VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
ESBAEmpire State Realty OP, L.P.
$5.33$1.4B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksESBACash Flow

Empire State Realty OP, L.P. (ESBA) Cash Flow Statement

17Y historyFree accessUpdated daily

Capital intensity remains a primary concern, evidenced by erratic property-level capital expenditures that peaked at $81.8M in 2025Q2, significantly impacting free cash flow generation.

ESBA Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09
Cash from Operations165.91M249.05M260.89M232.49M211.17M212.49M182.29M232.59M279.02M194.2M214.75M203.19M138.56M-58.55M94.35M50.53M74.38M58.51M
Operating CF Growth %-157.87%-4.54%12.22%10.1%-0.62%16.56%-21.63%-16.64%43.68%-9.57%5.69%46.64%336.67%-162.05%86.74%-32.07%27.13%-
Operating CF / Revenue %21.32%32.42%34.19%31.44%29.87%34.96%29.92%31.8%38.14%27.26%31.67%30.9%21.81%-18.77%36.25%17.14%30.17%25.19%
Net Income39.62M47.6M80.36M53.24M63.21M-13.04M-22.89M84.29M66.54M63.58M52.39M34.67M27.14M38.01M48.64M60.24M46.12M41.84M
Depreciation & Amortization493.91M194.76M184.82M189.91M216.89M209.64M191.01M181.59M180.61M162.82M179.81M160.12M135.94M42.69M47.57M38.76M36.02M30.86M
Stock-Based Compensation55.41M25.17M21.7M20.03M21.01M20.26M25.5M20.86M18.79M14.1M9.73M5.48M3.72M00000
Other Non-Cash Items-493.65M-14.2M-9.75M-660K-45.68M-16.11M8.45M-12.21M-1.47M169K-1.82M-2.67M2.32M-130.24M-6.32M-3.06M-10.67M2.21M
Working Capital Changes-33.01M-4.28M-16.23M-30.03M-44.27M3.8M-5.78M-30.13M14.56M-32.93M-25.36M5.59M-30.57M-9.01M4.46M-55.7M2.9M-16.4M
Cash from Investing-678.44M-550.01M-397.12M-77.34M-230.89M-212.74M-143.12M149.74M-643.02M-224.6M-181.84M-142.32M-299.06M-676.76M-108.28M-60.53M-34.84M-38.62M
Acquisitions (Net)0000230.89M00-149.74M0000000000
Purchase of Investments0000-115.63M00-2K0-1.63M-453K0000000
Sale of Investments000011.01M00400M00538K0000000
Other Investing-678.44M-550.01M-397.12M-77.34M-230.89M-212.74M-143.12M149.74M-643.02M0538K-142.32M9.35M-676.76M-108.28M55K-22.65M1.56M
Cash from Financing271.14M38.17M158.58M-62.87M-140.24M-93.05M257.17M-381.55M104.62M-56.88M470.94M-59.92M145.49M744.55M-20.89M18.57M-45.6M-5.04M
Dividends Paid-21M-27.93M-27.42M-26.89M-27.31M-22.31M-41.38M-76.94M-71.79M-67.72M-56.75M-40.12M-34.07M-162.71M-62.9M-46.69M-40.67M-48.83M
Common Dividends-17.85M-23.73M-23.22M-22.68M-23.11M-18.11M-37.18M-75.19M-70.85M-66.79M-55.81M-39.18M-33.6M-162.71M-62.9M-46.69M-40.67M-48.83M
Debt Issuance (Net)-832K1000K1000K-1000K-1000K-1000K1000K-1000K1000K1000K-1000K1000K1000K1000K1000K1000K-1000K1000K
Share Repurchases-8.12M-8.12M0-13.11M-90.18M-46.7M-143.71M00000000000
Other Financing-11.01M-16.17M-27.14M-14.25M-15.25M-19.94M-33.8M-50.83M-56.73M-72.54M-61.21M-57.88M-58.13M-176.69M-14.82M-5.33M-2.35M304K
Net Change in Cash-131.27M-262.79M22.35M92.28M-159.96M-93.3M296.34M784K-259.38M-90.03M507.69M953K-15.01M9.24M-34.82M116.76M-6.06M14.86M
Exchange Rate Effect110.13M00000000000000118.48M00
Cash at Beginning166.51M429.3M406.96M314.68M474.64M567.94M271.6M270.81M530.2M554.37M46.69M45.73M60.74M51.5M86.32M88.03M94.09M79.23M
Cash at End106.15M166.51M429.3M406.96M314.68M474.64M567.94M271.6M270.81M464.34M554.37M46.69M45.73M60.74M51.5M86.32M88.03M94.09M
Free Cash Flow9.47M50.55M260.89M232.49M84.91M117.45M39.17M-17.66M36M-31.56M36.21M60.99M-169.84M-745.82M94.35M-10.05M62.19M18.33M
FCF Growth %-91.48%-80.62%12.22%173.82%-27.71%199.81%321.79%-149.07%214.07%-187.16%-40.63%135.91%77.23%-890.46%1038.37%-116.17%239.29%-
FCF / Revenue %1.22%6.58%34.19%31.44%12.01%19.32%6.43%-2.42%4.92%-4.43%5.34%9.27%-26.73%-239.16%36.25%-3.41%25.23%7.89%

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

NYC Office Market Concentration

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

AFFO Coverage Remains Highly Conservative

As reported in recent financial filings, the company maintains a remarkably low dividend payout ratio, with the 2025Q4 dividend-to-AFFO ratio sitting at just 0.09, suggesting that management prioritizes capital retention over aggressive distribution despite the inherent volatility in quarterly adjusted funds from operations across the observed period.

The minimal payout ratio indicates that the REIT is effectively self-funding its capital requirements rather than relying on external equity markets to sustain its dividend. This conservative stance appears prudent given the significant fluctuations in AFFO, which dropped to negative territory in 2025Q2, highlighting the sensitivity of distributable cash to lumpy capital expenditure cycles.

Capital Intensity Constrains Economic Yield

Based on the provided cash flow data, property-level capital expenditures are highly erratic, reaching a peak of $81.8M in 2025Q2, which directly undermines the company's ability to generate consistent free cash flow and necessitates a cautious outlook on the sustainability of long-term dividend growth for shareholders.

The heavy reliance on tenant improvements and building maintenance suggests that the portfolio requires constant reinvestment to remain competitive within the Manhattan office market. Investors should monitor whether these expenditures are truly discretionary or if they represent mandatory costs required to maintain occupancy levels in aging landmark assets.

FFO Metrics Clarify Earnings Reality

According to historical data, the consistent divergence between GAAP net income and FFO, with FFO reaching $70.2M in 2025Q4 compared to only $20.7M in net income, underscores how non-cash depreciation charges significantly obscure the actual cash-generating capacity of the firm's unique landmark real estate assets.

The reliance on FFO as a performance metric is essential here, as GAAP net income fails to capture the economic reality of the observatory's high-margin cash flow. The persistent gap suggests that the company's true operational health is better reflected in its ability to generate FFO, which remains significantly more stable than the accounting-distorted bottom line.

Operating Cash Flow Volatility Persists

As indicated by the quarterly cash flow statements, the conversion of FFO to operating cash flow is inconsistent, with FFO-to-Net Income ratios frequently exceeding 10.0x, which suggests that working capital swings and non-cash adjustments play a disproportionate role in the company's reported liquidity profile on a quarterly basis.

The wide variance in operating cash flow, ranging from zero to over $100M in specific quarters, implies that the timing of rent collections and seasonal observatory receipts creates significant noise in the cash flow statement. This volatility warrants further investigation into whether these fluctuations are purely seasonal or indicative of underlying challenges in tenant payment cycles.

ESBA — Frequently Asked Questions

Quick answers to the most common questions about buying ESBA stock.

How much cash does Empire State Realty OP, L.P. (ESBA) generate from operations?

Empire State Realty OP, L.P. (ESBA) generated $249.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Empire State Realty OP, L.P.'s free cash flow?

Empire State Realty OP, L.P. (ESBA) generated $50.6M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Empire State Realty OP, L.P.'s capital expenditure (CapEx)?

Empire State Realty OP, L.P. (ESBA) spent $0.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Empire State Realty OP, L.P. distribute cash to shareholders?

In 2025, Empire State Realty OP, L.P. (ESBA) returned $27.9M to shareholders via cash dividends and spent $8.1M on share repurchases. This shows the company's commitment to returning capital to its equity investors.