EX-99.2 3 tm2513429d1_ex99-2.htm EXHIBIT 99.2

Exhibit 99.2

 

 

 

  First Quarter 2025

 

Table of Contents Page
Summary  
Supplemental Definitions 4
Company Profile 5
Condensed Consolidated Balance Sheets 6
Condensed Consolidated Statements of Operations 7
Highlights 8
Selected Property Data  
Property Summary Net Operating Income 9
Same Store Net Operating Income (“NOI”), Initial Cash Rent Contributing to Cash NOI 10
Leasing Activity 11
Commercial Property Detail 13
Portfolio Expirations and Vacates Summary 14
Tenant Lease Expirations 15
Largest Tenants and Portfolio Tenant Diversification by Industry 17
Capital Expenditures and Redevelopment Program 18
Observatory Summary 19
Financial information  
FFO, Modified FFO, Core FFO, FAD and EBITDA 20
Consolidated Debt Analysis  
Debt Summary 21
Debt Detail 22
Debt Maturities 23
Ground Leases 23

 

Forward-looking Statements

 

This presentation 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 for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and are including this statement for purposes of complying with those safe harbor provisions. You can identify forward-looking statements by the use of forward-looking terminology such as aims,” “anticipates,” “approximately,” “believes,” “contemplates,” “continues,” “estimates,” “expects,” “forecasts,” “hope,” “intends,” “may,” “plans,” “seeks,” “should,” “thinks,” “will,” “would” or the negative of these words and phrases or similar words or phrases. For the avoidance of doubt, any projection, guidance, or similar estimation about the future or future results, performance or achievements is a forward-looking statement.

 

Forward-looking statements are subject to substantial risks and uncertainties, many of which are difficult to predict and are generally beyond our control, and you should not rely on them as predictions of future events. Forward-looking statements depend on assumptions, data or methods which may be incorrect or imprecise, and we may not be able to realize them. We do not guarantee that the transactions and events described will happen as described (or that they will happen at all).

 

Many important factors could cause our actual results, performance, achievements, and future events to differ materially from those set forth, implied, anticipated, expected, projected, assumed or contemplated in our forward-looking statements, including, among other things: (i) economic, market, political and social impact of, and uncertainty relating to, any catastrophic events, including pandemics, epidemics or other outbreaks of disease, natural disasters and extreme weather events, terrorism and other armed hostilities, as well as cybersecurity threats and technology disruptions; (ii) increased costs due to tariffs or other economic factors; (iii) a failure of conditions or performance regarding any event or transaction described herein; (iv) resolution of legal proceedings involving the Company; (v) reduced demand for office, multifamily or retail space, including as a result of the changes in the use of office space and remote work; (vi) changes in our business strategy; (vii) a decline in Observatory visitors due to changes in domestic or international tourism, including due to health crises, geopolitical events, currency exchange rates, and/or competition from other observatories; (viii) defaults on, early terminations of, or non-renewal of, leases by tenants; (ix) increases in the Companys borrowing costs as a result of changes in interest rates and other factors; (x) declining real estate valuations and impairment charges; (xi) termination of our ground leases; (xii) limitations on our ability to pay down, refinance, restructure or extend our indebtedness or borrow additional funds; (xiii) decreased rental rates or increased vacancy rates; (xiv) difficulties in executing capital projects or development projects successfully or on the anticipated timeline or budget; (xv) difficulties in identifying and completing acquisitions; (xvi) impact of changes in governmental regulations, tax laws and rates and similar matters; (xvii) our failure to qualify as a REIT; (xviii) incurrence of taxable capital gain on disposition of an asset due to failure of compliance with a 1031 exchange program; (xix) our disclosure controls and internal control over financial reporting, including any material weakness; and (xx) failure to achieve sustainability metrics and goals, including as a result of tenant collaboration, and impact of governmental regulation on our sustainability efforts. For a further discussion of these and other factors that could impact the company’s future results, performance, or transactions, see the section entitled Risk Factors of our annual report on Form 10-K for the year ended December 31, 2024 and any additional factors that may be contained in any filing we make with the U.S. Securities and Exchange Commission.

 

While forward-looking statements reflect the Company’s good faith beliefs, they do not guarantee future performance. Any forward-looking statement contained in this presentation speaks only as of the date on which it was made, and we assume no obligation to update or revise publicly any forward-looking statement to reflect changes in underlying assumptions or factors, new information, data or methods, future events, or other changes after the date of this presentation, except as required by applicable law. Prospective investors should not place undue reliance on any forward-looking statements, which are based only on information currently available to the Company (or to third parties making the forward-looking statements).

Page 2

 

  First Quarter 2025
Supplemental Definitions

 

Funds From Operations

 

We compute Funds From Operations (“FFO”) in accordance with the “White Paper” on FFO published by the National Association of Real Estate Investment Trusts, or NAREIT, which defines FFO as net income (loss) (determined in accordance with GAAP), excluding impairment write-off of investments in depreciable real estate and investments in in-substance real estate investments, gains or losses from debt restructurings and sales of depreciable operating properties, plus real estate-related depreciation and amortization (excluding amortization of deferred financing costs), less distributions to non-controlling interests and gains/losses from discontinued operations and after adjustments for unconsolidated partnerships and joint ventures. FFO is a widely recognized non-GAAP financial measure for REITs that we believe, when considered with financial statements determined in accordance with GAAP, is useful to investors in understanding financial performance and providing a relevant basis for comparison among REITs. In addition, we believe FFO is useful to investors as it captures features particular to real estate performance by recognizing that real estate has generally appreciated over time or maintains residual value to a much greater extent than do other depreciable assets. Investors should review FFO, along with GAAP net income, when trying to understand an equity REIT’s operating performance. We present FFO because we consider it an important supplemental measure of our operating performance and believe that it is frequently used by securities analysts, investors and other interested parties in the evaluation of REITs. However, because FFO excludes depreciation and amortization and captures neither the changes in the value of our properties that result from use or market conditions nor the level of capital expenditures and leasing commissions necessary to maintain the operating performance of our properties, all of which have real economic effect and could materially impact our results of operations, the utility of FFO as a measure of performance is limited. There can be no assurance that FFO presented by us is comparable to similarly titled measures of other REITs. FFO does not represent cash generated from operating activities and should not be considered as an alternative to net income (loss) determined in accordance with GAAP or to cash flow from operating activities determined in accordance with GAAP. FFO is not indicative of cash available to fund ongoing cash needs, including the ability to make cash distributions. Although FFO is a measure used for comparability in assessing the performance of REITs, as the NAREIT White Paper only provides guidelines for computing FFO, the computation of FFO may vary from one company to another.

 

Modified Funds From Operations

 

Modified Funds From Operations (“Modified FFO”) adds back an adjustment for any below-market ground lease amortization to traditionally defined FFO. We believe this a useful supplemental measure in evaluating our operating performance due to the non-cash accounting treatment under GAAP, which stems from the third quarter 2014 acquisition of two option properties following our formation transactions as they carry significantly below market ground leases, the amortization of which is material to our overall results. We present Modified FFO because we believe it is an important supplemental measure of our operating performance in that it adds back the non-cash amortization of below-market ground leases. There can be no assurance that Modified FFO presented by us is comparable to similarly titled measures of other REITs. Modified FFO does not represent cash generated from operating activities and should not be considered as an alternative to net income (loss) determined in accordance with GAAP or to cash flow from operating activities determined in accordance with GAAP. Modified FFO is not indicative of cash available to fund ongoing cash needs, including the ability to make cash distributions.

 

Core Funds From Operations

 

Core Funds From Operations (“Core FFO”) adds back to Modified FFO the following items: loss on early extinguishment of debt, acquisition expenses, severance expenses, IPO litigation expense and interest expense associated with property in receivership. The Company believes Core FFO is an important supplemental measure of its operating performance because it excludes non-recurring items. There can be no assurance that Core FFO presented by the Company is comparable to similarly titled measures of other REITs. Core FFO does not represent cash generated from operating activities and should not be considered as an alternative to net income (loss) determined in accordance with GAAP or to cash flow from operating activities determined in accordance with GAAP. Core FFO is not indicative of cash available to fund ongoing cash needs, including the ability to make cash distributions. In future periods, we may also exclude other items from Core FFO that we believe may help investors compare our results.

 

Core Funds Available for Distribution

 

In addition to Core FFO, we present Core Funds Available for Distribution (“Core FAD”) by (i) adding to Core FFO non-real estate depreciation and amortization, the amortization of deferred financing costs, amortization of debt discounts and non-cash compensation expenses and (ii) deducting straight-line rent, amortization of debt premiums and above/below market rent revenue, and recurring capital improvements such as second generation leasing commissions, tenant improvements, prebuilts, capital expenditures and furniture, fixtures & equipment. Core FAD is presented solely as a supplemental disclosure that we believe provides useful information regarding our ability to fund our dividends. Core FAD does not represent cash generated from operating activities and should not be considered as an alternative to net income (loss) determined in accordance with GAAP or to cash flow from operating activities determined in accordance with GAAP. Core FAD is not indicative of cash available to fund ongoing cash needs, including the ability to make cash distributions. There can be no assurance that Core FAD presented by us is comparable to similarly titled measures of other REITs.

 

Net Operating Income and Property Cash NOI

 

Net Operating Income (“NOI”) is a non-GAAP financial measure of performance. NOI is used by our management to evaluate and compare the performance of our properties and to determine trends in earnings and to compute the fair value of our properties as it is not affected by: (i) the cost of funds of the property owner, (ii) the impact of depreciation and amortization expenses as well as gains or losses from the sale of operating real estate assets that are included in net income computed in accordance with GAAP, (iii) acquisition expenses, loss on early extinguishment of debt, impairment charges and loss from derivative financial instruments, or (iv) general and administrative expenses and other gains and losses that are specific to the property owner. The cost of funds is eliminated from NOI because it is specific to the particular financing capabilities and constraints of the owner. The cost of funds is eliminated because it is dependent on historical interest rates and other costs of capital as well as past decisions made by us regarding the appropriate mix of capital which may have changed or may change in the future. Depreciation and amortization expenses as well as gains or losses from the sale of operating real estate assets are eliminated because they may not accurately represent the actual change in value in our office or retail properties that result from use of the properties or changes in market conditions. While certain aspects of real property do decline in value over time in a manner that is reasonably captured by depreciation and amortization, the value of the properties as a whole have historically increased or decreased as a result of changes in overall economic conditions instead of from actual use of the property or the passage of time. Gains and losses from the sale of real property vary from property to property and are affected by market conditions at the time of sale which will usually change from period to period. These gains and losses can create distortions when comparing one period to another or when comparing our operating results to the operating results of other real estate companies that have not made similarly-timed purchases or sales. We believe that eliminating these costs from net income is useful to investors because the resulting measure captures the actual revenue generated and actual expenses incurred in operating our properties as well as trends in occupancy rates, rental rates and operating costs. In some cases, the Company also presents (1) Property Cash NOI, which excludes Observatory NOI and the effects of straight-line rent, fair value lease revenue, and straight-line ground rent expense adjustment, and (2) Property Cash NOI excluding lease termination fees. Property Cash NOI is presented solely as a supplemental disclosure that management believes allows investors to compare NOI performance across periods without taking into account the effect of certain non-cash rental revenues and straight-line ground rent expense adjustment. Similar to depreciation and amortization expense, fair value lease revenues, because of historical cost accounting, may distort operating performance measures at the property level. Additionally, presenting NOI excluding the impact of straight-line rent and straight-line ground rent expense adjustment provides investors with an alternative view of operating performance at the property level that more closely reflects net cash generated in the portfolio. Presenting Property Cash NOI excluding lease termination fees provides investors with additional information that allows them to compare operating performance between periods without taking into account termination fees, which can distort the results for any given period because they generally represent multiple months or years of a tenant’s rental obligations that are paid in a lump sum in connection with a negotiated early termination of the tenant’s lease and are not reflective of the core ongoing operating performance of the Company’s portfolio. However, the usefulness of NOI, Property Cash NOI, and Property Cash NOI excluding lease termination fees is limited because it excludes general and administrative costs, interest expense, depreciation and amortization expense and gains or losses from the sale of properties, and other gains and losses as stipulated by GAAP, the level of capital expenditures and leasing costs necessary to maintain the operating performance of our properties, all of which are significant economic costs. NOI and Property Cash NOI may fail to capture significant trends in these components of net income which further limits its usefulness. NOI and Property Cash NOI are measurements of the operating performance of our properties but do not measure our performance as a whole. These metrics therefore are not substitutes for net income as computed in accordance with GAAP. These measures should be analyzed in conjunction with net income computed in accordance with GAAP. Other companies may use different methods for calculating NOI, Property Cash NOI or similarly titled measures and, accordingly, our measures may not be comparable to similarly titled measures reported by other companies that do not define the measure exactly as we do.

 

Same Store

 

In the Company’s analysis of NOI, particularly to make comparisons of NOI between periods meaningful, it is important to provide information for properties that were owned by the Company throughout each period presented. The Company refers to properties acquired prior to the beginning of the earliest period presented and owned by the Company through the end of the latest period presented as “Same Store”. Same Store therefore excludes properties acquired after the beginning of the earliest period presented or disposed of prior to the end of the latest period presented. Accordingly, it takes at least one year and one quarter after a property is acquired for that property to be included in Same Store. The Company’s definition of Same Store also excludes properties held-for-sale or those which we otherwise expect to dispose of in the subsequent quarter, properties placed in receivership, and our multifamily properties. For mixed-use properties, all same store property NOI is represented in the property category that comprises the majority of that mixed-use property’s NOI. As of March 31, 2025, Same Store excludes the North Sixth Street Collection which was acquired in September 2023, September 2024 and October 2024, and First Stamford Place, Stamford, CT which was placed into receivership in May 2024 and title subsequently transferred to the lender in February 2025.

 

Page 3

 

  First Quarter 2025
Supplemental Definitions

 

EBITDA and Adjusted EBITDA

 

We compute EBITDA as net income plus interest expense, interest expense associated with property in receivership, income taxes and depreciation and amortization. We present EBITDA because we believe that EBITDA, along with cash flow from operating activities, investing activities and financing activities, provides investors with an additional indicator of its ability to incur and service debt. EBITDA should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of its financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of its liquidity. For Adjusted EBITDA, we add back impairment charges and (gain) loss on disposition of property.

 

Net Debt to Adjusted EBITDA

 

We compute Net Debt to Adjusted EBITDA as the Company’s pro-rata share of gross debt less cash and cash equivalents divided by the Company’s pro-rata share of trailing twelve months Adjusted EBITDA. The Company believes that the presentation of Net Debt to Adjusted EBITDA provides useful information to investors because the Company reviews Net Debt to Adjusted EBITDA as part of the management of its overall financial flexibility, capital structure and leverage based on its percentage ownership interest in all of its assets.

 

Page 4

 

  First Quarter 2025

  

COMPANY PROFILE

 

Empire State Realty Trust, Inc. (NYSE: ESRT) is a NYC-focused REIT that owns and operates a portfolio of well-leased, top of tier, modernized, amenitized, and well-located office, retail, and multifamily assets. ESRT’s flagship Empire State Building, the “World’s Most Famous Building,” features its iconic Observatory that was declared the #1 Attraction in the World - and the #1 Attraction in the U.S. for the third consecutive year – in Tripadvisor’s 2024 Travelers’ Choice Awards: Best of the Best Things to Do. The Company is a recognized leader in energy efficiency and indoor environmental quality.

 

BOARD OF DIRECTORS

 

Anthony E. Malkin   Chairman and Chief Executive Officer
Thomas J. DeRosa Director, Chair of the Compensation Committee
Steven J. Gilbert   Director, Lead Independent Director
S. Michael Giliberto Director, Chair of the Audit Committee
Patricia S. Han   Director
Grant H. Hill   Director
R. Paige Hood   Director, Chair of the Finance Committee
James D. Robinson IV Director, Chair of the Nominating and Corporate Governance Committee
Christina Van Tassell Director
Hannah Yang   Director

 

EXECUTIVE MANAGEMENT

 

Anthony E. Malkin Chairman and Chief Executive Officer
Christina Chiu President
Thomas P. Durels Executive Vice President, Real Estate
Steve Horn Executive Vice President, Chief Financial Officer & Chief Accounting Officer

 

COMPANY INFORMATION

 

Corporate Headquarters Investor Relations New York Stock Exchange
111 West 33rd Street, 12th Floor [email protected] Trading Symbol:  ESRT
New York, NY 10120    
www.esrtreit.com    
(212) 687-8700    

 

RESEARCH COVERAGE                    

 

Bank of America Merrill Lynch Jeff Spector (646) 855-1363 [email protected]    
BMO Capital Markets Corp. John Kim (212) 885-4115 [email protected]      
BTIG     Thomas Catherwood (212) 738-6140 [email protected]    
Citi     Seth Bergey (212) 816-2066 [email protected]    
Evercore ISI   Steve Sakwa (212) 446-9462 [email protected]
Green Street Advisors Dylan Burzinski (949) 640-8780 [email protected]
KeyBanc Capital Markets Todd Thomas (917) 368-2286 [email protected]    
Wells Fargo Securities, LLC Blaine Heck (443) 263-6529 [email protected]
Wolfe Research   Andrew Rosivach (646) 582-9251 [email protected]

 

Page 5

 

  First Quarter 2025
Condensed Consolidated Balance Sheets

(unaudited and dollars in thousands)

 

Assets  March 31,
2025
   December 31,
2024
   September 30,
2024
   June 30,
2024
   March 31,
2024
 
Commercial real estate properties, at cost  $3,825,422   $3,786,653   $3,667,687   $3,503,302   $3,702,317 
Less: accumulated depreciation   (1,306,924)   (1,274,193)   (1,241,454)   (1,206,039)   (1,288,519)
Commercial real estate properties, net   2,518,498    2,512,460    2,426,233    2,297,263    2,413,798 
Contract asset(1)   -    170,419    168,687    166,955    - 
Cash and cash equivalents   187,823    385,465    421,896    535,533    333,573 
Restricted cash   49,589    43,837    48,023    41,015    51,738 
Tenant and other receivables   29,071    31,427    34,068    34,665    40,137 
Deferred rent receivables   252,299    247,754    244,448    242,940    257,266 
Prepaid expenses and other assets   64,233    101,852    81,758    105,438    74,472 
Deferred costs, net   181,802    183,987    176,720    172,318    180,462 
Acquired below-market ground leases, net   311,452    313,410    315,368    317,326    319,284 
Right of use assets   28,134    28,197    28,257    28,318    28,378 
Goodwill   491,479    491,479    491,479    491,479    491,479 
Total assets  $4,114,380   $4,510,287   $4,436,937   $4,433,250   $4,190,587 
                          
                          
Liabilities and Equity                         
Mortgage notes payable, net  $691,816   $692,176   $692,989   $700,348   $876,497 
Senior unsecured notes, net   1,097,212    1,197,061    1,196,911    1,196,831    973,926 
Unsecured term loan facility, net   268,807    268,731    268,655    268,580    268,503 
Unsecured revolving credit facility   -    120,000    120,000    120,000    120,000 
Debt associated with property in receivership   -    177,667    177,667    177,667    - 
Accrued interest associated with property in receivership   -    5,433    3,511    1,589    - 
Accounts payable and accrued expenses   135,298    132,016    81,443    90,908    91,005 
Acquired below-market leases, net   18,306    19,497    14,702    11,872    12,798 
Ground lease liabilities   28,134    28,197    28,257    28,318    28,378 
Deferred revenue and other liabilities   61,888    62,639    70,766    61,890    69,289 
Tenants’ security deposits   27,044    24,908    24,715    24,031    25,457 
Total liabilities   2,328,505    2,728,325    2,679,616    2,682,034    2,465,853 
Total equity   1,785,875    1,781,962    1,757,321    1,751,216    1,724,734 
Total liabilities and equity  $4,114,380   $4,510,287   $4,436,937   $4,433,250   $4,190,587 

 

Note:

(1)This contract asset represents the amount of obligation which was released on February 5, 2025, upon the final resolution of the foreclosure process on First Stamford Place.

 

Page 6

  First Quarter 2025
Condensed Consolidated Statements of Operations
(unaudited and in thousands, except per share amounts)

 

   Three Months Ended 
   March 31,
2025
   December 31,
2024
   September 30,
2024
   June 30,
2024
   March 31,
2024
 
Revenues                    
Rental revenue (1)  $154,542   $155,127   $153,117   $152,470   $153,882 
Observatory revenue   23,161    38,275    39,382    34,124    24,596 
Lease termination fees   -    -    4,771    -    - 
Third-party management and other fees   431    258    271    376    265 
Other revenue and fees   1,932    3,942    2,058    2,573    2,436 
Total revenues   180,066    197,602    199,599    189,543    181,179 
                          
Operating expenses                         
Property operating expenses   45,060    46,645    45,954    41,516    45,060 
Ground rent expenses   2,331    2,332    2,331    2,332    2,331 
General and administrative expenses   16,940    17,870    18,372    18,020    15,972 
Observatory expenses   8,118    9,730    9,715    8,958    8,431 
Real estate taxes   33,050    32,720    31,982    31,883    32,241 
Depreciation and amortization   48,779    45,365    45,899    47,473    46,081 
Total operating expenses   154,278    154,662    154,253    150,182    150,116 
Total operating income   25,788    42,940    45,346    39,361    31,063 
                          
Other income (expense)                         
Interest income   3,786    5,068    6,960    5,092    4,178 
Interest expense   (26,938)   (27,380)   (27,408)   (25,323)   (25,128)
Interest expense associated with property in receivership   (647)   (1,921)   (1,922)   (628)   - 
Loss on early extinguishment of debt   -    -    -    -    (553)
Gain on disposition of property   13,170    1,237    1,262    10,803    - 
Income before income taxes   15,159    19,944    24,238    29,305    9,560 
Income tax (expense) benefit   619    (1,151)   (1,442)   (750)   655 
Net income   15,778    18,793    22,796    28,555    10,215 
Net income attributable to noncontrolling interests:                         
Non-controlling interests in the Operating Partnership   (5,508)   (6,575)   (8,205)   (10,433)   (3,500)
Non-controlling interests in other partnerships   -    -    -    -    (4)
Private perpetual preferred unit distributions   (1,050)   (1,050)   (1,050)   (1,051)   (1,050)
Net income attributable to common stockholders  $9,220   $11,168   $13,541   $17,071   $5,661 
                          
Weighted average common shares outstanding                         
Basic   167,181    166,671    164,880    164,277    163,491 
Diluted   269,529    270,251    269,613    268,716    267,494 
                          
Earnings per share attributable to common stockholders                         
Basic  $0.06   $0.07   $0.08   $0.10   $0.03 
Diluted  $0.05   $0.07   $0.08   $0.10   $0.03 
Dividends per share  $0.035   $0.035   $0.035   $0.035   $0.035 

 

Note:

(1)The following table reflects the components of rental revenue:

 

    Three Months Ended  
Rental Revenue   March 31,
2025
    December 31,
2024
    September 30,
2024
    June 30,
2024
    March 31,
2024
 
Base rent   $ 136,096     $ 135,629     $ 132,492     $ 136,328     $ 136,557  
Billed tenant expense reimbursement     18,446       19,498       20,625       16,142       17,325  
Total rental revenue   $ 154,542     $ 155,127     $ 153,117     $ 152,470     $ 153,882  

 

The preceding table of the components of rental revenue is not, and is not intended to be, a presentation in accordance with GAAP. The Company believes this information is frequently used by management, investors, securities analysts and other interested parties to evaluate the Company’s performance.

Page 7

 

 

  First Quarter 2025
Highlights
(unaudited and dollars and shares in thousands, except per share amounts)

 

   Three Months Ended 
  March 31,
2025
   December 31,
2024
   September 30,
2024
   June 30,
2024
   March 31,
2024
 
Office and Retail Metrics:                         
Total rentable square footage   8,617,292    8,616,284    8,592,481    8,549,496    9,332,569 
Percent occupied (1)   87.9%   88.6%   89.1%   88.9%   87.9%
Percent leased (2)   92.5%   93.5%   93.4%   93.1%   91.4%
                          
Same Store Property Cash Net Operating Income (NOI) - excluding lease termination fees:                         
Manhattan office portfolio  $61,548   $64,110   $65,069   $67,165   $63,911 
Greater New York office portfolio   1,584    1,769    1,651    1,825    1,383 
Retail portfolio   2,433    2,472    2,431    2,517    1,542 
Total Same Store Property Cash NOI  $65,565   $68,351   $69,151   $71,507   $66,836 
                          
Multifamily Metrics:                         
Multifamily Cash NOI (3)  $4,643   $4,168   $4,506   $4,533   $4,217 
Total number of units   732    732    732    727    727 
Percent occupied   99.0%   98.5%   96.8%   97.9%   97.1%
                          
Observatory Metrics:                         
Observatory NOI  $15,043   $28,545   $29,667   $25,166   $16,165 
Number of visitors (4)   428,000    718,000    727,000    648,000    485,000 
Change in visitors year-over-year   (11.8)%   1.0%   (2.2)%   (2.7)%   9.5%
                          
Ratios:                         
Debt to Total Market Capitalization (5)   47.8%   44.0%   42.3%   46.4%   44.1%
Net Debt to Total Market Capitalization (5)   45.4%   39.5%   37.5%   39.9%   40.2%
Debt and Perpetual Preferred Units to Total Market Capitalization (5)   49.8%   45.7%   44.0%   48.2%   45.8%
Net Debt and Perpetual Preferred Units to Total Market Capitalization (5)   47.5%   41.4%   39.3%   41.9%   42.0%
Debt to Adjusted EBITDA (6)   5.8x   6.4x   6.4x   6.6x   6.2x
Net Debt to Adjusted EBITDA (6)   5.2x   5.3x   5.2x   5.1x   5.3x
Core FFO Payout Ratio (7)   19%   15%   14%   15%   17%
Core FAD Payout Ratio   805%   324%   21%   30%   109%
Core FFO per share - diluted  $0.19   $0.24   $0.26   $0.24   $0.21 
Diluted weighted average shares   269,529    270,251    269,613    268,716    267,494 
                          
Class A common stock price at quarter end  $7.82   $10.32   $11.08   $9.38   $10.13 
Dividends declared and paid per share  $0.035   $0.035   $0.035   $0.035   $0.035 
Dividends per share - annualized  $0.14   $0.14   $0.14   $0.14   $0.14 
Dividend yield (8)   1.8%   1.4%   1.3%   1.5%   1.4%
Series 2014 Private Perpetual Preferred Units outstanding ($16.62 liquidation value)   1,560    1,560    1,560    1,560    1,560 
Series 2019 Private Perpetual Preferred Units outstanding ($13.52 liquidation value)   4,664    4,664    4,664    4,664    4,664 
                          
Class A common stock   167,094    166,405    165,507    164,483    163,816 
Class B common stock (9)   976    978    981    982    982 
Operating partnership units   110,662    106,768    107,664    108,713    109,218 
Total common stock and operating partnership units outstanding (10)   278,732    274,151    274,152    274,178    274,016 

 

Notes:

(1)   Based on leases signed and commenced as of end of period. Added in the quarter ended December 31, 2024, for all comparative periods percent occupied excludes storage and broadcasting space.
(2)   Represents occupancy and includes signed leases not commenced. Added in the quarter ended December 31, 2024, for all comparative periods percent leased excludes storage and broadcasting space.
(3)   On March 28, 2024 we acquired the non-controlling interest in ESRT's joint venture properties. Beginning in the three months ended June 30, 2024, Multifamily NOI figures are presented at 100% ownership. Prior periods disclose ESRT's pro-rata 90% share.
(4) Reflects the number of visitors who pass through the turnstile, excluding visitors who make a second visit on the same ticket at no additional charge.  
(5)     Market capitalization represents the sum of (i) Company's common stock per share price as of March 31, 2025 multiplied by the total outstanding number of shares of  common stock and operating partnership units as of March 31, 2025, (ii) the number of Series 2014 perpetual preferred units at March 31, 2025 multiplied by  $16.62, (iii) the number of Series 2019 perpetual preferred units at March 31, 2025 multiplied by $13.52, and (iv) our outstanding indebtedness as of March 31, 2025.  
(6)     Calculated based on trailing 12 months Adjusted EBITDA. For the periods ended March 31, 2025, December 31, 2024, September 30, 2024 and June 30, 2024 excludes trailing 12 months Adjusted EBITDA of $2 million, $5 million, $9 million and $12 million, respectively, relating to First Stamford Place, Stamford CT, which was placed into receivership at the end of May 2024 and title subsequently transferred to the lender in February 2025.      
(7) Represents the amount of Core FFO paid out in distributions.
(8) Based on the closing price per share of Class A common stock on March 31, 2025.
(9)   We have two classes of common stock as a means to give our OP Unit holders voting rights in the public company that correspond to their economic interest in the combined entity. A one-time option was created at our formation transactions for any pre-IPO OP Unit holder to exchange one OP Unit out of every 50 OP Units they owned for one Class B share, and such Class B share carries 50 votes to the extent such holder continues to hold 49 OP units for every Class B share.      
(10) Represents fully diluted common stock and operating partnership units as it includes unvested restricted stock and unvested LTIP units.

 

Page 8

 

  First Quarter 2025
Property Summary -  Same Store Net Operating Income ("NOI") by Quarter
(unaudited and dollars in thousands)

 

   Three Months Ended 
   March 31,
2025
   December 31,
2024
   September 30,
2024
   June 30,
2024
   March 31,
2024
 
Same Store Portfolio(1)                         
Revenues  $143,916   $146,969   $145,501   $140,763   $140,147 
Operating expenses   (74,891)   (76,317)   (75,596)   (68,762)   (71,486)
Same store property NOI   69,025    70,652    69,905    72,001    68,661 
Straight-line rent   (4,831)   (3,782)   (2,184)   (1,887)   (3,218)
Above/below-market rent revenue amortization   (587)   (477)   (528)   (565)   (565)
Below-market ground lease amortization   1,958    1,958    1,958    1,958    1,958 
Total same store property cash NOI - excluding lease termination fees  $65,565   $68,351   $69,151   $71,507   $66,836 
                          
Percent change over prior year   (1.9)%   (2.9)%   5.2%   7.4%   12.3%
                          
Total same store property cash NOI - excluding lease termination fees  $65,565   $68,351   $69,151   $71,507   $66,836 
Lease termination fees   -    -    4,771    -    - 
Total same store property cash NOI  $65,565   $68,351   $73,922   $71,507   $66,836 
                          
Same Store Manhattan Office(1),(2)                         
Revenues  $136,408   $139,380   $138,060   $133,180   $133,919 
Operating expenses   (71,598)   (73,062)   (72,287)   (65,473)   (68,173)
Same store property NOI   64,810    66,318    65,773    67,707    65,746 
Straight-line rent   (4,633)   (3,689)   (2,134)   (1,935)   (3,228)
Above/below-market rent revenue amortization   (587)   (477)   (528)   (565)   (565)
Below-market ground lease amortization   1,958    1,958    1,958    1,958    1,958 
Total same store property cash NOI - excluding lease termination fees   61,548    64,110    65,069    67,165    63,911 
Lease termination fees   -    -    4,771    -    - 
Total same store property cash NOI  $61,548   $64,110   $69,840   $67,165   $63,911 
                          
Same Store Greater New York Metropolitan Area Office(1)                         
Revenues  $3,154   $3,213   $3,060   $3,319   $2,844 
Operating expenses   (1,606)   (1,572)   (1,612)   (1,656)   (1,594)
Same store property NOI   1,548    1,641    1,448    1,663    1,250 
Straight-line rent   36    128    203    162    133 
Above/below-market rent revenue amortization   -    -    -    -    - 
Below-market ground lease amortization   -    -    -    -    - 
Total same store property cash NOI - excluding lease termination fees   1,584    1,769    1,651    1,825    1,383 
Lease termination fees   -    -    -    -    - 
Total same store property cash NOI  $1,584   $1,769   $1,651   $1,825   $1,383 
                          
Same Store Retail(1)                         
Revenues  $4,354   $4,376   $4,381   $4,264   $3,384 
Operating expenses   (1,687)   (1,683)   (1,697)   (1,633)   (1,719)
Same store property NOI   2,667    2,693    2,684    2,631    1,665 
Straight-line rent   (234)   (221)   (253)   (114)   (123)
Above/below-market rent revenue amortization   -    -    -    -    - 
Below-market ground lease amortization   -    -    -    -    - 
Total same store property cash NOI - excluding lease termination fees   2,433    2,472    2,431    2,517    1,542 
Lease termination fees   -    -    -    -    - 
Total same store property cash NOI  $2,433   $2,472   $2,431   $2,517   $1,542 

 

  Notes:
(1) Revenues include the same-store portion of Rental revenue and Other revenue and fees. Operating expenses include the same-store portion of Property operating expenses, Ground rent expenses, and Real estate taxes.    
   
(2) Includes 475,744 rentable square feet of retail space in the Company's nine Manhattan office properties.          

 

Page 9

 

  First Quarter 2025
Same Store Net Operating Income ("NOI"), Initial Cash Rent Contributing to Cash NOI
(unaudited and dollars in thousands)

 

   Three Months Ended 
Reconciliation of Net Income to Cash NOI and Same Store Cash NOI  March 31,
 2025
   December 31,
 2024
   September 30,
 2024
   June 30,
 2024
   March 31,
 2024
 
Net income  $15,778   $18,793   $22,796   $28,555   $10,215 
Add:                         
General and administrative expenses   16,940    17,870    18,372    18,020    15,972 
Depreciation and amortization   48,779    45,365    45,899    47,473    46,081 
Interest expense   26,938    27,380    27,408    25,323    25,128 
Interest expense associated with property in receivership   647    1,921    1,922    628    - 
Loss on early extinguishment of debt   -    -    -    -    553 
Income tax expense (benefit)   (619)   1,151    1,442    750    (655)
Less:                         
Gain on disposition of property   (13,170)   (1,237)   (1,262)   (10,803)   - 
Third-party management and other fees   (431)   (258)   (271)   (376)   (265)
Interest income   (3,786)   (5,068)   (6,960)   (5,092)   (4,178)
Net operating income   91,076    105,917    109,346    104,478    92,851 
                          
Straight-line rent   (5,283)   (4,045)   (2,277)   (1,900)   (3,061)
Above/below-market rent revenue amortization   (798)   (674)   (476)   (513)   (514)
Below-market ground lease amortization   1,958    1,958    1,958    1,958    1,958 
Total cash NOI - including Observatory and lease termination fees   86,953    103,156    108,551    104,023    91,234 
Less: Observatory NOI   (15,043)   (28,545)   (29,667)   (25,166)   (16,165)
Less: cash NOI from non-Same Store properties   (6,345)   (6,260)   (4,962)   (7,350)   (8,233)
Total Same Store property cash NOI - including  lease termination fees   65,565    68,351    73,922    71,507    66,836 
Less: Lease termination fees   -    -    (4,771)   -    - 
Total Same Store property cash NOI - excluding Observatory and lease termination fees  $65,565   $68,351   $69,151   $71,507   $66,836 
                          
Multifamily NOI(1)                         
Revenues  $9,646   $9,322   $9,140   $9,161   $8,472 
Operating expenses   (4,993)   (5,145)   (4,623)   (4,578)   (4,209)
NOI   4,653    4,177    4,517    4,583    4,263 
Straight-line rent   (67)   (67)   (69)   (109)   (102)
Above/below-market rent revenue amortization   57    58    58    59    56 
Cash NOI  $4,643   $4,168   $4,506   $4,533   $4,217 

 

Initial Cash Rent Contributing to Cash NOI in the Following Years From Burn-off of Free Rent and Signed Leases not Commenced

 

       Initial                     
   Square   Annual   Initial Cash Rent Contributing to Cash NOI in the Following Years 
Expected Cash Commencement  Feet   Cash Rent   2025   2026   2027   2028   2029 
Second quarter 2025   208,791   $14,211   $8,973   $14,211   $14,086   $13,916   $13,799 
Third quarter 2025   157,536    10,526    3,788    10,526    10,526    10,526    10,526 
Fourth quarter 2025   29,410    2,749    345    2,749    2,749    2,749    2,749 
First quarter 2026   44,357    3,638    -    3,324    3,638    3,638    3,638 
Second quarter 2026   124,438    9,845    -    6,710    9,845    9,845    9,845 
Third quarter 2026   124,507    7,540    -    3,354    7,540    7,540    7,540 
Fourth quarter 2026   119,981    7,507    -    1,007    7,507    7,507    7,507 
First quarter 2027   51,480    4,043    -    -    3,775    4,043    4,043 
Second quarter 2027   39,612    3,060    -    -    2,297    3,060    3,060 
First quarter 2028   34,162    2,462    -    -    -    2,350    2,462 
Second quarter 2029   25,212    1,576    -    -    -    -    920 
    959,486   $67,157   $13,106   $41,881   $61,963   $65,174   $66,089 

 

   Incremental   Initial                     
   Annual   Annual   Initial Cash Rent Contributing to Cash NOI in the Following Years 
1Q 2025  Cash Rent (2)   Cash Rent   2025   2026   2027   2028   2029 
Commenced leases in free rent period  $28,137   $34,931   $12,653   $30,987   $34,806   $34,637   $34,520 
Signed leases not commenced   29,061    32,226    453    10,894    27,157    30,537    31,569 
   $57,198   $67,157   $13,106   $41,881   $61,963   $65,174   $66,089 

 

  Notes:

(1)

 

On March 28, 2024 we acquired the non-controlling interest in ESRT's joint venture properties. Beginning in the three months ended June 30, 2024, Multifamily NOI figures are presented at 100% ownership. Prior periods disclose ESRT's pro-rata 90% share.
(2) Reflects initial annual cash rent less annual cash rent from existing tenant in the space. 

 

Page 10

 

  First Quarter 2025
Property Summary - Leasing Activity by Quarter
(unaudited)

 

   Three Months Ended 
   March 31,
2025
   December 31,
2024
   September 30,
2024
   June 30,
2024
   March 31,
2024
 
Total Office and Retail Portfolio(1)                         
Total leases executed   20    20    31    35    25 
Weighted average lease term   8.4 years    8.0 years    7.0 years    7.0 years    7.9 years 
Average free rent period   7.8 months    5.7 months    5.2 months    7.4 months    7.9 months 
                          
Office                         
Total square footage executed   229,367    378,913    291,418    262,991    367,262 
Average starting cash rent psf - leases executed  $66.43   $78.40   $70.11   $66.60   $64.03 
Previously escalated cash rents psf  $60.63   $71.03   $68.34   $65.31   $61.08 
Percentage of new cash rent over previously escalated rents   9.6%   10.4%   2.6%   2.0%   4.8%
                          
Retail                         
Total square footage executed   1,181    -    12,792    8,990    2,458 
Average starting cash rent psf - leases executed  $193.00   $-   $203.88   $91.14   $400.00 
Previously escalated cash rents psf  $183.74   $-   $332.35   $75.03   $378.97 
Percentage of new cash rent over previously escalated rents   5.0%   -    (38.7)%   21.5%   5.5%
                          
Total Office and Retail Portfolio                         
Total square footage executed   230,548    378,913    304,210    271,981    369,720 
Average starting cash rent psf - leases executed  $67.08   $78.40   $75.74   $67.41   $66.27 
Previously escalated cash rents psf  $61.27   $71.03   $79.44   $65.63   $63.20 
Percentage of new cash rent over previously escalated rents   9.5%   10.4%   (4.7)%   2.7%   4.9%
                          
Leasing commission costs per square foot  $22.39   $21.73   $19.67   $18.87   $21.01 
Tenant improvement costs per square foot   47.92    49.46    42.90    65.69    64.98 
Total LC and TI per square foot(2)  $70.31   $71.19   $62.57   $84.56   $85.99 
Total LC and TI per square foot per year of weighted average lease term(3)  $8.34   $8.89   $8.94   $12.14   $10.92 
                          
Occupancy(4)   87.9%   88.6%   89.1%   88.9%   87.9%
                          
Manhattan Office Portfolio                         
Total leases executed   18    18    25    31    22 
                          
Office - New Leases                         
Total square footage executed   43,184    184,258    130,688    162,655    201,580 
Average starting cash rent psf - leases executed  $69.13   $71.07   $66.07   $67.44   $59.70 
Previously escalated cash rents psf  $66.77   $59.54   $63.21   $64.36   $55.66 
Percentage of new cash rent over previously escalated rents   3.5%   19.4%   4.5%   4.8%   7.3%
                          
Office - Renewal Leases(1)                         
Current Renewals   177,328    10,178    53,622    43,895    34,084 
Early Renewals   -    172,286    105,019    54,761    121,612 
Total square footage executed   177,328    182,464    158,641    98,656    155,696 
Average starting cash rent psf - leases executed  $66.62   $86.98   $73.11   $65.50   $70.30 
Previously escalated cash rents psf  $59.35   $83.14   $72.24   $67.09   $68.19 
Percentage of new cash rent over previously escalated rents   12.3%   4.6%   1.2%   (2.4)%   3.1%
                          
Total Manhattan Office Portfolio                         
Total square footage executed   220,512    366,722    289,329    261,311    357,276 
Average starting cash rent psf - leases executed  $67.11   $78.99   $69.93   $66.71   $64.32 
Previously escalated cash rents psf  $60.80   $71.28   $68.16   $65.40   $61.12 
Percentage of new cash rent over previously escalated rents   10.4%   10.8%   2.6%   2.0%   5.2%
                          
Leasing commission costs per square foot  $22.47   $21.85   $17.40   $18.13   $19.87 
Tenant improvement costs per square foot   49.50    47.96    42.82    68.02    63.31 
Total LC and TI per square foot(2)  $71.97   $69.81   $60.22   $86.15   $83.18 
Total LC and TI per square foot per year of weighted average lease term(3)  $8.41   $8.66   $8.67   $12.49   $10.59 
                          
Occupancy(4)   88.1%   89.0%   89.6%   89.3%   89.3%

 

(Table continued on next page)

 

Page 11

 

  First Quarter 2025
Property Summary - Leasing Activity by Quarter - (Continued)
(unaudited)

 

 

     
   Three Months Ended 
   March 31,
2025
   December 31,
2024
   September 30,
2024
   June 30,
2024
   March 31,
2024
 
Greater New York Metropolitan Area Office Portfolio                         
Total leases executed   1    2    1    1    2 
                          
Total square footage executed   8,855    12,191    2,089    1,680    9,986 
Average starting cash rent psf - leases executed  $49.57   $49.00   $95.09   $50.00   $53.75 
Previously escalated cash rents psf  $56.52   $58.27   $92.64   $52.25   $59.64 
Percentage of new cash rent over previously escalated rents   (12.3)%   (15.9)%   2.6%   (4.3)%   (9.9)%
                          
Leasing commission costs per square foot  $14.91   $17.98   $-   $9.95   $19.29 
Tenant improvement costs per square foot   15.00    94.37    -    3.50    128.47 
Total LC and TI per square foot(2)  $29.91   $112.35   $-   $13.45   $147.76 
Total LC and TI per square foot per year of weighted average lease term(3)  $5.98   $17.57   $-   $4.04   $18.59 
                          
Occupancy(4)   72.3%   73.2%   70.7%   70.7%   76.8%
                          
Retail Portfolio                         
Total leases executed   1    -    5    3    1 
                          
Total square footage executed   1,181    -    12,792    8,990    2,458 
Average starting cash rent psf - leases executed  $193.00   $-   $203.88   $91.14   $400.00 
Previously escalated cash rents psf  $183.74   $-   $332.35   $75.03   $378.97 
Percentage of new cash rent over previously escalated rents   5.0%   -    (38.7)%   21.5%   5.5%
                          
Leasing commission costs per square foot  $63.04   $-   $74.25   $41.87   $193.06 
Tenant improvement costs per square foot   -    -    51.72    9.45    50.00 
Total LC and TI per square foot(2)  $63.04   $-   $125.97   $51.32   $243.06 
Total LC and TI per square foot per year of weighted average lease term(3)  $6.25   $-   $14.73   $5.33   $23.15 
                          
Occupancy(4)   91.2%   90.4%   91.1%   92.3%   89.8%
                          
Multifamily Portfolio                         
Percent occupied   99.0%   98.5%   96.8%   97.9%   97.1%
Total number of units   732    732    732    727    727 

 

  Notes:
(1) Added in the quarter ended June 30, 2024, for all comparative periods we include "Early Renewals", defined as leases which were signed over two years prior to the lease expiration. Amounts listed as "Total Renewals" in prior periods have been renamed to "Current Renewals" above. Amounts for total leases executed, weighted average lease term, average free rent period, total square footage executed, average starting cash rent psf - leases executed, previously escalated cash rents psf, percentage of new cash rent over previously escalated rents, leasing commission costs per square foot, tenant improvement costs per square foot and total LC and TI per square foot for the quarter ended March 31, 2024 have been adjusted to include the impact of the early renewals.
   
(2) Presents all tenant improvement and leasing commission costs as if they were incurred in the period in which the lease was signed, which may be different than the period in which they are paid.
   
(3) Added in the quarter ended June 30, 2024, for all comparative periods and is calculated by dividing the total LC and TI per square foot by the weighted average lease term.
   
(4) All occupancy rates exclude broadcasting and storage space.

 

Page 12

 

  First Quarter 2025
Commercial Property Detail
(unaudited)

 

                      Annualized     
Property Name  Location or Sub-Market  Rentable
Square
Feet (1)
   Percent
Occupied (2),(3)
   Percent
Leased (3),(4)
   Annualized
Rent (5)
   Rent per
Occupied
Square Foot (6)
   Number of
Leases (7)
 
                            
Office - Manhattan                 
The Empire State Building  Penn Station -Times Sq. South   2,712,752    91.2%   94.8%  $166,001,082   $67.81    147 
One Grand Central Place  Grand Central   1,231,214    84.1%   94.2%   66,897,864    64.73    132 
1400 Broadway (8)  Penn Station -Times Sq. South   917,281    87.0%   94.5%   49,908,820    62.53    18 
111 West 33rd Street (9)   Penn Station -Times Sq. South   639,595    92.1%   92.1%   41,293,117    70.10    21 
250 West 57th Street  Columbus Circle - West Side   474,790    82.0%   83.2%   27,667,315    71.18    29 
1359 Broadway  Penn Station -Times Sq. South   456,634    84.9%   90.3%   23,183,846    59.85    28 
501 Seventh Avenue  Penn Station -Times Sq. South   455,432    90.5%   90.5%   22,811,112    55.37    18 
1350 Broadway (10)  Penn Station -Times Sq. South   384,225    87.8%   95.6%   21,390,430    63.61    48 
1333 Broadway  Penn Station -Times Sq. South   296,349    83.4%   90.0%   14,509,012    58.69    12 
Office - Manhattan   7,568,272    88.1%   93.0%   433,662,598    65.31    453 
                                  
Office - Greater New York Metropolitan Area                   
Metro Center  Stamford, CT   282,151    72.3%   74.1%   11,931,818    58.46    19 
Office - Greater New York Metropolitan Area   282,151    72.3%   74.1%   11,931,818    58.46    19 
                                  
Total/Weighted Average Office Properties   7,850,423    87.5%   92.3%   445,594,416    65.10    472 
                                  
Retail Properties                              
112 West 34th Street (9)  Penn Station -Times Sq. South   93,057    100.0%   100.0%   25,108,425    269.82    4 
The Empire State Building  Penn Station -Times Sq. South   88,445    78.7%   78.7%   7,900,149    113.44    12 
North Sixth Street Collection  Williamsburg - Brooklyn   87,355    78.0%   91.2%   9,219,458    135.35    15 
One Grand Central Place  Grand Central   70,810    100.0%   100.0%   7,855,943    110.94    12 
1333 Broadway  Penn Station -Times Sq. South   67,001    100.0%   100.0%   10,391,382    155.09    4 
250 West 57th Street  Columbus Circle - West Side   63,443    93.2%   93.2%   8,580,119    145.18    6 
10 Union Square  Union Square   58,049    90.2%   90.2%   8,277,886    158.01    9 
1542 Third Avenue  Upper East Side   56,211    95.0%   95.0%   2,517,661    47.16    3 
1010 Third Avenue  Upper East Side   38,235    100.0%   100.0%   3,421,053    89.47    2 
1359 Broadway  Penn Station -Times Sq. South   29,247    99.4%   99.4%   2,223,109    76.44    5 
501 Seventh Avenue  Penn Station -Times Sq. South   27,213    73.1%   89.4%   1,377,549    69.28    6 
77 West 55th Street  Midtown   25,388    100.0%   100.0%   2,093,509    82.46    3 
1350 Broadway (10)  Penn Station -Times Sq. South   19,511    69.1%   100.0%   3,216,482    238.70    5 
1400 Broadway (8)   Penn Station -Times Sq. South   17,017    82.2%   82.2%   1,751,083    125.26    6 
561 10th Avenue  Hudson Yards   11,822    100.0%   100.0%   1,618,381    136.90    2 
298 Mulberry Street  NoHo   10,365    100.0%   100.0%   1,981,662    191.19    1 
345 East 94th Street  Upper East Side   3,700    100.0%   100.0%   261,661    70.72    1 
Total/Weighted Average Retail Properties   766,869    91.2%   94.1%   97,795,512    139.82    96 
                               
Portfolio Total   8,617,292    87.9%   92.5%  $543,389,928   $72.03    568 

 

  Notes:
(1) Excludes (i) 195,200 square feet of space across the Company's portfolio attributable to building management use and tenant amenities, (ii) 85,334 square feet of space attributable to the Company's Observatory, and (iii) square footage related to the Company's residential units.
(2) Based on leases signed and commenced as of March 31, 2025.
(3) Percent occupied and percent leased exclude 109,938 rentable square feet of broadcasting and storage space.
(4) Includes occupied space plus leases signed but not commenced as of March 31, 2025.
(5) Represents annualized base rent and current reimbursement for operating expenses and real estate taxes.
(6) Represents annualized rent under leases commenced as of March 31, 2025 divided by occupied square feet.
(7) Represents the number of leases at each property or on a portfolio basis. If a tenant has more than one lease, whether or not at the same property, but with different expirations, the number of leases is calculated equal to the number of leases with different expirations.
(8) Denotes a ground leasehold interest in the property with a remaining term, including unilateral extension rights available to the Company, of approximately 39 years (expiring December 31, 2063).
(9) Denotes a ground leasehold interest in the property with a remaining term, including unilateral extension rights available to the Company, of approximately 52 years (expiring June 10, 2077).
(10) Denotes a ground leasehold interest in the property with a remaining term, including unilateral extension rights available to the Company, of approximately 25 years (expiring July 31, 2050).

 

Page 13

 

First Quarter 2025
Total Portfolio Expirations and Vacates Summary
(unaudited and in square feet)

 

   Actual   Forecast (1)   Forecast (1) 
   Three Months Ended         
   March 31, 2025   June 30, 2025   September 30, 2025   December 31,
2025
   Apr. to Dec.
2025
   Full Year
2026
 
Total Office and Retail Portfolio (2)                              
Total expirations   164,025    119,016    51,463    203,978    374,457    559,745 
Less: broadcasting   -    (906)   (511)   -    (1,417)   (4,902)
Office and retail expirations   164,025    118,110    50,952    203,978    373,040    554,843 
                               
Renewals & relocations (3)   31,205    32,894    3,557    16,975    53,426    128,606 
New leases (4)   50,486    10,583    -    126,391    136,974    11,370 
Vacates (5)   82,334    71,693    45,079    43,673    160,445    222,701 
Unknown (6)   -    2,940    2,316    16,939    22,195    192,166 
Total Office and Retail Portfolio expirations and vacates   164,025    118,110    50,952    203,978    373,040    554,843 
                               
Manhattan Office Portfolio                              
Total expirations   147,055    102,646    46,384    202,511    351,541    459,318 
Less: broadcasting   -    (906)   (511)   -    (1,417)   (4,902)
Office expirations   147,055    101,740    45,873    202,511    350,124    454,416 
                               
Renewals & relocations (3)   16,775    32,894    3,557    16,975    53,426    120,613 
New leases (4)   50,486    10,583    -    126,391    136,974    11,370 
Vacates (5)   79,794    55,323   40,000    42,559    137,882    206,103 
Unknown (6)   -    2,940    2,316    16,586    21,842    116,330 
Total expirations and vacates   147,055    101,740    45,873    202,511    350,124    454,416 
                               
Greater New York Metropolitan Area Office Portfolio                              
Office expirations   2,540    -    5,079    -    5,079    23,268 
                               
Renewals & relocations (3)   -    -    -    -    -    - 
New leases (4)   -    -    -    -    -    - 
Vacates (5)   2,540    -    5,079    -    5,079    - 
Unknown (6)   -    -    -    -    -    23,268 
Total expirations and vacates   2,540    -    5,079    -    5,079    23,268 
                               
Retail Portfolio                              
Retail expirations   14,430    16,370    -    1,467    17,837    77,159 
Renewals & relocations (3)   14,430    -    -    -    -    7,993 
New leases (4)   -    -    -    -    -    - 
Vacates (5)   -    16,370    -    1,114    17,484    16,598 
Unknown (6)   -    -    -    353    353    52,568 
Total expirations and vacates   14,430    16,370    -    1,467    17,837    77,159 

 

  Notes:
(1) These forecasts, which are subject to change, are based on management's current expectations, including, among other things, discussions with and other information provided by tenants as well as management's analyses of past historical trends.
   
(2) Any lease on month to month or short-term will re-appear in "Actual" in each period until tenant has vacated or renewed, and thus it wouldbe double counted if periods were cumulated. "Forecast" avoids double counting.
   
(3) For forecasted periods, “Renewals & relocations” includes the following: tenants renew their existing leases in all or a portion of their current spaces;tenants which signed renewal leases for a term of less than six months and reappear in forecast periods in 2025; and tenants who move within a building or within the Company's portfolio.
   
(4) For forecasted periods, “New Leases” represents leases that have been signed with a new tenant, a subtenant who signed a direct lease or a tenant who expanded. There may be downtime between the lease expiration and the new lease commencement.
   
(5) For forecasted periods, “Vacates” assumes a tenant elects not to renew at the end of their existing lease or exercises an early termination option;leases that the Company decides not to renew at the end of tenants' existing lease due to anticipated future redevelopment or for other reasons.This also may include early lease terminations.
 
(6) For forecasted periods, "Unknown" represents tenants whose intentions are unknown.

 

Page 14

 

First Quarter 2025
Tenant Lease Expirations
(unaudited)

 

Total Office and Retail Lease Expirations  Number of
Leases
Expiring(1)
   Rentable
Square Feet
Expiring (2)
   Percent of
Portfolio
Rentable
Square Feet
Expiring
   Annualized Rent (3)   Percent of
Annualized
Rent
   Annualized
Rent Per
Rentable
Square Foot
 
Available   -    679,390    7.9%  $-    0.0%  $- 
Signed leases not commenced   23    393,933    4.6%   -    0.0%   - 
1Q 2025(4)   6    74,238    0.9%   5,048,147    0.9%   68.00 
2Q 2025   11    79,269    0.9%   5,317,695    1.0%   67.08 
3Q 2025   12    51,463    0.6%   3,209,761    0.6%   62.37 
4Q 2025   23    203,978    2.3%   13,410,157    2.5%   65.74 
Total 2025   52    408,948    4.7%   26,985,760    5.0%   65.99 
1Q 2026   19    173,586    2.0%   10,546,867    1.9%   60.76 
2Q 2026   9    29,409    0.3%   2,431,508    0.4%   82.68 
3Q 2026   21    125,181    1.5%   8,253,878    1.5%   65.94 
4Q 2026   23    231,569    2.7%   13,758,061    2.6%   59.41 
Total 2026   72    559,745    6.5%   34,990,314    6.4%   62.51 
2027   89    716,814    8.3%   48,499,288    8.9%   67.66 
2028   64    869,591    10.1%   52,865,156    9.7%   60.79 
2029   64    792,652    9.2%   67,857,449    12.5%   85.61 
2030   56    748,468    8.7%   56,187,186    10.3%   75.07 
2031   30    228,906    2.7%   24,127,507    4.4%   105.40 
2032   29    370,957    4.3%   27,266,682    5.1%   73.50 
2033   34    306,026    3.6%   23,257,226    4.3%   76.00 
2034   23    366,684    4.3%   27,284,064    5.0%   74.41 
2035   20    431,502    5.0%   29,924,986    5.5%   69.35 
Thereafter   35    1,743,676    20.1%   124,144,310    22.9%   71.20 
Total   591    8,617,292    100.0%  $543,389,928    100.0%  $72.03 

 

Manhattan Office Properties (5)  

Available   -    560,849    7.4%  $-    0.0%  $- 
Signed leases not commenced   18    366,979    4.8%   -    0.0%     
1Q 2025(4)   6    59,808    0.8%   4,153,487    1.0%   69.45 
2Q 2025   10    77,329    1.0%   5,069,999    1.2%   65.56 
3Q 2025   11    46,384    0.6%   2,917,863    0.7%   62.91 
4Q 2025   20    202,511    2.7%   13,307,130    3.0%   65.71 
Total 2025   47    386,032    5.1%   25,448,479    5.9%   65.92 
1Q 2026   17    164,448    2.2%   9,885,206    2.3%   60.11 
2Q 2026   8    27,519    0.4%   1,821,130    0.4%   66.18 
3Q 2026   17    90,262    1.2%   6,030,534    1.4%   66.81 
4Q 2026   20    177,089    2.3%   10,948,466    2.5%   61.82 
Total 2026   62    459,318    6.1%   28,685,336    6.6%   62.45 
2027   79    635,263    8.4%   39,040,119    9.0%   61.46 
2028   58    849,219    11.2%   50,302,505    11.6%   59.23 
2029   50    645,626    8.5%   42,180,397    9.7%   65.33 
2030   40    633,409    8.4%   42,056,800    9.7%   66.40 
2031   20    145,484    1.9%   10,440,965    2.4%   71.77 
2032   22    332,389    4.4%   24,055,474    5.5%   72.37 
2033   19    198,333    2.6%   12,878,630    3.0%   64.93 
2034   17    342,476    4.5%   23,855,572    5.5%   69.66 
2035   16    418,059    5.5%   28,479,966    6.6%   68.12 
Thereafter   23    1,594,836    21.2%   106,238,355    24.5%   66.61 
Total Manhattan office properties   471    7,568,272    100.0%  $433,662,598    100.0%  $65.31 

 

(Table continued on next page)

 

Page 15

 

First Quarter 2025
Tenant Lease Expirations
(unaudited)

 

Greater New York Metropolitan
Area Office Portfolio
  Number of
Leases
Expiring(1)
   Rentable
Square Feet
Expiring (2)
   Percent of
Portfolio
Rentable
Square Feet
Expiring
   Annualized Rent (3)   Percent of
Annualized
Rent
   Annualized
Rent Per
Rentable
Square Foot
 
Available   -    73,147    25.9%  $-    0.0%  $- 
Signed leases not commenced   1    4,910    1.6%   -    0.0%   - 
1Q 2025(4)   -    -    0.0%   -    0.0%   - 
2Q 2025   -    -    0.0%   -    0.0%   - 
3Q 2025   1    5,079    1.8%   291,898    2.4%   57.47 
4Q 2025   -    -    0.0%   -    0.0%   - 
Total 2025   1    5,079    1.8%   291,898    2.4%   57.47 
1Q 2026   -    -    0.0%   -    0.0%   - 
2Q 2026   -    -    0.0%   -    0.0%   - 
3Q 2026   1    23,268    8.2%   1,448,235    12.1%   62.24 
4Q 2026   -    -    0.0%   -    0.0%   - 
Total 2026   1    23,268    8.2%   1,448,235    12.1%   62.24 
2027   4    21,546    7.6%   1,264,659    10.6%   58.70 
2028   2    11,480    4.1%   658,539    5.5%   57.36 
2029   2    12,183    4.3%   719,609    6.1%   59.07 
2030   4    37,917    13.4%   2,353,138    19.7%   62.06 
2031   1    15,030    5.4%   879,672    7.4%   58.53 
2032(6)   2    7,281    2.6%   381,961    3.2%   52.46 
2033   1    63,173    22.5%   3,566,551    29.9%   56.46 
2034   -    -    0.0%   -    0.0%   - 
2035   1    7,137    2.6%   367,556    3.1%   51.50 
Thereafter   -    -    0.0%   -    0.0%   - 
Total greater New York metropolitan area office portfolio   20    282,151    100.0%  $11,931,818    100.0%  $58.46 

 

Retail Properties                        
Available   -    45,394    5.9%  $-    0.0%  $- 
Signed leases not commenced   4    22,044    2.9%   -    0.0%   - 
1Q 2025(4)   -    14,430    1.9%   894,660    0.9%   62.00 
2Q 2025   1    1,940    0.3%   247,696    0.3%   127.68 
3Q 2025   -    -    0.0%   -    0.0%   - 
4Q 2025   3    1,467    0.2%   103,027    0.1%   70.23 
Total 2025   4    17,837    2.4%   1,245,383    1.3%   69.82 
1Q 2026   2    9,138    1.2%   661,661    0.7%   72.41 
2Q 2026   1    1,890    0.2%   610,378    0.6%   322.95 
3Q 2026   3    11,651    1.5%   775,109    0.8%   66.53 
4Q 2026   3    54,480    7.1%   2,809,595    2.9%   51.57 
Total 2026   9    77,159    10.0%   4,856,743    5.0%   62.94 
2027   6    60,005    7.8%   8,194,510    8.4%   136.56 
2028   4    8,892    1.2%   1,904,112    1.9%   214.14 
2029   12    134,843    17.6%   24,957,443    25.5%   185.09 
2030   12    77,142    10.1%   11,777,248    12.0%   152.67 
2031   9    68,392    8.9%   12,806,870    13.1%   187.26 
2032   5    31,287    4.1%   2,829,247    2.9%   90.43 
2033   14    44,520    5.8%   6,812,045    7.0%   153.01 
2034   6    24,208    3.2%   3,428,492    3.5%   141.63 
2035   3    6,306    0.8%   1,077,464    1.1%   170.86 
Thereafter   12    148,840    19.3%   17,905,955    18.3%   120.30 
Total retail properties   100    766,869    100.0%  $97,795,512    100.0%  $139.82 

 

  Notes:
(1) If a tenant has more than one lease, whether or not at the same property, but with different expirations, the number of leases is calculated equal to the number of leases with different expirations.
(2) Excludes (i) 195,200 square feet of space across the Company's portfolio attributable to building management use and tenant amenities, (ii) 85,334 square feet of space attributable to the Company's Observatory, and (iii) square footage related to the Company's residential units.
(3) Represents annualized base rent and current reimbursement for operating expenses and real estate taxes.
(4) Represents leases that are included in occupancy as of March 31, 2025 and expire on March 31, 2025.
(5) Excludes (i) retail space in the Manhattan office and (ii) the Empire State Building broadcasting licenses and Observatory operations.
(6) Includes a telecom lease with no square footage.

 

Page 16

 

  First Quarter 2025
20 Largest Tenants and Portfolio Tenant Diversification by Industry
(unaudited)

 

            Weighted     Percent of        
            Average  Total  Portfolio      Percent of 
            Remaining  Occupied  Rentable      Portfolio 
         Lease  Lease  Square  Square   Annualized  Annualized 
20 Largest Tenants  Property  Expiration (1)  Term(2)  Feet (3)  Feet (4)   Rent (5)  Rent (6) 
1.  LinkedIn  Empire State Building  Feb. 2026 - Aug. 2036  10.6 years  423,544  4.98%  $30,281,325  5.57%
2.  Flagstar Bank  1400 Broadway  Aug. 2039  14.4 years  313,109  3.68%   19,397,992  3.57%
3.  Centric Brands Inc.  Empire State Building  Oct. 2028  3.6 years  252,929  2.97%   14,006,589  2.58%
4.  PVH Corp.  501 Seventh Avenue  Jan. 2026 - Oct. 2028  3.0 years  237,281  2.79%   13,507,462  2.49%
5.  Institutional Capital Network, Inc.  One Grand Central Place  Nov. 2027 - Dec. 2041  15.8 years  154,050  1.81%   10,830,007  1.99%
6.  Sephora USA, Inc.  112 West 34th Street  Jan. 2029  3.8 years  11,334  0.13%   10,563,141  1.94%
7.  Target Corporation  112 West 34th St., 10 Union Sq.  Jan. 2038  12.8 years  81,340  0.96%   9,473,657  1.74%
8.  Macy's  111 West 33rd Street  May 2030  5.2 years  131,117  1.54%   9,343,351  1.72%
9.  Coty Inc.  Empire State Building  Jan. 2030  4.8 years  157,892  1.86%   9,174,254  1.69%
10.  URBAN OUTFITTERS  1333 Broadway  Sep. 2029  4.5 years  56,730  0.67%   8,381,490  1.54%
11.  Li & Fung  1359 Broadway, ESB  Oct. 2027 - Oct. 2028  3.3 years  149,061  1.75%   8,098,825  1.49%
12.  Foot Locker, Inc.  112 West 34th Street  Sep. 2031  6.5 years  34,192  0.40%   7,834,994  1.44%
13.  FDIC  Empire State Building  Dec. 2025  0.8 years  119,226  1.40%   7,751,788  1.43%
14.  Shutterstock, Inc.  Empire State Building  Apr. 2029  4.1 years  108,937  1.28%   7,464,741  1.37%
15.  Fragomen  1400 Broadway  Feb. 2035  9.9 years  107,680  1.27%   7,009,247  1.29%
16.  ASCAP  250 West 57th Street  Aug. 2034  9.4 years  87,943  1.03%   6,466,473  1.19%
17.  The Michael J. Fox Foundation  111 West 33rd Street  Nov. 2029  4.7 years  86,492  1.02%   6,425,604  1.18%
18.  Burlington Merchandising Corporation  1400 Broadway  Jan. 2038  12.8 years  102,898  1.21%   6,382,930  1.17%
19.  HNTB Corporation  Empire State Building  Sep. 2034  9.5 years  78,361  0.92%   5,465,199  1.01%
20.  Kohl's Department Stores, Inc.  1400 Broadway  May 2029  4.2 years  91,775  1.08%   5,070,612  0.93%
   Total           2,785,891  32.75%  $202,929,681  37.33%

 

Notes:

(1)Expiration dates are per lease and do not assume exercise of renewal or extension options. For tenants with more than two leases, the lease expiration is shown as a range.
(2)Represents the weighted average lease term based on annualized rent.
(3)Based on leases signed and commenced as of March 31, 2025.
(4)Represents the percentage of rentable square feet of the Company's office and retail portfolios in the aggregate.
(5)Represents annualized base rent and current reimbursement for operating expenses and real estate taxes.
(6)Represents the percentage of annualized rent of the Company's office and retail portfolios in the aggregate.

 

Portfolio Tenant Diversification by Industry (based on annualized rent)  

 

 

Page 17

 

  First Quarter 2025
Capital Expenditures and Redevelopment Program and Leasing Opportunity
(unaudited and dollars in thousands)

 

   Three Months Ended 
Capital expenditures  March 31,
2025
   December 31,
2024
   September 30,
2024
   June 30,
2024
   March 31,
2024
 
Tenant improvements - first generation  $174   $2,744   $-   $-   $- 
Tenant improvements - second generation (1)   39,304    45,969    17,149    25,087    27,404 
Leasing commissions - first generation   -    98    138    129    35 
Leasing commissions - second generation   7,629    10,769    3,753    3,807    9,730 
Building improvements - first generation   -    180    128    -    - 
Building improvements - second generation   5,770    9,377    7,838    11,362    13,509 
Non-recurring capital improvements   2,910    14,420    2,825    5,979    6,464 
Total  $55,787   $83,557   $31,831   $46,364   $57,142 
                          
Leasing Opportunity - Inventory of Current Vacant Space as of March 31, 2025 (in square feet) (2) 
                          
Total Portfolio vacant space                       1,073,000 
                          
Signed leases not commenced ("SLNC"):                         
Manhattan Office Properties SLNC                       367,000 
Greater New York Office Property SLNC                       5,000 
Retail Properties SLNC                       22,000 
Greater New York Office Property                       73,000 
Retail Properties                       45,000 
Manhattan Office Properties                       470,000 
Manhattan Office Properties off market                       52,000 
Manhattan Office Properties broadcasting and storage                       39,000 
Total                       1,073,000 

 

Notes:

 (1)The period ended December 31, 2024 includes a tenant improvement allowance of approximately $23.5 million related to certain leases signed in 2018 and 2021.
(2)These estimates are based on the Company's current budgets and are subject to change.

 

Page 18

 

  First Quarter 2025
Observatory Summary
(unaudited and dollars in thousands)

 

       Three Months Ended 
Observatory NOI 

Twelve
Months to

Date

   March 31,
2025
   December 31,
2024
   September 30,
2024
   June 30,
2024
   March 31,
2024
 
Observatory revenue (1)  $134,942    23,161   $38,275   $39,382   $34,124   $24,596 
Observatory expenses   36,521    8,118    9,730    9,715    8,958    8,431 
NOI   98,421    15,043    28,545    29,667    25,166    16,165 
Intercompany rent expense (2)   82,570    15,160    22,969    23,461    20,980    16,067 
NOI after intercompany rent  $15,851   $(117)  $5,576   $6,206   $4,186   $98 
                               
Observatory Metrics                              
Number of visitors (3)        428,000    718,000    727,000    648,000    485,000 
Change in visitors year over year        (11.8)%   1.0%   (2.2)%   (2.7)%   9.5%
Number of bad weather days ("BWD") (4)        13    8    8    8    17 

 

Notes:

(1)Observatory revenues include the fixed license fee received from WDFG North America, the Observatory gift shop operator. For the three months ended March 31, 2025, December 31, 2024, September 30, 2024, June 30, 2024, and March 31, 2024, the fixed license fee was $1,904, $1,855, $1,855, $1,855 and $1,855, respectively.
(2)The Observatory pays a market-based rent payment comprised of fixed and percentage rent to the Empire State Building. Intercompany rent is eliminated upon consolidation.
(3)Reflects the number of visitors who pass through the turnstile, excluding visitors who make a second visit on the same ticket at no additional charge.
(4)The Company defines a bad weather day as one in which the top of the Empire State Building is obscured from view for more than 50% of the day.

 

Annual Observatory NOI 2018 to 2024

 

 

Notes:

(1)The 102nd floor Observatory was closed for approximately nine months in 2019 for renovations.
(2)Due to the COVID-19 pandemic, the Observatory was closed on March 16, 2020. The 86th floor Observatory reopened on July 20, 2020 and the 102nd floor Observatory reopened on August 24, 2020.

 

Page 19

 

  First Quarter 2025
Funds from Operations ("FFO"), Modified Funds From Operations ("Modified FFO"), Core Funds
from Operations ("Core FFO"), Core Funds Available for Distribution ("Core FAD") and EBITDA
(unaudited and in thousands, except per share amounts)

 

   Three Months Ended 
Reconciliation of Net Income to FFO, Modified FFO and Core FFO  March 31,
2025
   December 31,
2024
   September 30,
2024
   June 30,
2024
   March 31,
2024
 
Net Income  $15,778   $18,793   $22,796   $28,555   $10,215 
Non-controlling interests in other partnerships   -    -    -    -    (4)
Preferred unit distributions   (1,050)   (1,050)   (1,050)   (1,051)   (1,050)
Real estate depreciation and amortization   47,871    44,386    44,871    46,398    44,857 
Gain on dispostion of property   (13,170)   (1,237)   (1,262)   (10,803)   - 
FFO attributable to common stockholders and the Operating Partnership   49,429    60,892    65,355    63,099    54,018 
Amortization of below-market ground lease   1,958    1,958    1,958    1,958    1,958 
Modified FFO attributable to common stockholders and the Operating Partnership   51,387    62,850    67,313    65,057    55,976 
Interest expense associated with property in receivership   647    1,921    1,922    628    - 
Loss on early extinguishment of debt   -    -    -    -    553 
Core FFO attributable to common stockholders and the Operating Partnership  $52,034   $64,771   $69,235   $65,685   $56,529 
                          
Total weighted average shares and Operating Partnership units                         
Basic   267,073    264,798    264,787    264,676    264,562 
Diluted   269,529    270,251    269,613    268,716    267,494 
                          
FFO attributable to common stockholders and the Operating Partnership per share and unit                         
Basic  $0.19   $0.23   $0.25   $0.24   $0.20 
Diluted  $0.18   $0.23   $0.24   $0.23   $0.20 
                          
Modified FFO attributable to common stockholders and the Operating Partnership per share and unit                         
Basic  $0.19   $0.24   $0.25   $0.25   $0.21 
Diluted  $0.19   $0.23   $0.25   $0.24   $0.21 
                          
Core FFO attributable to common stockholders and the Operating Partnership per share and unit                         
Basic  $0.19   $0.24   $0.26   $0.25   $0.21 
Diluted  $0.19   $0.24   $0.26   $0.24   $0.21 
                          
Reconciliation of Core FFO to Core FAD                  
Core FFO  $52,034   $64,771   $69,235   $65,685   $56,529 
Add:                         
Amortization of deferred financing costs   1,094    1,099    1,110    1,050    1,019 
Non-real estate depreciation and amortization   908    979    1,029    1,074    1,107 
Amortization of non-cash compensation expense   4,980    6,107    5,752    6,388    3,449 
Amortization of loss on interest rate derivative   1,386    1,386    1,386    1,480    1,527 
Deduct:                         
Straight-line rental revenues, above/below market rent, and other non-cash adjustments   (6,407)   (5,044)   (3,082)   (2,744)   (3,904)
Corporate capital expenditures   (83)   (226)   (121)   (157)   (238)
Tenant improvements - second generation   (39,304)   (45,969)   (17,149)   (25,087)   (27,404)
Building improvements - second generation   (5,770)   (9,377)   (7,838)   (11,362)   (13,509)
Leasing commissions - second generation   (7,629)   (10,769)   (3,753)   (3,807)   (9,730)
Core FAD  $1,209   $2,957   $46,569   $32,521   $8,846 
                          
Reconciliation of Net Income to EBITDA and Adjusted EBITDA             
Net income  $15,778   $18,793   $22,796   $28,555   $10,215 
Interest expense   26,938    27,380    27,408    25,323    25,128 
Interest expense associated with property in receivership   647    1,921    1,922    628    - 
Income tax expense (benefit)   (619)   1,151    1,442    750    (655)
Depreciation and amortization   48,779    45,365    45,899    47,473    46,081 
EBITDA   91,523    94,610    99,467    102,729    80,769 
Gain on disposition of property   (13,170)   (1,237)   (1,262)   (10,803)   - 
Adjusted EBITDA  $78,353   $93,373   $98,205   $91,926   $80,769 

 

Page 20

 

  First Quarter 2025
Debt Summary
(unaudited and dollars in thousands)

 

   March 31, 2025   December 31, 2024 
       Weighted Average       Weighted Average 
       Interest   Maturity       Interest   Maturity 
Debt Summary  Balance   Rate (1)   (Years)   Balance   Rate (1)   (Years) 
Mortgage debt  $703,384    3.64%   6.0   $704,274    3.64%   6.1 
Senior unsecured notes   1,100,000    4.76%   5.4    1,200,000    4.69%   5.3 
Unsecured term loan facilities (2)   270,000    4.19%   2.5    270,000    4.19%   2.8 
Unsecured revolving credit facility (3)   -    -    -    120,000    4.04%   4.2 
Total fixed rate debt   2,073,384    4.30%   5.3    2,294,274    4.27%   5.2 
                               
Unsecured term loan facilities (4)   -    -    -    -    -    - 
Unsecured revolving credit facility (4)   -    -    -    -    -    4.2 
Total variable rate debt   -    -    -    -    -    4.2 
                               
Total debt   2,073,384    4.30%   5.3    2,294,274    4.27%   5.2 
Deferred financing costs, net   (9,561)             (10,123)          
Debt discount   (5,988)             (6,183)          
Total  $2,057,835             $2,277,968           

 

       Outstanding at         
       March 31,   Letters   Available 
Available Capacity  Facility   2025   of Credit   Capacity 
Unsecured revolving credit facility (5)  $620,000   $-   $-   $620,000 
                     
              Current    In 
Covenant Summary    Required    Quarter    Compliance 
Maximum Total Leverage(6)        <60%   32.4%   Yes 
Maximum Secured Leverage (7)        <40%   12.1%   Yes 
Minimum Fixed Charge Coverage        >1.50x   2.9x   Yes 
Minimum Unencumbered Interest Coverage        >1.75x   4.4x   Yes 
Maximum Unsecured Leverage (8)        <60%   24.2%   Yes  

 

Notes:

(1)These reflect the weighted average interest rates comprised of either the fixed coupon of the debt or the rate which are fixed under variable to fixed interest rate swap agreements.
(2)SOFR is fixed at 2.56% for $175 million through maturity and 3.31% for $95 million through maturity.
(3)SOFR was fixed at 2.63% for $120 million through maturity. Unsecured revolving credit facility was paid down in March 2025.
(4)As of March 31, 2025, each of our unsecured term loan facilities are fixed under variable to fixed interest rate swap agreements.
(5)This unsecured revolving credit facility matures in March 2029, inclusive of two additional six-month extension options.
(6)Represents the ratio of total indebtedness to total asset value as determined in accordance with the credit facility agreement.
(7)Represents the ratio of secured indebtedness to total asset value as determined in accordance with the credit facility agreement.
(8)Represents the ratio of unsecured indebtedness to unencumbered asset value as determined in accordance with the credit facility agreement.

 

Page 21

 

  First Quarter 2025
Debt Detail
(unaudited and dollars in thousands)

 

 

   Stated           
   Interest   Principal   Maturity   
   Rate (%)   Balance   Date  Amortization
10 Union Square   3.70%  $50,000   4/1/2026  Interest only
1542 Third Avenue   4.29%   30,000   5/1/2027  Interest only
1010 Third Avenue & 77 West 55th St.   4.01%   33,815   1/5/2028  30 years
Metro Center   3.59%   71,600   11/5/2029  Interest only
250 West 57th Street   2.83%   180,000   12/1/2030  Interest only
1333 Broadway   4.21%   160,000   2/5/2033  Interest only
345 East 94th Street - Series A   70% of SOFR plus 0.95%   43,600   11/1/2030  Interest only
345 East 94th Street - Series B   SOFR plus 2.24%   6,300   11/1/2030  30 years
561 10th Avenue - Series A   70% of SOFR plus 1.07%   114,500   11/1/2033  Interest only
561 10th Avenue - Series B   SOFR plus 2.45%   13,569   11/1/2033  30 years
Total fixed rate mortgage debt        703,384       
                 
Unsecured term loan facility   SOFR plus 1.50%   175,000   12/31/2026  Interest only
Unsecured term loan facility   SOFR plus 1.50%   95,000   3/8/2029  Interest only
Unsecured revolving credit facility   SOFR plus 1.30%   -   3/8/2029  Interest only
Senior unsecured notes:                
Series B   4.09%   125,000   3/27/2027  Interest only
Series C   4.18%   125,000   3/27/2030  Interest only
Series D   4.08%   115,000   1/22/2028  Interest only
Series E   4.26%   160,000   3/22/2030  Interest only
Series F   4.44%   175,000   3/22/2033  Interest only
Series G   3.61%   100,000   3/17/2032  Interest only
Series H   3.73%   75,000   3/17/2035  Interest only
Series I   7.20%   155,000   6/17/2029  Interest only
Series J   7.32%   45,000   6/17/2031  Interest only
Series K   7.41%   25,000   6/17/2034  Interest only
Total / weighted average debt   4.30%   2,073,384       
Deferred financing costs, net        (9,561)      
Debt discount        (5,988)      
Total       $2,057,835       

 

Page 22

 

First Quarter 2025
Debt Maturities and Ground Lease Commitments
(unaudited and dollars in thousands)

 

 

                    Weighted 
                    Average 
                    Interest 
                Percentage of    Rate of 
Year   Maturities (1)   Amortization   Total   Total Debt   Maturing Debt 
2025   $-   $2,774   $2,774    0.1%   N/A 
2026    225,000    3,957    228,957    11.1%   4.06%
2027    155,000    4,276    159,276    7.7%   4.13%
2028    146,091    3,555    149,646    7.2%   4.06%
2029    321,600    3,890    325,490    15.7%   5.52%
2030    508,600    4,511    513,111    24.8%   3.67%
2031    45,000    3,283    48,283    2.3%   7.32%
2032    100,000    3,591    103,591    5.0%   3.61%
2033    439,007    3,249    442,256    21.3%   4.20%
2034    25,000    -    25,000    1.2%   7.41%
2035    75,000    -    75,000    3.6%   3.73%
Total debt   $2,040,298   $33,086    2,073,384    100.0%   4.30%
Deferred financing costs, net              (9,561)          
Debt discount              (5,988)          
Total              $2,057,835           

 

Debt Maturity Profile

 

 

Ground Lease Commitments (2)

 

Year  1350
Broadway (3)
   1400
Broadway (4)
   111 West
33rd Street (5)
   Total 
2025  $81   $506   $551   $1,138 
2026   93    675    735    1,503 
2027   72    675    735    1,482 
2028   72    675    735    1,482 
2029   72    675    735    1,482 
Thereafter   1,482    22,950    34,851    59,283 
   $1,872   $26,156   $38,342   $66,370 

 

Notes:

(1)Assumes extension options are exercised for the 2029 maturities of the term loan, revolving credit facility and Metro Center mortgage.
(2)There are no fair value market resets, no step-ups, and no escalations in the three ground lease commitments.
(3)Expires July 31, 2050 with a remaining term, including unilateral extension rights available to the Company, of approximately 25 years.
(4)Expires December 31, 2063 with a remaining term, including unilateral extension rights available to the Company, of approximately 39 years.
(5)Expires June 10, 2077 with a remaining term, including unilateral extension rights available to the Company, of approximately 52 years.

 

Page 23