XML 30 R14.htm IDEA: XBRL DOCUMENT v3.23.2
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($)
$ in Thousands
Total
Preferred Units
Earnings Less Than Distributions
Accumulated Other Comprehensive (Loss) Income
Non-controlling Interests in Consolidated Subsidiaries
Vornado Realty L.P.
Vornado Realty L.P.
Preferred Units
Vornado Realty L.P.
Class A Units Owned by Vornado
Vornado Realty L.P.
Earnings Less Than Distributions
Vornado Realty L.P.
Accumulated Other Comprehensive (Loss) Income
Vornado Realty L.P.
Non-controlling Interests in Consolidated Subsidiaries
Beginning balance, shares at Dec. 31, 2021   48,793,000         48,793,000        
Beginning 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
Beginning balance, shares at Dec. 31, 2021               191,724,000      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income attributable to Vornado / Vornado Realty L.P. 107,954   107,954     113,730     113,730    
Net income attributable to redeemable partnership units (5,776)         (5,776)     (5,776)    
Net income attributable to nonredeemable noncontrolling interests in consolidated subsidiaries 12,269       12,269 12,269         12,269
Distributions to Vornado           (203,240)     (203,240)    
Dividends on preferred shares / Distributions to preferred unitholders (see Note 11 for dividends per share and distributions per unit amounts) (31,058)   (31,058)     (31,058)     (31,058)    
Common shares issued: / Class A Units issued to Vornado                      
Class A units redeemed for common shares, shares               42,000      
Class A units redeemed for common shares 1,577         1,577   $ 1,577      
Under Vornado's employees' share option plan, shares               0      
Under Vornado's employees' share option plan 7         7   $ 7      
Under Vornado's dividend reinvestment plan, shares               12,000      
Under Vornado's dividend reinvestment plan 434         434   $ 434      
Contributions 4,253       4,253 4,253         4,253
Distributions (41,428)       (41,428) (41,428)         (41,428)
Deferred compensation shares/units and options, shares               (2,000)      
Deferred compensation shares/units and options 207   (85)     207   $ 292 (85)    
Other comprehensive income (loss) of nonconsolidated subsidiaries 13,960     13,960   13,960       13,960  
Change in fair value of consolidated interest rate swaps and other 83,619     83,619   83,619       83,619  
Redeemable Class A unit measurement adjustment 193,762         193,762   $ 193,762      
Noncontrolling interests' share of other comprehensive loss (income) (6,745)     (6,745)   (6,745)       (6,745)  
Other, shares               (1,000)      
Other 4   (2)   8 4   $ (2) (2)   8
Ending balance, shares at Jun. 30, 2022   48,793,000         48,793,000        
Ending balance, value at Jun. 30, 2022 6,650,813 $ 1,182,459 (3,205,751) 73,300 253,994 6,650,813 $ 1,182,459 $ 8,346,811 (3,205,751) 73,300 253,994
Ending balance, shares at Jun. 30, 2022               191,775,000      
Beginning balance, shares at Mar. 31, 2022   48,793,000         48,793,000        
Beginning balance, value at Mar. 31, 2022 6,437,970 $ 1,182,459 (3,154,549) 51,776 253,112 6,437,970 $ 1,182,459 $ 8,105,172 (3,154,549) 51,776 253,112
Beginning balance, shares at Mar. 31, 2022               191,743,000      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income attributable to Vornado / Vornado Realty L.P. 65,947   65,947     69,729     69,729    
Net income attributable to redeemable partnership units (3,782)         (3,782)     (3,782)    
Net income attributable to nonredeemable noncontrolling interests in consolidated subsidiaries 2,590       2,590 2,590         2,590
Distributions to Vornado           (101,624)     (101,624)    
Dividends on preferred shares / Distributions to preferred unitholders (see Note 11 for dividends per share and distributions per unit amounts) (15,529)   (15,529)     (15,529)     (15,529)    
Common shares issued: / Class A Units issued to Vornado                      
Class A units redeemed for common shares, shares               26,000      
Class A units redeemed for common shares 860         860   $ 860      
Under Vornado's dividend reinvestment plan, shares               7,000      
Under Vornado's dividend reinvestment plan 222         222   $ 222      
Contributions 3,772       3,772 3,772         3,772
Distributions (5,467)       (5,467) (5,467)         (5,467)
Deferred compensation shares/units and options 146         146   146      
Other comprehensive income (loss) of nonconsolidated subsidiaries 4,755     4,755   4,755       4,755  
Change in fair value of consolidated interest rate swaps and other 18,380     18,380   18,380       18,380  
Redeemable Class A unit measurement adjustment 240,413         240,413   $ 240,413      
Noncontrolling interests' share of other comprehensive loss (income) (1,611)     (1,611)   (1,611)       (1,611)  
Other, shares               (1,000)      
Other (11)   4   (13) (11)   $ (2) 4   (13)
Ending balance, shares at Jun. 30, 2022   48,793,000         48,793,000        
Ending balance, value at Jun. 30, 2022 $ 6,650,813 $ 1,182,459 (3,205,751) 73,300 253,994 6,650,813 $ 1,182,459 $ 8,346,811 (3,205,751) 73,300 253,994
Ending balance, shares at Jun. 30, 2022               191,775,000      
Beginning balance, shares at Dec. 31, 2022 48,792,902 48,793,000         48,793,000        
Beginning 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
Beginning balance, shares at Dec. 31, 2022 191,866,880             191,867,000      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income attributable to Vornado / Vornado Realty L.P. $ 82,603   82,603     86,640     86,640    
Net income attributable to redeemable partnership units (4,037)         (4,037)     (4,037)    
Net income attributable to nonredeemable noncontrolling interests in consolidated subsidiaries 5,311       5,311 5,311         5,311
Distributions to Vornado           (71,950)     (71,950)    
Dividends on preferred shares / Distributions to preferred unitholders (see Note 11 for dividends per share and distributions per unit amounts) (31,058)   (31,058)     (31,058)     (31,058)    
Common shares issued: / Class A Units issued to Vornado                      
Class A units redeemed for common shares, shares               394,000      
Class A units redeemed for common shares 5,558         5,558   $ 5,558      
Under Vornado's dividend reinvestment plan, shares               6,000      
Under Vornado's dividend reinvestment plan 146         146   $ 146      
Contributions 22,328       22,328 22,328         22,328
Distributions (3,811)       (3,811) (3,811)         (3,811)
Deferred compensation shares/units and options, shares               (1,000)      
Deferred compensation shares/units and options 133   (36)     133   $ 169 (36)    
Repurchase of common shares/Class A units owned by Vornado, shares               (1,722,000)      
Repurchase of common shares/Class A units owned by Vornado (23,250)   (23,181)     (23,250)   $ (69) (23,181)    
Other comprehensive income (loss) of nonconsolidated subsidiaries (3,144)     (3,144)   (3,144)       (3,144)  
Change in fair value of consolidated interest rate swaps and other (19,879)     (19,879)   (19,879)       (19,879)  
Unearned 2020 Out-Performance Plan and 2019 Performance AO LTIP awards 20,668         20,668   20,668      
Redeemable Class A unit measurement adjustment (67,113)     (2,588)   (67,113)   (64,525)   (2,588)  
Noncontrolling interests' share of other comprehensive loss (income) $ 1,608     2,415 (807) 1,608       2,415 (807)
Ending balance, shares at Jun. 30, 2023 48,792,902 48,793,000         48,793,000        
Ending balance, value at Jun. 30, 2023 $ 5,994,530 $ 1,182,459 (3,938,202) 151,771 259,673 5,994,530 $ 1,182,459 $ 8,338,829 (3,938,202) 151,771 259,673
Ending balance, shares at Jun. 30, 2023 190,543,866             190,544,000      
Beginning balance, shares at Mar. 31, 2023   48,793,000         48,793,000        
Beginning balance, value at Mar. 31, 2023 $ 5,932,658 $ 1,182,459 (3,961,392) 95,562 241,026 5,932,658 $ 1,182,459 $ 8,375,003 (3,961,392) 95,562 241,026
Beginning balance, shares at Mar. 31, 2023               191,881,000      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income attributable to Vornado / Vornado Realty L.P. 61,906   61,906     65,514     65,514    
Net income attributable to redeemable partnership units (3,608)         (3,608)     (3,608)    
Net income attributable to nonredeemable noncontrolling interests in consolidated subsidiaries 5,995       5,995 5,995         5,995
Dividends on preferred shares / Distributions to preferred unitholders (see Note 11 for dividends per share and distributions per unit amounts) (15,529)   (15,529)     (15,529)     (15,529)    
Common shares issued: / Class A Units issued to Vornado                      
Class A units redeemed for common shares, shares               385,000      
Class A units redeemed for common shares 5,371         5,371   $ 5,371      
Contributions 16,200       16,200 16,200         16,200
Distributions (3,000)       (3,000) (3,000)         (3,000)
Deferred compensation shares/units and options 79   (6)     79   $ 85 (6)    
Repurchase of common shares/Class A units owned by Vornado, shares               (1,722,000)      
Repurchase of common shares/Class A units owned by Vornado (23,250)   (23,181)     (23,250)   $ (69) (23,181)    
Other comprehensive income (loss) of nonconsolidated subsidiaries 185     185   185       185  
Change in fair value of consolidated interest rate swaps and other 61,657     61,657   61,657       61,657  
Redeemable Class A unit measurement adjustment (43,270)     (1,709)   (43,270)   (41,561)   (1,709)  
Noncontrolling interests' share of other comprehensive loss (income) $ (4,472)     (3,924) (548) (4,472)       (3,924) (548)
Ending balance, shares at Jun. 30, 2023 48,792,902 48,793,000         48,793,000        
Ending balance, value at Jun. 30, 2023 $ 5,994,530 $ 1,182,459 $ (3,938,202) $ 151,771 $ 259,673 $ 5,994,530 $ 1,182,459 $ 8,338,829 $ (3,938,202) $ 151,771 $ 259,673
Ending balance, shares at Jun. 30, 2023 190,543,866             190,544,000