XML 17 R6.htm IDEA: XBRL DOCUMENT v3.20.2
Condensed Consolidated Statements of Capital - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended 9 Months Ended
Sep. 30, 2020
Jul. 31, 2020
Sep. 30, 2020
Sep. 30, 2019
Sep. 30, 2020
Sep. 30, 2019
Increase (Decrease) in Partners' Capital [Roll Forward]            
Beginning balance   $ 1,756,038 $ 1,756,038 $ 1,948,032 $ 1,947,913 $ 1,991,109
Issuance of private perpetual preferred in exchange for common units         0  
Conversion of operating partnership units to ESRT Partner's Capital     0 0 0 0
Repurchases of common units (in units) (477,620) (656,318)        
Repurchases of common units     (7,345)   (121,950)  
Equity compensation     5,504 3,647 20,174 15,392
Distributions     (1,050) (32,180) (65,369) (96,370)
Net income (loss)     (12,269) 26,784 (23,599) 55,570
Other comprehensive income (loss)     2,937 (5,937) (13,354) (25,355)
Ending balance $ 1,743,815   $ 1,743,815 $ 1,940,346 $ 1,743,815 $ 1,940,346
General Partner | Series PR Operating Partnership Units            
Increase (Decrease) in Partners' Capital [Roll Forward]            
Beginning balance (in units)   173,347,000 173,347,000 178,021,000 181,894,000 174,912,000
Beginning balance   $ 1,080,221 $ 1,080,221 $ 1,215,647 $ 1,228,520 $ 1,238,482
Conversion of operating partnership units to ESRT Partner's Capital (in units)     779,000 2,130,000 5,155,000 5,185,000
Conversion of operating partnership units to ESRT Partner's Capital     $ 2,386 $ 12,796 $ 23,903 $ 21,654
Repurchases of common units (in units)     (1,134,000)   (14,205,000)  
Repurchases of common units     $ (7,345)   $ (121,950)  
Equity compensation (in units)       (1,000) 148,000 53,000
Equity compensation     334 $ 191 $ 719 $ 421
Distributions       (18,907) (37,181) (56,098)
Net income (loss)     (8,204) 15,882 (16,502) 32,646
Other comprehensive income (loss)     $ 1,877 $ (3,590) $ (8,240) $ (15,086)
Ending balance (in units) 172,992,000   172,992,000 180,150,000 172,992,000 180,150,000
Ending balance $ 1,069,269   $ 1,069,269 $ 1,222,019 $ 1,069,269 $ 1,222,019
Limited Partners | Series PR Operating Partnership Units            
Increase (Decrease) in Partners' Capital [Roll Forward]            
Beginning balance (in units)   82,766,000 82,766,000 86,749,000 81,388,000 86,202,000
Beginning balance   $ 647,520 $ 647,520 $ 713,039 $ 680,580 $ 725,108
Issuance of private perpetual preferred in exchange for common units (in units)         (97,000)  
Issuance of private perpetual preferred in exchange for common units         $ (800)  
Conversion of operating partnership units to ESRT Partner's Capital (in units)     (313,000) (1,554,000) (2,986,000) (2,517,000)
Conversion of operating partnership units to ESRT Partner's Capital     $ (2,435) $ (12,672) $ (23,726) $ (20,655)
Equity compensation (in units)     (1,313,000) (634,000) 2,835,000 876,000
Equity compensation     $ 5,170 $ 3,456 $ 19,455 $ 14,971
Distributions       (8,880) (17,619) (26,884)
Net income (loss)     (3,490) 7,114 (6,954) 14,760
Other comprehensive income (loss)     $ 700 $ (1,578) $ (3,471) $ (6,821)
Ending balance (in units) 81,140,000   81,140,000 84,561,000 81,140,000 84,561,000
Ending balance $ 647,465   $ 647,465 $ 700,479 $ 647,465 $ 700,479
Limited Partners | Series ES Operating Partnership Units Limited Partners            
Increase (Decrease) in Partners' Capital [Roll Forward]            
Beginning balance (in units)   24,529,000 24,529,000 28,518,000 25,810,000 30,129,000
Beginning balance   $ (770) $ (770) $ 8,508 $ 7,262 $ 14,399
Issuance of private perpetual preferred in exchange for common units (in units)         43,000  
Issuance of private perpetual preferred in exchange for common units         $ 11  
Conversion of operating partnership units to ESRT Partner's Capital (in units)     (275,000) (358,000) (1,599,000) (1,969,000)
Conversion of operating partnership units to ESRT Partner's Capital     $ 23 $ (85) $ (157) $ (788)
Distributions       (2,960) (5,264) (9,020)
Net income (loss)     (1,145) 2,547 (2,327) 5,322
Other comprehensive income (loss)     $ 255 $ (556) $ (1,162) $ (2,459)
Ending balance (in units) 24,254,000   24,254,000 28,160,000 24,254,000 28,160,000
Ending balance $ (1,637)   $ (1,637) $ 7,454 $ (1,637) $ 7,454
Limited Partners | Series 60 Operating Partnership Units Limited Partners            
Increase (Decrease) in Partners' Capital [Roll Forward]            
Beginning balance (in units)   6,776,000 6,776,000 7,686,000 7,025,000 8,020,000
Beginning balance   $ (588) $ (588) $ 1,871 $ 1,593 $ 3,385
Conversion of operating partnership units to ESRT Partner's Capital (in units)     (136,000) (142,000) (385,000) (476,000)
Conversion of operating partnership units to ESRT Partner's Capital     $ 19 $ (25) $ (14) $ (143)
Distributions       (794) (1,435) (2,431)
Net income (loss)     (320) 662 (642) 1,427
Other comprehensive income (loss)     $ 70 $ (135) $ (321) $ (659)
Ending balance (in units) 6,640,000   6,640,000 7,544,000 6,640,000 7,544,000
Ending balance $ (819)   $ (819) $ 1,579 $ (819) $ 1,579
Limited Partners | Series 250 Operating Partnership Units Limited Partners            
Increase (Decrease) in Partners' Capital [Roll Forward]            
Beginning balance (in units)   3,405,000 3,405,000 3,917,000 3,535,000 4,064,000
Beginning balance   $ (285) $ (285) $ 963 $ 807 $ 1,731
Conversion of operating partnership units to ESRT Partner's Capital (in units)     (55,000) (75,000) (185,000) (222,000)
Conversion of operating partnership units to ESRT Partner's Capital     $ 7 $ (14) $ (6) $ (68)
Distributions       (405) (723) (1,235)
Net income (loss)     (160) 345 (321) 713
Other comprehensive income (loss)     $ 35 $ (78) $ (160) $ (330)
Ending balance (in units) 3,350,000   3,350,000 3,842,000 3,350,000 3,842,000
Ending balance $ (403)   $ (403) $ 811 $ (403) $ 811
Private Perpetual Preferred Units            
Increase (Decrease) in Partners' Capital [Roll Forward]            
Beginning balance (in units)   6,224,000 6,224,000 1,560,000 6,170,000 1,560,000
Beginning balance   $ 29,940 $ 29,940 $ 8,004 $ 29,151 $ 8,004
Issuance of private perpetual preferred in exchange for common units (in units)         54,000  
Issuance of private perpetual preferred in exchange for common units         $ 789  
Distributions     (1,050) (234) (3,147) (702)
Net income (loss)     $ 1,050 $ 234 $ 3,147 $ 702
Ending balance (in units) 6,224,000   6,224,000 1,560,000 6,224,000 1,560,000
Ending balance $ 29,940   $ 29,940 $ 8,004 $ 29,940 $ 8,004