Empire State Realty Trust Inc
NYSE:ESRT
Income Statement
Earnings Waterfall
Empire State Realty Trust Inc
Revenue
|
739.6m
USD
|
Cost of Revenue
|
-329.7m
USD
|
Gross Profit
|
409.9m
USD
|
Operating Expenses
|
-263.2m
USD
|
Operating Income
|
146.7m
USD
|
Other Expenses
|
-97.7m
USD
|
Net Income
|
49m
USD
|
Income Statement
Empire State Realty Trust Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
334
N/A
|
412
+23%
|
507
+23%
|
614
+21%
|
635
+3%
|
647
+2%
|
657
+1%
|
663
+1%
|
658
-1%
|
663
+1%
|
664
+0%
|
664
N/A
|
677
+2%
|
685
+1%
|
695
+1%
|
706
+2%
|
710
+1%
|
712
+0%
|
715
+0%
|
715
0%
|
732
+2%
|
732
N/A
|
729
0%
|
736
+1%
|
731
-1%
|
734
+0%
|
699
-5%
|
653
-7%
|
609
-7%
|
584
-4%
|
597
+2%
|
615
+3%
|
624
+1%
|
643
+3%
|
687
+7%
|
706
+3%
|
727
+3%
|
728
+0%
|
720
-1%
|
728
+1%
|
740
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(148)
|
(196)
|
(243)
|
(288)
|
(301)
|
(301)
|
(296)
|
(295)
|
(287)
|
(282)
|
(282)
|
(279)
|
(280)
|
(283)
|
(286)
|
(292)
|
(296)
|
(301)
|
(304)
|
(307)
|
(310)
|
(311)
|
(314)
|
(320)
|
(325)
|
(325)
|
(311)
|
(296)
|
(282)
|
(269)
|
(271)
|
(270)
|
(270)
|
(279)
|
(288)
|
(302)
|
(312)
|
(319)
|
(324)
|
(325)
|
(330)
|
|
Gross Profit |
186
N/A
|
216
+16%
|
265
+23%
|
327
+23%
|
335
+2%
|
346
+4%
|
361
+4%
|
368
+2%
|
370
+1%
|
381
+3%
|
382
+0%
|
385
+1%
|
398
+3%
|
402
+1%
|
409
+2%
|
414
+1%
|
413
0%
|
411
0%
|
411
0%
|
407
-1%
|
421
+3%
|
421
0%
|
416
-1%
|
415
0%
|
407
-2%
|
410
+1%
|
388
-5%
|
357
-8%
|
327
-8%
|
315
-4%
|
325
+3%
|
346
+6%
|
354
+2%
|
364
+3%
|
399
+10%
|
404
+1%
|
415
+3%
|
409
-1%
|
397
-3%
|
403
+2%
|
410
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(110)
|
(185)
|
(148)
|
(174)
|
(190)
|
(205)
|
(214)
|
(222)
|
(219)
|
(218)
|
(221)
|
(215)
|
(214)
|
(216)
|
(217)
|
(219)
|
(220)
|
(223)
|
(223)
|
(225)
|
(231)
|
(238)
|
(246)
|
(249)
|
(252)
|
(254)
|
(264)
|
(264)
|
(263)
|
(259)
|
(247)
|
(268)
|
(267)
|
(290)
|
(305)
|
(287)
|
(288)
|
(270)
|
(259)
|
(258)
|
(263)
|
|
Selling, General & Administrative |
(43)
|
(46)
|
(48)
|
(49)
|
(44)
|
(45)
|
(47)
|
(47)
|
(47)
|
(49)
|
(53)
|
(55)
|
(58)
|
(59)
|
(58)
|
(59)
|
(60)
|
(61)
|
(62)
|
(62)
|
(62)
|
(64)
|
(66)
|
(68)
|
(70)
|
(72)
|
(75)
|
(75)
|
(72)
|
(70)
|
(65)
|
(65)
|
(65)
|
(65)
|
(67)
|
(68)
|
(71)
|
(73)
|
(73)
|
(74)
|
(73)
|
|
Depreciation & Amortization |
(66)
|
(84)
|
(100)
|
(125)
|
(145)
|
(157)
|
(168)
|
(175)
|
(172)
|
(169)
|
(168)
|
(161)
|
(155)
|
(157)
|
(159)
|
(160)
|
(161)
|
(160)
|
(159)
|
(163)
|
(169)
|
(175)
|
(180)
|
(182)
|
(182)
|
(182)
|
(190)
|
(190)
|
(191)
|
(189)
|
(182)
|
(203)
|
(202)
|
(225)
|
(238)
|
(219)
|
(217)
|
(197)
|
(185)
|
(185)
|
(190)
|
|
Other Operating Expenses |
0
|
(55)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
76
N/A
|
31
-60%
|
117
+284%
|
153
+31%
|
145
-5%
|
141
-3%
|
146
+4%
|
146
0%
|
152
+4%
|
162
+7%
|
161
0%
|
169
+5%
|
184
+9%
|
187
+1%
|
192
+3%
|
195
+1%
|
193
-1%
|
188
-2%
|
188
0%
|
183
-3%
|
191
+5%
|
183
-4%
|
169
-7%
|
166
-2%
|
155
-7%
|
156
+1%
|
124
-20%
|
93
-25%
|
65
-30%
|
56
-13%
|
78
+39%
|
77
-1%
|
87
+12%
|
75
-14%
|
95
+27%
|
117
+24%
|
127
+9%
|
139
+9%
|
138
0%
|
145
+5%
|
147
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(34)
|
(34)
|
(42)
|
(52)
|
(67)
|
(68)
|
(71)
|
(70)
|
(68)
|
(70)
|
(69)
|
(71)
|
(70)
|
(70)
|
(69)
|
(67)
|
(66)
|
(64)
|
(66)
|
(67)
|
(69)
|
(70)
|
(68)
|
(68)
|
(68)
|
(70)
|
(76)
|
(82)
|
(87)
|
(92)
|
(93)
|
(93)
|
(94)
|
(95)
|
(97)
|
(97)
|
(96)
|
(94)
|
(92)
|
(89)
|
(86)
|
|
Non-Reccuring Items |
(55)
|
0
|
(56)
|
(58)
|
(3)
|
0
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(4)
|
(8)
|
(8)
|
(8)
|
(4)
|
(0)
|
(8)
|
(8)
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
184
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
34
|
23
|
36
|
36
|
27
|
|
Total Other Income |
0
|
184
|
184
|
184
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
27
|
0
|
27
|
0
|
0
|
0
|
|
Pre-Tax Income |
171
N/A
|
181
+6%
|
204
+13%
|
227
+11%
|
75
-67%
|
73
-3%
|
72
-1%
|
75
+4%
|
84
+11%
|
92
+10%
|
92
-1%
|
99
+8%
|
113
+15%
|
116
+2%
|
123
+6%
|
125
+2%
|
125
0%
|
124
-1%
|
122
-2%
|
115
-5%
|
122
+6%
|
113
-7%
|
101
-11%
|
98
-3%
|
87
-11%
|
85
-1%
|
44
-49%
|
4
-92%
|
(30)
N/A
|
(43)
-44%
|
(18)
+59%
|
(16)
+11%
|
(15)
+6%
|
(28)
-91%
|
18
N/A
|
39
+124%
|
65
+64%
|
94
+45%
|
83
-12%
|
92
+12%
|
87
-6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
2
|
(1)
|
(4)
|
(5)
|
(6)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
0
|
2
|
7
|
9
|
8
|
8
|
2
|
1
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
|
Income from Continuing Operations |
171
|
182
|
203
|
223
|
70
|
67
|
68
|
72
|
80
|
89
|
87
|
94
|
107
|
110
|
116
|
119
|
119
|
118
|
117
|
110
|
117
|
109
|
98
|
95
|
84
|
83
|
44
|
5
|
(23)
|
(34)
|
(10)
|
(8)
|
(13)
|
(27)
|
17
|
38
|
63
|
92
|
80
|
90
|
84
|
|
Income to Minority Interest |
(103)
|
(112)
|
(120)
|
(132)
|
(43)
|
(41)
|
(41)
|
(41)
|
(45)
|
(50)
|
(48)
|
(50)
|
(55)
|
(55)
|
(56)
|
(56)
|
(55)
|
(54)
|
(53)
|
(49)
|
(51)
|
(47)
|
(41)
|
(39)
|
(33)
|
(32)
|
(16)
|
(1)
|
10
|
15
|
6
|
5
|
7
|
12
|
(5)
|
(13)
|
(23)
|
(34)
|
(30)
|
(34)
|
(31)
|
|
Net Income (Common) |
68
N/A
|
71
+4%
|
82
+17%
|
91
+10%
|
27
-71%
|
25
-5%
|
27
+5%
|
30
+11%
|
34
+14%
|
38
+12%
|
38
N/A
|
43
+13%
|
51
+20%
|
54
+5%
|
60
+10%
|
62
+5%
|
63
+0%
|
63
0%
|
63
N/A
|
60
-4%
|
66
+9%
|
61
-6%
|
56
-9%
|
56
-1%
|
49
-11%
|
48
-2%
|
24
-49%
|
0
-99%
|
(17)
N/A
|
(24)
-42%
|
(9)
+63%
|
(8)
+13%
|
(11)
-39%
|
(19)
-81%
|
8
N/A
|
21
+156%
|
36
+76%
|
54
+49%
|
47
-14%
|
53
+13%
|
49
-7%
|
|
EPS (Diluted) |
0.62
N/A
|
0.28
-55%
|
0.33
+18%
|
0.34
+3%
|
0.27
-21%
|
0.09
-67%
|
0.1
+11%
|
0.11
+10%
|
0.12
+9%
|
0.14
+17%
|
0.14
N/A
|
0.15
+7%
|
0.18
+20%
|
0.18
N/A
|
0.19
+6%
|
0.2
+5%
|
0.21
+5%
|
0.21
N/A
|
0.21
N/A
|
0.2
-5%
|
0.22
+10%
|
0.2
-9%
|
0.18
-10%
|
0.18
N/A
|
0.28
+56%
|
0.26
-7%
|
0.13
-50%
|
-0.01
N/A
|
-0.1
-900%
|
-0.14
-40%
|
-0.06
+57%
|
-0.05
+17%
|
-0.06
-20%
|
-0.12
-100%
|
0.05
N/A
|
0.12
+140%
|
0.22
+83%
|
0.33
+50%
|
0.17
-48%
|
0.19
+12%
|
0.18
-5%
|