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 |
|
|
|
|
|