XML 37 R15.htm IDEA: XBRL DOCUMENT v3.22.4
Consolidated Statements of Changes in Equity (LP) - USD ($)
$ in Thousands
Total
Real estate fund investments
Other
Series N Preferred Stock
4.45% Series O
Series K Preferred Stock
Cumulative Effect, Period of Adoption, Adjustment
Preferred Shares
Preferred Shares
Series N Preferred Stock
Preferred Shares
4.45% Series O
Preferred Shares
Series K Preferred Stock
Earnings Less Than Distributions
Earnings Less Than Distributions
Series K Preferred Stock
Earnings Less Than Distributions
Cumulative Effect, Period of Adoption, Adjustment
Accumulated Other Comprehensive (Loss) Income
Non- controlling Interests in Consolidated Subsidiaries
Non- controlling Interests in Consolidated Subsidiaries
Real estate fund investments
Non- controlling Interests in Consolidated Subsidiaries
Other
Vornado Realty L.P.
Vornado Realty L.P.
Other
Vornado Realty L.P.
Series N Preferred Stock
Vornado Realty L.P.
4.45% Series O
Vornado Realty L.P.
Series K Preferred Stock
Vornado Realty L.P.
Cumulative Effect, Period of Adoption, Adjustment
Vornado Realty L.P.
Preferred Shares
Vornado Realty L.P.
Preferred Shares
Series N Preferred Stock
Vornado Realty L.P.
Preferred Shares
4.45% Series O
Vornado Realty L.P.
Preferred Shares
Series K Preferred Stock
Vornado Realty L.P.
Class A Units Owned by Vornado
Vornado Realty L.P.
Earnings Less Than Distributions
Vornado Realty L.P.
Earnings Less Than Distributions
Series K Preferred Stock
Vornado Realty L.P.
Earnings Less Than Distributions
Cumulative Effect, Period of Adoption, Adjustment
Vornado Realty L.P.
Accumulated Other Comprehensive (Loss) Income
Vornado Realty L.P.
Non- controlling Interests in Consolidated Subsidiaries
Vornado Realty L.P.
Non- controlling Interests in Consolidated Subsidiaries
Real estate fund investments
Vornado Realty L.P.
Non- controlling Interests in Consolidated Subsidiaries
Other
Beginning balance, shares at Dec. 31, 2019               36,796,000                                 36,796,000                      
Beginning balance, value at Dec. 31, 2019 $ 7,310,978           $ (16,064) $ 891,214       $ (1,954,266)   $ (16,064) $ (40,233) $ 578,948     $ 7,310,978         $ (16,064) $ 891,214       $ 7,835,315 $ (1,954,266)   $ (16,064) $ (40,233) $ 578,948    
Beginning balance, shares at Dec. 31, 2019                                                         190,986,000              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                                        
Net income (loss) attributable to Vornado / Vornado Realty L.P. (297,005)                     (297,005)             (321,951)                     (321,951)            
Net income (loss) attributable to nonredeemable noncontrolling interests in consolidated subsidiaries 24,946                                   24,946                     24,946            
Net income (loss) attributable to nonredeemable noncontrolling interests in consolidated subsidiaries (140,438)                             (140,438)     (140,438)                             (140,438)    
Distributions to Vornado                                     (454,939)                     (454,939)            
Dividends on preferred shares / Distributions to preferred unitholders (see Note 11 for dividends per share amounts) (51,739)                     (51,739)             (51,739)                     (51,739)            
Cumulative redeemable preferred shares/units issuance, shares                 12,000,000                                 12,000,000                    
Cumulative redeemable preferred shares/units issuance       $ 291,182         $ 291,182                       $ 291,182         $ 291,182                    
Common shares issued: / Class A Units issued to Vornado                                                                        
Upon redemption of redeemable Class A units, at redemption value, shares                                                         236,000              
Upon redemption of redeemable Class A units, at redemption value 9,266                                   9,266                   $ 9,266              
Under Vornado's employees' share option plan, shares                                                         69,000              
Under Vornado's employees' share option plan 3,517                                   3,517                   $ 3,517              
Under dividend reinvestment plan, shares                                                         47,000              
Under dividend reinvestment plan 2,345                                   2,345                   $ 2,345              
Contributions                                                                        
Contributions   $ 3,389 $ 4,305                           $ 3,389 $ 4,305 3,389 $ 4,305                             $ 3,389 $ 4,305
Distributions:                                                                        
Distributions     $ (33,007)                             $ (33,007) (33,007)                             (33,007)    
Conversion of Series A preferred shares to common shares / Conversion of Series A preferred units to Class A units, shares               (3,000)                                 (3,000)       4,000              
Conversion of Series A preferred shares to common shares / Conversion of Series A preferred units to Class A units, value 0             $ (57)                     0           $ (57)       $ 57              
Deferred compensation shares / units and options, shares                                                         13,000              
Deferred compensation shares / units and options, value 1,169                     (137)             1,169                   $ 1,306 (137)            
Other comprehensive income (loss) of nonconsolidated subsidiaries (14,342)                           (14,342)       (14,342)                           (14,342)      
Change in fair value of interest rate swaps and other                                     (29,972)                           (29,972)      
Unearned Out-Performance Plan awards acceleration 10,824                                   10,824                   10,824              
Redeemable Class A unit measurement adjustment 344,043                                   344,043                   344,043              
Redeemable noncontrolling interests' share of above adjustments 2,914                           2,914                                          
Redeemable partnership units' share of above adjustments                                     2,914                           2,914      
Other 1,729                     (32)     6,534 1,760     1,729                   (6,533) (32)     6,534 1,760    
Ending balance, shares at Dec. 31, 2020               48,793,000                                 48,793,000                      
Ending balance, value at Dec. 31, 2020 6,948,155             $ 1,182,339       (2,774,182)     (75,099) 414,957     6,948,155           $ 1,182,339       $ 8,200,140 (2,774,182)     (75,099) 414,957    
Ending balance, shares at Dec. 31, 2020                                                         191,355,000              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                                        
Net income (loss) attributable to Vornado / Vornado Realty L.P. 175,999                     175,999             183,539                     183,539            
Net income (loss) attributable to nonredeemable noncontrolling interests in consolidated subsidiaries (7,540)                                   (7,540)                     (7,540)            
Net income (loss) attributable to nonredeemable noncontrolling interests in consolidated subsidiaries 20,826                             20,826     20,826                             20,826    
Distributions to Vornado                                     (406,109)                     (406,109)            
Dividends on preferred shares / Distributions to preferred unitholders (see Note 11 for dividends per share amounts) (65,880)                     (65,880)             (65,880)                     (65,880)            
Cumulative redeemable preferred shares/units issuance, shares                   12,000,000                                 12,000,000                  
Cumulative redeemable preferred shares/units issuance         $ 291,153         $ 291,153                       $ 291,153         $ 291,153                  
Common shares issued: / Class A Units issued to Vornado                                                                        
Upon redemption of redeemable Class A units, at redemption value, shares                                                         350,000              
Upon redemption of redeemable Class A units, at redemption value 14,576                                   14,576                   $ 14,576              
Under Vornado's employees' share option plan, shares                                                         1,000              
Under Vornado's employees' share option plan 22                                   22                   $ 22              
Under dividend reinvestment plan, shares                                                         21,000              
Under dividend reinvestment plan 877                                   877                   $ 877              
Contributions                                                                        
Contributions 4,052                             4,052     4,052                             4,052    
Distributions:                                                                        
Distributions (160,975)                             (160,975)     (160,975)                             (160,975)    
Conversion of Series A preferred shares to common shares / Conversion of Series A preferred units to Class A units, shares                                                         1,000              
Conversion of Series A preferred shares to common shares / Conversion of Series A preferred units to Class A units, value 0             (13)                     0           (13)       $ 13              
Deferred compensation shares / units and options, shares                                                         (4,000)              
Deferred compensation shares / units and options, value 792                     (114)             792                   $ 906 (114)            
Other comprehensive income (loss) of nonconsolidated subsidiaries 10,275                           10,275       10,275                           10,275      
Change in fair value of interest rate swaps and other                                     51,337                           51,337      
Unearned Out-Performance Plan awards acceleration 10,283                                   10,283                   10,283              
Redeemable Class A unit measurement adjustment (76,073)                                   (76,073)                   (76,073)              
Redeemable noncontrolling interests' share of above adjustments (4,048)                           (4,048)                                          
Series K cumulative redeemable preferred shares/units called for redemption, shares                     12,000,000                                 (12,000,000)                
Series K cumulative redeemable preferred shares/units called for redemption           $ (300,000)         $ (290,967)   $ (9,033)                   $ (300,000)         $ (290,967)     $ (9,033)          
Redeemable partnership units' share of above adjustments                                     (4,048)                           (4,048)      
Other $ (24)             $ (53)       (1)     1 32     (24)           $ (53)       (3) (1)     1 32    
Ending balance, shares at Dec. 31, 2021 48,792,902             48,793,000                                 48,793,000                      
Ending balance, value at Dec. 31, 2021 $ 6,515,238             $ 1,182,459       (3,079,320)     (17,534) 278,892     6,515,238           $ 1,182,459       $ 8,150,741 (3,079,320)     (17,534) 278,892    
Ending balance, shares at Dec. 31, 2021 191,723,608                                                       191,724,000              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                                                        
Net income (loss) attributable to Vornado / Vornado Realty L.P. $ (346,499)                     (346,499)             (376,875)                     (376,875)            
Net income (loss) attributable to nonredeemable noncontrolling interests in consolidated subsidiaries 30,376                                   30,376                     30,376            
Net income (loss) attributable to nonredeemable noncontrolling interests in consolidated subsidiaries 3,931                             3,931     3,931                             3,931    
Distributions to Vornado                                     (406,562)                     (406,562)            
Dividends on preferred shares / Distributions to preferred unitholders (see Note 11 for dividends per share amounts) (62,116)                     (62,116)             (62,116)                     (62,116)            
Common shares issued: / Class A Units issued to Vornado                                                                        
Upon redemption of redeemable Class A units, at redemption value, shares                                                         117,000              
Upon redemption of redeemable Class A units, at redemption value 3,524                                   3,524                   $ 3,524              
Under Vornado's employees' share option plan 7                                   7                   $ 7              
Under dividend reinvestment plan, shares                                                         28,000              
Under dividend reinvestment plan 878                                   878                   $ 878              
Contributions                                                                        
Contributions 5,609                             5,609     5,609                             5,609    
Distributions:                                                                        
Distributions (54,388)                             (54,388)     (54,388)                             (54,388)    
Deferred compensation shares / units and options, shares                                                         (2,000)              
Deferred compensation shares / units and options, value 503                     (85)             503                   $ 588 (85)            
Other comprehensive income (loss) of nonconsolidated subsidiaries 18,874                           18,874       18,874                           18,874      
Change in fair value of interest rate swaps and other                                     190,494                           190,494      
Redeemable Class A unit measurement adjustment 221,145                                   221,145                   221,145              
Redeemable noncontrolling interests' share of above adjustments (14,250)                           (16,866) 2,616     (14,250)                           (16,866) 2,616    
Other $ (8)                     2     (1) (8)     (8)                   (1) 2     (1) (8)    
Ending balance, shares at Dec. 31, 2022 48,792,902             48,793,000                                 48,793,000                      
Ending balance, value at Dec. 31, 2022 $ 6,076,380             $ 1,182,459       $ (3,894,580)     $ 174,967 $ 236,652     $ 6,076,380           $ 1,182,459       $ 8,376,882 $ (3,894,580)     $ 174,967 $ 236,652    
Ending balance, shares at Dec. 31, 2022 191,866,880                                                       191,867,000