XML 18 R6.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statements of Capital - USD ($)
$ in Thousands
 1 Months Ended 3 Months Ended 9 Months Ended
Sep. 30, 2022
Jul. 31, 2022
Sep. 30, 2022
Sep. 30, 2021
Sep. 30, 2022
Sep. 30, 2021
Increase (Decrease) in Partners' Capital [Roll Forward]            
Beginning balance   $ 1,666,093 $ 1,666,093 $ 1,733,208 $ 1,684,332 $ 1,731,307
Issuance of OP units, net of costs     0 0    
Conversion of operating partnership units to ESRT Partner's Capital     0 0 0 0
Contributions from consolidated joint ventures     0   224  
Repurchases of common units (in shares) (1,761,561) (184,045)        
Repurchases of common units     (18,105) (6,510) (82,545) (10,043)
Equity compensation     5,374 5,378 15,599 15,416
Distributions     (10,631) (11,029) (32,208) (22,584)
Net income (loss)     10,118 (10,183) 41,592 (8,963)
Other comprehensive income     20,980 2,817 46,835 8,548
Ending balance $ 1,673,829   $ 1,673,829 $ 1,713,681 $ 1,673,829 $ 1,713,681
General Partner | Series PR Operating Partnership Units            
Increase (Decrease) in Partners' Capital [Roll Forward]            
Beginning balance (in shares)   163,684,000 163,684,000 173,400,000 170,217,000 171,565,000
Beginning balance   $ 957,803 $ 957,803 $ 1,055,659 $ 998,128 $ 1,055,249
Conversion of operating partnership units to ESRT Partner's Capital (in shares)     461,000 542,000 1,599,000 2,682,000
Conversion of operating partnership units to ESRT Partner's Capital     $ 39 $ 931 $ 2,384 $ 7,766
Repurchases of common units (in shares)     (2,567,000) (626,000) (10,433,000) (1,009,000)
Repurchases of common units     $ (18,105) $ (6,510) $ (82,545) $ (10,043)
Equity compensation (in shares)     (8,000) (24,000) 187,000 54,000
Equity compensation     $ 317 $ 180 $ 574 $ 344
Distributions     (5,694) (6,061) (17,444) (12,124)
Net income (loss)     5,557 (6,977) 23,847 (7,523)
Other comprehensive income     $ 12,462 $ 1,756 $ 27,435 $ 5,309
Ending balance (in shares) 161,570,000   161,570,000 173,292,000 161,570,000 173,292,000
Ending balance $ 952,379   $ 952,379 $ 1,038,978 $ 952,379 $ 1,038,978
Limited Partners | Series PR Operating Partnership Units            
Increase (Decrease) in Partners' Capital [Roll Forward]            
Beginning balance (in shares)   81,073,000 81,073,000 80,241,000 79,820,000 80,355,000
Beginning balance   $ 665,520 $ 665,520 $ 650,473 $ 649,157 $ 648,543
Conversion of operating partnership units to ESRT Partner's Capital (in shares)     (39,000) (119,000) (348,000) (982,000)
Conversion of operating partnership units to ESRT Partner's Capital     $ (4) $ (960) $ (2,503) $ (7,918)
Equity compensation (in shares)       33,000 1,562,000 782,000
Equity compensation     5,057 $ 5,198 $ 15,025 $ 15,072
Distributions     (2,837) (2,806) (8,421) (5,068)
Net income (loss)     2,529 (2,954) 10,490 (3,186)
Other comprehensive income     $ 5,553 $ 739 $ 12,070 $ 2,247
Ending balance (in shares) 81,034,000   81,034,000 80,155,000 81,034,000 80,155,000
Ending balance $ 675,818   $ 675,818 $ 649,690 $ 675,818 $ 649,690
Limited Partners | Series ES Operating Partnership Units Limited Partners            
Increase (Decrease) in Partners' Capital [Roll Forward]            
Beginning balance (in shares)   21,746,000 21,746,000 22,923,000 22,321,000 23,678,000
Beginning balance   $ (1,137) $ (1,137) $ (1,692) $ (4,058) $ (1,348)
Conversion of operating partnership units to ESRT Partner's Capital (in shares)     (324,000) (312,000) (899,000) (1,067,000)
Conversion of operating partnership units to ESRT Partner's Capital     $ (27) $ 17 $ 69 $ 72
Distributions     (751) (795) (2,285) (1,601)
Net income (loss)     739 (931) 3,136 (1,005)
Other comprehensive income     $ 1,646 $ 229 $ 3,608 $ 710
Ending balance (in shares) 21,422,000   21,422,000 22,611,000 21,422,000 22,611,000
Ending balance $ 470   $ 470 $ (3,172) $ 470 $ (3,172)
Limited Partners | Series 60 Operating Partnership Units Limited Partners            
Increase (Decrease) in Partners' Capital [Roll Forward]            
Beginning balance (in shares)   5,738,000 5,738,000 6,112,000 5,884,000 6,424,000
Beginning balance   $ (637) $ (637) $ (789) $ (1,395) $ (721)
Conversion of operating partnership units to ESRT Partner's Capital (in shares)     (60,000) (93,000) (206,000) (405,000)
Conversion of operating partnership units to ESRT Partner's Capital     $ (5) $ 10 $ 28 $ 50
Distributions     (199) (211) (604) (426)
Net income (loss)     192 (248) 813 (267)
Other comprehensive income     $ 426 $ 62 $ 935 $ 188
Ending balance (in shares) 5,678,000   5,678,000 6,019,000 5,678,000 6,019,000
Ending balance $ (223)   $ (223) $ (1,176) $ (223) $ (1,176)
Limited Partners | Series 250 Operating Partnership Units Limited Partners            
Increase (Decrease) in Partners' Capital [Roll Forward]            
Beginning balance (in shares)   2,862,000 2,862,000 3,045,000 2,970,000 3,255,000
Beginning balance   $ (277) $ (277) $ (383) $ (692) $ (356)
Conversion of operating partnership units to ESRT Partner's Capital (in shares)     (38,000) (18,000) (146,000) (228,000)
Conversion of operating partnership units to ESRT Partner's Capital     $ (3) $ 2 $ 22 $ 30
Distributions     100 (106) (303) (214)
Net income (loss)     100 (123) 426 (133)
Other comprehensive income     $ 223 $ 31 $ 490 $ 94
Ending balance (in shares) 2,824,000   2,824,000 3,027,000 2,824,000 3,027,000
Ending balance $ (57)   $ (57) $ (579) $ (57) $ (579)
Private Perpetual Preferred Units            
Increase (Decrease) in Partners' Capital [Roll Forward]            
Beginning balance (in shares)   6,224,000 6,224,000 6,224,000 6,224,000 6,224,000
Beginning balance   $ 29,940 $ 29,940 $ 29,940 $ 29,940 $ 29,940
Distributions     (1,050) (1,050) (3,151) (3,151)
Net income (loss)     $ 1,050 $ 1,050 $ 3,151 $ 3,151
Ending balance (in shares) 6,224,000   6,224,000 6,224,000 6,224,000 6,224,000
Ending balance $ 29,940   $ 29,940 $ 29,940 $ 29,940 $ 29,940
Non-controlling Interest in Other Partnerships            
Increase (Decrease) in Partners' Capital [Roll Forward]            
Beginning balance   $ 14,881 14,881 0 13,252 0
Contributions from consolidated joint ventures     0   224  
Net income (loss)     (49)   (271)  
Other comprehensive income     670   2,297  
Ending balance $ 15,502   $ 15,502 $ 0 $ 15,502 $ 0