Empire State Realty OP, L.P. (ESBA)
NYSEARCA: ESBA · Real-Time Price · USD
10.02
-0.04 (-0.40%)
Dec 20, 2024, 3:58 PM EST - Market closed
Empire State Realty OP Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Rental Revenue | 610.64 | 597.32 | 591.05 | 559.69 | 563.07 | 586.41 | Upgrade
|
| Property Management Fees | 1.19 | 1.35 | 1.36 | 1.22 | 1.23 | 1.25 | Upgrade
|
| Other Revenue | 146.61 | 140.9 | 114.6 | 46.96 | 35.52 | 139.32 | Upgrade
|
| Total Revenue | 758.43 | 739.57 | 707.01 | 607.86 | 599.81 | 726.99 | Upgrade
|
| Revenue Growth (YoY | 4.19% | 4.61% | 16.31% | 1.34% | -17.49% | 2.30% | Upgrade
|
| Property Expenses | 349.1 | 339.02 | 321.35 | 279.49 | 291.11 | 333.99 | Upgrade
|
| Selling, General & Administrative | 68.51 | 63.94 | 61.77 | 55.95 | 62.24 | 61.06 | Upgrade
|
| Depreciation & Amortization | 189.05 | 189.91 | 216.89 | 201.81 | 191.01 | 181.59 | Upgrade
|
| Other Operating Expenses | -4.77 | - | -20.03 | -16.23 | -9.42 | -4.35 | Upgrade
|
| Total Operating Expenses | 601.89 | 592.87 | 579.98 | 521.01 | 534.95 | 572.29 | Upgrade
|
| Operating Income | 156.54 | 146.71 | 127.03 | 86.86 | 64.87 | 154.71 | Upgrade
|
| Interest Expense | -105.8 | -101.48 | -101.21 | -94.39 | -89.91 | -79.25 | Upgrade
|
| Interest & Investment Income | 20.97 | 15.14 | 4.95 | 0.7 | 2.64 | 11.26 | Upgrade
|
| EBT Excluding Unusual Items | 71.71 | 60.36 | 30.77 | -6.83 | -22.41 | 86.72 | Upgrade
|
| Gain (Loss) on Sale of Assets | 9.57 | 26.76 | 33.99 | - | - | - | Upgrade
|
| Asset Writedown | - | - | - | -7.72 | -6.2 | - | Upgrade
|
| Total Legal Settlements | - | - | - | - | -1.17 | - | Upgrade
|
| Other Unusual Items | -0.55 | - | - | -0.21 | -0.09 | - | Upgrade
|
| Pretax Income | 80.73 | 87.12 | 64.76 | -14.77 | -29.86 | 86.72 | Upgrade
|
| Income Tax Expense | 3.33 | 2.72 | 1.55 | -1.73 | -6.97 | 2.43 | Upgrade
|
| Earnings From Continuing Operations | 77.4 | 84.41 | 63.21 | -13.04 | -22.89 | 84.29 | Upgrade
|
| Minority Interest in Earnings | -0 | -0.07 | 0.24 | 0.02 | - | - | Upgrade
|
| Net Income | 77.39 | 84.34 | 63.46 | -13.02 | -22.89 | 84.29 | Upgrade
|
| Preferred Dividends & Other Adjustments | 4.2 | 4.2 | 4.2 | 4.54 | 5.18 | 2.63 | Upgrade
|
| Net Income to Common | 73.19 | 80.14 | 59.25 | -17.56 | -28.07 | 81.66 | Upgrade
|
| Net Income Growth | -14.10% | 32.91% | - | - | - | -28.11% | Upgrade
|
| Basic Shares Outstanding | 264 | 263 | 268 | 277 | 284 | 298 | Upgrade
|
| Diluted Shares Outstanding | 268 | 266 | 270 | 277 | 284 | 298 | Upgrade
|
| Shares Change (YoY) | 0.93% | -1.60% | -2.69% | -2.26% | -4.69% | 0.18% | Upgrade
|
| EPS (Basic) | 0.28 | 0.30 | 0.22 | -0.06 | -0.10 | 0.27 | Upgrade
|
| EPS (Diluted) | 0.27 | 0.30 | 0.22 | -0.06 | -0.10 | 0.27 | Upgrade
|
| EPS Growth | -17.11% | 36.36% | - | - | - | -30.49% | Upgrade
|
| Dividend Per Share | 0.140 | 0.140 | 0.140 | 0.105 | 0.210 | 0.420 | Upgrade
|
| Dividend Growth | 0% | 0% | 33.33% | -50.00% | -50.00% | 0% | Upgrade
|
| Operating Margin | 20.64% | 19.84% | 17.97% | 14.29% | 10.81% | 21.28% | Upgrade
|
| Profit Margin | 9.65% | 10.84% | 8.38% | -2.89% | -4.68% | 11.23% | Upgrade
|
| Free Cash Flow Margin | 32.61% | 31.44% | 29.87% | 34.96% | 30.39% | 31.99% | Upgrade
|
| EBITDA | 328.64 | 318.43 | 321.59 | 262 | 235.28 | 312.31 | Upgrade
|
| EBITDA Margin | 43.33% | 43.06% | 45.49% | 43.10% | 39.22% | 42.96% | Upgrade
|
| D&A For Ebitda | 172.1 | 171.73 | 194.57 | 175.14 | 170.41 | 157.61 | Upgrade
|
| EBIT | 156.54 | 146.71 | 127.03 | 86.86 | 64.87 | 154.71 | Upgrade
|
| EBIT Margin | 20.64% | 19.84% | 17.97% | 14.29% | 10.81% | 21.28% | Upgrade
|
| Funds From Operations (FFO) | 248.3 | 238.01 | 235.79 | 186.85 | 162.52 | 260.06 | Upgrade
|
| FFO Per Share | 0.93 | 0.90 | 0.87 | 0.67 | 0.57 | 0.87 | Upgrade
|
| Adjusted Funds From Operations (AFFO) | - | 238.01 | 235.79 | 186.85 | 162.52 | 260.06 | Upgrade
|
| AFFO Per Share | - | 0.90 | 0.87 | 0.67 | 0.57 | 0.87 | Upgrade
|
| FFO Payout Ratio | 15.37% | 15.60% | 16.36% | 15.29% | 37.44% | 48.46% | Upgrade
|
| Effective Tax Rate | 4.12% | 3.12% | 2.39% | - | - | 2.80% | Upgrade
|
| Revenue as Reported | 763.2 | 739.57 | 727.04 | 624.09 | 609.23 | 731.34 | Upgrade
|
Source: S&P Capital IQ. Real Estate template. Financial Sources.