Empire State Realty Op, L.P. cash flow statement ESBA

Annual Quarterly

In fiscal 2025, which ended Dec 31, 2025, Empire State Realty Op, L.P. generated $249.1 million of cash from operations, down 4.5% from the year before. The company returned $39.0 million in dividends and $8.1 million in share buybacks to shareholders.

USD in millions, except per-share amounts and ratios. The percent under a figure is the change from the year before.

Line	FY 2026 Jun 30, 2026	FY 2025 Dec 31, 2025	FY 2024 Dec 31, 2024	FY 2023 Dec 31, 2023	FY 2022 Dec 31, 2022	FY 2021 Dec 31, 2021	FY 2020 Dec 31, 2020	FY 2019 Dec 31, 2019	FY 2018 Dec 31, 2018	FY 2017 Dec 31, 2017	FY 2016 Dec 31, 2016
Operating
Depreciation and amortization	199 +5.8%	195 +5.4%	185 -2.7%	190 -12.4%	217 +7.5%	202 +5.7%	191 +5.2%	182 +7.8%	169 +4.9%	161 +3.5%	155 -9.5%
Stock-based compensation	30 +27.8%	25 +16.0%	22 +8.3%	20 -4.7%	21 +3.7%	20 -20.5%	25 +22.2%	21 +11.0%	19 +33.2%	14 +44.9%	10 +77.4%
Operating cash flow	228 -13.3%	249 -4.5%	261 +12.2%	232 +10.1%	211 -0.6%	212 +16.6%	182 -21.6%	233 -16.6%	279 +43.7%	194 -9.6%	215 +5.7%
Investing
Capital expenditures	—	—	—	169 +96.8%	86 -78.4%	398 +282.8%	104 -59.3%	256 -0.2%	256 +12.4%	228 +15.4%	198 +26.1%
Investing cash flow	-529 -24.4%	-550 -38.5%	-397 -413.5%	-77 +66.5%	-231 -8.5%	-213 -48.6%	-143 -195.6%	150 +123.3%	-643 -188.3%	-223 -22.3%	-182 -28.1%
Financing
Debt issued	—	—	—	—	—	—	—	—	160 -49.2%	315 +530.0%	50
Debt repaid	—	—	—	—	—	—	—	—	267 -23.1%	347 +972.9%	32 -78.0%
Dividends paid	39 +1.3%	39 +1.8%	38 +3.1%	37 -3.8%	39 +35.1%	29 -53.1%	61 -51.7%	126 +0.3%	126 -0.3%	126 +10.5%	114 +25.3%
Stock buybacks	6 +178.1%	8	0 -100.0%	13 -85.5%	90 +93.1%	47 -67.5%	144	—	—	—	—
Financing cash flow	293 +205.4%	38 -75.9%	159 +352.2%	-63 +55.2%	-140 -50.7%	-93 -136.2%	257 +167.4%	-382 -464.7%	105 +283.9%	-57 -112.1%	471 +886.0%
Change in cash
Net change in cash	-9 +98.1%	-263 -1276.0%	22 -75.8%	92 +157.7%	-160 -71.4%	-93 -131.5%	296 +37698.7%	1 +100.3%	-259	—	—
Free cash flow	—	—	—	63 -49.4%	125 +167.4%	-186 -337.6%	78 +435.3%	-23 -203.6%	23 +166.3%	-34 -298.9%	17 -63.2%
Per share
Free cash flow per share	—	—	—	0.24 -48.6%	0.46 +169.2%	-0.67 -343.1%	0.28 +451.8%	-0.08 -203.4%	0.08 +166.5%	-0.11 -285.2%	0.06 -64.8%
Shareholder returns
Returned to shareholders	45	47	38	50	129	75	205	126	126	126	114
Share of free cash flow	—	—	—	79.30%	102.83%	—	261.48%	—	557.59%	—	667.75%
Ratios
Free cash flow margin	—	—	—	8.56%	17.22%	-29.78%	12.84%	-3.19%	3.08%	-4.79%	2.52%
Capital expenditures to revenue	—	—	—	22.87%	11.82%	63.83%	17.08%	34.99%	35.06%	32.16%	29.18%
Stock-based compensation to revenue	3.88%	3.28%	2.83%	2.71%	2.89%	3.25%	4.18%	2.85%	2.57%	1.99%	1.44%
Cash conversion	24.59x	3.41x	3.25x	2.75x	3.34x	—	—	2.76x	2.38x	1.64x	2.00x

How these figures are calculated

Annual columns are full-year amounts from the annual report (Form 10-K, 20-F, or 40-F). If a company restates a year, the latest filed number is shown. USD in millions, except per-share amounts and ratios. Capital expenditures, debt repaid, dividends, and buybacks are positive amounts. Investing and financing cash flow keep the filing sign, so an outflow is negative. Free cash flow is operating cash flow minus capital expenditures. The first column is the trailing twelve months through the latest quarter. Returned to shareholders is dividends plus buybacks. Free cash flow margin, capital expenditures, and stock-based compensation are divided by revenue. Cash conversion is operating cash flow divided by net income. More on our methodology.

Company profile

Industry: Real Estate Investment Trusts (SIC 6798)
Listed as: ESBA (NYSE), FISK (NYSE), OGCP (NYSE)
Fiscal year ends: December 31
Headquarters: New York, NY
SEC filer status: Accelerated filer
SEC CIK: 1553079

Other Real Estate Investment Trusts companies

All 199 Real Estate Investment Trusts companies

Source: SEC EDGAR filings. This is company-reported data, not investment advice.