Empire State Realty Trust Announces Fourth Quarter and Full Year 2025 Results
– Net Income Per Fully Diluted Share of
– Core FFO Per Fully Diluted Share of
–
– Exited Suburban Commercial Assets and Transitioned to 100% NYC Portfolio –
– Provides 2026 Outlook –
Fourth Quarter and Full Year 2025 Recent Highlights
-
Net Income of
$0.12 per share for the fourth quarter of 2025 and$0.25 per share for the full year. -
Core Funds From Operations (“Core FFO”) of
$0.23 per share for the fourth quarter of 2025 and$0.87 per share for the full year, compared to$0.24 per share and$0.95 per share for the same respective periods in 2024. -
Same-Store Property Cash Net Operating Income (“NOI”), excluding lease termination fees, increased 0.9% for the fourth quarter and decreased 2.0% for the full year as compared to the same periods in 2024. The fourth quarter change was primarily attributed to increases in base rent and tenant reimbursement income. These higher revenues were partially offset by increases in utility costs and real estate taxes. Adjusted for approximately
$2 million and$7 million of non-recurring items, which predominately consisted of revenue items recognized in the fourth quarter of 2024 and full year 2024, respectively, Same-Store Property Cash NOI increased by 3.4% and 0.6%, respectively. - Office occupancy of 89.9% and total commercial portfolio occupancy of 90.3%.
-
Signed 458,473 rentable square feet of commercial leases, inclusive of 333,451 rentable square feet of office leases, in the fourth quarter. Signed 1,009,009 rentable square feet of commercial leases, inclusive of 847,598 square feet of
Manhattan office leases, in the full year 2025. - In the office portfolio, blended leasing spreads were +6.4% in the fourth quarter, the 18th consecutive quarter of positive leasing spreads.
-
Empire State Building Observatory generated NOI of$24.4 million in the fourth quarter and$90.1 million for the full year. -
Completed the previously announced all-cash acquisition of
130 Mercer Street (555-557 Broadway , “The Scholastic Building”), located in the SoHo submarket ofManhattan , for a purchase price of$386.0 million . -
Completed the disposition of the last suburban office asset, Metro Center, in
Stamford, Connecticut and repaid the related mortgage debt of$71.6 million . The Company’s commercial portfolio is now 100%New York City . -
Issued
$175 million of senior unsecured notes in a private placement transaction. -
Closed on a
$245 million upsize and extension of our unsecured term loan credit facility that will now mature in 2031, inclusive of extensions. The Company now has no unaddressed debt maturity untilMarch 2027 . -
Repurchased approximately
$6.0 million of common stock in the fourth quarter,$8.1 million in the full year 2025.
Property Operations1
As of
|
|
|
|
|
|
|
Percent occupied: |
|
|
|
|
|
|
Total commercial portfolio |
90.3% |
90.0% |
88.6% |
|
|
Office |
89.9% |
89.7% |
88.4% |
|
|
Retail |
94.4% |
92.8% |
90.4% |
|
|
|
|
|
|
|
Percent leased (includes signed leases not commenced): |
||||
|
|
Total commercial portfolio |
93.6% |
92.6% |
93.5% |
|
|
Office |
93.5% |
92.4% |
93.5% |
|
|
Retail |
95.3% |
94.7% |
94.1% |
|
|
Total multifamily portfolio |
97.8% |
98.6% |
98.5% |
|
1 Excludes approximately 15,000 square feet of space under redevelopment related to the 2 All occupancy and leased percentages exclude broadcasting and storage space.
3 Occupancy and leased percentages for |
||||
Leasing
The tables that follow summarize leasing activity for the fourth quarter of 2025. During this period, the Company signed 27 leases that totaled 458,473 square feet with an average lease duration of 6.7 years. Average lease duration was 11.6 years for new leases executed in the fourth quarter.
Total Portfolio
|
Total Portfolio |
Leases executed |
Square footage executed |
Average cash rent psf – leases executed |
% of new cash rent over / under previously escalated rents |
|
Office |
18 |
333,451 |
73.63 |
6.4 % |
|
Retail |
9 |
125,022 |
81.43 |
(2.8) % |
|
Total Overall |
27 |
458,473 |
75.61 |
3.7 % |
Office Portfolio
|
Office Portfolio |
Leases executed |
Square footage executed |
Average cash rent psf – leases executed |
% of new cash rent over / under previously escalated rents |
|
New Office |
12 |
106,311 |
70.97 |
13.5 % |
|
Renewal Office |
6 |
227,140 |
74.88 |
3.6 % |
|
Total Office |
18 |
333,451 |
73.63 |
6.4 % |
Leasing Activity Highlights
-
A 10-Year 46,437 square foot early renewal retail lease with TJ Maxx at
250 West 57th Street . -
A 7-year 41,835 square foot early renewal office lease with Nespresso at
111 West 33rd Street . -
A 16-year 35,629 square foot expansion office lease and a 170,763 square foot 1-year early renewal at
1400 Broadway with Burlington Stores, Inc. which represents footprint growth of over 20% and aligns the leases to a coterminous expiration in 2042.
Balance Sheet
The Company had
In the fourth quarter, the Company issued
Portfolio Transaction Activity
In the fourth quarter, the Company completed the previously announced all-cash acquisition of
In the fourth quarter, the company also completed the disposition of its last suburban office asset, Metro Center, in
Share Repurchases
During the fourth quarter, the Company repurchased
Dividend
On
On
2026 Earnings Outlook
The Company provides 2026 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 |
2026 Guidance |
2025 Actual Results |
Comments |
|
Earnings |
|
|
|
|
Core FFO Per Fully Diluted Share |
|
|
• 2026 assumes ~( |
|
Property Assumptions |
|
|
|
|
Commercial Occupancy at year-end |
90% to 92% |
90.3% |
|
|
SS Property Cash NOI (excluding lease termination fees) |
-1.5% to +2.0% |
+0.6% (ex-one-time items) |
• Assumes positive y/y revenue growth • Assumes a ~2.0 to 4.0% y/y increase in operating expenses and real estate taxes
• 2026 assumes ~(270 bps) impact from temporary downtime associated with the previously disclosed |
|
Observatory Drivers |
|
|
|
|
Observatory NOI |
|
|
• Reflects average quarterly expenses of |
|
|
Low |
High |
|
Net Income (Loss) Attributable to Common Stockholders and the |
|
|
|
Add: |
|
|
|
Impairment Charge |
0.00 |
0.00 |
|
Real Estate Depreciation & Amortization |
0.65 |
0.65 |
|
Less: |
|
|
|
Private Perpetual Distributions |
0.02 |
0.02 |
|
Gain on Disposal of Real Estate, net |
0.00 |
0.00 |
|
FFO Attributable to Common Stockholders and the |
|
|
|
Add: |
|
|
|
Amortization of Below Market Ground Lease |
0.03 |
0.03 |
|
Core FFO Attributable to Common Stockholders and the |
|
|
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
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, 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
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,
About
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 of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are not historical facts and can generally be identified by words such as “anticipate,” “believe,” “expect,” “intend,” “plan,” “project,” “estimate,” “may,” “will,” “should,” “would,” and similar expressions. Forward-looking statements are based on our current expectations and assumptions and are subject to risks and uncertainties that could cause actual results to differ materially from those expressed or implied.
Forward-looking statements are based on our current expectations and assumptions and are subject to risks and uncertainties that could cause actual results to differ materially from those expressed or implied. These risks and uncertainties include, among others: economic and market conditions (including the impact of catastrophic events, pandemics, extreme weather, terrorism, armed hostilities, cybersecurity threats and other technology disruptions); increased costs due to tariffs or other economic factors; changes in the
Any forward-looking statement speaks only as of the date of this press release. We undertake no obligation to update or revise any forward-looking statement to reflect subsequent events or circumstances, except as required by law.
|
|
|||||||
|
Consolidated Statements of Operations |
|||||||
|
(unaudited and amounts in thousands, except per share data) |
|||||||
|
|
|
|
|
||||
|
|
Three Months Ended |
||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
Revenues |
|
|
|
||||
|
Rental revenue |
$ |
159,721 |
|
|
$ |
155,127 |
|
|
Observatory revenue |
|
35,232 |
|
|
|
38,275 |
|
|
Lease termination fees |
|
— |
|
|
|
— |
|
|
Third-party management and other fees |
|
240 |
|
|
|
258 |
|
|
Other revenue and fees |
|
4,031 |
|
|
|
3,942 |
|
|
Total revenues |
|
199,224 |
|
|
|
197,602 |
|
|
Operating expenses |
|
|
|
||||
|
Property operating expenses |
|
47,817 |
|
|
|
46,645 |
|
|
Ground rent expenses |
|
2,332 |
|
|
|
2,332 |
|
|
General and administrative expenses |
|
18,474 |
|
|
|
17,870 |
|
|
Observatory expenses |
|
10,787 |
|
|
|
9,730 |
|
|
Real estate taxes |
|
33,842 |
|
|
|
32,720 |
|
|
Depreciation and amortization |
|
50,566 |
|
|
|
45,365 |
|
|
Total operating expenses |
|
163,818 |
|
|
|
154,662 |
|
|
Total operating income |
|
35,406 |
|
|
|
42,940 |
|
|
Other income (expense): |
|
|
|
||||
|
Interest income |
|
1,949 |
|
|
|
5,068 |
|
|
Interest expense |
|
(25,880 |
) |
|
|
(27,380 |
) |
|
Interest expense associated with property in receivership |
|
— |
|
|
|
(1,921 |
) |
|
Loss on early extinguishment of debt |
|
(97 |
) |
|
|
— |
|
|
Gain on disposition of properties |
|
21,848 |
|
|
|
1,237 |
|
|
Income before income taxes |
|
33,226 |
|
|
|
19,944 |
|
|
Income tax expense |
|
(1,054 |
) |
|
|
(1,151 |
) |
|
Net income |
|
32,172 |
|
|
|
18,793 |
|
|
Net income attributable to non-controlling interests: |
|
|
|
||||
|
Non-controlling interest in the |
|
(11,446 |
) |
|
|
(6,575 |
) |
|
Preferred unit distributions |
|
(1,050 |
) |
|
|
(1,050 |
) |
|
Net income attributable to common stockholders |
$ |
19,676 |
|
|
$ |
11,168 |
|
|
Total weighted average shares |
|
|
|
||||
|
Basic |
|
168,693 |
|
|
|
166,671 |
|
|
Diluted |
|
270,328 |
|
|
|
270,251 |
|
|
Earnings per share attributable to common stockholders |
|
|
|
||||
|
Basic and Diluted |
$ |
0.12 |
|
|
$ |
0.07 |
|
|
|
|||||||
|
Consolidated Statements of Operations |
|||||||
|
(unaudited and amounts in thousands, except per share data) |
|||||||
|
|
|
|
|
||||
|
|
Year ended |
||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
Revenues |
|
|
|
||||
|
Rental revenue |
$ |
626,213 |
|
|
$ |
614,596 |
|
|
Observatory revenue |
|
128,329 |
|
|
|
136,377 |
|
|
Lease termination fees |
|
464 |
|
|
|
4,771 |
|
|
Third-party management and other fees |
|
1,483 |
|
|
|
1,170 |
|
|
Other revenue and fees |
|
11,781 |
|
|
|
11,009 |
|
|
Total revenues |
|
768,270 |
|
|
|
767,923 |
|
|
Operating expenses |
|
|
|
||||
|
Property operating expenses |
|
184,714 |
|
|
|
179,175 |
|
|
Ground rent expenses |
|
9,326 |
|
|
|
9,326 |
|
|
General and administrative expenses |
|
72,842 |
|
|
|
70,234 |
|
|
Observatory expenses |
|
38,237 |
|
|
|
36,834 |
|
|
Real estate taxes |
|
132,740 |
|
|
|
128,826 |
|
|
Depreciation and amortization |
|
194,762 |
|
|
|
184,818 |
|
|
Total operating expenses |
|
632,621 |
|
|
|
609,213 |
|
|
Total operating income |
|
135,649 |
|
|
|
158,710 |
|
|
Other income (expense): |
|
|
|
||||
|
Interest income |
|
8,748 |
|
|
|
21,298 |
|
|
Interest expense |
|
(103,133 |
) |
|
|
(105,239 |
) |
|
Interest expense associated with property in receivership |
|
(647 |
) |
|
|
(4,471 |
) |
|
Loss on early extinguishment of debt |
|
(97 |
) |
|
|
(553 |
) |
|
Gain on disposition of properties |
|
35,018 |
|
|
|
13,302 |
|
|
Income before income taxes |
|
75,538 |
|
|
|
83,047 |
|
|
Income tax expense |
|
(2,558 |
) |
|
|
(2,688 |
) |
|
Net income |
|
72,980 |
|
|
|
80,359 |
|
|
Net income attributable to non-controlling interests: |
|
|
|
||||
|
Non-controlling interest in the |
|
(25,379 |
) |
|
|
(28,713 |
) |
|
Non-controlling interests in other partnerships |
|
— |
|
|
|
(4 |
) |
|
Preferred unit distributions |
|
(4,201 |
) |
|
|
(4,201 |
) |
|
Net income attributable to common stockholders |
$ |
43,400 |
|
|
$ |
47,441 |
|
|
Total weighted average shares |
|
|
|
||||
|
Basic |
|
168,539 |
|
|
|
164,902 |
|
|
Diluted |
|
270,040 |
|
|
|
269,019 |
|
|
Earnings per share attributable to common stockholders |
|
|
|
||||
|
Basic |
$ |
0.26 |
|
|
$ |
0.29 |
|
|
Diluted |
$ |
0.25 |
|
|
$ |
0.28 |
|
|
|
|
|
|
||||
|
|
|||||||
|
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 |
||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
|
|
|
||||
|
Net income |
$ |
32,172 |
|
|
$ |
18,793 |
|
|
Preferred unit distributions |
|
(1,050 |
) |
|
|
(1,050 |
) |
|
Real estate depreciation and amortization |
|
49,689 |
|
|
|
44,386 |
|
|
Gain on disposition of properties |
|
(21,848 |
) |
|
|
(1,237 |
) |
|
FFO attributable to common stockholders and |
|
58,963 |
|
|
|
60,892 |
|
|
|
|
|
|
||||
|
Amortization of below-market ground leases |
|
1,958 |
|
|
|
1,958 |
|
|
Modified FFO attributable to common stockholders and |
|
60,921 |
|
|
|
62,850 |
|
|
|
|
|
|
||||
|
Interest expense associated with property in receivership |
|
— |
|
|
|
1,921 |
|
|
Loss on early extinguishment of debt |
|
97 |
|
|
|
— |
|
|
IPO litigation expense4 |
|
632 |
|
|
|
— |
|
|
Core FFO attributable to common stockholders and |
$ |
61,650 |
|
|
$ |
64,771 |
|
|
|
|
|
|
||||
|
Total weighted average shares and |
|
|
|
||||
|
Basic |
|
266,825 |
|
|
|
264,798 |
|
|
Diluted |
|
270,328 |
|
|
|
270,251 |
|
|
|
|
|
|
||||
|
FFO per share |
|
|
|||||
|
Basic |
$ |
0.22 |
|
|
$ |
0.23 |
|
|
Diluted |
$ |
0.22 |
|
|
$ |
0.23 |
|
|
|
|
|
|
||||
|
Modified FFO per share |
|
|
|
||||
|
Basic |
$ |
0.23 |
|
|
$ |
0.24 |
|
|
Diluted |
$ |
0.23 |
|
|
$ |
0.23 |
|
|
|
|
|
|
||||
|
Core FFO per share |
|
|
|
||||
|
Basic |
$ |
0.23 |
|
|
$ |
0.24 |
|
|
Diluted |
$ |
0.23 |
|
|
$ |
0.24 |
|
|
4Included as a component of general and administrative expenses in the accompanying consolidated statements of operations. |
|||||||
|
|
|||||||
|
Reconciliation of Net Income to Funds From Operations (“FFO”), |
|||||||
|
Modified Funds From Operations (“Modified FFO”) and Core Funds From Operations (“Core FFO”) |
|||||||
|
(unaudited and amounts in thousands, except per share data) |
|||||||
|
|
|
||||||
|
|
Year ended |
||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
|
|
|
||||
|
Net income |
$ |
72,980 |
|
|
$ |
80,359 |
|
|
Non-controlling interests in other partnerships |
|
— |
|
|
|
(4 |
) |
|
Preferred unit distributions |
|
(4,201 |
) |
|
|
(4,201 |
) |
|
Real estate depreciation and amortization |
|
191,222 |
|
|
|
180,513 |
|
|
Gain on disposition of properties |
|
(35,018 |
) |
|
|
(13,302 |
) |
|
FFO attributable to common stockholders and |
|
224,983 |
|
|
|
243,365 |
|
|
|
|
|
|
||||
|
Amortization of below-market ground leases |
|
7,831 |
|
|
|
7,831 |
|
|
Modified FFO attributable to common stockholders and |
|
232,814 |
|
|
|
251,196 |
|
|
|
|
|
|
||||
|
Interest expense associated with property in receivership |
|
647 |
|
|
|
4,471 |
|
|
Loss on early extinguishment of debt |
|
97 |
|
|
|
553 |
|
|
IPO litigation expense5 |
|
632 |
|
|
|
— |
|
|
Core FFO attributable to common stockholders and |
$ |
234,190 |
|
|
$ |
256,220 |
|
|
|
|
|
|
||||
|
Total weighted average shares and |
|
|
|
||||
|
Basic |
|
266,939 |
|
|
|
264,706 |
|
|
Diluted |
|
270,040 |
|
|
|
269,019 |
|
|
|
|
|
|
||||
|
FFO per share |
|
|
|
||||
|
Basic |
$ |
0.84 |
|
|
$ |
0.92 |
|
|
Diluted |
$ |
0.83 |
|
|
$ |
0.90 |
|
|
|
|
|
|
||||
|
Modified FFO per share |
|
|
|
||||
|
Basic |
$ |
0.87 |
|
|
$ |
0.95 |
|
|
Diluted |
$ |
0.86 |
|
|
$ |
0.93 |
|
|
|
|
|
|
||||
|
Core FFO per share |
|
|
|
||||
|
Basic |
$ |
0.88 |
|
|
$ |
0.97 |
|
|
Diluted |
$ |
0.87 |
|
|
$ |
0.95 |
|
|
|
|
|
|
||||
|
5 Included as a component of general and administrative expenses in the accompanying consolidated statements of operations. |
|||||||
|
|
|||||||
|
Consolidated Balance Sheets |
|||||||
|
(unaudited and amounts in thousands) |
|||||||
|
|
|
|
|
||||
|
|
|
|
|
||||
|
Assets |
|
|
|
||||
|
Commercial real estate properties, at cost |
$ |
4,205,907 |
|
|
$ |
3,786,653 |
|
|
Less: accumulated depreciation |
|
(1,366,829 |
) |
|
|
(1,274,193 |
) |
|
Commercial real estate properties, net |
|
2,839,078 |
|
|
|
2,512,460 |
|
|
Contract asset6 |
|
— |
|
|
|
170,419 |
|
|
Cash and cash equivalents |
|
132,657 |
|
|
|
385,465 |
|
|
Restricted cash |
|
33,854 |
|
|
|
43,837 |
|
|
Tenant and other receivables |
|
22,063 |
|
|
|
31,427 |
|
|
Deferred rent receivables |
|
255,270 |
|
|
|
247,754 |
|
|
Prepaid expenses and other assets |
|
93,355 |
|
|
|
101,852 |
|
|
Deferred costs, net |
|
267,682 |
|
|
|
183,987 |
|
|
Acquired below market ground leases, net |
|
305,579 |
|
|
|
313,410 |
|
|
Right of use assets |
|
27,944 |
|
|
|
28,197 |
|
|
|
|
491,479 |
|
|
|
491,479 |
|
|
Total assets |
$ |
4,468,961 |
|
|
$ |
4,510,287 |
|
|
|
|
|
|
||||
|
Liabilities and equity |
|
|
|
||||
|
Mortgage notes payable, net |
$ |
619,269 |
|
|
$ |
692,176 |
|
|
Senior unsecured notes, net |
|
1,270,668 |
|
|
|
1,197,061 |
|
|
Unsecured term loan facility, net |
|
336,794 |
|
|
|
268,731 |
|
|
Unsecured revolving credit facility |
|
145,000 |
|
|
|
120,000 |
|
|
Debt associated with property in receivership |
|
— |
|
|
|
177,667 |
|
|
Accrued interest associated with property in receivership |
|
— |
|
|
|
5,433 |
|
|
Accounts payable and accrued expenses |
|
120,150 |
|
|
|
132,016 |
|
|
Acquired below market leases, net |
|
39,767 |
|
|
|
19,497 |
|
|
Ground lease liabilities |
|
27,944 |
|
|
|
28,197 |
|
|
Deferred revenue and other liabilities |
|
59,901 |
|
|
|
62,639 |
|
|
Tenants’ security deposits |
|
27,276 |
|
|
|
24,908 |
|
|
Total liabilities |
|
2,646,769 |
|
|
|
2,728,325 |
|
|
Total equity |
|
1,822,192 |
|
|
|
1,781,962 |
|
|
Total liabilities and equity |
$ |
4,468,961 |
|
|
$ |
4,510,287 |
|
|
|
|
|
|
||||
|
6 This contract asset represents the amount of obligation which was released on |
|||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20260217471923/en/
Investors and Media
(212) 850-2678
IR@esrtreit.com
Source: