.14 |
1.98 |
2.05 |
2.06 |
2.20 |
2.47 |
2.51 |
2.46 |
2.48 |
Compound Leverage Factor |
|
2.42 |
2.34 |
2.13 |
1.98 |
2.05 |
2.06 |
2.20 |
2.47 |
0.98 |
1.13 |
1.10 |
Debt to Total Capital |
|
53.65% |
54.32% |
44.85% |
46.06% |
49.08% |
46.14% |
55.24% |
57.84% |
57.16% |
56.41% |
56.11% |
Short-Term Debt to Total Capital |
|
0.00% |
1.17% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.96% |
Long-Term Debt to Total Capital |
|
53.65% |
53.15% |
44.85% |
46.06% |
49.08% |
46.14% |
55.24% |
57.84% |
57.16% |
56.41% |
53.15% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
30.62% |
28.22% |
23.05% |
22.08% |
19.25% |
72.95% |
17.48% |
17.18% |
18.55% |
18.77% |
18.50% |
Common Equity to Total Capital |
|
15.69% |
17.42% |
32.10% |
31.82% |
31.67% |
0.00% |
27.28% |
24.99% |
24.29% |
24.81% |
25.39% |
Debt to EBITDA |
|
7.44 |
6.60 |
6.00 |
5.85 |
6.41 |
6.04 |
12.22 |
11.56 |
5.68 |
5.70 |
5.88 |
Net Debt to EBITDA |
|
6.95 |
6.14 |
3.71 |
4.01 |
5.51 |
5.06 |
8.97 |
9.19 |
4.88 |
4.67 |
4.77 |
Long-Term Debt to EBITDA |
|
7.44 |
6.46 |
6.00 |
5.85 |
6.41 |
6.04 |
12.22 |
11.56 |
5.68 |
5.70 |
5.57 |
Debt to NOPAT |
|
22.77 |
20.01 |
14.96 |
14.28 |
16.37 |
19.80 |
-102.22 |
-223.45 |
13.86 |
12.26 |
12.50 |
Net Debt to NOPAT |
|
21.26 |
18.63 |
9.25 |
9.80 |
14.06 |
16.57 |
-75.05 |
-177.54 |
11.92 |
10.03 |
10.15 |
Long-Term Debt to NOPAT |
|
22.77 |
19.58 |
14.96 |
14.28 |
16.37 |
19.80 |
-102.22 |
-223.45 |
13.86 |
12.26 |
11.84 |
Noncontrolling Interest Sharing Ratio |
|
64.28% |
64.01% |
50.00% |
41.40% |
39.40% |
68.56% |
71.32% |
39.88% |
42.02% |
43.18% |
42.61% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
56 |
-482 |
47 |
-126 |
378 |
-272 |
-137 |
227 |
140 |
94 |
Operating Cash Flow to CapEx |
|
114.24% |
143.41% |
118.05% |
87.09% |
114.81% |
92.94% |
127.37% |
223.58% |
167.24% |
166.87% |
147.45% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.86 |
-6.83 |
0.69 |
-1.59 |
4.77 |
-3.03 |
-1.45 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
2.09 |
3.09 |
3.04 |
2.84 |
3.50 |
2.94 |
2.03 |
2.25 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.26 |
0.94 |
0.47 |
-0.42 |
0.45 |
-0.22 |
0.44 |
1.24 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.20 |
0.18 |
0.15 |
0.16 |
0.16 |
0.16 |
0.13 |
0.12 |
0.17 |
0.18 |
0.18 |
Fixed Asset Turnover |
|
0.37 |
0.33 |
0.28 |
0.33 |
0.32 |
0.30 |
0.23 |
0.22 |
0.30 |
0.31 |
0.32 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,980 |
3,005 |
3,595 |
3,666 |
3,910 |
3,616 |
3,868 |
3,995 |
3,929 |
3,972 |
4,060 |
Invested Capital Turnover |
|
0.19 |
0.20 |
0.16 |
0.18 |
0.17 |
0.18 |
0.14 |
0.13 |
0.18 |
0.19 |
0.20 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
25 |
590 |
71 |
244 |
-294 |
251 |
127 |
-65 |
42 |
88 |
Enterprise Value (EV) |
|
3,891 |
4,167 |
4,509 |
4,837 |
4,623 |
6,367 |
3,763 |
3,995 |
3,715 |
4,132 |
4,321 |
Market Capitalization |
|
1,486 |
1,799 |
2,684 |
2,869 |
2,223 |
2,331 |
1,518 |
1,473 |
1,054 |
1,553 |
1,721 |
Book Value per Share |
|
$4.56 |
$4.42 |
$7.44 |
$7.31 |
$7.12 |
$0.00 |
$6.14 |
$5.75 |
$5.91 |
$6.07 |
$6.18 |
Tangible Book Value per Share |
|
($0.23) |
$0.27 |
$4.27 |
$4.23 |
$4.29 |
$0.00 |
$3.28 |
$2.92 |
$2.87 |
$3.04 |
$3.23 |
Total Capital |
|
2,980 |
3,005 |
3,595 |
3,666 |
3,910 |
3,616 |
3,868 |
3,995 |
3,929 |
3,972 |
4,060 |
Total Debt |
|
1,599 |
1,632 |
1,612 |
1,689 |
1,919 |
1,669 |
2,137 |
2,310 |
2,246 |
2,241 |
2,278 |
Total Long-Term Debt |
|
1,599 |
1,597 |
1,612 |
1,689 |
1,919 |
1,669 |
2,137 |
2,310 |
2,246 |
2,241 |
2,158 |
Net Debt |
|
1,493 |
1,520 |
996 |
1,159 |
1,648 |
1,397 |
1,569 |
1,836 |
1,931 |
1,834 |
1,849 |
Capital Expenditures (CapEx) |
|
121 |
142 |
182 |
223 |
243 |
250 |
143 |
95 |
126 |
139 |
177 |
Net Nonoperating Expense (NNE) |
|
0.00 |
1.67 |
0.52 |
0.00 |
0.00 |
0.00 |
1.99 |
2.70 |
99 |
98 |
102 |
Net Nonoperating Obligations (NNO) |
|
1,599 |
1,632 |
1,612 |
1,689 |
1,919 |
1,669 |
2,137 |
2,310 |
2,246 |
2,241 |
2,278 |
Total Depreciation and Amortization (D&A) |
|
140 |
162 |
155 |
164 |
177 |
189 |
205 |
215 |
230 |
204 |
199 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.27 |
$0.30 |
$0.38 |
$0.40 |
$0.39 |
$0.28 |
($0.10) |
($0.06) |
$0.22 |
$0.00 |
$0.29 |
Adjusted Weighted Average Basic Shares Outstanding |
|
97.94M |
114.25M |
133.88M |
158.38M |
167.57M |
178.34M |
175.17M |
172.45M |
165.04M |
0.00 |
164.90M |
Adjusted Diluted Earnings per Share |
|
$0.27 |
$0.29 |
$0.38 |
$0.39 |
$0.39 |
$0.28 |
($0.10) |
($0.06) |
$0.22 |
$0.00 |
$0.28 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
254.51M |
266.62M |
277.57M |
298.05M |
297.26M |
297.80M |
283.84M |
277.42M |
269.95M |
0.00 |
269.02M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.28 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
110.11M |
121.10M |
156.55M |
162.87M |
176.08M |
183.18M |
171.62M |
170.13M |
161.71M |
0.00 |
167.71M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
73 |
82 |
108 |
273 |
278 |
254 |
79 |
84 |
283 |
319 |
347 |
Normalized NOPAT Margin |
|
12.90% |
13.82% |
20.50% |
42.56% |
42.00% |
38.35% |
15.37% |
16.34% |
38.66% |
42.26% |
44.00% |
Pre Tax Income Margin |
|
13.16% |
14.17% |
21.55% |
19.47% |
18.40% |
13.07% |
-5.83% |
-2.87% |
8.85% |
11.54% |
10.53% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.13 |
1.30 |
1.61 |
1.82 |
1.53 |
1.09 |
-0.33 |
-0.16 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
1.06 |
1.24 |
1.53 |
1.73 |
1.47 |
1.06 |
-0.23 |
-0.11 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
-0.70 |
-0.85 |
-0.96 |
-1.43 |
-1.52 |
-2.06 |
-1.92 |
-1.16 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
-0.77 |
-0.91 |
-1.05 |
-1.53 |
-1.58 |
-2.09 |
-1.82 |
-1.12 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
124.98% |
114.93% |
107.15% |
107.37% |
107.92% |
151.57% |
-284.18% |
-251.32% |
67.69% |
48.96% |
52.88% |
Augmented Payout Ratio |
|
124.98% |
114.93% |
107.15% |
107.37% |
107.92% |
151.57% |
-912.05% |
-609.56% |
210.34% |
64.48% |
52.88% |
Quarterly Metrics And Ratios for Empire State Realty Trust
This table displays calculated financial ratios and metrics derived from Empire State Realty Trust's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
22.55% |
105.02% |
2.84% |
25.45% |
22.68% |
-20.29% |
30.22% |
0.39% |
-7.95% |
13.91% |
-0.52% |
EBITDA Growth |
|
11.19% |
255.26% |
-2.66% |
-10.88% |
56.04% |
-14.62% |
37.33% |
-8.11% |
-23.90% |
18.27% |
11.77% |
EBIT Growth |
|
213.89% |
4,993.50% |
155.67% |
-23.18% |
303.62% |
-24.51% |
231.15% |
-22.24% |
-48.12% |
33.57% |
21.36% |
NOPAT Growth |
|
242.22% |
1,317.41% |
188.78% |
-24.11% |
331.25% |
-26.78% |
216.95% |
-22.73% |
-47.76% |
18.72% |
18.22% |
Net Income Growth |
|
199.36% |
630.68% |
167.91% |
-24.11% |
96.96% |
-26.78% |
-12.65% |
-22.73% |
14.39% |
18.72% |
54.46% |
EPS Growth |
|
175.00% |
900.00% |
157.14% |
-22.22% |
133.33% |
-37.50% |
-25.00% |
-28.57% |
14.29% |
40.00% |
66.67% |
Operating Cash Flow Growth |
|
8.41% |
-18.19% |
27.58% |
22.26% |
-0.18% |
-2.00% |
-17.87% |
89.96% |
14.05% |
37.29% |
17.23% |
Free Cash Flow Firm Growth |
|
38.04% |
167.76% |
101.54% |
198.86% |
121.56% |
-130.47% |
-107.80% |
-299.57% |
-291.44% |
-162.11% |
3,531.55% |
Invested Capital Growth |
|
2.66% |
-1.64% |
-1.25% |
0.26% |
0.60% |
1.08% |
1.07% |
2.07% |
1.53% |
2.22% |
-3.03% |
Revenue Q/Q Growth |
|
3.37% |
75.06% |
-10.43% |
36.62% |
1.09% |
13.74% |
-17.10% |
21.89% |
-7.31% |
40.76% |
-27.60% |
EBITDA Q/Q Growth |
|
-36.69% |
177.03% |
-13.63% |
42.62% |
10.85% |
51.59% |
-42.69% |
35.96% |
-8.21% |
135.60% |
-45.84% |
EBIT Q/Q Growth |
|
-76.41% |
972.55% |
-54.34% |
259.79% |
23.96% |
100.61% |
-62.99% |
206.54% |
-17.29% |
416.47% |
-66.37% |
NOPAT Q/Q Growth |
|
-79.22% |
113.68% |
-45.91% |
216.02% |
18.07% |
-63.72% |
134.14% |
179.54% |
-20.17% |
-17.56% |
133.15% |
Net Income Q/Q Growth |
|
-79.22% |
113.68% |
-45.91% |
216.02% |
-46.08% |
-20.56% |
-35.47% |
179.54% |
-20.17% |
-17.56% |
-16.04% |
EPS Q/Q Growth |
|
-83.33% |
166.67% |
-50.00% |
250.00% |
-50.00% |
-28.57% |
-40.00% |
233.33% |
-20.00% |
-12.50% |
-28.57% |
Operating Cash Flow Q/Q Growth |
|
464.95% |
-58.82% |
132.23% |
-77.37% |
361.25% |
-59.57% |
94.62% |
-47.66% |
176.94% |
-51.34% |
66.19% |
Free Cash Flow Firm Q/Q Growth |
|
-240.32% |
194.51% |
-29.76% |
-56.24% |
-25.79% |
-233.58% |
82.01% |
-68.93% |
28.82% |
-82.89% |
335.48% |
Invested Capital Q/Q Growth |
|
0.16% |
-0.56% |
-0.19% |
0.85% |
0.51% |
-0.09% |
-0.20% |
1.85% |
-0.03% |
0.60% |
-5.33% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
38.92% |
61.59% |
43.25% |
45.15% |
49.51% |
65.98% |
45.61% |
41.33% |
40.93% |
68.50% |
51.24% |
EBIT Margin |
|
7.25% |
44.39% |
7.38% |
19.44% |
23.84% |
42.04% |
18.77% |
15.06% |
13.43% |
49.30% |
22.90% |
Profit (Net Income) Margin |
|
6.33% |
7.73% |
8.24% |
19.06% |
10.17% |
7.10% |
5.53% |
14.67% |
12.64% |
7.40% |
8.58% |
Tax Burden Percent |
|
87.41% |
94.24% |
111.64% |
98.06% |
93.40% |
89.83% |
106.85% |
97.44% |
94.05% |
94.23% |
104.08% |
Interest Burden Percent |
|
100.00% |
18.48% |
100.00% |
100.00% |
45.67% |
18.80% |
27.56% |
100.00% |
100.00% |
15.93% |
36.01% |
Effective Tax Rate |
|
12.59% |
5.76% |
-11.64% |
1.94% |
6.60% |
10.17% |
-6.85% |
2.56% |
5.95% |
5.77% |
-4.08% |
Return on Invested Capital (ROIC) |
|
0.96% |
1.43% |
1.28% |
3.16% |
3.88% |
1.36% |
4.06% |
2.47% |
2.07% |
1.45% |
4.81% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.96% |
1.43% |
1.28% |
3.16% |
2.83% |
1.36% |
2.86% |
2.47% |
2.07% |
1.45% |
3.50% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.25% |
1.93% |
1.75% |
4.23% |
3.75% |
1.78% |
3.77% |
3.23% |
2.68% |
1.87% |
4.29% |
Return on Equity (ROE) |
|
2.20% |
3.36% |
3.03% |
7.38% |
7.63% |
3.14% |
7.83% |
5.69% |
4.75% |
3.32% |
9.10% |
Cash Return on Invested Capital (CROIC) |
|
-1.66% |
5.74% |
3.59% |
1.78% |
1.68% |
3.55% |
1.04% |
-0.19% |
0.41% |
2.34% |
7.93% |
Operating Return on Assets (OROA) |
|
1.03% |
7.69% |
1.08% |
3.03% |
3.91% |
7.57% |
3.59% |
2.35% |
2.04% |
8.91% |
4.34% |
Return on Assets (ROA) |
|
0.90% |
1.34% |
1.21% |
2.97% |
1.67% |
1.28% |
1.06% |
2.29% |
1.92% |
1.34% |
1.63% |
Return on Common Equity (ROCE) |
|
1.29% |
1.95% |
1.75% |
4.20% |
4.34% |
1.78% |
4.47% |
3.25% |
2.72% |
1.91% |
5.26% |
Return on Equity Simple (ROE_SIMPLE) |
|
3.94% |
0.00% |
9.72% |
8.32% |
9.14% |
0.00% |
8.33% |
7.37% |
7.62% |
0.00% |
8.33% |
Net Operating Profit after Tax (NOPAT) |
|
10 |
22 |
12 |
37 |
44 |
16 |
37 |
29 |
23 |
19 |
44 |
NOPAT Margin |
|
6.33% |
7.73% |
8.24% |
19.06% |
22.26% |
7.10% |
20.06% |
14.67% |
12.64% |
7.40% |
23.83% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.05% |
0.00% |
1.20% |
0.00% |
0.00% |
0.00% |
1.31% |
SG&A Expenses to Revenue |
|
28.25% |
-28.29% |
31.27% |
1.20% |
23.04% |
-37.02% |
1.26% |
1.20% |
1.29% |
0.92% |
1.27% |
Operating Expenses to Revenue |
|
92.75% |
55.61% |
92.62% |
80.56% |
76.16% |
57.96% |
81.23% |
84.94% |
86.57% |
50.70% |
77.10% |
Earnings before Interest and Taxes (EBIT) |
|
12 |
124 |
10 |
38 |
47 |
94 |
35 |
29 |
24 |
125 |
42 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
62 |
172 |
61 |
88 |
97 |
147 |
84 |
80 |
74 |
174 |
94 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.10 |
1.10 |
1.08 |
1.22 |
1.29 |
1.58 |
1.63 |
1.53 |
1.80 |
1.67 |
1.27 |
Price to Tangible Book Value (P/TBV) |
|
2.27 |
2.28 |
2.25 |
2.49 |
2.58 |
3.14 |
3.21 |
2.97 |
3.49 |
3.19 |
2.43 |
Price to Revenue (P/Rev) |
|
1.77 |
1.44 |
1.67 |
1.80 |
1.85 |
2.06 |
2.03 |
2.30 |
2.79 |
2.18 |
1.67 |
Price to Earnings (P/E) |
|
50.42 |
28.93 |
18.96 |
25.36 |
24.31 |
31.67 |
33.66 |
35.55 |
40.29 |
36.28 |
25.72 |
Dividend Yield |
|
2.20% |
2.14% |
2.20% |
1.90% |
1.77% |
1.46% |
1.40% |
1.50% |
1.26% |
1.36% |
1.79% |
Earnings Yield |
|
1.98% |
3.46% |
5.27% |
3.94% |
4.11% |
3.16% |
2.97% |
2.81% |
2.48% |
2.76% |
3.89% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.91 |
0.95 |
0.92 |
0.95 |
0.97 |
1.04 |
1.06 |
0.99 |
1.09 |
1.06 |
1.01 |
Enterprise Value to Revenue (EV/Rev) |
|
6.12 |
5.07 |
5.89 |
5.77 |
5.57 |
5.48 |
5.27 |
5.94 |
6.67 |
5.48 |
4.93 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
13.24 |
9.39 |
12.37 |
13.37 |
12.13 |
10.51 |
10.11 |
14.14 |
16.91 |
11.15 |
9.78 |
Enterprise Value to EBIT (EV/EBIT) |
|
91.67 |
22.38 |
38.51 |
45.63 |
32.62 |
21.91 |
19.76 |
51.29 |
79.13 |
22.95 |
19.86 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
95.97 |
22.93 |
39.31 |
46.93 |
42.62 |
22.61 |
50.70 |
53.56 |
56.58 |
23.72 |
20.49 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
16.41 |
17.59 |
15.76 |
16.16 |
16.48 |
17.77 |
19.37 |
17.01 |
17.71 |
16.56 |
14.23 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
16.33 |
25.57 |
53.75 |
57.87 |
29.44 |
102.32 |
0.00 |
264.22 |
46.04 |
12.55 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.36 |
1.33 |
1.34 |
1.31 |
1.29 |
1.29 |
1.30 |
1.31 |
1.30 |
1.28 |
1.15 |
Long-Term Debt to Equity |
|
1.36 |
1.33 |
1.34 |
1.31 |
1.29 |
1.29 |
1.23 |
1.24 |
1.23 |
1.21 |
1.15 |
Financial Leverage |
|
1.30 |
1.35 |
1.36 |
1.34 |
1.33 |
1.31 |
1.32 |
1.31 |
1.30 |
1.29 |
1.22 |
Leverage Ratio |
|
2.45 |
2.51 |
2.52 |
2.49 |
2.47 |
2.46 |
2.45 |
2.49 |
2.48 |
2.48 |
2.37 |
Compound Leverage Factor |
|
2.45 |
0.46 |
2.52 |
2.49 |
1.13 |
0.46 |
0.68 |
2.49 |
2.48 |
0.40 |
0.85 |
Debt to Total Capital |
|
57.64% |
57.16% |
57.24% |
56.72% |
56.40% |
56.41% |
56.49% |
56.62% |
56.46% |
56.11% |
53.54% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.03% |
2.97% |
2.97% |
2.96% |
0.00% |
Long-Term Debt to Total Capital |
|
57.64% |
57.16% |
57.24% |
56.72% |
56.40% |
56.41% |
53.46% |
53.65% |
53.48% |
53.15% |
53.54% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
18.26% |
18.55% |
18.58% |
18.85% |
18.77% |
18.77% |
18.38% |
18.33% |
18.39% |
18.50% |
19.61% |
Common Equity to Total Capital |
|
24.06% |
24.29% |
24.18% |
24.42% |
24.83% |
24.81% |
25.13% |
25.05% |
25.15% |
25.39% |
26.85% |
Debt to EBITDA |
|
8.37 |
5.68 |
7.67 |
7.95 |
7.07 |
5.70 |
5.38 |
8.10 |
8.80 |
5.88 |
5.18 |
Net Debt to EBITDA |
|
6.76 |
4.88 |
6.36 |
6.55 |
5.74 |
4.67 |
4.46 |
6.06 |
6.98 |
4.77 |
4.58 |
Long-Term Debt to EBITDA |
|
8.37 |
5.68 |
7.67 |
7.95 |
7.07 |
5.70 |
5.09 |
7.67 |
8.33 |
5.57 |
5.18 |
Debt to NOPAT |
|
60.70 |
13.86 |
24.37 |
27.91 |
24.85 |
12.26 |
27.00 |
30.67 |
29.44 |
12.50 |
10.85 |
Net Debt to NOPAT |
|
48.98 |
11.92 |
20.23 |
22.98 |
20.19 |
10.03 |
22.35 |
22.93 |
23.37 |
10.15 |
9.60 |
Long-Term Debt to NOPAT |
|
60.70 |
13.86 |
24.37 |
27.91 |
24.85 |
12.26 |
25.55 |
29.06 |
27.89 |
11.84 |
10.85 |
Noncontrolling Interest Sharing Ratio |
|
41.26% |
42.02% |
42.35% |
43.05% |
43.12% |
43.18% |
42.84% |
42.90% |
42.64% |
42.61% |
42.23% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-92 |
87 |
61 |
27 |
20 |
-27 |
-4.77 |
-53 |
-38 |
-70 |
164 |
Operating Cash Flow to CapEx |
|
278.12% |
100.01% |
206.83% |
56.79% |
357.52% |
96.03% |
133.82% |
85.31% |
217.00% |
172.45% |
197.67% |
Free Cash Flow to Firm to Interest Expense |
|
-3.61 |
0.00 |
2.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.39 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
3.54 |
0.00 |
3.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.75 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.27 |
0.00 |
1.76 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.02 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.14 |
0.17 |
0.15 |
0.16 |
0.16 |
0.18 |
0.19 |
0.16 |
0.15 |
0.18 |
0.19 |
Fixed Asset Turnover |
|
0.26 |
0.30 |
0.26 |
0.27 |
0.29 |
0.31 |
0.33 |
0.29 |
0.27 |
0.32 |
0.32 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
3,951 |
3,929 |
3,922 |
3,955 |
3,975 |
3,972 |
3,964 |
4,037 |
4,036 |
4,060 |
3,844 |
Invested Capital Turnover |
|
0.15 |
0.18 |
0.16 |
0.17 |
0.17 |
0.19 |
0.20 |
0.17 |
0.16 |
0.20 |
0.20 |
Increase / (Decrease) in Invested Capital |
|
102 |
-65 |
-49 |
10 |
24 |
42 |
42 |
82 |
61 |
88 |
-120 |
Enterprise Value (EV) |
|
3,601 |
3,715 |
3,622 |
3,773 |
3,844 |
4,132 |
4,204 |
3,992 |
4,379 |
4,321 |
3,886 |
Market Capitalization |
|
1,042 |
1,054 |
1,029 |
1,180 |
1,277 |
1,553 |
1,622 |
1,543 |
1,828 |
1,721 |
1,312 |
Book Value per Share |
|
$5.81 |
$5.91 |
$5.86 |
$6.02 |
$6.13 |
$6.07 |
$6.09 |
$6.13 |
$6.15 |
$6.18 |
$6.15 |
Tangible Book Value per Share |
|
$2.81 |
$2.87 |
$2.82 |
$2.96 |
$3.08 |
$3.04 |
$3.09 |
$3.15 |
$3.17 |
$3.23 |
$3.22 |
Total Capital |
|
3,951 |
3,929 |
3,922 |
3,955 |
3,975 |
3,972 |
3,964 |
4,037 |
4,036 |
4,060 |
3,844 |
Total Debt |
|
2,277 |
2,246 |
2,245 |
2,243 |
2,242 |
2,241 |
2,239 |
2,286 |
2,279 |
2,278 |
2,058 |
Total Long-Term Debt |
|
2,277 |
2,246 |
2,245 |
2,243 |
2,242 |
2,241 |
2,119 |
2,166 |
2,159 |
2,158 |
2,058 |
Net Debt |
|
1,838 |
1,931 |
1,864 |
1,848 |
1,821 |
1,834 |
1,854 |
1,709 |
1,809 |
1,849 |
1,820 |
Capital Expenditures (CapEx) |
|
32 |
37 |
42 |
34 |
25 |
38 |
53 |
44 |
47 |
29 |
42 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
24 |
0.00 |
27 |
0.00 |
0.00 |
0.00 |
28 |
Net Nonoperating Obligations (NNO) |
|
2,277 |
2,246 |
2,245 |
2,243 |
2,242 |
2,241 |
2,239 |
2,286 |
2,279 |
2,278 |
2,058 |
Total Depreciation and Amortization (D&A) |
|
51 |
48 |
51 |
50 |
50 |
53 |
50 |
51 |
50 |
49 |
52 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.03 |
$0.08 |
$0.04 |
$0.14 |
$0.07 |
$0.05 |
$0.03 |
$0.10 |
$0.08 |
$0.08 |
$0.06 |
Adjusted Weighted Average Basic Shares Outstanding |
|
162.17M |
165.04M |
161.34M |
160.03M |
161.85M |
161.12M |
163.49M |
164.28M |
164.88M |
164.90M |
167.18M |
Adjusted Diluted Earnings per Share |
|
$0.03 |
$0.08 |
$0.04 |
$0.14 |
$0.07 |
$0.05 |
$0.03 |
$0.10 |
$0.08 |
$0.07 |
$0.05 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
267.12M |
269.95M |
265.20M |
264.20M |
266.07M |
265.63M |
267.49M |
268.72M |
269.61M |
269.02M |
269.53M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
161.42M |
161.71M |
160.39M |
161.10M |
162.48M |
164.07M |
165.02M |
0.00 |
166.76M |
167.71M |
168.49M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
10 |
22 |
-3.65 |
62 |
44 |
16 |
56 |
59 |
68 |
62 |
52 |
Normalized NOPAT Margin |
|
6.33% |
7.73% |
-2.58% |
32.19% |
22.26% |
7.10% |
30.21% |
30.36% |
37.59% |
24.49% |
28.42% |
Pre Tax Income Margin |
|
7.25% |
8.20% |
7.38% |
19.44% |
10.89% |
7.90% |
5.17% |
15.06% |
13.43% |
7.85% |
8.25% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.45 |
0.00 |
0.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.88 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.40 |
0.00 |
0.46 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.83 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
-0.82 |
0.00 |
-1.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.84 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
-0.88 |
0.00 |
-1.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.90 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
112.98% |
67.69% |
45.27% |
51.58% |
45.87% |
48.96% |
50.81% |
56.71% |
54.75% |
52.88% |
49.72% |
Augmented Payout Ratio |
|
430.71% |
210.34% |
136.31% |
99.90% |
68.85% |
64.48% |
50.81% |
56.71% |
54.75% |
52.88% |
49.72% |
Key Financial Trends
Empire State Realty Trust (NYSE: ESRT) has reported its financials for Q1 2025, with a historical look back over the last four years through quarterly data up to Q1 2025.
Key takeaways from the financial statements:
- Q1 2025 consolidated net income was $15.8 million, reflecting ongoing profitability after adjusting for noncontrolling interest and preferred dividends.
- Total revenue in Q1 2025 was $183.9 million, with $180.1 million from non-interest income, highlighting strong diversification beyond interest earnings.
- Net cash from operating activities increased significantly to $83.1 million in Q1 2025, improving liquidity and operational cash flow compared to prior periods.
- Depreciation expense remains stable around $48.8 million in Q1 2025, showing consistent asset base management.
- Long-term debt was $2.06 billion as of Q1 2025 with no short-term debt balance, indicating a manageable debt maturity profile.
- Empire State Realty Trust maintains solid common equity of approximately $1.03 billion, but retained earnings are negative at roughly -$55.5 million, suggesting accumulated losses or dividend distributions exceeding earnings over time.
- The company spent $42.1 million on property, leasehold improvements, and equipment in Q1 2025, consistent with ongoing capital expenditures.
- Dividend payment per common share was steady at $0.035 across quarters analyzed, reflecting sustained shareholder payout policy despite variable earnings.
- Total expenses, excluding interest, increased to $141.8 million in Q1 2025, including other special charges of $32.5 million, which impacts net income margins.
- Net cash used in financing activities was $233.0 million in Q1 2025, primarily due to debt repayments ($220.9 million) which might strain liquidity if recurring at this pace without proportional operational cash inflow increases.
Trend analysis over recent quarters and years:
- Empire State Realty Trust showed stable or improving net income in recent quarters, with net income attributable to common shareholders increasing from $5.6 million in Q1 2023 to $9.2 million in Q1 2025.
- Diluted EPS remains modest but slightly improved, moving from $0.03 in Q1 2023 to $0.05 in Q1 2025, indicating gradual earnings growth relative to share count.
- Interest expense has fluctuated significantly, with some quarters showing zero interest expense while others had substantial interest costs exceeding $25 million, reflecting changing debt load or capital structure adjustments.
- The company’s impairments or special charges have materially impacted expenses over several periods, including $46 million in Q4 2024 and $48 million in Q3 2024, putting pressure on earnings consistency.
- Overall asset base has remained relatively stable around $4.1 to $4.4 billion, with small fluctuations in premises and equipment net value.
- Cash and equivalents vary significantly quarter-over-quarter, influenced by changes in operating and investing cash flows, notably sharp cash increases or decreases such as a $191.9 million decrease in Q1 2025.
Summary:
Empire State Realty Trust exhibits stable revenue streams predominantly from non-interest sources and consistent profitability at the common shareholder level over recent quarters. Its operational cash flow generation has improved recently, supporting dividends and capital expenditures. However, the company faces challenges from elevated non-interest expenses, particularly other special charges which affect profitability margins. The steady reduction in debt is positive from a credit perspective but requires monitoring to maintain liquidity. Investors should watch future periods for continued earnings growth, expense management, and debt repayment pacing.
09/16/25 09:38 PM ETAI Generated. May Contain Errors.