Empire State Realty OP L.P. logo

Empire State Realty OP L.P.

OGCP | AMEX
Chart Builder DCF Calculator
$5.08
+$0.14 (+2.83%)
At close: Nov 5, 2026, 3:35 PM ET
$5.08
$0.00 (-0.10%)
After-hours: Nov 5, 2026, 3:35 PM ET
TTM
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
52.2M 103.14M 115.92M 18.79M 72.26M 89.43M 83.86M 75.23M 68.86M 77.26M 78.74M 90.2M 80.39M 92.13M 63.21M 37.52M 17.22M -27.07M -13.04M -8.25M -10.34M -34.37M
Depreciation & Amortization
201.15M 199.68M 199.4M 192.98M 191.61M 191.6M 189.19M 193.42M 194.07M 192.71M 193.85M 190.09M 190.33M 201.35M 219.97M 222.28M 237.52M 225.26M 203.74M 204.28M 186.78M 193.83M
Stock-Based Compensation
47.2M 42.92M 42.03M 6.11M 23.74M 23.23M 21.7M 20.88M 20.12M 19.1M 20.03M 20.14M 20.53M 20.93M 21.01M 20.44M 20.45M 19.99M 20.26M 20.74M 20.86M 24.34M
Other Working Capital
-20.88M -25.74M -22.93M 1.15M -12.79M -21.98M -36.71M -57.46M -57.15M -58.9M -27.84M -16.88M -5.26M -7.7M -106.04M -129.41M -135.86M -130.84M -42.14M 18.55M 39.05M 61.07M
Other Non-Cash Items
-56.54M -90.25M -104.02M 36.91M -24.56M -33.47M -17.62M 93.92M 96.01M 96.93M 83.35M -36.88M -39.15M -74.76M -48.75M -43.19M -38.7M 5.4M -10.22M -1.9M 782K -12.51M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a -99.88M -99.88M -113.44M -113.44M -13.57M -13.57M n/a n/a 7.72M 7.72M 7.72M 7.94M 214K 2.32M 6.42M
Change in Working Capital
-16.36M -20.67M -4.28M 10.4M -335K 2.32M -16.23M -36.28M -44.55M -55.51M -30.03M -16.74M -5.13M -9.8M -44.27M -25.33M -31.77M -24.52M 3.8M -29.31M -8.81M 13.21M
Operating Cash Flow
227.64M 234.82M 249.05M 265.19M 262.7M 273.11M 260.89M 247.3M 234.64M 217.05M 232.49M 233.24M 233.4M 229.84M 211.17M 219.44M 212.44M 206.78M 212.49M 185.77M 191.6M 190.92M
Capital Expenditures
-74.59M -50.71M -74.59M -32.53M 65.88M 10.94M n/a -37.95M -129.04M -150.57M -139.33M -138.56M -145.82M -133.08M -126.27M -113.4M -103.3M -109.27M -95.04M -101.82M -113.09M -124.03M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a -14.23M -1.48M -1.48M -16.86M n/a 129.03M 129.03M 144.41M 141.78M n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
-380.33M -380.33M -380.33M n/a n/a -12.88M -12.89M -12.9M -39.81M -26.92M -26.92M -142.51M -115.6M -115.61M -115.63M -117.7M -117.64M -117.64M -117.71M -41K -98K -98K
Sales Maturities Of Investments
-109.98M -109.98M -109.98M n/a n/a n/a n/a -88.91M -88.91M -39.14M n/a 99.92M 99.92M 50.14M 11.01M n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-134.3M -178.17M -155.57M -234.22M -490.91M -377.4M -339.37M -184.55M 72.13M 87.51M 88.91M -129.03M -129.03M -166.08M -198.42M -198.63M -220.94M -226.91M -212.74M -69.42M -80.75M -53.64M
Investing Cash Flow
-699.23M -743.11M -720.51M -266.75M -425.03M -367.92M -397.12M -356.43M -217.75M -145.98M -77.34M -181.15M -161.5M -198.55M -230.89M -231.1M -220.94M -226.91M -212.74M -100.52M -111.85M -123.32M
Debt Repayment
343.01M 258.08M 90.39M -224.07M -230.7M -6.28M 213.14M 212.54M 217.68M -7.96M -8.63M -9.03M -8.66M -7.55M -7.5M -6.2M -5.18M -5.18M -4.09M 175.95M -374.01M -373.98M
Common Stock Repurchased
-4.63M -6.68M -6.87M -897K -3.05M -897K n/a 13.11M 13.11M 5.69M n/a -20.74M -38.84M -83.87M -90.18M -119.21M -107.61M -55.17M -46.7M -31.81M -32.64M -84.58M
Dividend Paid
-51.03M -49.69M -48.72M -45.87M -43.85M -44.74M -41.82M -45.46M -38.53M -34.55M -34.46M -30.65M -26.86M -30.94M -35.04M -34.3M -38.59M -38.33M -28.56M -27.1M -17.12M -38.29M
Other Financial Acitivies
7.4M 6.99M 5.53M 2.4M 95K -1.18M -12.74M -8.99M -15.3M -12.83M 187K 187K -3.78M -3.89M -3.66M -8.73M -4.87M -4.87M -12.63M -18.31M -18.29M -18.26M
Financial Cash Flow
292.59M 206.53M 38.17M -270.6M -277.49M -53.1M 158.58M 158.09M 163.85M -66.6M -62.87M -70.94M -88.85M -133.13M -140.24M -169.5M -157.3M -104.6M -93.05M 107.77M -433.03M -506.07M
Net Cash Flow
-8.51M -131.27M -262.79M -272.16M -439.82M -147.9M 22.35M 48.97M 180.74M 4.48M 92.28M -18.86M -16.95M -101.84M -159.96M -181.15M -165.81M -124.73M -93.3M 193.01M -353.28M -438.47M
Free Cash Flow
213.3M 202.29M 216.52M 232.66M 328.58M 326.11M 260.89M 209.35M 105.6M 66.48M 93.16M 94.67M 87.58M 96.76M 84.91M 106.04M 109.13M 97.51M 117.45M 83.95M 78.51M 66.89M
Adj. Free Cash Flow
166.1M 159.37M 174.49M 226.55M 304.84M 302.89M 239.2M 188.47M 85.48M 47.38M 73.14M 74.53M 67.05M 75.84M 63.89M 85.6M 88.68M 77.53M 97.19M 63.21M 57.65M 42.55M
Maintenance CapEx
-110.9M -50.58M -74.46M -32.46M 69.73M 14.72M 11.53M -16.2M -104.19M -125.72M -121.71M -104.35M -94.59M -60.18M -29.9M -28.88M -20.31M -27.21M -36.97M -58.72M -92.36M -124.03M
Growth CapEx
36.31M -134.39K -134.39K -68.91K -3.85M -3.78M -11.53M -21.75M -24.85M -24.85M -17.61M -34.21M -51.23M -72.9M -96.37M -84.52M -82.99M -82.05M -58.07M -43.1M -20.73M n/a
Owner Earnings
116.75M 184.24M 174.6M 232.73M 332.43M 287.83M 272.43M 231.11M 130.45M 91.33M 110.78M 128.88M 138.81M 169.67M 181.28M 190.56M 192.12M 179.56M 175.52M 127.05M 99.24M 66.89M

© 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.