XML 21 R7.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Capital - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Increase (Decrease) in Partners' Capital [Roll Forward]      
Beginning balance $ 1,731,045 $ 1,683,091 $ 1,684,332
Conversion of operating partnership units and Class B shares to ESRT Partner's Capital $ 0 0 0
Repurchase of common units (in shares) 0    
Repurchases of common units   (13,105) (90,176)
Contributions to consolidated joint venture interests   187 224
Acquisition of non-controlling interest in other partnership $ (15,297)    
Equity compensation, net of forfeitures 21,687 20,026 21,011
Distributions (42,490) (41,323) (42,786)
Net income 80,359 84,407 63,212
Other comprehensive income (loss) 6,658 (2,238) 47,274
Ending balance $ 1,781,962 $ 1,731,045 $ 1,683,091
General Partner | Series PR Operating Partnership Units      
Increase (Decrease) in Partners' Capital [Roll Forward]      
Beginning balance (in shares) 163,046,000 161,129,000 170,217,000
Beginning balance $ 985,518 $ 954,375 $ 998,128
Conversion of operating partnership units and Class B shares to ESRT Partner's Capital (in shares) 4,197,000 3,756,000 2,298,000
Conversion of operating partnership units and Class B shares to ESRT Partner's Capital $ 15,306 $ 17,671 $ 4,495
Repurchase of common units (in shares)   (2,151,000) (11,571,000)
Repurchases of common units   $ (13,105) $ (90,176)
Acquisition of non-controlling interest in other partnership $ 114    
Equity compensation (in shares) 140,000 312,000 185,000
Equity compensation, net of forfeitures $ 1,300 $ 1,395 $ 894
Distributions (23,221) (22,684) (23,109)
Net income 47,441 49,044 36,442
Other comprehensive income (loss) $ 4,238 $ (1,178) $ 27,701
Ending balance (in shares) 167,383,000 163,046,000 161,129,000
Ending balance $ 1,030,696 $ 985,518 $ 954,375
Limited Partners | Series PR Operating Partnership Units      
Increase (Decrease) in Partners' Capital [Roll Forward]      
Beginning balance (in shares) 80,189,000 80,475,000 79,820,000
Beginning balance $ 694,512 $ 681,827 $ 649,157
Conversion of operating partnership units and Class B shares to ESRT Partner's Capital (in shares) (1,650,000) (2,038,000) (551,000)
Conversion of operating partnership units and Class B shares to ESRT Partner's Capital $ (14,468) $ (17,380) $ (4,563)
Equity compensation (in shares) 3,066,000 1,752,000 1,206,000
Equity compensation, net of forfeitures $ 20,387 $ 18,631 $ 20,117
Distributions (11,400) (10,466) (11,251)
Net income 21,095 22,439 16,116
Other comprehensive income (loss) $ 1,778 $ (539) $ 12,251
Ending balance (in shares) 81,605,000 80,189,000 80,475,000
Ending balance $ 711,904 $ 694,512 $ 681,827
Limited Partners | Series ES Operating Partnership Units Limited Partners      
Increase (Decrease) in Partners' Capital [Roll Forward]      
Beginning balance (in shares) 19,947,000 21,081,000 22,321,000
Beginning balance $ 4,427 $ 1,391 $ (4,058)
Conversion of operating partnership units and Class B shares to ESRT Partner's Capital (in shares) (1,766,000) (1,134,000) (1,240,000)
Conversion of operating partnership units and Class B shares to ESRT Partner's Capital $ (607) $ (215) $ 26
Distributions (2,639) (2,850) (3,025)
Net income 5,483 6,251 4,800
Other comprehensive income (loss) $ 462 $ (150) $ 3,648
Ending balance (in shares) 18,181,000 19,947,000 21,081,000
Ending balance $ 7,126 $ 4,427 $ 1,391
Limited Partners | Series 60 Operating Partnership Units Limited Partners      
Increase (Decrease) in Partners' Capital [Roll Forward]      
Beginning balance (in shares) 5,144,000 5,558,000 5,884,000
Beginning balance $ 779 $ 16 $ (1,395)
Conversion of operating partnership units and Class B shares to ESRT Partner's Capital (in shares) (555,000) (414,000) (326,000)
Conversion of operating partnership units and Class B shares to ESRT Partner's Capital $ (154) $ (53) $ 21
Distributions (678) (749) (800)
Net income 1,373 1,603 1,244
Other comprehensive income (loss) $ 116 $ (38) $ 946
Ending balance (in shares) 4,589,000 5,144,000 5,558,000
Ending balance $ 1,436 $ 779 $ 16
Limited Partners | Series 250 Operating Partnership Units Limited Partners      
Increase (Decrease) in Partners' Capital [Roll Forward]      
Beginning balance (in shares) 2,619,000 2,789,000 2,970,000
Beginning balance $ 462 $ 76 $ (692)
Conversion of operating partnership units and Class B shares to ESRT Partner's Capital (in shares) (226,000) (170,000) (181,000)
Conversion of operating partnership units and Class B shares to ESRT Partner's Capital $ (77) $ (23) $ 21
Distributions (351) (373) (400)
Net income 762 801 652
Other comprehensive income (loss) $ 64 $ (19) $ 495
Ending balance (in shares) 2,393,000 2,619,000 2,789,000
Ending balance $ 860 $ 462 $ 76
Private Perpetual Preferred Units      
Increase (Decrease) in Partners' Capital [Roll Forward]      
Beginning balance (in shares) 6,224,000 6,224,000 6,224,000
Beginning balance $ 29,940 $ 29,940 $ 29,940
Distributions (4,201) (4,201) (4,201)
Net income $ 4,201 $ 4,201 $ 4,201
Ending balance (in shares) 6,224,000 6,224,000 6,224,000
Ending balance $ 29,940 $ 29,940 $ 29,940
Non-controlling Interest in Other Partnerships      
Increase (Decrease) in Partners' Capital [Roll Forward]      
Beginning balance 15,407 15,466 13,252
Contributions to consolidated joint venture interests   187 224
Acquisition of non-controlling interest in other partnership (15,411)    
Net income 4 68 (243)
Other comprehensive income (loss)   (314) 2,233
Ending balance $ 0 $ 15,407 $ 15,466