XML 20 R6.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Capital - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2017
Mar. 31, 2017
Dec. 31, 2016
Mar. 31, 2016
Dec. 31, 2015
Mar. 31, 2015
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Increase (Decrease) in Partners' Capital [Roll Forward]                  
Beginning balance   $ 1,982,863   $ 1,372,686   $ 1,381,097 $ 1,982,863 $ 1,372,686 $ 1,381,097
Issuance of OP units, net of costs               611,206  
Conversion of operating partnership units to Class A shares and Class B shares to ESRT partner's capital             0 0 0
Equity compensation             14,100 9,729 5,483
Distributions             (126,963) (114,954) (91,900)
Net income $ 32,260 $ 19,145 $ 33,008 $ 16,705 $ 19,370 $ 7,888 118,253 107,250 79,928
Unrealized loss on valuation of interest rate swap agreements             (11,658) (3,054) (1,922)
Other comprehensive income (loss)             (10,516) (3,054) (1,922)
Ending balance $ 1,977,737   $ 1,982,863   $ 1,372,686   $ 1,977,737 $ 1,982,863 $ 1,372,686
General Partner [Member] | Series PR Operating Partnership Units [Member]                  
Increase (Decrease) in Partners' Capital [Roll Forward]                  
Beginning balance (in units)   155,841,000   120,023,000   107,191,000 155,841,000 120,023,000 107,191,000
Beginning balance   $ 1,154,136   $ 524,729   $ 468,638 $ 1,154,136 $ 524,729 $ 468,638
Issuance of OP units, net (in units)               29,611,000  
Issuance of OP units, net of costs               $ 611,206  
Conversion of operating partnership units to Class A shares and Class B shares to ESRT partner's capital (in units)             5,615,000 6,167,000 12,818,000
Conversion of operating partnership units to Class A shares and Class B shares to ESRT partner's capital             $ 23,435 $ 23,678 $ 62,070
Equity compensation (in units)             21,000 40,000 14,000
Equity compensation             $ 468 $ 357 $ 296
Distributions             (66,789) (55,812) (39,183)
Net income             62,647 51,456 33,730
Unrealized loss on valuation of interest rate swap agreements               $ (1,478) $ (822)
Other comprehensive income (loss)             $ (5,615)    
Ending balance (in units) 161,477,000   155,841,000   120,023,000   161,477,000 155,841,000 120,023,000
Ending balance $ 1,168,282   $ 1,154,136   $ 524,729   $ 1,168,282 $ 1,154,136 $ 524,729
Limited Partner [Member] | Series PR Operating Partnership Units [Member]                  
Increase (Decrease) in Partners' Capital [Roll Forward]                  
Beginning balance (in units)   93,075,000   93,863,000   100,211,000 93,075,000 93,863,000 100,211,000
Beginning balance   $ 793,360   $ 809,901   $ 868,163 $ 793,360 $ 809,901 $ 868,163
Conversion of operating partnership units to Class A shares and Class B shares to ESRT partner's capital (in units)             (2,611,000) (2,657,000) (6,803,000)
Conversion of operating partnership units to Class A shares and Class B shares to ESRT partner's capital             $ (21,997) $ (22,264) $ (58,636)
Equity compensation (in units)             1,296,000 1,869,000 455,000
Equity compensation             $ 13,632 $ 9,372 $ 5,187
Distributions             (38,969) (37,621) (32,794)
Net income             35,430 34,977 28,678
Unrealized loss on valuation of interest rate swap agreements               $ (1,005) $ (697)
Other comprehensive income (loss)             $ (3,177)    
Ending balance (in units) 91,760,000   93,075,000   93,863,000   91,760,000 93,075,000 93,863,000
Ending balance $ 778,279   $ 793,360   $ 809,901   $ 778,279 $ 793,360 $ 809,901
Limited Partner [Member] | Series ES Operating Partnership Units [Member]                  
Increase (Decrease) in Partners' Capital [Roll Forward]                  
Beginning balance (in units)   35,728,000   38,262,000   42,365,000 35,728,000 38,262,000 42,365,000
Beginning balance   $ 20,091   $ 22,074   $ 26,488 $ 20,091 $ 22,074 $ 26,488
Conversion of operating partnership units to Class A shares and Class B shares to ESRT partner's capital (in units)             (1,954,000) (2,534,000) (4,103,000)
Conversion of operating partnership units to Class A shares and Class B shares to ESRT partner's capital             $ (978) $ (1,075) $ (2,424)
Distributions             (14,477) (14,642) (13,495)
Net income             13,726 14,140 11,792
Unrealized loss on valuation of interest rate swap agreements               $ (406) $ (287)
Other comprehensive income (loss)             $ (1,230)    
Ending balance (in units) 33,774,000   35,728,000   38,262,000   33,774,000 35,728,000 38,262,000
Ending balance $ 17,132   $ 20,091   $ 22,074   $ 17,132 $ 20,091 $ 22,074
Limited Partner [Member] | Series 60 Operating Partnership Units [Member]                  
Increase (Decrease) in Partners' Capital [Roll Forward]                  
Beginning balance (in units)   9,701,000   10,318,000   11,546,000 9,701,000 10,318,000 11,546,000
Beginning balance   $ 4,880   $ 5,366   $ 6,567 $ 4,880 $ 5,366 $ 6,567
Conversion of operating partnership units to Class A shares and Class B shares to ESRT partner's capital (in units)             (713,000) (617,000) (1,228,000)
Conversion of operating partnership units to Class A shares and Class B shares to ESRT partner's capital             $ (310) $ (218) $ (654)
Distributions             (3,889) (3,985) (3,665)
Net income             3,637 3,827 3,196
Unrealized loss on valuation of interest rate swap agreements               $ (110) $ (78)
Other comprehensive income (loss)             $ (326)    
Ending balance (in units) 8,988,000   9,701,000   10,318,000   8,988,000 9,701,000 10,318,000
Ending balance $ 3,992   $ 4,880   $ 5,366   $ 3,992 $ 4,880 $ 5,366
Limited Partner [Member] | Series 250 Operating Partnership Units [Member]                  
Increase (Decrease) in Partners' Capital [Roll Forward]                  
Beginning balance (in units)   4,747,000   5,106,000   5,790,000 4,747,000 5,106,000 5,790,000
Beginning balance   $ 2,392   $ 2,612   $ 3,237 $ 2,392 $ 2,612 $ 3,237
Conversion of operating partnership units to Class A shares and Class B shares to ESRT partner's capital (in units)             (337,000) (359,000) (684,000)
Conversion of operating partnership units to Class A shares and Class B shares to ESRT partner's capital             $ (150) $ (121) $ (356)
Distributions             (1,903) (1,958) (1,827)
Net income             1,877 1,914 1,596
Unrealized loss on valuation of interest rate swap agreements               $ (55) $ (38)
Other comprehensive income (loss)             $ (168)    
Ending balance (in units) 4,410,000   4,747,000   5,106,000   4,410,000 4,747,000 5,106,000
Ending balance $ 2,048   $ 2,392   $ 2,612   $ 2,048 $ 2,392 $ 2,612
Private Perpetual Preferred Units [Member]                  
Increase (Decrease) in Partners' Capital [Roll Forward]                  
Beginning balance (in units)   1,560,000   1,560,000   1,560,000 1,560,000 1,560,000 1,560,000
Beginning balance   $ 8,004   $ 8,004   $ 8,004 $ 8,004 $ 8,004 $ 8,004
Distributions             (936) (936) (936)
Net income             $ 936 $ 936 $ 936
Ending balance (in units) 1,560,000   1,560,000   1,560,000   1,560,000 1,560,000 1,560,000
Ending balance $ 8,004   $ 8,004   $ 8,004   $ 8,004 $ 8,004 $ 8,004