XML 16 R6.htm IDEA: XBRL DOCUMENT v3.23.2
Condensed Consolidated Statements of Capital - USD ($)
$ in Thousands
 1 Months Ended 3 Months Ended 6 Months Ended
Jun. 30, 2023
Apr. 30, 2023
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Increase (Decrease) in Partners' Capital [Roll Forward]            
Beginning balance   $ 1,677,066 $ 1,677,066 $ 1,662,032 $ 1,683,091 $ 1,684,332
Conversion of operating partnership units to ESRT Partner's Capital     0 0 0 0
Contributions from consolidated joint ventures     94   112 224
Repurchases of common units (in shares) 0 (1,214,770)        
Repurchases of common units     (7,411) (52,439) (13,105) (64,440)
Equity compensation     5,369 5,765 9,743 10,225
Distributions     (10,514) (10,758) (20,257) (21,577)
Net income (loss)     36,955 48,695 48,649 31,474
Other comprehensive income     10,053 12,798 3,379 25,855
Ending balance $ 1,711,612   $ 1,711,612 $ 1,666,093 $ 1,711,612 $ 1,666,093
General Partner | Series PR Operating Partnership Units            
Increase (Decrease) in Partners' Capital [Roll Forward]            
Beginning balance (in shares)   161,329,000 161,329,000 169,726,000 161,129,000 170,217,000
Beginning balance   $ 948,251 $ 948,251 $ 978,421 $ 954,375 $ 998,128
Conversion of operating partnership units to ESRT Partner's Capital (in shares)     726,000 565,000 1,532,000 1,138,000
Conversion of operating partnership units to ESRT Partner's Capital     $ 2,475 $ 848 $ 5,019 $ 2,345
Repurchases of common units (in shares)     (1,218,000) (6,611,000) (2,151,000) (7,866,000)
Repurchases of common units     $ (7,411) $ (52,439) $ (13,105) $ (64,440)
Equity compensation (in shares)     (7,000) 4,000 320,000 195,000
Equity compensation     $ 448 $ 318 $ 469 $ 257
Distributions     (5,622) (5,802) (11,297) (11,750)
Net income (loss)     21,854 29,579 28,373 18,290
Other comprehensive income     $ 5,955 $ 6,878 $ 2,116 $ 14,973
Ending balance (in shares) 160,830,000   160,830,000 163,684,000 160,830,000 163,684,000
Ending balance $ 965,950   $ 965,950 $ 957,803 $ 965,950 $ 957,803
Limited Partners | Series PR Operating Partnership Units            
Increase (Decrease) in Partners' Capital [Roll Forward]            
Beginning balance (in shares)   81,712,000 81,712,000 80,998,000 80,475,000 79,820,000
Beginning balance   $ 682,972 $ 682,972 $ 648,004 $ 681,827 $ 649,157
Conversion of operating partnership units to ESRT Partner's Capital (in shares)     (297,000) (119,000) (579,000) (309,000)
Conversion of operating partnership units to ESRT Partner's Capital     $ (2,474) $ (944) $ (4,907) $ (2,499)
Equity compensation (in shares)     196,000 194,000 1,715,000 1,562,000
Equity compensation     $ 4,921 $ 5,447 $ 9,274 $ 9,968
Distributions     (2,840) (2,841) (4,846) (5,584)
Net income (loss)     10,099 12,823 13,092 7,961
Other comprehensive income     $ 2,738 $ 3,031 $ 976 $ 6,517
Ending balance (in shares) 81,611,000   81,611,000 81,073,000 81,611,000 81,073,000
Ending balance $ 695,416   $ 695,416 $ 665,520 $ 695,416 $ 665,520
Limited Partners | Series ES Operating Partnership Units Limited Partners            
Increase (Decrease) in Partners' Capital [Roll Forward]            
Beginning balance (in shares)   20,684,000 20,684,000 22,034,000 21,081,000 22,321,000
Beginning balance   $ 925 $ 925 $ (5,206) $ 1,391 $ (4,058)
Conversion of operating partnership units to ESRT Partner's Capital (in shares)     (258,000) (288,000) (655,000) (575,000)
Conversion of operating partnership units to ESRT Partner's Capital     $ (6) $ 56 $ (95) $ 96
Distributions     (718) (763) (1,442) (1,534)
Net income (loss)     2,837 3,872 3,681 2,397
Other comprehensive income     $ 772 $ 904 $ 275 $ 1,962
Ending balance (in shares) 20,426,000   20,426,000 21,746,000 20,426,000 21,746,000
Ending balance $ 3,810   $ 3,810 $ (1,137) $ 3,810 $ (1,137)
Limited Partners | Series 60 Operating Partnership Units Limited Partners            
Increase (Decrease) in Partners' Capital [Roll Forward]            
Beginning balance (in shares)   5,503,000 5,503,000 5,821,000 5,558,000 5,884,000
Beginning balance   $ (94) $ (94) $ (1,695) $ 16 $ (1,395)
Conversion of operating partnership units to ESRT Partner's Capital (in shares)     (123,000) (83,000) (178,000) (146,000)
Conversion of operating partnership units to ESRT Partner's Capital     $ 5 $ 21 $ (4) $ 33
Distributions     (189) (201) (382) (405)
Net income (loss)     754 1,003 978 621
Other comprehensive income     $ 205 $ 235 $ 73 $ 509
Ending balance (in shares) 5,380,000   5,380,000 5,738,000 5,380,000 5,738,000
Ending balance $ 681   $ 681 $ (637) $ 681 $ (637)
Limited Partners | Series 250 Operating Partnership Units Limited Partners            
Increase (Decrease) in Partners' Capital [Roll Forward]            
Beginning balance (in shares)   2,717,000 2,717,000 2,937,000 2,789,000 2,970,000
Beginning balance   $ 12 $ 12 $ (845) $ 76 $ (692)
Conversion of operating partnership units to ESRT Partner's Capital (in shares)     (48,000) (75,000) (120,000) (108,000)
Conversion of operating partnership units to ESRT Partner's Capital       $ 19 $ (13) $ 25
Distributions     $ (94) (100) (189) (203)
Net income (loss)     359 526 466 326
Other comprehensive income     $ 98 $ 123 $ 35 $ 267
Ending balance (in shares) 2,669,000   2,669,000 2,862,000 2,669,000 2,862,000
Ending balance $ 375   $ 375 $ (277) $ 375 $ (277)
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     (1,051) (1,051) (2,101) (2,101)
Net income (loss)     $ 1,051 $ 1,051 $ 2,101 $ 2,101
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   $ 15,060 15,060 13,413 15,466 13,252
Contributions from consolidated joint ventures     94   112 224
Net income (loss)     1 (159) (42) (222)
Other comprehensive income     285 1,627 (96) 1,627
Ending balance $ 15,440   $ 15,440 $ 14,881 $ 15,440 $ 14,881