XML 23 R4.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Income (Unaudited) - USD ($)
shares in Thousands, $ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
REVENUES:        
Property rentals $ 444,595 $ 428,643 $ 884,705 $ 843,535
Tenant expense reimbursements 58,312 51,657 118,622 110,690
Fee and other income 38,911 30,787 74,928 64,920
Total revenues 541,818 511,087 1,078,255 1,019,145
EXPENSES:        
Operating 235,981 215,700 473,583 436,359
Depreciation and amortization 111,846 105,123 220,532 210,251
General and administrative 34,427 35,405 76,960 81,580
Expense from deferred compensation plan liability 2,077 789 1,673 3,258
Transaction related costs and other 1,017 260 14,173 1,012
Total expenses 385,348 357,277 786,921 732,460
Operating income 156,470 153,810 291,334 286,685
Income (loss) from partially owned entities 8,757 46,021 (1,147) 47,379
(Loss) income from real estate fund investments (28,976) 4,391 (37,783) 4,659
Interest and other investment income, net 30,892 8,541 6,508 15,236
Income from deferred compensation plan assets 2,077 789 1,673 3,258
Interest and debt expense (87,657) (84,789) (175,823) (167,513)
Net gains on disposition of wholly owned and partially owned assets 23,559 0 23,559 501
Income before income taxes 105,122 128,763 108,321 190,205
Income tax (expense) benefit (467) 610 (3,021) (2,303)
Income from continuing operations 104,655 129,373 105,300 187,902
Income from discontinued operations 683 18,111 320 33,429
Net income 105,338 147,484 105,620 221,331
Less net loss (income) attributable to noncontrolling interests in Consolidated subsidiaries 26,175 (7,677) 34,449 (14,414)
Operating Partnership (7,445) (7,706) (6,321) (10,935)
Net income attributable to Vornado / Vornado Realty L.P. 124,068 132,101 133,748 195,982
Preferred share dividends / unit distributions (12,534) (16,129) (25,569) (32,258)
Preferred share / unit issuance costs 0 0 (14,486) 0
NET INCOME attributable to common shareholders / Class A unitholders $ 111,534 $ 115,972 $ 93,693 $ 163,724
INCOME PER COMMON SHARE – BASIC:        
Income from continuing operations, net (in dollars per share) $ 0.59 $ 0.52 $ 0.49 $ 0.70
Income from discontinued operations, net (in dollars per share) 0.00 0.09 0.00 0.16
Net income per common share (in dollars per share) $ 0.59 $ 0.61 $ 0.49 $ 0.86
Weighted average shares outstanding, basic 190,200 189,395 190,141 189,304
INCOME PER COMMON SHARE – DILUTED:        
Income from continuing operations, net (in dollars per share) $ 0.58 $ 0.52 $ 0.49 $ 0.70
Income from discontinued operations, net (in dollars per share) 0.00 0.09 0.00 0.16
Net income per common share (in dollars per share) $ 0.58 $ 0.61 $ 0.49 $ 0.86
Weighted average shares outstanding, diluted 191,168 190,444 191,190 190,674
INCOME PER CLASS A UNIT – DILUTED:        
DIVIDENDS PER COMMON SHARE (in dollars per share) $ 0.63 $ 0.71 $ 1.26 $ 1.42
Vornado Realty L.P.        
REVENUES:        
Property rentals $ 444,595 $ 428,643 $ 884,705 $ 843,535
Tenant expense reimbursements 58,312 51,657 118,622 110,690
Fee and other income 38,911 30,787 74,928 64,920
Total revenues 541,818 511,087 1,078,255 1,019,145
EXPENSES:        
Operating 235,981 215,700 473,583 436,359
Depreciation and amortization 111,846 105,123 220,532 210,251
General and administrative 34,427 35,405 76,960 81,580
Expense from deferred compensation plan liability 2,077 789 1,673 3,258
Transaction related costs and other 1,017 260 14,173 1,012
Total expenses 385,348 357,277 786,921 732,460
Operating income 156,470 153,810 291,334 286,685
Income (loss) from partially owned entities 8,757 46,021 (1,147) 47,379
(Loss) income from real estate fund investments (28,976) 4,391 (37,783) 4,659
Interest and other investment income, net 30,892 8,541 6,508 15,236
Income from deferred compensation plan assets 2,077 789 1,673 3,258
Interest and debt expense (87,657) (84,789) (175,823) (167,513)
Net gains on disposition of wholly owned and partially owned assets 23,559 0 23,559 501
Income before income taxes 105,122 128,763 108,321 190,205
Income tax (expense) benefit (467) 610 (3,021) (2,303)
Income from continuing operations 104,655 129,373 105,300 187,902
Income from discontinued operations 683 18,111 320 33,429
Net income 105,338 147,484 105,620 221,331
Less net loss (income) attributable to noncontrolling interests in Consolidated subsidiaries 26,175 (7,677) 34,449 (14,414)
Operating Partnership     (6,321) (10,935)
Net income attributable to Vornado / Vornado Realty L.P. 131,513 139,807 140,069 206,917
Preferred share dividends / unit distributions (12,582) (16,177) (25,666) (32,355)
Preferred share / unit issuance costs 0 0 (14,486) 0
NET INCOME attributable to common shareholders / Class A unitholders $ 118,931 $ 123,630 $ 99,917 $ 174,562
INCOME PER CLASS A UNIT – BASIC:        
Income from continuing operations, net (in dollars per unit) $ 0.58 $ 0.52 $ 0.49 $ 0.69
Income from discontinued operations, net (in dollars per unit) 0.00 0.09 0.00 0.17
Net income per Class A unit (in dollars per unit) $ 0.58 $ 0.61 $ 0.49 $ 0.86
Weighted average units outstanding, basic (in shares) 202,064 201,127 201,997 200,987
INCOME PER CLASS A UNIT – DILUTED:        
Income from continuing operations, net (in dollars per unit) $ 0.58 $ 0.52 $ 0.48 $ 0.69
Income from discontinued operations, net (in dollars per unit) 0.00 0.09 0.00 0.16
Net income per Class A unit (in dollars per unit) $ 0.58 $ 0.61 $ 0.48 $ 0.85
Weighted average units outstanding, diluted (in shares) 203,354 202,623 203,266 202,617
DISTRIBUTIONS PER CLASS A UNIT (in dollars per share) $ 0.63 $ 0.71 $ 1.26 $ 1.42