XML 29 R13.htm IDEA: XBRL DOCUMENT v3.23.3
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 (in shares) at Dec. 31, 2021   48,793,000         48,793,000        
Beginning balance 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 (in shares) at Dec. 31, 2021               191,724,000      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income attributable to Vornado / Vornado Realty L.P. 131,252   131,252     137,634     137,634    
Net income attributable to redeemable partnership units (6,382)         (6,382)     (6,382)    
Net income (loss) attributable to nonredeemable noncontrolling interests in consolidated subsidiaries 13,236       13,236 13,236         13,236
Distributions to Vornado           (304,896)     (304,896)    
Dividends on preferred shares / Distributions to preferred unitholders (see Note 12 for dividends per share and distributions per unit amounts) (46,587)   (46,587)     (46,587)     (46,587)    
Common shares issued: / Class A Units issued to Vornado                      
Class A units redeemed for common shares (in shares)               76,000      
Class A units redeemed for common shares 2,569         2,569   $ 2,569      
Under Vornado's employees' share option plan 7         7   $ 7      
Under Vornado's dividend reinvestment plan (in shares)               19,000      
Under Vornado's dividend reinvestment plan 655         655   $ 655      
Contributions 4,903       4,903 4,903         4,903
Distributions (45,976)       (45,976) (45,976)         (45,976)
Deferred compensation shares/units and options (in shares)               (2,000)      
Deferred compensation shares/units and options 362   (85)     362   $ 447 (85)    
Other comprehensive (loss) income of nonconsolidated subsidiaries 19,084     19,084   19,084       19,084  
Change in fair value of consolidated interest rate hedges and other 200,838     200,838   200,838       200,838  
Redeemable Class A unit measurement adjustment 215,619         215,619   215,619      
Noncontrolling interests' share of other comprehensive income (15,044)     (17,210) 2,166 (15,044)       (17,210) 2,166
Other 14   6   7 14   1 6   7
Ending balance (in shares) at Sep. 30, 2022   48,793,000         48,793,000        
Ending balance at Sep. 30, 2022 6,691,274 $ 1,182,459 (3,299,630) 185,178 253,228 6,691,274 $ 1,182,459 $ 8,370,039 (3,299,630) 185,178 253,228
Ending balance (in shares) at Sep. 30, 2022               191,817,000      
Beginning balance (in shares) at Jun. 30, 2022   48,793,000         48,793,000        
Beginning balance 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
Beginning balance (in shares) at Jun. 30, 2022               191,775,000      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income attributable to Vornado / Vornado Realty L.P. 23,298   23,298     23,904     23,904    
Net income attributable to redeemable partnership units (606)         (606)     (606)    
Net income (loss) attributable to nonredeemable noncontrolling interests in consolidated subsidiaries 967       967 967         967
Distributions to Vornado           (101,656)     (101,656)    
Dividends on preferred shares / Distributions to preferred unitholders (see Note 12 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 (in shares)               34,000      
Class A units redeemed for common shares 992         992   $ 992      
Under Vornado's dividend reinvestment plan (in shares)               7,000      
Under Vornado's dividend reinvestment plan 221         221   $ 221      
Contributions 650       650 650         650
Distributions (4,548)       (4,548) (4,548)         (4,548)
Deferred compensation shares/units and options 155         155   155      
Other comprehensive (loss) income of nonconsolidated subsidiaries 5,124     5,124   5,124       5,124  
Change in fair value of consolidated interest rate hedges and other 117,219     117,219   117,219       117,219  
Redeemable Class A unit measurement adjustment 21,857         21,857   $ 21,857      
Noncontrolling interests' share of other comprehensive income (8,299)     (10,465) 2,166 (8,299)       (10,465) 2,166
Other (in shares)               1,000      
Other 10   8   (1) 10   $ 3 8   (1)
Ending balance (in shares) at Sep. 30, 2022   48,793,000         48,793,000        
Ending balance at Sep. 30, 2022 $ 6,691,274 $ 1,182,459 (3,299,630) 185,178 253,228 6,691,274 $ 1,182,459 $ 8,370,039 (3,299,630) 185,178 253,228
Ending balance (in shares) at Sep. 30, 2022               191,817,000      
Beginning balance (in shares) at Dec. 31, 2022 48,792,902 48,793,000         48,793,000        
Beginning balance 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 (in 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. $ 150,978   150,978     159,751     159,751    
Net income attributable to redeemable partnership units (8,773)         (8,773)     (8,773)    
Net income (loss) attributable to nonredeemable noncontrolling interests in consolidated subsidiaries 2,961       2,961 2,961         2,961
Distributions to Vornado           (71,950)     (71,950)    
Dividends on preferred shares / Distributions to preferred unitholders (see Note 12 for dividends per share and distributions per unit amounts) (46,587)   (46,587)     (46,587)     (46,587)    
Common shares issued: / Class A Units issued to Vornado                      
Class A units redeemed for common shares (in shares)               475,000      
Class A units redeemed for common shares 7,173         7,173   $ 7,173      
Under Vornado's dividend reinvestment plan (in shares)               6,000      
Under Vornado's dividend reinvestment plan 146         146   $ 146      
Contributions 22,534       22,534 22,534         22,534
Distributions (3,831)       (3,831) (3,831)         (3,831)
Deferred compensation shares/units and options (in shares)               (2,000)      
Deferred compensation shares/units and options 218   (25)     218   $ 243 (25)    
Repurchase of common shares/Class A units owned by Vornado (in shares)               (2,024,000)      
Repurchase of common shares/Class A units owned by Vornado (29,183)   (29,102)     (29,183)   $ (81) (29,102)    
Other comprehensive (loss) income of nonconsolidated subsidiaries (4,534)     (4,534)   (4,534)       (4,534)  
Change in fair value of consolidated interest rate hedges and other 2,433     2,433   2,433       2,433  
Unearned 2020 Out-Performance Plan and 2019 Performance AO LTIP awards 20,668         20,668   20,668      
Redeemable Class A unit measurement adjustment (58,159)     (2,530)   (58,159)   (55,629)   (2,530)  
Noncontrolling interests' share of other comprehensive income $ (26)     (154) 128 (26)       (154) 128
Ending balance (in shares) at Sep. 30, 2023 48,792,902 48,793,000         48,793,000        
Ending balance at Sep. 30, 2023 $ 6,069,221 $ 1,182,459 (3,891,266) 170,182 258,444 6,069,221 $ 1,182,459 $ 8,349,402 (3,891,266) 170,182 258,444
Ending balance (in shares) at Sep. 30, 2023 190,321,756             190,322,000      
Beginning balance (in shares) at Jun. 30, 2023   48,793,000         48,793,000        
Beginning balance 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
Beginning balance (in shares) at Jun. 30, 2023               190,544,000      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income attributable to Vornado / Vornado Realty L.P. 68,375   68,375     73,111     73,111    
Net income attributable to redeemable partnership units (4,736)         (4,736)     (4,736)    
Net income (loss) attributable to nonredeemable noncontrolling interests in consolidated subsidiaries (2,350)       (2,350) (2,350)         (2,350)
Dividends on preferred shares / Distributions to preferred unitholders (see Note 12 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 (in shares)               81,000      
Class A units redeemed for common shares 1,615         1,615   $ 1,615      
Contributions 206       206 206         206
Distributions (20)       (20) (20)         (20)
Deferred compensation shares/units and options (in shares)               (1,000)      
Deferred compensation shares/units and options 85   11     85   $ 74 11    
Repurchase of common shares/Class A units owned by Vornado (in shares)               (302,000)      
Repurchase of common shares/Class A units owned by Vornado (5,933)   (5,921)     (5,933)   $ (12) (5,921)    
Other comprehensive (loss) income of nonconsolidated subsidiaries (1,390)     (1,390)   (1,390)       (1,390)  
Change in fair value of consolidated interest rate hedges and other 22,312     22,312   22,312       22,312  
Redeemable Class A unit measurement adjustment 8,954     58   8,954   8,896   58  
Noncontrolling interests' share of other comprehensive income $ (1,634)     (2,569) 935 (1,634)       (2,569) 935
Ending balance (in shares) at Sep. 30, 2023 48,792,902 48,793,000         48,793,000        
Ending balance at Sep. 30, 2023 $ 6,069,221 $ 1,182,459 $ (3,891,266) $ 170,182 $ 258,444 $ 6,069,221 $ 1,182,459 $ 8,349,402 $ (3,891,266) $ 170,182 $ 258,444
Ending balance (in shares) at Sep. 30, 2023 190,321,756             190,322,000