XML 82 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Statements of Operations (USD $)
In Thousands, except Per Share data, unless otherwise specified
3 Months Ended 9 Months Ended 12 Months Ended
Dec. 31, 2013
Oct. 06, 2013
Dec. 31, 2014
Dec. 31, 2012
Revenues:        
Rental revenue $ 79,987us-gaap_OperatingLeasesIncomeStatementLeaseRevenue $ 148,690us-gaap_OperatingLeasesIncomeStatementLeaseRevenue $ 400,825us-gaap_OperatingLeasesIncomeStatementLeaseRevenue $ 196,187us-gaap_OperatingLeasesIncomeStatementLeaseRevenue
Tenant expense reimbursement 15,836us-gaap_TenantReimbursements 21,272us-gaap_TenantReimbursements 67,651us-gaap_TenantReimbursements 29,483us-gaap_TenantReimbursements
Observatory revenue 23,735esrt_ObservatoryRevenue   111,541esrt_ObservatoryRevenue  
Construction revenue 5,265us-gaap_ConstructionRevenue 18,636us-gaap_ConstructionRevenue 38,648us-gaap_ConstructionRevenue 18,902us-gaap_ConstructionRevenue
Third-party management and other fees 550us-gaap_ManagementFeesRevenue 5,067us-gaap_ManagementFeesRevenue 2,376us-gaap_ManagementFeesRevenue 5,103us-gaap_ManagementFeesRevenue
Other revenue and fees 2,210us-gaap_OtherRealEstateRevenue 12,407us-gaap_OtherRealEstateRevenue 14,285us-gaap_OtherRealEstateRevenue 10,619us-gaap_OtherRealEstateRevenue
Total revenues 127,583us-gaap_Revenues 206,072us-gaap_Revenues 635,326us-gaap_Revenues 260,294us-gaap_Revenues
Operating expenses:        
Property operating expenses 34,055us-gaap_OperatingCostsAndExpenses 41,297us-gaap_OperatingCostsAndExpenses 151,048us-gaap_OperatingCostsAndExpenses 55,707us-gaap_OperatingCostsAndExpenses
Ground rent expenses 398esrt_GroundRentExpense   5,339esrt_GroundRentExpense  
Marketing, general, and administrative expenses 16,379us-gaap_SellingGeneralAndAdministrativeExpense 23,600us-gaap_SellingGeneralAndAdministrativeExpense 39,037us-gaap_SellingGeneralAndAdministrativeExpense 20,963us-gaap_SellingGeneralAndAdministrativeExpense
Observatory expenses 5,687esrt_ObservatoryExpense   29,041esrt_ObservatoryExpense  
Construction expenses 5,468us-gaap_ConstructionAndDevelopmentCosts 19,821us-gaap_ConstructionAndDevelopmentCosts 38,596us-gaap_ConstructionAndDevelopmentCosts 19,592us-gaap_ConstructionAndDevelopmentCosts
Real estate taxes 17,191us-gaap_RealEstateTaxExpense 24,331us-gaap_RealEstateTaxExpense 82,131us-gaap_RealEstateTaxExpense 30,406us-gaap_RealEstateTaxExpense
Formation transaction expenses 0us-gaap_OtherGeneralExpense 4,507us-gaap_OtherGeneralExpense 0us-gaap_OtherGeneralExpense 2,247us-gaap_OtherGeneralExpense
Acquisition expenses 138,140us-gaap_BusinessCombinationAcquisitionRelatedCosts   3,382us-gaap_BusinessCombinationAcquisitionRelatedCosts  
Depreciation and amortization 27,375us-gaap_DepreciationAndAmortization 38,963us-gaap_DepreciationAndAmortization 145,431us-gaap_DepreciationAndAmortization 42,690us-gaap_DepreciationAndAmortization
Total operating expenses 244,693us-gaap_OperatingExpenses 152,519us-gaap_OperatingExpenses 494,005us-gaap_OperatingExpenses 171,605us-gaap_OperatingExpenses
Total operating income (loss) (117,110)us-gaap_OperatingIncomeLoss 53,553us-gaap_OperatingIncomeLoss 141,321us-gaap_OperatingIncomeLoss 88,689us-gaap_OperatingIncomeLoss
Other income (expense):        
Equity in net income of non-controlled entities 0us-gaap_IncomeLossFromEquityMethodInvestments 14,875us-gaap_IncomeLossFromEquityMethodInvestments 0us-gaap_IncomeLossFromEquityMethodInvestments 14,348us-gaap_IncomeLossFromEquityMethodInvestments
Interest expense (13,147)us-gaap_InterestExpense (50,660)us-gaap_InterestExpense (66,456)us-gaap_InterestExpense (54,394)us-gaap_InterestExpense
Settlement expense 0us-gaap_LitigationSettlementExpense (55,000)us-gaap_LitigationSettlementExpense 0us-gaap_LitigationSettlementExpense  
Gain on consolidation of non-controlled entities 322,563us-gaap_BusinessCombinationStepAcquisitionEquityInterestInAcquireeRemeasurementGain   0us-gaap_BusinessCombinationStepAcquisitionEquityInterestInAcquireeRemeasurementGain  
Income (loss) before income taxes 192,306us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest (37,232)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 74,865us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 48,643us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Income tax (expense) benefit 1,125us-gaap_IncomeTaxExpenseBenefit   (4,655)us-gaap_IncomeTaxExpenseBenefit  
Net income (loss) 193,431us-gaap_ProfitLoss (37,232)us-gaap_ProfitLoss 70,210us-gaap_ProfitLoss 48,643us-gaap_ProfitLoss
Private perpetual preferred unit distributions 0us-gaap_PreferredStockDividendsAndOtherAdjustments   (476)us-gaap_PreferredStockDividendsAndOtherAdjustments  
Net income attributable to non-controlling interests (118,186)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest   (43,067)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest  
Net loss (income) attributable to the predecessor 0esrt_NetIncomeLossAttributabletoPredecessor   0esrt_NetIncomeLossAttributabletoPredecessor  
Net income attributable to common stockholders 75,245us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic   26,667us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic  
Total weighted average shares:        
Basic (in shares) 95,463us-gaap_WeightedAverageNumberOfSharesOutstandingBasic   97,941us-gaap_WeightedAverageNumberOfSharesOutstandingBasic  
Diluted (in shares) 244,420us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding   254,506us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding  
Net income per share attributable to common stockholders:        
Basic earnings per share $ 0.79us-gaap_EarningsPerShareBasic   $ 0.27us-gaap_EarningsPerShareBasic  
Diluted earnings per share $ 0.79us-gaap_EarningsPerShareDiluted   $ 0.27us-gaap_EarningsPerShareDiluted  
Predecessor [Member]        
Revenues:        
Rental revenue   148,690us-gaap_OperatingLeasesIncomeStatementLeaseRevenue
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
  196,187us-gaap_OperatingLeasesIncomeStatementLeaseRevenue
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
Tenant expense reimbursement   21,272us-gaap_TenantReimbursements
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
  29,483us-gaap_TenantReimbursements
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
Observatory revenue   0esrt_ObservatoryRevenue
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
  0esrt_ObservatoryRevenue
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
Construction revenue   18,636us-gaap_ConstructionRevenue
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
  18,902us-gaap_ConstructionRevenue
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
Third-party management and other fees   5,067us-gaap_ManagementFeesRevenue
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
  5,103us-gaap_ManagementFeesRevenue
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
Other revenue and fees   12,407us-gaap_OtherRealEstateRevenue
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
  10,619us-gaap_OtherRealEstateRevenue
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
Total revenues   206,072us-gaap_Revenues
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
  260,294us-gaap_Revenues
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
Operating expenses:        
Property operating expenses   41,297us-gaap_OperatingCostsAndExpenses
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
  55,707us-gaap_OperatingCostsAndExpenses
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
Ground rent expenses   0esrt_GroundRentExpense
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
  0esrt_GroundRentExpense
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
Marketing, general, and administrative expenses   23,600us-gaap_SellingGeneralAndAdministrativeExpense
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
  20,963us-gaap_SellingGeneralAndAdministrativeExpense
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
Observatory expenses   0esrt_ObservatoryExpense
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
  0esrt_ObservatoryExpense
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
Construction expenses   19,821us-gaap_ConstructionAndDevelopmentCosts
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
  19,592us-gaap_ConstructionAndDevelopmentCosts
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
Real estate taxes   24,331us-gaap_RealEstateTaxExpense
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
  30,406us-gaap_RealEstateTaxExpense
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
Formation transaction expenses   4,507us-gaap_OtherGeneralExpense
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
  2,247us-gaap_OtherGeneralExpense
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
Acquisition expenses   0us-gaap_BusinessCombinationAcquisitionRelatedCosts
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
  0us-gaap_BusinessCombinationAcquisitionRelatedCosts
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
Depreciation and amortization   38,963us-gaap_DepreciationAndAmortization
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
  42,690us-gaap_DepreciationAndAmortization
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
Total operating expenses   152,519us-gaap_OperatingExpenses
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
  171,605us-gaap_OperatingExpenses
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
Total operating income (loss)   53,553us-gaap_OperatingIncomeLoss
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
  88,689us-gaap_OperatingIncomeLoss
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
Other income (expense):        
Equity in net income of non-controlled entities   14,875us-gaap_IncomeLossFromEquityMethodInvestments
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
  14,348us-gaap_IncomeLossFromEquityMethodInvestments
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
Interest expense   (50,660)us-gaap_InterestExpense
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
  (54,394)us-gaap_InterestExpense
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
Settlement expense   (55,000)us-gaap_LitigationSettlementExpense
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
  0us-gaap_LitigationSettlementExpense
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
Gain on consolidation of non-controlled entities   0us-gaap_BusinessCombinationStepAcquisitionEquityInterestInAcquireeRemeasurementGain
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
  0us-gaap_BusinessCombinationStepAcquisitionEquityInterestInAcquireeRemeasurementGain
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
Income (loss) before income taxes   (37,232)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
  48,643us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
Income tax (expense) benefit   0us-gaap_IncomeTaxExpenseBenefit
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
  0us-gaap_IncomeTaxExpenseBenefit
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
Net income (loss)   (37,232)us-gaap_ProfitLoss
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
  48,643us-gaap_ProfitLoss
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
Private perpetual preferred unit distributions   0us-gaap_PreferredStockDividendsAndOtherAdjustments
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
  0us-gaap_PreferredStockDividendsAndOtherAdjustments
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
Net income attributable to non-controlling interests   0us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
  0us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
Net loss (income) attributable to the predecessor   37,232esrt_NetIncomeLossAttributabletoPredecessor
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
  (48,643)esrt_NetIncomeLossAttributabletoPredecessor
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
Net income attributable to common stockholders   $ 0us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember
  $ 0us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic
/ us-gaap_StatementScenarioAxis
= us-gaap_PredecessorMember