Sign in

You're signed outSign in or to get full access.

ES

Empire State Realty Trust, Inc. (ESRT)·Q3 2025 Earnings Summary

Executive Summary

  • ESRT delivered a clean quarter with a top-line beat: revenue of $197.7M vs S&P Global consensus of ~$195.0M, a +$2.7M (+1.4%) surprise; diluted EPS was $0.05 and Core FFO/share was $0.23; management said FFO was above consensus and reaffirmed 2025 guidance . Revenue consensus and # of estimates are from S&P Global; EPS consensus was unavailable (see Estimates Context).
  • Operating trends were steady-to-improving: Manhattan office occupancy rose 80 bps q/q to 90.3% (total commercial occupancy 90.0%); Q3 leasing spreads in Manhattan office were +3.9%, marking the 17th consecutive positive quarter .
  • Observatory contributed $26.5M of NOI; visitors were down y/y but revenue per capita increased; management reiterated 2025 Observatory NOI of $90–$94M and expects a strong Q4 boost from a tax abatement in property cash NOI .
  • Balance sheet remains a differentiator: ~$0.8B liquidity (cash $154M + full $620M revolver), no floating-rate exposure, net debt/Adj. EBITDA 5.6x; announced $175M 2031 private placement notes at 5.47% to fund in December .
  • Near-term stock catalysts: reaffirmed guide, revenue beat, improving occupancy/leasing pipeline (~150k sf in negotiation), and visible rent commencements/free-rent burn-off; watch Q4 same-store NOI lift from tax abatement and further Williamsburg retail leasing wins .

What Went Well and What Went Wrong

  • What Went Well

    • Revenue and FFO momentum: revenue beat S&P Global consensus; Core FFO/share of $0.23 and CEO noted “FFO above consensus” while reaffirming 2025 guidance .
    • Occupancy and leasing: Manhattan office occupancy +80 bps q/q to 90.3% (commercial portfolio to 90.0%); 17th straight quarter of positive office leasing spreads (+3.9%) .
    • Capital discipline and cash conversion: Core FAD rose to $40.4M from $11.9M in Q2 on lower second‑generation CapEx ($25M vs $52M), setting up better dividend coverage and flexibility .

  • What Went Wrong

    • Same-store property cash NOI fell 1.5% y/y (ex-termination fees), driven by higher real estate taxes and operating expenses (partly offset by higher tenant reimbursements) .
    • Observatory traffic softness: 648k visitors vs 727k y/y (–10.9%), though revenue per capita increased 2.7% y/y and NOI was solid at $26.5M .
    • Retail lease spreads were negative this quarter (–11.8%), and total percent leased dipped modestly q/q (92.6% vs 93.1%) as ESRT assembled larger blocks; both are tactical but optically softer .

Financial Results

MetricQ3 2024Q2 2025Q3 2025
Total revenues ($USD Thousands)199,599 191,250 197,730
Diluted EPS ($)0.08 0.04 0.05
Core FFO per diluted share ($)0.26 0.22 0.23
Total operating income ($USD Thousands)45,346 35,122 39,333
EBITDA ($USD Thousands)99,467 84,791 88,094
Observatory NOI ($USD Thousands)29,667 24,077 26,527

Segment and Same-Store KPIs

Same-Store Property Cash NOI ex-termination fees ($USD Thousands)Q3 2024Q2 2025Q3 2025
Manhattan office65,069 63,589 64,715
Greater NY office1,651 1,393 1,244
Retail2,431 2,298 2,171
Total SS property cash NOI69,151 67,280 68,130
Multifamily Cash NOI (all properties)4,506 5,173 5,284

Operating/Leasing KPIs

KPIQ3 2024Q2 2025Q3 2025
Total commercial occupancy (%)89.1% 89.2% 90.0%
Total commercial percent leased (%)93.4% 93.1% 92.6%
Manhattan office occupancy (%)89.6% 89.5% 90.3%
Observatory visitors (000s)727 629 648
Observatory visitors y/y change (%)–2.2% –2.9% –10.9%
Leasing executed (sf)304,210 232,108 87,880
Manhattan office blended leasing spread (%)2.6% 12.1% 3.9%

Balance Sheet Snapshot

  • Liquidity: ~$0.8B (cash $154M; undrawn revolver $620M) .
  • Debt: ~$2.1B, no floating-rate exposure; WAC 4.34%; net debt/Adj. EBITDA 5.6x .
  • October: signed NPA for $175M senior unsecured notes (private placement) at 5.47%, maturing 2031; funding Dec 18, 2025 .

Guidance Changes

MetricPeriodPrevious Guidance (July 2025)Current Guidance (Oct 2025)Change
Core FFO per fully diluted shareFY 2025$0.83–$0.86 $0.83–$0.86 Maintained
Commercial occupancy (year-end)FY 202589%–91% 89%–91% Maintained
SS Property Cash NOI (ex-termination fees) y/yFY 2025–2.0% to +1.5% –2.0% to +1.5% Maintained
Observatory NOIFY 2025$90M–$94M $90M–$94M Maintained

Dividend: Declared/paid $0.035 per share for Q3 2025 (common); preferred $0.15 (2014) and $0.175 (2019) per unit .

Earnings Call Themes & Trends

TopicPrevious Mentions (Q2 and Q1)Current Period (Q3)Trend
Leasing spreads/absorptionQ1: +10.4% spreads; ESB NOI $15.0M; leased 230.5k sf . Q2: +12.1% spreads; ESB NOI $24.1M; leased 232.1k sf; leased rate +80 bps q/q .+3.9% spreads; 87.9k sf signed; 17th consecutive positive quarter; 150k sf in negotiation .Positive, moderating spreads vs H1, pipeline supportive.
Occupancy trajectoryQ1: 88.1% Manhattan office; guide for higher year-end occupancy . Q2: 89.5% Manhattan office; 89.0% total occupancy .90.3% Manhattan office; 90.0% total occupancy .Improving sequentially.
ObservatoryQ1 NOI $15.0M . Q2 NOI $24.1M .Q3 NOI $26.5M; revenue per capita +2.7% y/y; Q4 boost expected via tax abatement to SS NOI (property) .Stable profitability; traffic mix shifts; operational levers support margin.
Capex/Core FAD(Management signaled H2 CapEx moderation – implied) .Core FAD up to $40.4M as 2nd‑gen CapEx fell to $25M from $52M .Cash conversion improving.
Capital markets—$175M 2031 notes at 5.47%; net debt/EBITDA 5.6x; no unaddressed maturity until end-2026 .Proactive, strengthens flexibility.
NYC office supply/pricing—“No new supply at our price point… older buildings taken off market for resi conversion; rents rising” .Tightening competitive set aids pricing power.

Management Commentary

  • “We delivered FFO above consensus and reaffirmed our 2025 guidance… 17th consecutive quarter of positive marks to market… Observatory results consistent with our guidance.” – CEO Anthony Malkin .
  • “Core FAD increased to $40.4 million in the third quarter from $11.9 million in the second quarter… reduction in [second‑generation] CapEx spend from $52 million last quarter to $25 million this quarter… expect a strong fourth quarter from a year over year cash NOI growth perspective due in large part to a real estate tax abatement.” – CFO Steve Horn .
  • “Subsequent to quarter end, we signed approximately 50,000 square feet… and have approximately 150,000 square feet of leases in negotiation… the third quarter marked our 17th consecutive quarter of positive mark to market lease spreads in our Manhattan office portfolio.” – Ryan Kass, Co‑Head of Real Estate .
  • “Our well positioned and flexible balance sheet… net debt to EBITDA 5.6x… announced the issuance of $175 million of senior unsecured notes… to fund in mid December and mature in 2031.” – President Christina Chiu .

Q&A Highlights

  • Capital allocation and transactions: ESRT is underwriting office/retail/multifamily deals across NYC; cap rates vary by bespoke deal; newly issued notes align with refi needs and optionality .
  • Share repurchases: Management views shares as attractive and keeps buybacks and external opportunities “both on the table,” facilitated by balance sheet flexibility .
  • Demand resilience vs layoff headlines: Management sees expansions within the portfolio, targets the “fattest” demand segment at top‑tier price points, and has not observed contraction trends; NYC remains a magnet for talent .
  • Rent outlook: Expectation for continued rent increases given reduced competitive supply (conversions) and limited new supply at ESRT’s price point .
  • Pipeline mix: ~150k sf in negotiation is a healthy mix of office and retail; majority of remaining vacancy is office; ESRT is holding space off market to build large contiguous blocks for better economics .

Estimates Context

MetricQ3 2025 Consensus*# of Estimates*ActualSurprise
Revenue ($)194,992,330*3*197,730,000 +2,737,670 (+1.4%)
Primary EPS ($)Unavailable*—0.05 —
  • Management disclosed FFO above consensus on the call (consensus FFO not disclosed in filings) .
  • Values with asterisks were retrieved from S&P Global.

Key Takeaways for Investors

  • Reaffirmed FY25 guide with a revenue beat, stable Core FFO/share, and improving occupancy underpin near-term estimate stability and potential upward bias to Q4 property cash NOI from a tax abatement .
  • Leasing engine is intact: 17th straight positive office spread, ~150k sf in negotiation, and visible rent commencements/free‑rent burn-off ($62.2M initial annual cash rent pipeline) to lift 2026–2029 cash NOI .
  • Observatory remains a durable cash contributor; while visitors were down y/y, pricing/operational levers supported NOI and revenue per capita; FY guide maintained at $90–$94M .
  • Balance sheet strength (no floating-rate exposure, ample liquidity, 5.6x net debt/EBITDA, terming out with $175M notes) provides offense/defense into a more active NYC transactions market .
  • Watch retail in Williamsburg (Rolex/Tecovas/HOKA) and large-block office assemblies as catalysts for rent growth and value capture in 2026–2027 .
  • Risks: SS NOI remains pressured by taxes/opex; retail spreads were negative this quarter; Observatory traffic remains sensitive to international mix and macro travel .

Appendix: Additional Data Points

  • Net income diluted EPS: $0.05 (Q3), $0.04 (Q2), $0.08 (Q3’24) .
  • Dividend: $0.035/share for Q3, paid Sept 30; preferred distributions unchanged .
  • Liquidity and leverage: ~$0.8B liquidity; no variable rate debt; covenant compliance across all metrics .