UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

(Mark one)

 

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)   

OF THE SECURITIES EXCHANGE ACT OF 1934

 

 

For the quarterly period ended:   

June 30, 2017

 

 

Or

 

TRANSITION REPORT PURSUANT TO SECTION  13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from:

 

to

 

 

Commission File Number:

 001-11954 (Vornado Realty Trust)

 

Commission File Number:

001-34482 (Vornado Realty L.P.)

 

 

 

Vornado Realty Trust

Vornado Realty L.P.

 

 (Exact name of registrants as specified in its charter)

 

Vornado Realty Trust

 

Maryland

 

22-1657560

 

 

(State or other jurisdiction of incorporation or organization)

 

(I.R.S. Employer Identification Number)

 

 

 

 

 

Vornado Realty L.P.

 

Delaware

 

13-3925979

 

 

(State or other jurisdiction of incorporation or organization)

 

(I.R.S. Employer Identification Number)

 

 

888 Seventh Avenue, New York, New York, 10019

(Address of principal executive offices) (Zip Code)

 

(212) 894-7000

(Registrants’ telephone number, including area code)

 

N/A

(Former name, former address and former fiscal year, if changed since last report)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Vornado Realty Trust: Yes ☑   No ☐    Vornado Realty L.P.: Yes ☑   No ☐ 

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  Vornado Realty Trust: Yes ☑   No ☐    Vornado Realty L.P.: Yes ☑   No ☐ 

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.  See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Vornado Realty Trust:

Large Accelerated Filer

 

Accelerated Filer

Non-Accelerated Filer (Do not check if smaller reporting company)

 

Smaller Reporting Company

 

 

Emerging Growth Company

Vornado Realty L.P.:

  Large Accelerated Filer

 

Accelerated Filer

Non-Accelerated Filer (Do not check if smaller reporting company)

 

Smaller Reporting Company

 

 

Emerging Growth Company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐ 

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  

Vornado Realty Trust: Yes ☐   No ☑    Vornado Realty L.P.: Yes ☐   No ☑ 

 

As of June 30, 2017, 189,465,023 of Vornado Realty Trust’s common shares of beneficial interest are outstanding.

  

 


 

EXPLANATORY NOTE

 

This report combines the quarterly reports on Form 10-Q for the period ended June 30, 2017 of Vornado Realty Trust and Vornado Realty L.P.  Unless stated otherwise or the context otherwise requires, references to “Vornado” refer to Vornado Realty Trust, a Maryland real estate investment trust (“REIT”), and references to the “Operating Partnership” refer to Vornado Realty L.P., a Delaware limited partnership. References to the “Company,” “we,” “us” and “our” mean collectively Vornado, the Operating Partnership and those subsidiaries consolidated by Vornado.

 

The Operating Partnership is the entity through which we conduct substantially all of our business and own, either directly or through subsidiaries, substantially all of our assets. Vornado is the sole general partner and also a 93.6% limited partner of the Operating Partnership.  As the sole general partner of the Operating Partnership, Vornado has exclusive control of the Operating Partnership’s day-to-day management.

  

Under the limited partnership agreement of the Operating Partnership, unitholders may present their Class A units for redemption at any time (subject to restrictions agreed upon at the time of issuance of the units that may restrict such right for a period of time). Class A units may be tendered for redemption to the Operating Partnership for cash; Vornado, at its option, may assume that obligation and pay the holder either cash or Vornado common shares on a one-for-one basis.  Because the number of Vornado common shares outstanding at all times equals the number of Class A units owned by Vornado, the redemption value of each Class A unit is equivalent to the market value of one Vornado common share, and the quarterly distribution to a Class A unitholder is equal to the quarterly dividend paid to a Vornado common shareholder.  This one-for-one exchange ratio is subject to specified adjustments to prevent dilution. Vornado generally expects that it will elect to issue its common shares in connection with each such presentation for redemption rather than having the Operating Partnership pay cash. With each such exchange or redemption, Vornado’s percentage ownership in the Operating Partnership will increase. In addition, whenever Vornado issues common shares other than to acquire Class A units of the Operating Partnership, Vornado must contribute any net proceeds it receives to the Operating Partnership and the Operating Partnership must issue to Vornado an equivalent number of Class A units of the Operating Partnership. This structure is commonly referred to as an umbrella partnership REIT, or UPREIT.

 

The Company believes that combining the quarterly reports on Form 10-Q of Vornado and the Operating Partnership into this single report provides the following benefits:

 

enhances investors’ understanding of Vornado and the Operating Partnership by enabling investors to view the business as a whole in the same manner as management views and operates the business;

eliminates duplicative disclosure and provides a more streamlined and readable presentation because a substantial portion of the disclosure applies to both Vornado and the Operating Partnership; and

creates time and cost efficiencies in the preparation of one combined report instead of two separate reports.

 

The Company believes it is important to understand the few differences between Vornado and the Operating Partnership in the context of how Vornado and the Operating Partnership operate as a consolidated company. The financial results of the Operating Partnership are consolidated into the financial statements of Vornado. Vornado does not have any significant assets, liabilities or operations, other than its investment in the Operating Partnership.  The Operating Partnership, not Vornado, generally executes all significant business relationships other than transactions involving the securities of Vornado. The Operating Partnership holds substantially all of the assets of Vornado. The Operating Partnership conducts the operations of the business and is structured as a partnership with no publicly traded equity. Except for the net proceeds from equity offerings by Vornado, which are contributed to the capital of the Operating Partnership in exchange for units of limited partnership in the Operating Partnership, as applicable, the Operating Partnership generates all remaining capital required by the Company’s business. These sources may include working capital, net cash provided by operating activities, borrowings under the revolving credit facility, the issuance of secured and unsecured debt and equity securities, and proceeds received from the disposition of certain properties.

2


 

To help investors better understand the key differences between Vornado and the Operating Partnership, certain information for Vornado and the Operating Partnership in this report has been separated, as set forth below:

 

Item 1. Financial Statements (unaudited), which includes the following specific disclosures for Vornado Realty Trust and Vornado Realty L.P.:

 

   •

Note 10. Redeemable Noncontrolling Interests/Redeemable Partnership Units

 

   •

Note 18. Income Per Share/Income Per Class A Unit

 

 

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations includes information specific to each entity, where applicable.

 

  This report also includes separate Part I, Item 4. Controls and Procedures sections and separate Exhibits 31 and 32 certifications for each of Vornado and the Operating Partnership in order to establish that the requisite certifications have been made and that Vornado and the Operating Partnership are compliant with Rule 13a-15 or Rule 15d-15 of the Securities Exchange Act of 1934 and 18 U.S.C. §1350.

         

  

3


 

PART I.

   

Financial Information:

 

Page Number

 

 

 

 

 

 

 

 

 

Item 1.

 

Financial Statements of Vornado Realty Trust:

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Balance Sheets (Unaudited) as of June 30, 2017 and December 31, 2016

 

5

 

 

 

 

 

 

 

 

 

 

 

Consolidated Statements of Income (Unaudited) for the

 

 

 

 

 

 

Three and Six Months Ended June 30, 2017 and 2016

 

6

 

 

 

 

 

 

 

 

 

 

 

Consolidated Statements of Comprehensive Income (Unaudited)

 

 

 

 

 

 

for the Three and Six Months Ended June 30, 2017 and 2016

 

7

 

 

 

 

 

 

 

 

 

 

 

Consolidated Statements of Changes in Equity (Unaudited) for the

 

 

 

 

 

 

Six Months Ended June 30, 2017 and 2016

 

8

 

 

 

 

 

 

 

 

 

 

 

Consolidated Statements of Cash Flows (Unaudited) for the

 

 

 

 

 

 

Six Months Ended June 30, 2017 and 2016

 

10

 

 

 

 

 

 

 

 

 

 

 

Financial Statements of Vornado Realty L.P.:

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Balance Sheets (Unaudited) as of June 30, 2017 and December 31, 2016

 

12

 

 

 

 

 

 

 

 

 

 

 

Consolidated Statements of Income (Unaudited) for the

 

 

 

 

 

 

Three and Six Months Ended June 30, 2017 and 2016

 

13

 

 

 

 

 

 

 

 

 

 

 

Consolidated Statements of Comprehensive Income (Unaudited)

 

 

 

 

 

 

for the Three and Six Months Ended June 30, 2017 and 2016

 

14

 

 

 

 

 

 

 

 

 

 

 

Consolidated Statements of Changes in Equity (Unaudited) for the

 

 

 

 

 

 

Six Months Ended June 30, 2017 and 2016

 

15

 

 

 

 

 

 

 

 

 

 

 

Consolidated Statements of Cash Flows (Unaudited) for the

 

 

 

 

 

 

Six Months Ended June 30, 2017 and 2016

 

17

 

 

 

 

 

 

 

 

 

 

 

Vornado Realty Trust and Vornado Realty L.P.:

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes to Consolidated Financial Statements (Unaudited)

 

19

 

 

 

 

 

 

 

 

 

 

 

Reports of Independent Registered Public Accounting Firm

 

50

 

 

 

 

 

 

 

 

 

Item 2.

 

Management's Discussion and Analysis of Financial Condition

 

 

 

 

 

 

and Results of Operations

 

52

 

 

 

 

 

 

 

 

 

Item 3.

 

Quantitative and Qualitative Disclosures About Market Risk

 

100

 

 

 

 

 

 

 

 

 

Item 4.

 

Controls and Procedures

 

101

 

 

 

 

 

 

 

PART II.

 

Other Information:

 

 

 

 

 

 

 

 

 

 

 

Item 1.

 

Legal Proceedings

 

102

 

 

 

 

 

 

 

 

 

Item 1A.

 

Risk Factors

 

102

 

 

 

 

 

 

 

 

 

Item 2.

 

Unregistered Sales of Equity Securities and Use of Proceeds

 

102

 

 

 

 

 

 

 

 

 

Item 3.

 

Defaults Upon Senior Securities

 

102

 

 

 

 

 

 

 

 

 

Item 4.

 

Mine Safety Disclosures

 

102

 

 

 

 

 

 

 

 

 

Item 5.

 

Other Information

 

102

 

 

 

 

 

 

 

 

 

Item 6.

 

Exhibits

 

102

 

 

 

 

 

 

 

SIGNATURES

 

 

 

103

 

 

 

 

 

 

 

EXHIBIT INDEX

 

105

4


 

PART I. FINANCIAL INFORMATION

Item 1.    Financial Statements

 

VORNADO REALTY TRUST

CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

 

 

 

 

 

 

 

 

(Amounts in thousands, except unit, share, and per share amounts)

June 30, 2017

 

December 31, 2016

ASSETS

 

 

 

Real estate, at cost:

 

 

 

 

 

 

Land

$

4,048,971

 

$

4,065,142

 

Buildings and improvements

 

12,750,314

 

 

12,727,980

 

Development costs and construction in progress

 

1,676,353

 

 

1,430,276

 

Leasehold improvements and equipment

 

119,852

 

 

116,560

 

 

Total

 

18,595,490

 

 

18,339,958

 

Less accumulated depreciation and amortization

 

(3,682,903)

 

 

(3,513,574)

Real estate, net

 

14,912,587

 

 

14,826,384

Cash and cash equivalents

 

1,471,303

 

 

1,501,027

Restricted cash

 

86,386

 

 

98,295

Marketable securities

 

187,489

 

 

203,704

Tenant and other receivables, net of allowance for doubtful accounts of $11,513 and $10,920

 

83,768

 

 

94,467

Investments in partially owned entities

 

1,354,089

 

 

1,428,019

Real estate fund investments

 

455,692

 

 

462,132

Receivable arising from the straight-lining of rents, net of allowance of $1,656 and $2,227

 

1,062,456

 

 

1,032,736

Deferred leasing costs, net of accumulated amortization of $242,373 and $228,862

 

449,714

 

 

454,345

Identified intangible assets, net of accumulated amortization of $211,285 and $207,330

 

176,506

 

 

192,731

Assets related to discontinued operations

 

4,378

 

 

5,570

Other assets

 

644,922

 

 

515,437

 

 

 

$

20,889,290

 

$

20,814,847

 

 

 

 

 

 

 

 

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY

 

 

 

 

 

Mortgages payable, net

$

9,502,694

 

$

9,278,263

Senior unsecured notes, net

 

846,286

 

 

845,577

Unsecured term loan, net

 

372,975

 

 

372,215

Unsecured revolving credit facilities

 

115,630

 

 

115,630

Accounts payable and accrued expenses

 

427,401

 

 

458,694

Deferred revenue

 

264,035

 

 

287,846

Deferred compensation plan

 

104,566

 

 

121,374

Liabilities related to discontinued operations

 

2,406

 

 

2,870

Other liabilities

 

431,983

 

 

435,436

 

Total liabilities

 

12,067,976

 

 

11,917,905

Commitments and contingencies

 

 

 

 

-

Redeemable noncontrolling interests:

 

 

 

 

 

 

Class A units - 12,477,710 and 12,197,162 units outstanding

 

1,171,656

 

 

1,273,018

 

Series D cumulative redeemable preferred units - 177,101 units outstanding

 

5,428

 

 

5,428

 

 

Total redeemable noncontrolling interests

 

1,177,084

 

 

1,278,446

Vornado shareholders' equity:

 

 

 

 

 

 

Preferred shares of beneficial interest: no par value per share; authorized 110,000,000

 

 

 

 

 

 

 

shares; issued and outstanding 42,823,428 and 42,824,829 shares

 

1,038,011

 

 

1,038,055

 

Common shares of beneficial interest: $.04 par value per share; authorized

 

 

 

 

 

 

 

250,000,000 shares; issued and outstanding 189,465,023 and 189,100,876 shares

 

7,556

 

 

7,542

 

Additional capital

 

7,279,834

 

 

7,153,332

 

Earnings less than distributions

 

(1,524,806)

 

 

(1,419,382)

 

Accumulated other comprehensive income

 

115,839

 

 

118,972

 

 

Total Vornado shareholders' equity

 

6,916,434

 

 

6,898,519

Noncontrolling interests in consolidated subsidiaries

 

727,796

 

 

719,977

 

Total equity

 

7,644,230

 

 

7,618,496

 

 

 

$

20,889,290

 

$

20,814,847

 

 

 

 

 

 

 

 

See notes to consolidated financial statements (unaudited).

5


VORNADO REALTY TRUST 

CONSOLIDATED STATEMENTS OF INCOME

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Amounts in thousands, except per share amounts)

For the Three Months Ended

 

For the Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2017

 

2016

 

2017

 

2016

REVENUES:

 

 

 

 

 

 

 

 

 

 

 

 

Property rentals

$

529,294

 

$

527,178

 

$

1,043,112

 

$

1,046,670

 

Tenant expense reimbursements

 

60,687

 

 

60,841

 

 

128,357

 

 

120,416

 

Fee and other income

 

36,058

 

 

33,689

 

 

75,418

 

 

67,659

Total revenues

 

626,039

 

 

621,708

 

 

1,246,887

 

 

1,234,745

EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

Operating

 

256,687

 

 

245,138

 

 

517,594

 

 

501,487

 

Depreciation and amortization

 

137,015

 

 

141,313

 

 

275,826

 

 

284,270

 

General and administrative

 

42,470

 

 

45,564

 

 

99,128

 

 

94,268

 

Acquisition and transaction related costs

 

6,471

 

 

2,879

 

 

14,476

 

 

7,486

 

Skyline properties impairment loss

 

-

 

 

-

 

 

-

 

 

160,700

Total expenses

 

442,643

 

 

434,894

 

 

907,024

 

 

1,048,211

Operating income

 

183,396

 

 

186,814

 

 

339,863

 

 

186,534

Income (loss) from partially owned entities

 

46,276

 

 

642

 

 

47,721

 

 

(3,598)

Income from real estate fund investments

 

4,391

 

 

16,389

 

 

4,659

 

 

27,673

Interest and other investment income, net

 

9,307

 

 

10,236

 

 

18,535

 

 

13,754

Interest and debt expense

 

(96,797)

 

 

(105,576)

 

 

(191,082)

 

 

(206,065)

Net gains on disposition of wholly owned

 

 

 

 

 

 

 

 

 

 

 

 

and partially owned assets

 

-

 

 

159,511

 

 

501

 

 

160,225

Income before income taxes

 

146,573

 

 

268,016

 

 

220,197

 

 

178,523

Income tax benefit (expense)

 

248

 

 

(2,109)

 

 

(1,957)

 

 

(4,940)

Income from continuing operations

 

146,821

 

 

265,907

 

 

218,240

 

 

173,583

Income from discontinued operations

 

663

 

 

2,475

 

 

3,091

 

 

3,191

Net income

 

147,484

 

 

268,382

 

 

221,331

 

 

176,774

Less net income attributable to noncontrolling interests in:

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated subsidiaries

 

(7,677)

 

 

(13,025)

 

 

(14,414)

 

 

(22,703)

 

Operating Partnership

 

(7,706)

 

 

(14,531)

 

 

(10,935)

 

 

(7,044)

Net income attributable to Vornado

 

132,101

 

 

240,826

 

 

195,982

 

 

147,027

Preferred share dividends

 

(16,129)

 

 

(20,363)

 

 

(32,258)

 

 

(40,727)

NET INCOME attributable to common shareholders

$

115,972

 

$

220,463

 

$

163,724

 

$

106,300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME PER COMMON SHARE - BASIC:

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations, net

$

0.61

 

$

1.16

 

$

0.84

 

$

0.54

 

Income from discontinued operations, net

 

-

 

 

0.01

 

 

0.02

 

 

0.02

 

Net income per common share

$

0.61

 

$

1.17

 

$

0.86

 

$

0.56

 

Weighted average shares outstanding

 

189,395

 

 

188,772

 

 

189,304

 

 

188,715

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME PER COMMON SHARE - DILUTED:

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations, net

$

0.61

 

$

1.15

 

$

0.84

 

$

0.54

 

Income from discontinued operations, net

 

-

 

 

0.01

 

 

0.02

 

 

0.02

 

Net income per common share

$

0.61

 

$

1.16

 

$

0.86

 

$

0.56

 

Weighted average shares outstanding

 

190,444

 

 

189,885

 

 

190,674

 

 

190,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DIVIDENDS PER COMMON SHARE

$

0.71

 

$

0.63

 

$

1.42

 

$

1.26

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes to consolidated financial statements (unaudited).

6


VORNADO REALTY TRUST 

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Amounts in thousands)

For the Three Months Ended

 

For the Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2017

 

2016

 

2017

 

2016

Net income

$

147,484

 

$

268,382

 

$

221,331

 

$

176,774

Other comprehensive (loss) income:

 

 

 

 

 

 

 

 

 

 

 

 

(Reduction) increase in unrealized net gain on

 

 

 

 

 

 

 

 

 

 

 

 

 

available-for-sale securities

 

(1,206)

 

 

28,019

 

 

(16,215)

 

 

39,113

 

Pro rata share of amounts reclassified from accumulated

 

 

 

 

 

 

 

 

 

 

 

 

 

other comprehensive income of a

 

 

 

 

 

 

 

 

 

 

 

 

 

nonconsolidated subsidiary

 

-

 

 

-

 

 

9,268

 

 

-

 

Pro rata share of other comprehensive loss of

 

 

 

 

 

 

 

 

 

 

 

 

 

nonconsolidated subsidiaries

 

(980)

 

 

(628)

 

 

(1,031)

 

 

(622)

 

(Reduction) increase in value of interest rate swaps and other

 

(1,204)

 

 

(6,976)

 

 

4,638

 

 

(11,171)

Comprehensive income

 

144,094

 

 

288,797

 

 

217,991

 

 

204,094

Less comprehensive income attributable to noncontrolling interests

 

(15,173)

 

 

(28,814)

 

 

(25,142)

 

 

(31,432)

Comprehensive income attributable to Vornado Realty Trust

$

128,921

 

$

259,983

 

$

192,849

 

$

172,662

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes to consolidated financial statements (unaudited).

7


VORNADO REALTY TRUST 

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

controlling

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

Other

 

Interests in

 

 

 

 

 

 

 

Preferred Shares

 

Common Shares

 

Additional

 

Less Than

 

Comprehensive

 

Consolidated

 

Total

 

 

 

 

Shares

 

Amount

 

Shares

 

Amount

 

Capital

 

Distributions

 

Income

 

Subsidiaries

 

Equity

Balance, December 31, 2016

 

 

42,825

 

$

1,038,055

 

 

189,101

 

$

7,542

 

$

7,153,332

 

$

(1,419,382)

 

$

118,972

 

$

719,977

 

$

7,618,496

Net income attributable to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

195,982

 

 

-

 

 

-

 

 

195,982

Net income attributable to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

noncontrolling interests in 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

consolidated subsidiaries

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

14,414

 

 

14,414

Dividends on common shares

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(268,817)

 

 

-

 

 

-

 

 

(268,817)

Dividends on preferred shares

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(32,258)

 

 

-

 

 

-

 

 

(32,258)

Common shares issued:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Upon redemption of Class A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

units, at redemption value

 

 

-

 

 

-

 

 

249

 

 

10

 

 

25,552

 

 

-

 

 

-

 

 

-

 

 

25,562

 

Under employees' share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

option plan

 

 

-

 

 

-

 

 

103

 

 

4

 

 

8,842

 

 

-

 

 

-

 

 

-

 

 

8,846

 

Under dividend reinvestment plan

 

 

-

 

 

-

 

 

8

 

 

-

 

 

780

 

 

-

 

 

-

 

 

-

 

 

780

Contributions

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

991

 

 

991

Distributions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate fund investments

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(6,200)

 

 

(6,200)

 

Other

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(1,339)

 

 

(1,339)

Conversion of Series A preferred

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

shares to common shares

 

 

(2)

 

 

(44)

 

 

2

 

 

-

 

 

44

 

 

-

 

 

-

 

 

-

 

 

-

Deferred compensation shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and options

 

 

-

 

 

-

 

 

2

 

 

-

 

 

1,076

 

 

(285)

 

 

-

 

 

-

 

 

791

Reduction in unrealized net gain on

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

available-for-sale securities

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(16,215)

 

 

-

 

 

(16,215)

Pro rata share of amounts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

reclassified related to a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

nonconsolidated subsidiary

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

9,268

 

 

-

 

 

9,268

Pro rata share of other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

comprehensive loss of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

nonconsolidated subsidiaries

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(1,031)

 

 

-

 

 

(1,031)

Increase in value of interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

rate swaps

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

4,636

 

 

-

 

 

4,636

Adjustments to carry redeemable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A units at redemption value

 

 

-

 

 

-

 

 

-

 

 

-

 

 

90,208

 

 

-

 

 

-

 

 

-

 

 

90,208

Redeemable noncontrolling interests'

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

share of above adjustments

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

207

 

 

-

 

 

207

Other

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(46)

 

 

2

 

 

(47)

 

 

(91)

Balance, June 30, 2017

 

 

42,823

 

$

1,038,011

 

 

189,465

 

$

7,556

 

$

7,279,834

 

$

(1,524,806)

 

$

115,839

 

$

727,796

 

$

7,644,230

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes to consolidated financial statements (unaudited).

8


VORNADO REALTY TRUST 

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - CONTINUED

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

controlling

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

Other

 

Interests in

 

 

 

 

 

 

 

Preferred Shares

 

Common Shares

 

Additional

 

Less Than

 

Comprehensive

 

Consolidated

 

Total

 

 

 

 

Shares

 

Amount

 

Shares

 

Amount

 

Capital

 

Distributions

 

Income

 

Subsidiaries

 

Equity

Balance, December 31, 2015

 

 

52,677

 

$

1,276,954

 

 

188,577

 

$

7,521

 

$

7,132,979

 

$

(1,766,780)

 

$

46,921

 

$

778,483

 

$

7,476,078

Net income attributable to Vornado

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

147,027

 

 

-

 

 

-

 

 

147,027

Net income attributable to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

noncontrolling interests in 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

consolidated subsidiaries

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

22,703

 

 

22,703

Dividends on common shares

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(237,832)

 

 

-

 

 

-

 

 

(237,832)

Dividends on preferred shares

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(40,727)

 

 

-

 

 

-

 

 

(40,727)

Common shares issued:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Upon redemption of Class A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

units, at redemption value

 

 

-

 

 

-

 

 

195

 

 

8

 

 

18,200

 

 

-

 

 

-

 

 

-

 

 

18,208

 

Under employees' share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

option plan

 

 

-

 

 

-

 

 

38

 

 

1

 

 

3,092

 

 

-

 

 

-

 

 

-

 

 

3,093

 

Under dividend reinvestment plan

 

 

-

 

 

-

 

 

8

 

 

-

 

 

717

 

 

-

 

 

-

 

 

-

 

 

717

Contributions

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

19,674

 

 

19,674

Distributions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate fund investments

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(56,533)

 

 

(56,533)

 

Other

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(10,970)

 

 

(10,970)

Deferred compensation shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and options

 

 

-

 

 

-

 

 

7

 

 

1

 

 

953

 

 

(186)

 

 

-

 

 

-

 

 

768

Increase in unrealized net gain

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

on available-for-sale securities

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

39,113

 

 

-

 

 

39,113

Pro rata share of other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

comprehensive loss of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

nonconsolidated subsidiaries

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(622)

 

 

-

 

 

(622)

Reduction in value of interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

rate swaps

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(11,170)

 

 

-

 

 

(11,170)

Adjustments to carry redeemable