XML 17 R6.htm IDEA: XBRL DOCUMENT v3.19.2
Condensed Consolidated Statements of Capital (unaudited) - USD ($)
shares in Thousands, $ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Increase (Decrease) in Partners' Capital [Roll Forward]        
Beginning balance $ 1,967,201 $ 1,973,338 $ 1,991,109 $ 1,977,737
Issuance of OP units, net of costs   4,749   4,749
Equity compensation 6,326 4,656 11,745 9,211
Distributions (32,248) (32,085) (64,190) (63,876)
Net income 18,930 30,184 28,786 48,242
Other comprehensive income (loss) (12,177) 2,299 (19,418) 7,078
Ending balance $ 1,948,032 $ 1,983,141 $ 1,948,032 $ 1,983,141
General Partner | Series PR operating partnership units        
Increase (Decrease) in Partners' Capital [Roll Forward]        
Beginning balance (in units) 176,593 164,369 174,912 161,477
Beginning balance $ 1,224,689 $ 1,173,529 $ 1,238,482 $ 1,168,282
Issuance of OP units, net of costs (in units)   284   284
Issuance of OP units, net of costs   $ 4,749   $ 4,749
Conversion of operating partnership units to ESRT Partner's Capital (in units) 1,433 3,053 3,055 5,919
Conversion of operating partnership units to ESRT Partner's Capital $ 5,576 $ 15,756 $ 8,858 $ 25,845
Equity compensation (in units) (5) (2) 54 24
Equity compensation $ 190 $ 138 $ 230 $ 116
Distributions (18,671) (17,585) (37,191) (34,792)
Net income 11,087 16,651 16,764 26,419
Other comprehensive income (loss) $ (7,224) $ 1,295 $ (11,496) $ 3,914
Ending balance (in units) 178,021 167,704 178,021 167,704
Ending balance $ 1,215,647 $ 1,194,533 $ 1,215,647 $ 1,194,533
Limited Partner | Series PR operating partnership units        
Increase (Decrease) in Partners' Capital [Roll Forward]        
Beginning balance (in units) 87,324 93,222 86,202 91,760
Beginning balance $ 719,576 $ 770,698 $ 725,108 $ 778,279
Conversion of operating partnership units to ESRT Partner's Capital (in units) (645) (1,831) (963) (2,929)
Conversion of operating partnership units to ESRT Partner's Capital $ (5,309) $ (15,162) $ (7,983) $ (24,439)
Equity compensation (in units) 70 56 1,510 2,616
Equity compensation $ 6,136 $ 4,518 $ 11,515 $ 9,095
Distributions (9,122) (9,618) (18,004) (19,167)
Net income 5,039 8,788 7,646 14,046
Other comprehensive income (loss) $ (3,281) $ 671 $ (5,243) $ 2,081
Ending balance (in units) 86,749 91,447 86,749 91,447
Ending balance $ 713,039 $ 759,895 $ 713,039 $ 759,895
Limited Partner | Series ES operating partnership units        
Increase (Decrease) in Partners' Capital [Roll Forward]        
Beginning balance (in units) 29,048 32,383 30,129 33,774
Beginning balance $ 11,062 $ 15,578 $ 14,399 $ 17,132
Conversion of operating partnership units to ESRT Partner's Capital (in units) (530) (976) (1,611) (2,367)
Conversion of operating partnership units to ESRT Partner's Capital $ (189) $ (484) $ (703) $ (1,141)
Distributions (3,001) (3,304) (6,060) (6,732)
Net income 1,822 3,211 2,775 5,207
Other comprehensive income (loss) $ (1,186) $ 237 $ (1,903) $ 772
Ending balance (in units) 28,518 31,407 28,518 31,407
Ending balance $ 8,508 $ 15,238 $ 8,508 $ 15,238
Limited Partner | Series 60 operating partnership units        
Increase (Decrease) in Partners' Capital [Roll Forward]        
Beginning balance (in units) 7,875 8,695 8,020 8,988
Beginning balance $ 2,559 $ 3,633 $ 3,385 $ 3,992
Conversion of operating partnership units to ESRT Partner's Capital (in units) (189) (150) (334) (443)
Conversion of operating partnership units to ESRT Partner's Capital $ (57) $ (66) $ (118) $ (185)
Distributions (808) (899) (1,637) (1,817)
Net income 505 850 765 1,385
Other comprehensive income (loss) $ (328) $ 62 $ (524) $ 205
Ending balance (in units) 7,686 8,545 7,686 8,545
Ending balance $ 1,871 $ 3,580 $ 1,871 $ 3,580
Limited Partner | Series 250 operating partnership units        
Increase (Decrease) in Partners' Capital [Roll Forward]        
Beginning balance (in units) 3,986 4,326 4,064 4,410
Beginning balance $ 1,311 $ 1,896 $ 1,731 $ 2,048
Conversion of operating partnership units to ESRT Partner's Capital (in units) (69) (96) (147) (180)
Conversion of operating partnership units to ESRT Partner's Capital $ (21) $ (44) $ (54) $ (80)
Distributions (412) (445) (830) (900)
Net income 243 450 368 717
Other comprehensive income (loss) $ (158) $ 34 $ (252) $ 106
Ending balance (in units) 3,917 4,230 3,917 4,230
Ending balance $ 963 $ 1,891 $ 963 $ 1,891
Private Perpetual Preferred Units        
Increase (Decrease) in Partners' Capital [Roll Forward]        
Beginning balance (in units) 1,560 1,560 1,560 1,560
Beginning balance $ 8,004 $ 8,004 $ 8,004 $ 8,004
Distributions (234) (234) (468) (468)
Net income $ 234 $ 234 $ 468 $ 468
Ending balance (in units) 1,560 1,560 1,560 1,560
Ending balance $ 8,004 $ 8,004 $ 8,004 $ 8,004