Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in

Empire State Realty Trust Inc
NYSE:ESRT

Watchlist Manager
Empire State Realty Trust Inc Logo
Empire State Realty Trust Inc
NYSE:ESRT
Watchlist
Price: 5.995 USD -1.07% Market Closed
Market Cap: $1B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

Operating Cash Flow
+
3Y
+21%
5Y
+34%
10Y
+35%
Investing Cash Flow
+
3Y
-15%
5Y
-53%
10Y
-91%
Financing Cash Flow
+
3Y
-60%
5Y
-
10Y
-325%

Cash Flow Statement
Empire State Realty Trust Inc

Rotate your device to view
Cash Flow Statement
Currency: USD
Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Operating Cash Flow
Net Income
57
51
48
52
49
40
36
29
156
166
188
208
70
67
68
72
80
89
87
94
107
110
117
119
118
117
116
110
117
109
98
95
84
83
44
5
(23)
(34)
(10)
(8)
(13)
(27)
17
38
63
92
80
90
84
83
75
77
80
86
69
60
Depreciation & Amortization
39
41
45
46
48
51
54
51
66
83
96
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
224
238
219
217
197
185
185
190
189
190
189
185
188
188
190
Stock-Based Compensation
0
0
0
0
0
0
0
0
0
1
2
3
4
4
5
5
5
6
7
8
10
11
12
13
14
16
16
17
19
20
21
20
21
21
24
26
26
24
21
21
20
20
20
20
21
21
21
20
20
19
20
21
22
23
24
24
Other Non-Cash Items
7
7
13
6
(6)
(4)
(13)
(9)
(279)
(290)
(294)
(302)
(42)
(34)
(29)
(27)
(25)
(26)
(22)
(21)
(20)
(17)
(23)
(17)
(23)
(20)
(10)
(8)
6
7
11
9
(3)
(5)
(11)
(0)
20
23
29
21
20
34
(11)
(12)
(25)
(50)
(27)
(25)
(12)
1
15
17
12
(3)
6
6
Cash Taxes Paid
0
0
0
0
0
0
0
0
0
0
2
3
4
5
5
4
5
4
4
5
6
6
7
8
6
6
6
5
5
5
4
3
2
2
1
1
1
0
1
1
1
1
1
0
0
0
0
1
1
2
2
2
2
3
3
3
Cash Interest Paid
52
51
51
46
49
50
50
51
51
52
53
55
61
63
64
68
65
68
68
69
69
69
71
70
67
65
67
70
74
78
77
77
76
73
76
74
75
78
76
76
78
78
79
87
91
94
97
93
92
91
89
87
95
93
99
96
Change in Working Capital
(56)
(20)
(22)
(29)
5
4
(4)
(0)
(2)
(36)
(47)
(50)
(36)
(28)
(37)
(23)
(23)
(17)
(15)
(27)
(28)
(33)
(38)
(34)
(62)
(55)
(53)
(58)
(12)
(2)
(30)
4
(30)
(40)
(5)
3
(6)
13
(9)
(29)
4
(25)
(32)
(25)
(44)
(10)
(5)
(17)
(30)
(55)
(45)
(36)
(16)
2
(0)
10
Cash from Operating Activities
48
N/A
79
+65%
84
+7%
74
-12%
94
+28%
90
-4%
72
-20%
71
-2%
(59)
N/A
(78)
-33%
(57)
+27%
(19)
+67%
139
N/A
162
+17%
170
+5%
197
+16%
203
+3%
215
+6%
218
+1%
206
-6%
215
+4%
216
+1%
215
-1%
228
+6%
194
-15%
202
+4%
212
+5%
207
-2%
279
+35%
288
+3%
259
-10%
290
+12%
233
-20%
220
-6%
218
-1%
198
-9%
182
-8%
191
+5%
192
+0%
186
-3%
213
+14%
207
-3%
213
+3%
220
+3%
211
-4%
230
+9%
233
+2%
233
0%
232
0%
217
-7%
235
+8%
247
+5%
261
+5%
273
+5%
263
-4%
265
+1%
Investing Cash Flow
Capital Expenditures
(61)
(68)
(93)
(71)
(88)
(88)
(72)
(91)
(113)
(120)
(130)
(326)
(308)
(316)
(320)
(142)
(142)
(143)
(158)
(158)
(182)
(200)
(207)
(219)
(223)
(220)
(218)
(235)
(243)
(260)
(275)
(263)
(250)
(229)
(198)
(173)
(143)
(124)
(113)
(102)
(213)
(227)
(221)
(231)
(242)
(249)
(262)
(281)
(166)
(196)
(205)
(329)
(370)
(341)
(411)
(267)
Other Items
0
0
(15)
(17)
(21)
(20)
(6)
(4)
(564)
(560)
(559)
(559)
9
3
3
3
(1)
4
5
1
(1)
(5)
(5)
(1)
0
0
(400)
(400)
(400)
(350)
250
400
400
349
149
(1)
0
1
1
1
(0)
(0)
(0)
(0)
11
50
100
100
89
50
(13)
(27)
(27)
(27)
(14)
0
Cash from Investing Activities
(61)
N/A
(68)
-13%
(108)
-59%
(88)
+18%
(108)
-23%
(109)
0%
(79)
+28%
(95)
-21%
(677)
-612%
(679)
0%
(689)
-1%
(885)
-28%
(299)
+66%
(312)
-4%
(317)
-2%
(140)
+56%
(142)
-2%
(138)
+3%
(153)
-11%
(158)
-3%
(182)
-16%
(205)
-13%
(212)
-3%
(220)
-4%
(223)
-2%
(220)
+1%
(618)
-181%
(635)
-3%
(643)
-1%
(610)
+5%
(25)
+96%
137
N/A
150
+9%
120
-20%
(49)
N/A
(174)
-252%
(143)
+18%
(123)
+14%
(112)
+9%
(101)
+10%
(213)
-112%
(227)
-7%
(221)
+3%
(231)
-5%
(231)
+0%
(199)
+14%
(162)
+19%
(181)
-12%
(77)
+57%
(146)
-89%
(218)
-49%
(356)
-64%
(397)
-11%
(368)
+7%
(425)
-16%
(267)
+37%
Financing Cash Flow
Net Issuance of Common Stock
0
0
0
0
0
0
0
0
993
0
0
0
0
0
0
0
0
0
0
611
611
0
611
(0)
0
0
5
5
5
0
0
0
0
(63)
(115)
(122)
(144)
(85)
(33)
(32)
(47)
(55)
(108)
(119)
(90)
(84)
(39)
(21)
(13)
(7)
(0)
(0)
0
0
(2)
(2)
Net Issuance of Debt
71
69
92
54
57
106
81
92
91
41
64
228
238
240
240
36
38
27
38
(2)
(22)
(12)
(74)
(33)
83
318
341
342
228
(4)
(4)
(254)
(254)
596
596
296
476
(374)
(374)
176
(4)
(5)
(5)
(6)
(8)
(8)
(9)
(9)
(9)
(8)
218
213
213
(6)
(231)
(224)
Cash Paid for Dividends
0
0
0
0
0
(20)
(27)
(32)
(163)
(151)
(152)
(156)
(34)
(36)
(37)
(39)
(40)
(41)
(44)
(51)
(57)
(63)
(67)
(67)
(68)
(68)
(69)
(70)
(72)
(73)
(74)
(75)
(77)
(78)
(79)
(60)
(41)
(23)
(10)
(16)
(22)
(28)
(28)
(28)
(27)
(27)
(27)
(27)
(27)
(27)
(27)
(27)
(27)
(28)
(28)
(28)
Other
(60)
(77)
(90)
(72)
(78)
(53)
(30)
(23)
(177)
(186)
(199)
(214)
(58)
(62)
(63)
(60)
(58)
(55)
(57)
(59)
(61)
(62)
(66)
(72)
(73)
(74)
(69)
(60)
(57)
(54)
(53)
(52)
(51)
(54)
(53)
(40)
(34)
(25)
(16)
(20)
(20)
(16)
(17)
(16)
(15)
(15)
(15)
(14)
(14)
(24)
(27)
(27)
(27)
(19)
(17)
(17)
Cash from Financing Activities
11
N/A
(9)
N/A
1
N/A
(19)
N/A
(21)
-13%
33
N/A
23
-31%
37
+57%
745
+1 940%
696
-7%
707
+2%
851
+20%
146
-83%
142
-3%
140
-1%
(64)
N/A
(60)
+6%
(69)
-15%
(64)
+8%
500
N/A
471
-6%
474
+1%
405
-15%
(172)
N/A
(57)
+67%
175
N/A
208
+19%
216
+4%
105
-52%
(126)
N/A
(131)
-4%
(381)
-191%
(382)
0%
401
N/A
350
-13%
74
-79%
257
+249%
(506)
N/A
(433)
+14%
108
N/A
(93)
N/A
(105)
-12%
(157)
-50%
(170)
-8%
(140)
+17%
(133)
+5%
(89)
+33%
(71)
+20%
(63)
+11%
(67)
-6%
164
N/A
158
-3%
159
+0%
(53)
N/A
(277)
-423%
(271)
+2%
Change in Cash
Net Change in Cash
(2)
N/A
2
N/A
(23)
N/A
(33)
-43%
(35)
-6%
15
N/A
17
+11%
12
-26%
9
-25%
(61)
N/A
(39)
+36%
(53)
-36%
(15)
+71%
(8)
+45%
(8)
+9%
(7)
+12%
1
N/A
8
+690%
1
-84%
548
+42 054%
503
-8%
485
-4%
408
-16%
(164)
N/A
(86)
+48%
157
N/A
(199)
N/A
(212)
-7%
(259)
-22%
(448)
-73%
103
N/A
46
-55%
1
-98%
741
+105 786%
518
-30%
98
-81%
296
+204%
(438)
N/A
(353)
+19%
193
N/A
(93)
N/A
(125)
-34%
(166)
-33%
(181)
-9%
(160)
+12%
(102)
+36%
(17)
+83%
(19)
-11%
92
N/A
4
-95%
181
+3 978%
49
-73%
22
-54%
(148)
N/A
(440)
-197%
(272)
+38%
Free Cash Flow
Free Cash Flow
(13)
N/A
11
N/A
(9)
N/A
3
N/A
7
+165%
2
-70%
(0)
N/A
(20)
-6 467%
(171)
-769%
(197)
-15%
(187)
+5%
(345)
-85%
(169)
+51%
(153)
+9%
(150)
+2%
54
N/A
62
+13%
73
+18%
60
-17%
47
-21%
33
-31%
16
-51%
8
-49%
8
+2%
(29)
N/A
(18)
+37%
(6)
+65%
(28)
-341%
36
N/A
28
-22%
(16)
N/A
27
N/A
(18)
N/A
(9)
+47%
20
N/A
25
+29%
39
+56%
67
+71%
79
+17%
84
+7%
(0)
N/A
(20)
-19 900%
(8)
+58%
(12)
-37%
(31)
-167%
(19)
+38%
(28)
-49%
(48)
-70%
66
N/A
21
-68%
30
+40%
(82)
N/A
(109)
-33%
(68)
+38%
(148)
-119%
(2)
+99%

See Also

Summary
ESRT intrinsic value, competitors valuation, and company profile.
DCF Valuation
ESRT stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ESRT stock valuation using valuation multiples.
Wall Street Estimates
ESRT price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ESRT stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 319,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.