Empire State Realty OP, L.P.

Listed Company

ESBACIK 0001553079NYSELarge AcceleratedReal Estate Investment TrustsFY ends Dec 31

Period

FY 2025

Revenue

$768.27M

Net Income

$72.98M

Total Assets

$4.47B

Equity

—

Shares Out

Op. Cash Flow

$249.05M

Business

Empire State Realty OP, L.P. operates as the operating partnership through which Empire State Realty Trust, Inc. conducts substantially all of its real estate business and holds its assets. It owns, manages and leases office, retail and multifamily properties and operates the Empire State Building Observatory, offering tenancy, property management, redevelopment and visitor admission services. The company reports two segments: a real estate segment (office, retail and multifamily ownership, operation and repositioning) and an Observatory segment (operation of the 86th and 102nd floor observatories). Its properties and operations are primarily concentrated in New York City with additional assets and leasing activity in the greater New York metropolitan area and Stamford, Connecticut, and it distributes services through direct leasing, property management and Observatory ticketing channels.

Summary from filing dated 2025-02-28

Financials

Consolidated Statement of Income

Year Ended · In millions, except per-share amounts

Concept	FY 2025 2025-12-31	FY 2024 2024-12-31	FY 2023 2023-12-31	FY 2022 2022-12-31	FY 2021 2021-12-31
Rental revenue	626	615	597	591	560
Observatory revenue	128	136	129	106	41
Lease termination fees	464,000	5	0	20	16
Third-party management and other fees	1	1	1	1	1
Other revenue and fees	12	11	12	9	5
Total revenues	768	768	740	727	624
Property operating expenses	185	179	167	158	127
Ground rent expenses	9	9	9	9	9
General and administrative expenses	73	70	64	62	—
Observatory expenses	38	37	35	31	23
Real estate taxes	133	129	127	123	120
Depreciation and amortization	195	185	190	217	202
Total operating expenses	633	609	593	600	545
Total operating income	136	159	147	127	79
Interest income	9	21	15	5	704,000
Interest expense	−103	−105	−101	−101	—
Interest expense associated with property in receivership	−647,000	−4	0	0	—
Loss on early extinguishment of debt	−97,000	−553,000	0	0	−214,000
Gain on disposition of properties	35	13	27	34	0
Income before income taxes	76	83	87	65	−15
Income tax expense	−3	−3	−3	−2	2
Net income	73	80	84	63	−13
Private perpetual preferred unit distributions	−4	−4	−4	−4	−4
Net income attributable to non-controlling interest in other partnerships	0	−4,000	−68,000	243,000	17,000
Net income attributable to common unitholders	69	76	80	59	−17
Basic (in shares)	267	265	263	268	277
Diluted (in shares)	270	269	266	270	277
Basic (in USD per share)	0.26	0.29	0.3	0.22	−0.06
Diluted (in USD per share)	0.25	0.28	0.3	0.22	−0.06

Consolidated Balance Sheet

As of · In millions, except per-share amounts

Concept	FY 2025 2025-12-31	FY 2024 2024-12-31	FY 2023 2023-12-31	FY 2022 2022-12-31	FY 2021 2021-12-31
Land	459	386	366	366	336
Development costs	8	8	8	8	8
Building and improvements	3,739	3,392	3,281	3,178	3,157
Commercial real estate properties, at cost,	4,206	3,787	3,655	3,551	3,501
Less: accumulated depreciation	−1,367	−1,274	−1,250	−1,137	−1,073
Commercial real estate properties, net	2,839	2,512	2,405	2,414	2,428
Contract asset	0	170	0	—	—
Cash and cash equivalents	133	385	347	264	424
Restricted cash	34	44	60	50	51
Tenant and other receivables	22	31	40	24	19
Deferred rent receivables	255	248	256	240	225
Prepaid expenses and other assets	93	102	98	98	77
Deferred costs, net	268	184	172	188	202
Acquired below-market ground leases, net	306	313	321	329	337
Right of use assets	28	28	28	29	29
Goodwill	492	491	491	491	491
Total assets	4,469	4,510	4,219	4,164	4,282
Mortgage notes payable, net	619	692	877	884	949
Senior unsecured notes, net	1,271	1,197	974	974	973
Unsecured term loan facilities, net	337	269	389	389	388
Unsecured revolving credit facility	145	120	0	0	0
Debt associated with property in receivership	0	178	0	—	—
Accrued interest associated with property in receivership	0	5	0	—	—
Accounts payable and accrued expenses	120	132	100	81	—
Acquired below-market leases, net	40	19	14	18	25
Ground lease liabilities	28	28	28	29	29
Deferred revenue and other liabilities	60	63	70	76	—
Tenants security deposits	27	25	35	25	29
Total liabilities	2,647	2,728	2,488	2,481	2,598
Commitments and contingencies	—	—	—	—	—
Total Empire State Realty OP, L.P.'s capital	1,822	1,782	1,716	1,668	1,671
Total liabilities and capital	4,469	4,510	4,219	4,164	4,282

Consolidated Statement of Cash Flows

Year Ended · In millions, except per-share amounts

Concept	FY 2025 2025-12-31	FY 2024 2024-12-31	FY 2023 2023-12-31	FY 2022 2022-12-31	FY 2021 2021-12-31
Depreciation and amortization	195	185	190	217	202
Gain on sale/disposition of properties	−35	−13	−27	−34	0
Amortization of non-cash items within interest expense	9	9	9	10	11
Amortization of acquired above- and below-market leases, net	−3	−2	−2	−5	−6
Amortization of acquired below-market ground leases	8	8	8	8	—
Straight-lining of rental revenue	−18	−11	−20	−25	−21
Equity based compensation	25	22	20	21	20
Security deposits	3	−9	10	−828,000	−1
Tenant and other receivables	9	7	−16	−5	3
Deferred leasing costs	−26	−22	−18	−37	—
Prepaid expenses and other assets	149,000	−6	−5	−2	6
Accounts payable and accrued expenses	9	14	746,000	5	—
Deferred revenue and other liabilities	454,000	−620,000	−3	−4	—
Net cash provided by operating activities	249	261	232	211	212
Acquisition of real estate property	−412	−193	−27	−116	−118
Net proceeds from disposition of real estate	61	0	89	11	0
Acquisition of non-controlling interests in other partnerships	0	−14	0	0	—
Reduction of cash from derecognition of property in receivership	0	−13	0	0	—
Post-closing costs from a prior period sale of property	0	−4	0	0	—
Additions to building and improvements	−198	−173	−139	−126	−95
Development costs	0	−9,000	−12,000	−35,000	−165,000
Net cash used in investing activities	−550	−397	−77	−231	−213
Repayment of mortgage notes payable	−75	−12	−9	−8	−4
Proceeds from unsecured senior notes	175	225	0	0	0
Repayment of unsecured senior notes	−100	0	0	0	0
Proceeds from unsecured term loan	245	95	0	0	0
Repayment of unsecured term loan	−175	−215	0	—	—
Proceeds from unsecured revolving credit facility	195	120	0	0	0
Repayment of unsecured revolving credit facility	−170	0	—	0	0
Contributions from consolidated joint ventures	0	0	187,000	224,000	0
Deferred financing costs	−4	−12	0	0	−9
Taxes paid on withholding shares	−911,000	0	—	—	—
Repurchases of common units	−8	0	−13	−90	−47
Private perpetual preferred unit distributions	−4	−4	−4	−4	—
Distributions	−39	−38	−37	−39	−29
Net cash provided by (used in) financing activities	38	159	−63	−140	−93
Net increase (decrease) in cash and cash equivalents and restricted cash	−263	22	92	−160	−93
Cash paid for interest	93	95	92	91	78
Federal	2	867,000	710,000	—	—
Total cash paid for income taxes	4	2	1	200,000	644,000
Building and improvements included in accounts payable and accrued expenses	51	74	52	44	—
Write-off of fully depreciated assets	26	14	33	35	31
Write-off of fully amortized deferred costs	47	12	11	—	—
Interest capitalized in building and improvements	500,000	0	0	—	—
Derivative instruments at fair values included in prepaid expenses and other assets	4	13	12	18	0
Derivative instruments at fair values included in accounts payable and accrued expenses	31,000	0	85,000	0	25
Contract asset	−171	170	0	0	—
Debt associated with property in receivership	178	0	0	—	—
Derecognition of property in receivership and other assets, net	0	−144	0	0	—
Accrued interest associated with property in receivership	0	5	0	0	—
Conversion of operating partnership units and Class B shares to Class A shares	20	15	18	4	10

Filings

Filing historySign up free to browse every 10-K, 10-Q, 8-K, and proxy this filer has submitted to the SEC.Sign up free · Upgrade to Pro

Material Events

Material EventsTrack every 8-K filing and material event — AI-summarized, timelined, and alertable.Sign up free · Upgrade to Pro

Insiders

Insider ActivitySee executive buy/sell windows and insider trade activity over rolling 30/90/365-day windows.Sign up free · Upgrade to Pro

Institutional Holders

Institutional HoldersSee which funds hold this stock and track position changes quarter over quarter.Sign up free · Upgrade to Pro