2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $609M | $624M | $727M | $740M | $768M |
Cost of Revenue | $291M | $279M | $321M | $339M | $354M |
Gross Profit | $318M | $345M | $406M | $401M | $414M |
Gross Profit % | 52% | 55% | 56% | 54% | 54% |
R&D Expenses | -$0.049 | -$0.024 | $0.089 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$23M | -$13M | $63M | $53M | $80M |
Dep. & Amort. | $191M | $210M | $217M | $190M | $185M |
Def. Tax | -$14M | $7.9M | $0 | $0 | $0 |
Stock Comp. | $25M | $20M | $21M | $20M | $22M |
Chg. in WC | -$5.8M | $3.8M | -$44M | -$30M | -$16M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $527M | $424M | $264M | $347M | $385M |
ST Investments | $0 | $13K | $18M | $0 | $0 |
Cash & ST Inv. | $527M | $424M | $264M | $347M | $385M |
Receivables | $244M | $244M | $264M | $295M | $450M |
Inventory | $1 | $51M | $86M | $0 | $0 |
ESRT reported strong leasing momentum in 2024, with over 1.3 million square feet leased, marking the highest annual volume since 2019. The Manhattan office portfolio is 94.2% leased, with expectations to exceed 95% by the end of 2025.
The Empire State Building Observatory achieved net operating income exceeding pre-pandemic levels, with plans to implement a dynamic pricing model in 2025 to further monetize high-demand periods. However, 2025 Observatory NOI is projected to range between $97 million and $102 million, reflecting potential macroeconomic uncertainties.
Core FFO for 2024 was $0.95 per diluted share, with adjusted guidance for 2025 ranging from $0.86 to $0.89 per share. This decline is attributed to lower interest income and higher G&A expenses.
ESRT continues to focus on strategic investments, including retail and multifamily acquisitions in New York City, while maintaining a strong balance sheet with no unaddressed debt maturities until December 2026.
The company anticipates positive cash NOI growth in 2025, driven by increased occupancy (89%-91% by year-end), reduced concessions, and higher rents. Additionally, $62 million in incremental cash revenue is expected from signed leases not yet commenced.