Empire State Realty Trust Inc. logo

Empire State Realty Trust Inc.

ESRT | NYSE
Chart Builder DCF Calculator
$5.04
+$0.07 (+1.41%)
Nov 2, 2026, 12:17 PM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
-38.84M 2.29M 32.17M 13.65M 11.39M 15.78M 18.79M 22.8M 28.56M 6.71M 10.16M 19.93M 36.96M 11.69M 21.62M 10.12M 48.7M -17.22M -4.07M -10.18M 4.41M -3.19M
Depreciation & Amortization
50.39M 50.22M 44.69M 51.21M 48.92M 49.94M 39.49M 45.9M 48.92M 47.53M 49.6M 49.96M 46.86M 49.37M 42.76M 48.26M 56.8M 69.06M 54.3M 65.79M 45.09M 44.46M
Stock-Based Compensation
17.05M n/a 6.81M 6.48M 6.9M 4.98M 6.11M 5.75M 6.39M 3.45M 5.29M 4.99M 5.37M 4.37M 5.41M 5.37M 5.77M 4.46M 4.84M 5.38M 5.3M 4.73M
Other Working Capital
-31.42M 23.33M -46.36M 33.56M -36.27M 26.13M -22.28M 19.62M -45.45M 11.4M -43.02M 24.68M -47.2M 42.45M -32.06M 31.55M -49.64M 12.99M -10.38M 23.58M -40.2M 28.01M
Other Non-Cash Items
25.54M 4.07M -16.74M -4.98M -1.58M -16.28M 4M 159K -10.49M 3.07M 109.67M -4.42M -8.87M -14.72M -7.49M -5M -43.41M 10.21M -11.15M -2.79M 143K -2.31M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -99.88M -249K -13.57M n/a n/a n/a n/a n/a 7.72M n/a n/a 214K
Change in Working Capital
-34.6M 12.34M -33.04M 38.94M -38.91M 28.73M -18.36M 28.2M -36.25M 10.17M -38.4M 19.93M -47.2M 35.65M -25.12M 31.55M -51.87M 1.18M -6.18M 25.1M -44.62M 29.5M
Operating Cash Flow
19.54M 68.91M 33.9M 105.29M 26.72M 83.15M 50.03M 102.81M 37.12M 70.93M 36.44M 90.14M 19.54M 86.36M 37.19M 90.31M 15.99M 67.69M 45.46M 83.3M 10.33M 73.4M
Capital Expenditures
-30.99M -18.19M -42.1M -32.53M -81.81M -42.06M -29.01M -47.38M -43.52M -53M -37.95M -25.21M -34.41M -41.76M -37.18M -32.47M -21.67M -34.95M -24.32M -22.37M -27.63M -20.71M
Cash Acquisitions
-160.81M n/a n/a n/a n/a n/a n/a n/a n/a -14.23M n/a n/a -15.38M 2.63M 141.78M n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a -9K n/a n/a 12K -12K -115.6M n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
75.69M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 49.77M 39.14M 11.01M n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
64.67M -64.67M -532.41M -32.53M -113.51M -42.06M -78.65M -190.81M -56.39M -4.03M -37.96M -52.12M 15.38M -2.63M -141.78M n/a -21.67M -34.98M -141.98M -22.32M -27.63M -20.81M
Investing Cash Flow
-69.63M -64.67M -532.41M -32.53M -113.51M -42.06M -78.65M -190.81M -56.39M -71.27M -37.96M -52.12M 15.38M -2.63M -141.78M -32.47M -21.67M -34.98M -141.98M -22.32M -27.63M -20.81M
Debt Repayment
84.02M -52.46M 313.11M -925K -907K -220.89M -1.35M -7.55M 223.51M -1.47M -1.95M -2.42M -2.13M -2.14M -2.34M -2.04M -1.03M -2.09M -1.04M -1.03M -1.02M -1.01M
Common Stock Repurchased
n/a n/a -5.97M n/a -2.15M n/a n/a n/a n/a n/a n/a n/a -7.41M -5.69M -7.63M -18.11M -52.44M -12M -36.66M -6.51M n/a -3.53M
Dividend Paid
-7.09M -7.07M -7.03M -7M -6.97M -6.93M -6.9M -6.87M -6.84M -6.82M -6.75M -6.73M -6.67M -6.73M -6.72M -6.74M -6.85M -7M -7.04M -7.11M -7.11M -1.05M
Other Financial Acitivies
-4.77M -5.08M -3.33M -3.82M -3.87M -4.26M -3.75M -4.21M -6.17M -13.02M -3.78M -3.73M -3.73M -3.02M -3.86M -3.89M -3.91M -3.6M -5.07M -3.94M -3.39M -7.54M
Financial Cash Flow
72.16M -64.61M 296.77M -11.74M -13.89M -232.97M -12M -18.63M 210.51M -21.3M -12.48M -12.87M -19.94M -17.58M -20.55M -30.78M -64.22M -24.69M -49.81M -18.59M -11.52M -13.13M
Net Cash Flow
22.07M -60.37M -31.24M 61.03M -100.69M -191.89M -40.62M -106.63M 191.24M -21.65M -14M 25.15M 14.98M 66.15M -125.14M 27.06M -69.91M 8.03M -146.33M 42.4M -28.83M 39.46M
Free Cash Flow
-11.45M 50.72M -8.2M 72.77M -55.09M 41.08M 21.02M 55.43M -6.39M 17.93M -1.51M 64.93M -14.87M 44.61M 5K 57.84M -5.68M 32.75M 21.14M 60.93M -17.3M 52.69M
Adj. Free Cash Flow
-28.5M 50.72M -15.01M 66.28M -61.99M 36.1M 14.91M 49.68M -12.78M 14.48M -6.8M 59.94M -20.24M 40.23M -5.41M 52.46M -11.45M 28.29M 16.3M 55.55M -22.61M 47.95M
Maintenance CapEx
-30.99M -18.19M -42.03M -32.53M -81.76M -42.06M -26.79M -43.58M -43.52M -45.21M -27.69M -18.31M -34.41M -41.24M -10.26M -8.48M n/a -10.86M -9.36M n/a -6.91M -20.71M
Growth CapEx
n/a n/a -66.03K n/a -50.6K n/a -2.22M -3.8M n/a -7.79M -10.26M -6.91M n/a -519.63K -26.92M -24M -21.67M -24.08M -14.96M -22.37M -20.73M n/a
Owner Earnings
-11.45M 50.72M -8.14M 72.77M -55.04M 41.08M 23.24M 59.23M -6.39M 25.72M 8.75M 71.83M -14.87M 45.13M 26.93M 81.83M 15.99M 56.83M 36.1M 83.3M 3.42M 52.69M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.