XML 21 R4.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Income (Unaudited) - USD ($)
shares in Thousands, $ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
REVENUES:        
Property rentals $ 432,062 $ 411,153 $ 1,275,597 $ 1,238,903
Tenant expense reimbursements 63,401 60,957 174,091 162,831
Fee and other income 33,292 30,643 98,212 88,034
Total revenues 528,755 502,753 1,547,900 1,489,768
EXPENSES:        
Operating 225,226 213,762 661,585 626,546
Depreciation and amortization 104,972 105,877 315,223 316,383
General and administrative 36,261 33,584 122,161 112,593
Acquisition and transaction related costs 61 1,069 1,073 6,697
Total expenses 366,520 354,292 1,100,042 1,062,219
Operating income 162,235 148,461 447,858 427,549
(Loss) income from partially owned entities (41,801) 3,811 5,578 3,892
(Loss) income from real estate fund investments (6,308) 1,077 (1,649) 28,750
Interest and other investment income, net 9,306 6,459 27,800 20,121
Interest and debt expense (85,068) (79,721) (252,581) (250,034)
Net gains on disposition of wholly owned and partially owned assets 0 0 501 160,225
Income before income taxes 38,364 80,087 227,507 390,503
Income tax expense (1,188) (4,563) (2,429) (8,921)
Income from continuing operations 37,176 75,524 225,078 381,582
(Loss) income from discontinued operations (47,930) 25,080 (14,501) (104,204)
Net (loss) income (10,754) 100,604 210,577 277,378
Less net (income) loss attributable to noncontrolling interests in:        
Consolidated subsidiaries (4,022) (3,658) (18,436) (26,361)
Operating Partnership 1,878 (4,366) (9,057) (11,410)
Net (loss) income attributable to Vornado / Vornado Realty L.P. (12,898) 92,580 183,084 239,607
Preferred share dividends / unit distributions (16,128) (19,047) (48,386) (59,774)
Preferred share / unit issuance costs (Series J redemption) 0 (7,408) 0 (7,408)
NET (LOSS) INCOME attributable to common shareholders & Class A unitholders $ (29,026) $ 66,125 $ 134,698 $ 172,425
(LOSS) INCOME PER COMMON SHARE – BASIC:        
Income from continuing operations, net (in dollars per share) $ 0.09 $ 0.23 $ 0.78 $ 1.43
(Loss) income from discontinued operations, net (in dollars per share) (0.24) 0.12 (0.07) (0.52)
Net (loss) income per common share (in dollars per share) $ (0.15) $ 0.35 $ 0.71 $ 0.91
Weighted average shares outstanding, basic 189,593 188,901 189,401 188,778
(LOSS) INCOME PER COMMON SHARE – DILUTED:        
Income from continuing operations, net (in dollars per share) $ 0.09 $ 0.23 $ 0.78 $ 1.42
(Loss) income from discontinued operations, net (in dollars per share) (0.24) 0.12 (0.07) (0.51)
Net (loss) income per common share (in dollars per share) $ (0.15) $ 0.35 $ 0.71 $ 0.91
Weighted average shares outstanding, diluted 190,847 190,048 191,257 190,086
(LOSS) INCOME PER CLASS A UNIT – DILUTED:        
DIVIDENDS PER COMMON SHARE (in dollars per share) $ 0.60 $ 0.63 $ 2.02 $ 1.89
Vornado Realty L.P.        
REVENUES:        
Property rentals $ 432,062 $ 411,153 $ 1,275,597 $ 1,238,903
Tenant expense reimbursements 63,401 60,957 174,091 162,831
Fee and other income 33,292 30,643 98,212 88,034
Total revenues 528,755 502,753 1,547,900 1,489,768
EXPENSES:        
Operating 225,226 213,762 661,585 626,546
Depreciation and amortization 104,972 105,877 315,223 316,383
General and administrative 36,261 33,584 122,161 112,593
Acquisition and transaction related costs 61 1,069 1,073 6,697
Total expenses 366,520 354,292 1,100,042 1,062,219
Operating income 162,235 148,461 447,858 427,549
(Loss) income from partially owned entities (41,801) 3,811 5,578 3,892
(Loss) income from real estate fund investments (6,308) 1,077 (1,649) 28,750
Interest and other investment income, net 9,306 6,459 27,800 20,121
Interest and debt expense (85,068) (79,721) (252,581) (250,034)
Net gains on disposition of wholly owned and partially owned assets 0 0 501 160,225
Income before income taxes 38,364 80,087 227,507 390,503
Income tax expense (1,188) (4,563) (2,429) (8,921)
Income from continuing operations 37,176 75,524 225,078 381,582
(Loss) income from discontinued operations (47,930) 25,080 (14,501) (104,204)
Net (loss) income (10,754) 100,604 210,577 277,378
Less net (income) loss attributable to noncontrolling interests in:        
Consolidated subsidiaries (4,022) (3,658) (18,436) (26,361)
Operating Partnership     (9,057) (11,410)
Net (loss) income attributable to Vornado / Vornado Realty L.P. (14,776) 96,946 192,141 251,017
Preferred share dividends / unit distributions (16,176) (19,096) (48,531) (59,920)
Preferred share / unit issuance costs (Series J redemption) 0 (7,408) 0 (7,408)
NET (LOSS) INCOME attributable to common shareholders & Class A unitholders $ (30,952) $ 70,442 $ 143,610 $ 183,689
(LOSS) INCOME PER CLASS A UNIT – BASIC:        
Income from continuing operations, net (in dollars per unit) $ 0.08 $ 0.22 $ 0.77 $ 1.43
(Loss) income from discontinued operations, net (in dollars per unit) (0.24) 0.13 (0.07) (0.52)
Net (loss) income per Class A unit (in dollars per unit) $ (0.16) $ 0.35 $ 0.70 $ 0.91
Weighted average units outstanding, basic 201,300 200,458 201,093 200,300
(LOSS) INCOME PER CLASS A UNIT – DILUTED:        
Income from continuing operations, net (in dollars per unit) $ 0.08 $ 0.22 $ 0.76 $ 1.42
(Loss) income from discontinued operations, net (in dollars per unit) (0.24) 0.13 (0.07) (0.52)
Net (loss) income per Class A unit (in dollars per unit) $ (0.16) $ 0.35 $ 0.69 $ 0.90
Weighted average units outstanding, diluted (in shares) 203,113 202,141 203,311 201,932
DISTRIBUTIONS PER CLASS A UNIT (in dollars per share) $ 0.60 $ 0.63 $ 2.02 $ 1.89