While total debt has been reduced to $2.2B, this appears to be funded by a significant liquidity drain, as cash reserves have plummeted from $385.5M in 2024Q4 to just $85.6M in 2026Q2, leaving the balance sheet with limited financial flexibility.
Empire State Realty Trust, Inc. (ESRT) balance sheet — 17-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 |
|---|
| Total Assets | 4.27B | 4.47B | 4.51B | 4.22B | 4.16B | 4.28B | 4.15B | 3.93B | 4.2B | 3.93B | 3.89B | 3.3B | 3.3B | 2.48B | 1.05B | 1.01B | 904.54M | 890.6M |
| Asset Growth % | 3.48% | -0.92% | 6.9% | 1.34% | -2.78% | 3.17% | 5.57% | -6.29% | 6.73% | 1.04% | 17.88% | 0.13% | 33.13% | 135.24% | 4.36% | 11.51% | 1.57% | - |
| Real Estate & Other Assets | 0 | 616.31M | 2.8B | 2.66B | 2.7B | 2.71B | 2.4B | 2.48B | 249.21M | 2.27B | 285.03M | 318.18M | 87.2M | 85.4M | 108.27M | 75.7M | 43.02M | 39.4M |
| PP&E (Net) | 3.18B | 27.94M | 28.2M | 28.44M | 28.67M | 28.89M | 29.1M | 29.31M | 2.13B | 2B | 1.89B | 1.8B | 1.76B | 1.35B | 666.2M | 632.13M | 590.47M | 582.9M |
| Investment Securities | 0 | 1000K | 0 | 0 | 0 | 0 | 0 | -1000K | 0 | -1000K | 0 | 0 | 0 | 0 | 1000K | 1000K | 1000K | 1000K |
| Total Current Assets | 506.95M | 188.57M | 878.9M | 702.42M | 614.51M | 718.21M | 889.17M | 583.43M | 965.5M | 798.18M | 844.25M | 303.86M | 280.36M | 239.28M | 201.21M | 228.17M | 189.31M | 198.41M |
| Cash & Equivalents | 85.61M | 166.51M | 385.46M | 346.62M | 264.43M | 423.69M | 526.71M | 233.95M | 204.98M | 464.34M | 554.37M | 46.69M | 45.73M | 60.74M | 51.5M | 86.32M | 88.03M | 94.09M |
| Receivables | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Other Current Assets | 42.61M | -255.27M | 43.84M | 60.34M | 85.78M | -25.61M | 41.23M | 103.1M | 132.71M | 126.88M | 115.86M | 116.34M | 108.78M | 91.03M | 32.27M | 30.45M | 71.45M | 83.74M |
| Intangible Assets | 258.17M | 305.58M | 313.41M | 321.24M | 329.07M | 336.9M | 344.74M | 352.57M | 360.4M | 368.23M | 376.06M | 383.89M | 682.13M | 312.3M | 0 | 0 | 0 | 0 |
| Total Liabilities | 2.48B | 2.65B | 2.73B | 2.49B | 2.48B | 2.6B | 2.42B | 1.98B | 2.2B | 1.95B | 1.91B | 1.93B | 1.9B | 1.47B | 1.06B | 1B | 915.29M | 908.86M |
| Total Debt | 2.23B | 2.44B | 2.48B | 2.27B | 2.27B | 2.34B | 2.17B | 1.7B | 1.92B | 1.69B | 1.61B | 1.63B | 1.6B | 1.21B | 996.49M | 939.71M | 869.06M | 871.64M |
| Net Debt | 2.14B | 2.27B | 2.1B | 1.92B | 2.01B | 1.92B | 1.64B | 1.46B | 1.71B | 1.22B | 1.06B | 1.59B | 1.57B | 1.15B | 944.99M | 853.39M | 781.03M | 777.55M |
| Long-Term Debt | 2.23B | 2.32B | 1.89B | 2.15B | 1.86B | 1.92B | 1.75B | 1.4B | 1.92B | 1.43B | 1.62B | 1.63B | 1.6B | 1.21B | 996.49M | 939.71M | 869.06M | 871.64M |
| Short-Term Borrowings | 0 | 55.46M | 566.4M | 86.54M | 388.77M | 388.22M | 387.56M | 264.64M | 253.79M | 263.66M | 345.91M | 12.39M | 0 | 0 | 56.53M | 0 | 0 | 0 |
| Capital Lease Obligations | 123.16M | 66.21M | 28.2M | 28.44M | 28.67M | 28.89M | 29.1M | 29.31M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 219.53M | 59.9M | 766.49M | 559.25M | 551.54M | 568.08M | 570.23M | 72.02M | 175.49M | 151.76M | 166.28M | 403.11M | 124.44M | 81.91M | 50.06M | 47.77M | 30.5M | 20.16M |
| Accounts Payable | 132.22M | 64.49M | 54.78M | 44.17M | 32.93M | 41.66M | 32.31M | 35.08M | 34.59M | 32.51M | 36.25M | 83.35M | 68.49M | 57.66M | 26.89M | 20.18M | 19.76M | 9.51M |
| Deferred Revenue | 50.35M | 59.9M | 62.64M | 70.3M | 76.09M | 84.36M | 88.32M | 72.02M | 44.81M | 40.91M | 32.21M | 31.39M | 27.88M | 21.57M | 7.39M | 5.88M | 7.54M | 7.43M |
| Other Liabilities | 36.42M | 205.93M | 44.41M | 235.54M | 42.93M | 79M | -17.36M | 11.55M | 105.01M | 154.04M | 123.89M | 153.06M | 151.43M | 139.72M | 16.86M | 10.32M | 15.73M | 17.07M |
| Total Equity | 1.79B | 1.82B | 1.78B | 1.73B | 1.68B | 1.68B | 1.73B | 1.95B | 1.99B | 1.98B | 1.98B | 1.37B | 1.38B | 1B | -10.86M | 1.29M | -10.76M | -18.26M |
| Equity Growth % | 6.75% | 2.26% | 2.94% | 2.85% | -0.07% | -2.71% | -11.12% | -2.17% | 0.68% | -0.26% | 44.45% | -0.61% | 37.67% | 9338.28% | -939.18% | 112.03% | 41.08% | - |
| Shareholders Equity | 1.04B | 1.06B | 1.03B | 985.52M | 954.38M | 998.13M | 1.06B | 1.23B | 1.24B | 1.17B | 1.15B | 524.73M | 476.64M | 385.16M | -10.86M | 1.29M | -10.76M | -18.26M |
| Minority Interest | 750.69M | 762.19M | 751.27M | 745.53M | 728.72M | 686.2M | 676.06M | 719.39M | 752.63M | 809.46M | 828.73M | 847.96M | 904.46M | 618.03M | 0 | 0 | 0 | 0 |
| Common Stock | 1.73M | 1.71M | 1.67M | 1.63M | 1.61M | 1.7M | 1.72M | 1.82M | 1.75M | 1.61M | 1.56M | 1.2M | 1.07M | 956K | 0 | 0 | 0 | 0 |
| Additional Paid-in Capital | 1.1B | 1.09B | 1.08B | 1.06B | 1.06B | 1.15B | 1.15B | 1.23B | 1.2B | 1.13B | 1.1B | 469.15M | 406.85M | 316.56M | 0 | 0 | 0 | 0 |
| Retained Earnings | -76.3M | -39.65M | -58.89M | -83.11M | -109.47M | -133.61M | -65.67M | 15.76M | 41.51M | 46.76M | 50.9M | 55.26M | 60.71M | 67.64M | 0 | 0 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8M | 8M | 8M | 8M | 8M | 0 | 0 | 0 | 0 | 0 |
| Return on Assets (ROA) | 0.17% | 1.06% | 1.18% | 1.27% | 0.96% | -0.15% | -0.31% | 1.26% | 1.64% | 1.63% | 1.46% | 1.05% | 0.94% | 2.15% | 4.72% | 6% | 5.14% | 4.7% |
| Return on Equity (ROE) | 0.4% | 2.64% | 2.94% | 3.12% | 2.41% | -0.38% | -0.68% | 2.6% | 3.35% | 3.21% | 3.12% | 2.52% | 2.28% | 7.66% | - | 4435.63% | - | - |
| Debt / Assets | 52.13% | 54.59% | 55.07% | 53.78% | 54.64% | 54.62% | 52.18% | 43.18% | 45.73% | 42.96% | 41.44% | 49.46% | 48.5% | 48.79% | 94.67% | 93.17% | 96.08% | 97.87% |
| Debt / Equity | 1.24x | 1.34x | 1.39x | 1.31x | 1.35x | 1.39x | 1.25x | 0.87x | 0.96x | 0.85x | 0.81x | 1.19x | 1.16x | 1.20x | - | 726.20x | - | - |
| Net Debt / EBITDA | 6.50x | 6.88x | 6.11x | 5.71x | 5.85x | 6.82x | 6.56x | 4.22x | 4.77x | 3.43x | 3.11x | 4.91x | 5.46x | 412.57x | 7.19x | 5.80x | 6.56x | 6.90x |
| Book Value per Share | 6.65 | 6.75 | 6.62 | 6.52 | 6.23 | 6.13 | 6.10 | 6.54 | 6.70 | 6.64 | 7.14 | 5.15 | 5.43 | 10.49 | -0.12 | 0.01 | -0.12 | -0.20 |
Quick answers to the most common questions about buying ESRT stock.
As of 2025, Empire State Realty Trust, Inc. (ESRT) had total assets of $4.47B including $188.6M in current assets.
Empire State Realty Trust, Inc. (ESRT) carries total debt of $2.44B. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Empire State Realty Trust, Inc. (ESRT) has total shareholders' equity (book value) of $1.06B ($6.75 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Empire State Realty Trust, Inc. (ESRT) reported a current ratio of 3.15x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Negative AFFO sustainability
Metrics are mathematically derived from official filings.
Deleveraging Amidst Cash Burn
ESRT's total debt has been reduced from $2.5B in 2024Q4 to $2.2B in 2026Q2, yet this deleveraging appears driven by asset sales or paydowns rather than operational cash generation, as cash reserves have simultaneously plummeted from $385.5M to $85.6M.
The reduction in total debt and the corresponding decline in the D/E ratio from 1.39 to 1.24 suggest a deliberate effort to strengthen the balance sheet. However, the concurrent 78% drop in cash reserves over the same period indicates this deleveraging is consuming liquidity rather than being funded by robust operating cash flow, a trend that warrants monitoring for sustainability.
PPE Volatility Signals Portfolio Revaluation
The reported PPE Net value exhibits extreme volatility, swinging from $28.2M in 2024Q4 to $2.5B in 2025Q1 and back to $27.9M in 2025Q4, which suggests significant non-cash adjustments, potential asset impairments, or reclassifications that obscure the true value of the underlying property portfolio.
For a REIT of ESRT's scale, the reported PPE Net figures in the tens of millions are inconsistent with a multi-billion dollar asset base, implying the data may reflect a specific accounting presentation or exclude held-for-sale assets. This volatility makes it difficult to assess the core portfolio's capitalization and replacement value from the provided data alone.
Debt Reduction Offset by Liquidity Drain
While ESRT has reduced its total debt by $300 million since 2024Q4, its cash position has declined by nearly $300 million over the same period, suggesting that debt repayment is being funded by drawing down existing liquidity rather than from operational cash flow generation.
The D/E ratio has improved from 1.39 to 1.24, indicating a less leveraged capital structure. However, the near-total depletion of the cash cushion from $385.5M to $85.6M raises questions about the company's ability to fund ongoing capital expenditures and cover its dividend without accessing external capital markets, especially given the negative AFFO reported in 2026Q2.
Cash Reserves Approach Critical Lows
Based on recent SEC filings, ESRT's cash reserves have fallen to $85.6M as of 2026Q2, a level that appears insufficient to cover the $49.2M in capital expenditures reported in the same quarter, leaving minimal buffer for operational needs or dividend payments.
The sharp decline in cash from $166.5M in 2025Q4 to $85.6M in 2026Q2, coupled with negative AFFO, suggests the company's internal liquidity generation is inadequate to fund its current capital expenditure run rate. This trajectory implies a potential need for asset sales, dividend reduction, or new debt issuance to maintain financial flexibility.
Hidden Portfolio Risk in PPE Reporting
The most non-obvious risk is the extreme volatility in reported PPE Net, which swings by billions of dollars quarter-to-quarter, potentially masking significant asset impairments, revaluations, or the movement of properties to held-for-sale status that could impact future earnings and collateral values.
The PPE Net figure dropping from $2.9B in 2026Q1 to $3.2B in 2026Q2, after being reported at $27.9M in 2025Q4, suggests complex accounting treatments or portfolio reclassifications. Investors should investigate whether these movements reflect true economic changes in the portfolio's value or are merely accounting artifacts, as the former could signal hidden credit or valuation risks.