Empire State Realty OP, L.P. Series ES Operating Partnership Financial Ratios — ESBA

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	5.85	5.7	6.29	5.89	5.86	4.19	-1.47	-1.01	3.55	4.74	4.35	3.82
Return on Assets (%)	- -	- -	11.33	2.44	2.41	2.96	3	2.89	2.07	-0.57	-0.31	1.5	2.01	1.84	1.63
Return on Capital (%)	- -	- -	- -	4.85	4.56	5.11	4.92	5.04	4.22	- -	- -	4.05	4.57	4.49	4.05
Return on Invested Capital (%)	- -	- -	- -	4.86	4.64	5.13	4.93	4.77	3.93	- -	- -	3.09	3.56	3.7	3.07
Gross Margin (%)	55.06	59.39	53.36	51.81	54.91	57.32	56.93	56.33	54.33	52.22	55.22	55.8	54.16	53.88	52.49
EBITDA Margin (%)	48.77	50.47	-5.42	43.64	47.36	49.92	50.14	49.36	46.05	41.67	45.33	47.73	46.25	45.47	43.61
Operating Margin (%)	37.69	34.94	19.82	22.78	23.05	27.16	27.19	26.09	21.15	10.65	13.92	17.47	19.84	20.67	17.66
Incremental Operating Margin (%)	- -	58.44	- -	25.62	30.75	164.47	27.69	- -	21,518.45	73.57	147.93	39.02	157.03	42.34	- -
Pretax Margin (%)	19.47	18.69	64	11.78	12.75	16.74	17.61	16.66	11.86	-4.9	-2.37	8.91	11.78	10.81	9.83
Profit Margin (%)	19.47	18.69	64.1	11.05	12.07	15.72	16.56	16.03	11.53	-3.76	-2.09	8.73	11.4	10.46	9.5
Net Income to Common Margin (%)	19.47	18.69	64.1	10.98	11.93	15.59	16.43	15.9	11.29	-4.45	-2.76	8.15	10.84	9.92	8.95
Effective Tax Rate (%)	- -	- -	- -	6.22	4.71	5.42	5.34	3.81	2.8	- -	- -	2.39	3.12	3.24	3.39
Dvd Payout Ratio (%)	81.35	129.32	87	124.43	113.97	106.37	106.63	107.18	150.55	-209.16	-141.19	58.51	41.01	44.76	50.57
Sustainable Growth Rate (%)	- -	- -	- -	-1.43	-0.8	-0.4	-0.39	-0.42	-2.12	-4.55	-2.44	1.47	2.79	2.41	1.89

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	996	1,338	1,738	1,737	1,695	1,755	1,971	1,738	2,197	2,364	2,293	2,283	2,503	2,439
ST Debt	- -	- -	- -	- -	298	263	264	264	265	388	388	389	389	389	482
LT Debt	- -	996	1,338	1,738	1,439	1,432	1,491	1,707	1,473	1,810	1,976	1,904	1,893	2,115	1,958
Total Debt/EBITDA	- -	7.58	-79.14	6.27	5.58	5.01	4.93	5.46	5.16	8.66	8.36	6.61	6.67	7.17	7.28
Net Debt/EBITDA	- -	7.19	-67.86	5.6	5.09	3.13	3.44	4.75	4.26	6.34	6.67	5.71	5.54	5.93	6.68
Total Debt/EBIT	- -	11.24	-16.55	12.29	11.47	9.22	9.1	10.33	11.23	37.46	29.88	18.05	15.56	15.77	17.98
Net Debt/EBIT	- -	10.66	-14.2	10.99	10.48	5.75	6.35	8.98	9.27	27.44	23.84	15.6	12.91	13.04	16.51
EBITDA to Interest Expense	2.63	2.42	-0.3	4.17	4.74	4.79	5.2	4.53	4.25	2.82	3	3.43	3.37	3.18	3.23
EBITDA-CapEx/Interest Expense	1.52	2.42	-12.17	4.17	2.58	2.21	1.94	1.48	1.09	1.23	3	3.43	3.37	3.18	3.23
EBIT to Interest Expense	2.03	1.67	1.09	2.18	2.31	2.61	2.82	2.4	1.95	0.72	0.92	1.26	1.45	1.45	1.31
Interest Expense	55	54	57	66	66	71	68	80	79	90	94	101	101	110	104
Common Equity/Total Assets	- -	-1.03	40.52	42.06	41.59	50.96	50.31	47.46	49.54	41.71	39.02	40.05	40.66	39.51	40.77
Long-Term Debt/Equity (%)	- -	- -	133.37	125.81	104.82	72.2	75.39	85.74	75.62	104.54	117.32	113.12	109.38	118.67	107.43
Long-Term Debt/Capital (%)	- -	101.1	57.15	55.71	46.28	38.93	39.95	43.08	39.97	46.07	48.81	47.89	47.17	49.35	45.94
Long-Term Debt/Total Assets (%)	- -	94.67	54.04	52.92	43.59	36.8	37.93	40.69	37.46	43.6	46.14	45.73	44.88	46.88	43.81
Total Debt/Equity (%)	- -	-9,176.62	133.37	125.81	126.51	85.46	88.73	99.01	89.2	126.92	140.36	136.22	131.87	140.48	133.87
Total Debt/Capital (%)	- -	101.1	57.15	55.71	55.85	46.08	47.01	49.75	47.15	55.93	58.4	57.67	56.87	58.42	57.24
Total Debt/Total Assets (%)	- -	94.67	54.04	52.92	52.61	43.55	44.64	46.98	44.19	52.94	55.21	55.06	54.1	55.5	54.59
Net Debt to Equity	- -	-8,702.37	114.37	112.44	115.52	53.36	61.91	86.08	73.65	92.99	112.01	117.74	109.41	116.17	122.88
Net Debt/Capital (%)	- -	101.16	50.31	50.54	51.78	33.88	37.46	45.61	41.57	47.32	52.05	53.4	51.65	53.08	54.23
EBITDA	144	131	-17	277	311	338	356	361	337	254	283	347	342	349	335
EBITDA-CapEx	83	131	-693	277	170	156	133	118	87	111	283	347	342	349	335
Operating Income (Loss)	111	91	62	145	152	184	193	191	155	65	87	127	147	159	136

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	0.87	0.54	0.33	0.1	1.26	1.1	1.35	0.55	1.03	0.83	0.53	0.66	0.7	0.21
Current Ratio	- -	2.33	1.25	0.95	0.29	1.46	1.33	1.57	0.7	1.15	1.55	1.23	1.34	1.59	0.71
Quick Ratio	- -	1.79	0.76	0.51	0.14	1.32	1.17	1.42	0.61	1.07	1.3	1.06	1.22	1.52	0.65
CFO/Avg Current Liab	- -	- -	-0.81	1.11	0.69	0.48	0.45	0.64	0.53	0.39	0.41	0.42	0.45	0.49	0.42
Common Equity/Total Assets	- -	-1.03	40.52	42.06	41.59	50.96	50.31	47.46	49.54	41.71	39.02	40.05	40.66	39.51	40.77
Long-Term Debt/Equity (%)	- -	- -	133.37	125.81	104.82	72.2	75.39	85.74	75.62	104.54	117.32	113.12	109.38	118.67	107.43
Long-Term Debt/Capital (%)	- -	101.1	57.15	55.71	46.28	38.93	39.95	43.08	39.97	46.07	48.81	47.89	47.17	49.35	45.94
Long-Term Debt/Total Assets (%)	- -	94.67	54.04	52.92	43.59	36.8	37.93	40.69	37.46	43.6	46.14	45.73	44.88	46.88	43.81
Total Debt/Equity (%)	- -	-9,176.62	133.37	125.81	126.51	85.46	88.73	99.01	89.2	126.92	140.36	136.22	131.87	140.48	133.87
Total Debt/Capital (%)	- -	101.1	57.15	55.71	55.85	46.08	47.01	49.75	47.15	55.93	58.4	57.67	56.87	58.42	57.24
Total Debt/Total Assets (%)	- -	94.67	54.04	52.92	52.61	43.55	44.64	46.98	44.19	52.94	55.21	55.06	54.1	55.5	54.59
CFO/Total Liabilities	- -	8.87	-4.75	7.28	10.54	11.25	9.94	12.66	11.72	7.53	8.18	8.51	9.34	9.56	9.41
CFO/CapEx	0.79	- -	-0.1	- -	1.43	1.18	0.87	1.15	0.93	1.27	- -	6,033.51	19,374.25	- -	- -
Altman's Z-Score	- -	- -	1.72	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	18.61	26.17	30.93	32.78	27.9	25.33	26.66	25.94	4.71	2.86	2.64	2.67	2.76
Days Sales Outstanding	- -	- -	19.62	13.95	11.8	11.13	13.08	14.41	13.69	14.07	77.52	127.48	138.13	136.57	132.2
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	3,420	4,623	4,779	5,916	6,150	4,252	4,129	2,581	2,469	1,770	2,547	2,763	1,732
- Cash & Cash Equivalents	- -	51	61	46	47	554	464	205	234	527	424	264	347	385	133
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13	15	15	- -	- -
+ Total Debt	- -	996	1,338	1,738	1,737	1,695	1,755	1,971	1,738	2,197	2,364	2,293	2,283	2,503	2,439
Enterprise Value	- -	- -	4,697	6,315	6,469	7,056	7,441	5,619	5,633	4,252	4,423	3,814	4,498	4,881	4,039
Total Capital	- -	986	2,341	3,119	3,109	3,677	3,733	3,962	3,685	3,929	4,049	3,976	4,014	4,285	4,262
Total Debt/Capital (%)	- -	101.1	57.15	55.71	55.85	46.08	47.01	49.75	47.15	55.93	58.4	57.67	56.87	58.42	57.24
Total Debt / EV	- -	- -	0.28	0.28	0.27	0.24	0.24	0.35	0.31	0.52	0.53	0.6	0.51	0.51	0.6
EV/Sales	- -	- -	15.06	9.94	9.84	10.42	10.49	7.68	7.7	6.98	7.09	5.25	6.08	6.36	5.26
EV/EBITDA	- -	- -	- -	22.78	20.77	20.87	20.92	15.56	16.72	16.75	15.64	10.99	13.15	13.98	12.05
EV/EBIT	- -	- -	- -	44.69	42.73	38.37	38.57	29.44	36.41	72.49	55.9	30.02	30.66	30.76	29.77
EV/Cash Flow to Firm	- -	- -	- -	31.44	24.33	25.06	28.73	15.8	18.19	- -	- -	12.3	13.6	13.3	11.56
EV/Free Cash Flow to Firm	- -	- -	- -	31.44	52.1	70.85	206.47	49.9	94.89	- -	- -	12.3	13.6	13.3	11.56
Diluted Market Cap	- -	- -	3,420	4,451	4,797	5,546	6,163	4,209	4,145	2,594	2,461	1,763	2,497	2,739	1,701
Diluted Enterprise Value	- -	- -	4,697	6,143	6,487	6,686	7,454	5,576	5,649	4,265	4,414	3,806	4,448	4,857	4,008
EV per Share	- -	- -	19.33	23.89	24.42	23.83	25.02	18.71	18.99	15.06	15.89	14.07	16.6	17.98	14.69
TTM Sales	295	260	312	635	658	677	710	732	731	609	624	727	740	768	768
TTM EBITDA	144	131	-17	277	311	338	356	361	337	254	283	347	342	349	335
TTM Operating Income	111	91	62	145	152	184	193	191	155	65	87	127	147	159	136
TTM Cash Flow to Firm	102	149	- -	201	266	282	259	356	310	- -	- -	310	331	367	349
TTM Free Cash Flow to Firm	42	149	- -	201	124	100	36	113	59	- -	- -	310	331	367	349

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	-4.58	32.13	78	168.91	-214.17	116.93	-234.66	66.22	11.58	8.35	10.74	10.5	6.83
EV/EBIT	- -	- -	- -	44.69	42.73	38.37	38.57	29.44	36.41	72.49	55.9	30.02	30.66	30.76	29.77
Enterprise Value	- -	- -	4,697	6,315	6,469	7,056	7,441	5,619	5,633	4,252	4,423	3,814	4,498	4,881	4,039
Low Price	- -	- -	12.05	12.43	10.96	13.97	19.51	11.99	12.25	5.19	8	5.96	5.08	7.85	5.98
EV/Sales	- -	- -	15.06	9.94	9.84	10.42	10.49	7.68	7.7	6.98	7.09	5.25	6.08	6.36	5.26
EV/EBITDA	- -	- -	- -	22.78	20.77	20.87	20.92	15.56	16.72	16.75	15.64	10.99	13.15	13.98	12.05
Price/Earnings	- -	- -	17.11	63.83	61.15	52.4	28.06	20.31	30.07	- -	- -	29.57	30.88	35.39	15.44
Price/Earnings Average	- -	- -	19.31	55.82	60.03	49.55	27.89	24.17	31.72	- -	- -	36.03	24.5	34.66	18.73
Price/Earnings High	- -	- -	102.72	65.04	64.41	58.19	29.66	29.3	34.65	- -	- -	50.86	34.49	39.97	26.59
Price/Earnings Low	- -	- -	14.65	45.37	37.15	36.64	26.47	17.2	26.47	- -	- -	26.99	16.68	27.29	14.65
Price/Book Value	- -	- -	3.41	3.35	3.48	2.98	3.11	2.14	2.12	1.49	1.48	1.06	1.48	1.55	0.95
Price/Book Value Average	- -	- -	3.85	2.93	3.42	2.82	3.09	2.54	2.24	1.39	1.77	1.29	1.18	1.52	1.15
Price/Book Value High	- -	- -	20.47	3.41	3.67	3.31	3.29	3.08	2.44	2.32	2.17	1.83	1.66	1.75	1.64
Price/Book Value Low	- -	- -	2.92	2.38	2.12	2.09	2.93	1.81	1.87	0.85	1.33	0.97	0.8	1.2	0.9
Price/Tangible Book Value	- -	- -	17.15	9.29	9.61	5.3	5.5	3.73	3.74	2.88	2.93	2.09	2.82	2.83	1.69
Price/Tangible Book Value Average	- -	- -	19.36	8.12	9.43	5.02	5.47	4.44	3.95	2.69	3.52	2.55	2.24	2.77	2.05
Price/Tangible Book Value High	- -	- -	102.98	9.46	10.12	5.89	5.81	5.38	4.31	4.48	4.31	3.59	3.15	3.19	2.91
Price/Tangible Book Value Low	- -	- -	14.69	6.6	5.84	3.71	5.19	3.16	3.29	1.64	2.64	1.91	1.52	2.18	1.6
Price/Sales	- -	- -	10.97	7.01	7.29	8.17	4.61	3.23	3.39	2.63	2.45	2.41	3.35	3.51	1.38
Price/Sales Average	- -	- -	12.38	6.13	7.16	7.72	4.58	3.84	3.58	2.45	2.94	2.94	2.65	3.44	1.68
Price/Sales High	- -	- -	65.85	7.14	7.68	9.07	4.87	4.66	3.91	4.08	3.61	4.14	3.74	3.96	2.38
Price/Sales Low	- -	- -	9.39	4.98	4.43	5.71	4.35	2.73	2.99	1.49	2.21	2.2	1.81	2.71	1.31
Price/Cash Flow	- -	- -	-48.92	32.13	23.61	25.76	16.84	8.47	10.67	8.78	7.2	8.3	10.64	10.33	4.26
Price/Cash Flow Average	- -	- -	-55.22	28.09	23.18	24.36	16.74	10.08	11.26	8.2	8.64	10.11	8.44	10.12	5.17
Price/Cash Flow High	- -	- -	-293.76	32.73	24.87	28.61	17.8	12.21	12.3	13.65	10.59	14.27	11.89	11.67	7.34
Price/Cash Flow Low	- -	- -	-41.89	22.83	14.34	18.01	15.89	7.17	9.39	4.99	6.49	7.57	5.75	7.96	4.05
Price/Free Cash Flow Average	- -	- -	-5.17	28.09	76.57	159.72	-212.95	139.16	-247.54	61.81	13.9	10.17	8.52	10.28	8.29
Price/Free Cash Flow High	- -	- -	-27.53	32.73	82.15	187.6	-226.4	168.65	-270.4	102.88	17.04	14.36	12	11.86	11.76
Price/Free Cash Flow Low	- -	- -	-3.93	22.83	47.39	118.11	-202.06	99.01	-206.51	37.6	10.44	7.62	5.8	8.09	6.48
EV/Sales Average	- -	- -	16.47	9.03	9.7	9.94	10.44	8.79	8.01	6.7	7.88	5.78	5.37	6.28	5.74
EV/Sales High	- -	- -	69.95	10.08	10.22	11.38	10.98	10.25	8.56	9.33	8.95	7	6.49	6.82	6.89
EV/Sales Low	- -	- -	13.49	7.83	6.98	7.79	10	6.79	7.02	5.15	6.7	5.03	4.5	5.53	5.14
EV/EBITDA Average	- -	- -	- -	20.68	20.49	19.92	20.82	17.8	17.4	16.07	17.38	12.1	11.61	13.82	13.16
EV/EBITDA High	- -	- -	- -	23.09	21.58	22.8	21.9	20.77	18.59	22.38	19.75	14.66	14.02	15	15.79
EV/EBITDA Low	- -	- -	- -	17.95	14.75	15.61	19.94	13.76	15.25	12.35	14.78	10.54	9.73	12.17	11.79
EV/EBIT Average	- -	- -	- -	40.58	42.15	36.62	38.39	33.67	37.88	69.55	62.14	33.07	27.08	30.4	32.5
EV/EBIT High	- -	- -	- -	45.3	44.41	41.93	40.39	39.29	40.48	96.85	70.6	40.05	32.69	33.01	39
EV/EBIT Low	- -	- -	- -	35.22	30.34	28.69	36.77	26.02	33.21	53.47	52.83	28.81	22.68	26.77	29.13
Last Price	- -	- -	14.07	17.49	18.04	19.98	20.68	14.16	13.92	9.14	8.87	6.53	9.4	10.18	6.3
High Price	- -	- -	84.5	17.82	19	22.19	21.86	20.42	16.04	14.2	13.05	11.23	10.5	11.5	10.85
Enterprise Value Average	- -	- -	5,137	5,735	6,381	6,734	7,406	6,427	5,860	4,080	4,918	4,200	3,972	4,824	4,409
Enterprise Value High	- -	- -	21,813	6,402	6,723	7,711	7,792	7,500	6,262	5,681	5,587	5,087	4,796	5,239	5,290
Enterprise Value Low	- -	- -	4,206	4,978	4,593	5,277	7,093	4,967	5,138	3,137	4,181	3,659	3,328	4,248	3,951

Shares Outstanding	243	243	243	264	265	296	297	300	297	282	278	271	271	271	275
Diluted Weighted Avg Shares	243	243	243	255	266	278	298	297	298	284	277	270	266	269	270
Basic Weighted Avg Shares	243	243	243	255	266	277	158	167	178	175	172	268	263	265	169
Revenue per Share	1.21	1.07	1.28	2.5	2.47	2.45	4.49	4.38	4.1	3.48	3.62	2.71	2.81	2.9	4.56
EBITDA per Share	0.59	0.54	-0.07	1.09	1.17	1.22	2.25	2.16	1.89	1.45	1.64	1.29	1.3	1.32	1.99
Operating Income per Share	0.46	0.37	0.25	0.57	0.57	0.66	1.22	1.14	0.87	0.37	0.5	0.47	0.56	0.6	0.8
Basic EPS, GAAP	0.24	0.2	0.82	0.27	0.29	0.38	0.74	0.7	0.46	-0.15	-0.1	0.22	0.3	0.29	0.41
Basic EPS from Cont Ops	0.24	0.2	0.83	0.28	0.3	0.39	0.75	0.7	0.47	-0.13	-0.08	0.24	0.32	0.3	0.43
Diluted EPS, GAAP	0.24	0.2	0.82	0.27	0.29	0.38	0.39	0.39	0.28	-0.1	-0.06	0.22	0.3	0.28	0.25
Diluted EPS from Cont Ops	0.24	0.2	0.83	0.28	0.3	0.39	0.4	0.39	0.28	-0.08	-0.05	0.23	0.32	0.3	0.27
Dividend per Share	0.19	0.26	0.72	0.34	0.34	0.41	0.8	0.75	0.71	0.35	0.17	0.14	0.14	0.14	0.23
Cash Flow per Share	0.2	0.39	-0.29	0.54	0.76	0.78	1.23	1.67	1.3	1.04	1.23	0.79	0.88	0.99	1.48
Free Cash Flow per Basic Share	-0.05	0.39	-3.07	0.54	0.23	0.12	-0.18	0.22	-0.1	0.22	1.23	0.79	0.88	0.99	1.48
Cash & Equivalents per Share	- -	0.21	0.25	0.17	0.18	1.87	1.56	2.01	0.79	1.86	1.52	0.98	1.28	1.42	0.48
Book Value per Share	- -	-0.04	4.13	5.22	5.18	6.7	6.65	6.63	6.57	6.13	6	6.15	6.33	6.57	6.63
Tangible Book Value per Share	- -	-0.04	0.82	1.88	1.88	3.77	3.76	3.79	3.72	3.17	3.03	3.13	3.33	3.6	3.73

Empire State Realty OP, L.P. Series ES Operating Partnership

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)