Cover
Cover | 9 Months Ended |
Sep. 30, 2021shares | |
Entity Information [Line Items] | |
Document Type | 10-Q |
Document Quarterly Report | true |
Document Period End Date | Sep. 30, 2021 |
Document Transition Report | false |
Entity File Number | 001-11954 |
Entity Registrant Name | Vornado Realty Trust |
Entity Incorporation, State or Country Code | MD |
Entity Tax Identification Number | 22-1657560 |
Entity Address, Address Line One | 888 Seventh Avenue, |
Entity Address, City or Town | New York, |
Entity Address, State or Province | NY |
Entity Address, Postal Zip Code | 10019 |
City Area Code | (212) |
Local Phone Number | 894-7000 |
Entity Current Reporting Status | Yes |
Entity Interactive Data Current | Yes |
Entity Filer Category | Large Accelerated Filer |
Entity Small Business | false |
Entity Emerging Growth Company | false |
Entity Shell Company | false |
Entity Common Stock, Shares Outstanding | 191,680,984 |
Entity Central Index Key | 0000899689 |
Document Fiscal Period Focus | Q3 |
Document Fiscal Year Focus | 2021 |
Amendment Flag | false |
Current Fiscal Year End Date | --12-31 |
Common Shares of beneficial interest, $.04 par value per share | New York Stock Exchange | |
Entity Information [Line Items] | |
Title of 12(b) Security | Common Shares of beneficial interest, $.04 par value per share |
Entity Trading Symbol | VNO |
Security Exchange Name | NYSE |
5.70% Series K | New York Stock Exchange | |
Entity Information [Line Items] | |
Title of 12(b) Security | 5.70% Series K |
Entity Trading Symbol | VNO/PK |
Security Exchange Name | NYSE |
5.40% Series L | New York Stock Exchange | |
Entity Information [Line Items] | |
Title of 12(b) Security | 5.40% Series L |
Entity Trading Symbol | VNO/PL |
Security Exchange Name | NYSE |
5.25% Series M | New York Stock Exchange | |
Entity Information [Line Items] | |
Title of 12(b) Security | 5.25% Series M |
Entity Trading Symbol | VNO/PM |
Security Exchange Name | NYSE |
5.25% Series N | New York Stock Exchange | |
Entity Information [Line Items] | |
Title of 12(b) Security | 5.25% Series N |
Entity Trading Symbol | VNO/PN |
Security Exchange Name | NYSE |
4.45% Series O | New York Stock Exchange | |
Entity Information [Line Items] | |
Title of 12(b) Security | 4.45% Series O |
Entity Trading Symbol | VNO/PO |
Security Exchange Name | NYSE |
Vornado Realty L.P. | |
Entity Information [Line Items] | |
Entity File Number | 001-34482 |
Entity Registrant Name | VORNADO REALTY LP |
Entity Incorporation, State or Country Code | DE |
Entity Tax Identification Number | 13-3925979 |
Entity Current Reporting Status | Yes |
Entity Interactive Data Current | Yes |
Entity Filer Category | Non-accelerated Filer |
Entity Small Business | false |
Entity Emerging Growth Company | false |
Entity Shell Company | false |
Entity Central Index Key | 0001040765 |
Document Fiscal Year Focus | 2021 |
Consolidated Balance Sheets (Un
Consolidated Balance Sheets (Unaudited) - USD ($) $ in Thousands | Sep. 30, 2021 | Dec. 31, 2020 |
Real estate, at cost: | ||
Land | $ 2,528,207 | $ 2,420,054 |
Buildings and improvements | 8,449,768 | 7,933,030 |
Development costs and construction in progress | 1,830,660 | 1,604,637 |
Leasehold improvements and equipment | 111,233 | 130,222 |
Total | 12,919,868 | 12,087,943 |
Less accumulated depreciation and amortization | (3,309,273) | (3,169,446) |
Real estate, net | 9,610,595 | 8,918,497 |
Right-of-use assets | 337,130 | 367,365 |
Cash and cash equivalents | 2,128,964 | 1,624,482 |
Restricted cash | 139,233 | 105,887 |
Tenant and other receivables | 89,606 | 77,658 |
Investments in partially owned entities | 3,287,870 | 3,491,107 |
Real estate fund investments | 3,739 | 3,739 |
220 Central Park South condominium units ready for sale | 77,658 | 128,215 |
Receivable arising from the straight-lining of rents | 656,137 | 674,075 |
Deferred leasing costs, net of accumulated amortization of $209,266 and $196,972 | 386,273 | 372,919 |
Identified intangible assets, net of accumulated amortization of $93,643 and $93,113 | 158,438 | 23,856 |
Other assets | 613,157 | 434,022 |
Assets | 17,488,800 | 16,221,822 |
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY | ||
Mortgages payable, net | 6,069,512 | 5,580,549 |
Senior unsecured notes, net | 1,189,680 | 446,685 |
Unsecured term loan, net | 797,549 | 796,762 |
Unsecured revolving credit facilities | 575,000 | 575,000 |
Lease liabilities | 372,908 | 401,008 |
Accounts payable and accrued expenses | 449,768 | 427,202 |
Deferred revenue | 50,064 | 40,110 |
Deferred compensation plan | 107,860 | 105,564 |
Preferred shares to be redeemed on October 13, 2021 | 300,000 | 0 |
Other liabilities | 305,946 | 294,520 |
Total liabilities | 10,218,287 | 8,667,400 |
Commitments and contingencies | ||
Redeemable noncontrolling interests: | ||
Total redeemable noncontrolling interests | 690,688 | 606,267 |
Shareholders' / Partner's Equity | ||
Preferred shares of beneficial interest: no par value per share; authorized 110,000,000 shares; issued and outstanding 48,792,902 and 48,793,402 shares | 1,182,499 | 1,182,339 |
Common shares of beneficial interest: $0.04 par value per share; authorized 250,000,000 shares; issued and outstanding 191,680,984 and 191,354,679 shares | 7,646 | 7,633 |
Additional capital | 8,138,337 | 8,192,507 |
Earnings less than distributions | (2,988,999) | (2,774,182) |
Accumulated other comprehensive loss | (45,179) | (75,099) |
Total Vornado shareholders' / partners equity | 6,294,304 | 6,533,198 |
Noncontrolling interests in consolidated subsidiaries | 285,521 | 414,957 |
Total equity | 6,579,825 | 6,948,155 |
Total liabilities, redeemable noncontrolling interests / partnership units and equity | 17,488,800 | 16,221,822 |
Vornado Realty L.P. | ||
Real estate, at cost: | ||
Land | 2,528,207 | 2,420,054 |
Buildings and improvements | 8,449,768 | 7,933,030 |
Development costs and construction in progress | 1,830,660 | 1,604,637 |
Leasehold improvements and equipment | 111,233 | 130,222 |
Total | 12,919,868 | 12,087,943 |
Less accumulated depreciation and amortization | (3,309,273) | (3,169,446) |
Real estate, net | 9,610,595 | 8,918,497 |
Right-of-use assets | 337,130 | 367,365 |
Cash and cash equivalents | 2,128,964 | 1,624,482 |
Restricted cash | 139,233 | 105,887 |
Tenant and other receivables | 89,606 | 77,658 |
Investments in partially owned entities | 3,287,870 | 3,491,107 |
Real estate fund investments | 3,739 | 3,739 |
220 Central Park South condominium units ready for sale | 77,658 | 128,215 |
Receivable arising from the straight-lining of rents | 656,137 | 674,075 |
Deferred leasing costs, net of accumulated amortization of $209,266 and $196,972 | 386,273 | 372,919 |
Identified intangible assets, net of accumulated amortization of $93,643 and $93,113 | 158,438 | 23,856 |
Other assets | 613,157 | 434,022 |
Assets | 17,488,800 | 16,221,822 |
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY | ||
Mortgages payable, net | 6,069,512 | 5,580,549 |
Senior unsecured notes, net | 1,189,680 | 446,685 |
Unsecured term loan, net | 797,549 | 796,762 |
Unsecured revolving credit facilities | 575,000 | 575,000 |
Lease liabilities | 372,908 | 401,008 |
Accounts payable and accrued expenses | 449,768 | 427,202 |
Deferred revenue | 50,064 | 40,110 |
Deferred compensation plan | 107,860 | 105,564 |
Preferred shares to be redeemed on October 13, 2021 | 300,000 | 0 |
Other liabilities | 305,946 | 294,520 |
Total liabilities | 10,218,287 | 8,667,400 |
Commitments and contingencies | ||
Redeemable noncontrolling interests: | ||
Total redeemable noncontrolling interests | 690,688 | 606,267 |
Shareholders' / Partner's Equity | ||
Partners' capital | 9,328,482 | 9,382,479 |
Earnings less than distributions | (2,988,999) | (2,774,182) |
Accumulated other comprehensive loss | (45,179) | (75,099) |
Total Vornado shareholders' / partners equity | 6,294,304 | 6,533,198 |
Noncontrolling interests in consolidated subsidiaries | 285,521 | 414,957 |
Total equity | 6,579,825 | 6,948,155 |
Total liabilities, redeemable noncontrolling interests / partnership units and equity | 17,488,800 | 16,221,822 |
Partnership Interest | ||
Redeemable noncontrolling interests: | ||
Class A units - 14,070,794 and 13,583,607 units outstanding | 591,114 | 507,212 |
Series D cumulative redeemable preferred units - 141,400 and 141,401 units outstanding | 3,535 | 4,535 |
Total redeemable noncontrolling interests | 594,649 | 511,747 |
Partnership Interest | Vornado Realty L.P. | ||
Redeemable noncontrolling interests: | ||
Class A units - 14,070,794 and 13,583,607 units outstanding | 591,114 | 507,212 |
Series D cumulative redeemable preferred units - 141,400 and 141,401 units outstanding | 3,535 | 4,535 |
Total redeemable noncontrolling interests | 594,649 | 511,747 |
Subsidiary | ||
Redeemable noncontrolling interests: | ||
Total redeemable noncontrolling interests | 96,039 | 94,520 |
Subsidiary | Vornado Realty L.P. | ||
Redeemable noncontrolling interests: | ||
Total redeemable noncontrolling interests | $ 96,039 | $ 94,520 |
Consolidated Balance Sheets (_2
Consolidated Balance Sheets (Unaudited) (Parentheticals) - USD ($) $ in Thousands | Sep. 30, 2021 | Dec. 31, 2020 |
ASSETS | ||
Deferred leasing costs, accumulated amortization | $ 209,266 | $ 196,972 |
Identified intangible assets, accumulated amortization | $ 93,643 | $ 93,113 |
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY | ||
Preferred shares of beneficial interest: par value per share (in dollars per share) | $ 0 | $ 0 |
Preferred shares of beneficial interest: authorized shares (shares) | 110,000,000 | 110,000,000 |
Preferred shares of beneficial interest: issued shares (shares) | 48,792,902 | 48,793,402 |
Preferred shares of beneficial interest: outstanding shares (shares) | 48,792,902 | 48,793,402 |
Common shares of beneficial interest: par value per share (in dollars per share) | $ 0.04 | $ 0.04 |
Common shares of beneficial interest: authorized shares (shares) | 250,000,000 | 250,000,000 |
Common shares of beneficial interest: issued shares (shares) | 191,680,984 | 191,354,679 |
Common shares of beneficial interest: outstanding shares (shares) | 191,680,984 | 191,354,679 |
Class A Unit | ||
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY | ||
Outstanding Partnership Units held by Third Parties (shares) | 14,070,794 | 13,583,607 |
Cumulative Redeemable Preferred Unit | ||
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY | ||
Outstanding Partnership Units held by Third Parties (shares) | 141,400 | 141,401 |
Vornado Realty L.P. | ||
ASSETS | ||
Deferred leasing costs, accumulated amortization | $ 209,266 | $ 196,972 |
Identified intangible assets, accumulated amortization | $ 93,643 | $ 93,113 |
Vornado Realty L.P. | Class A Unit | ||
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY | ||
Outstanding Partnership Units held by Third Parties (shares) | 14,070,794 | 13,583,607 |
Vornado Realty L.P. | Cumulative Redeemable Preferred Unit | ||
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY | ||
Outstanding Partnership Units held by Third Parties (shares) | 141,400 | 141,401 |
Consolidated Statements of Inco
Consolidated Statements of Income (Unaudited) - USD ($) shares in Thousands, $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | |
REVENUES: | ||||
Revenues | $ 409,212 | $ 363,962 | $ 1,168,130 | $ 1,151,520 |
EXPENSES: | ||||
Operating | (212,699) | (195,645) | (594,598) | (600,077) |
Depreciation and amortization | (100,867) | (107,013) | (285,998) | (292,611) |
General and administrative | (25,553) | (32,407) | (100,341) | (120,255) |
(Expense) benefit from deferred compensation plan liability | (799) | (4,341) | (7,422) | 548 |
(Impairment losses, transaction related costs and other) lease liability extinguishment gain | (9,681) | (584) | (10,630) | 68,566 |
Total expenses | (349,599) | (339,990) | (998,989) | (943,829) |
Income (loss) from partially owned entities | 26,269 | (80,909) | 86,768 | (353,679) |
(Loss) income from real estate fund investments | (66) | (13,823) | 5,107 | (225,328) |
Interest and other investment income (loss), net | 633 | 1,729 | 3,694 | (7,068) |
Income (loss) from deferred compensation plan assets | 799 | 4,341 | 7,422 | (548) |
Interest and debt expense | (50,946) | (57,371) | (152,904) | (174,618) |
Net gains on disposition of wholly owned and partially owned assets | 10,087 | 214,578 | 35,811 | 338,862 |
Income (loss) before income taxes | 46,389 | 92,517 | 155,039 | (214,688) |
Income tax benefit (expense) | 25,376 | (23,781) | 20,551 | (38,431) |
Net income (loss) | 71,765 | 68,736 | 175,590 | (253,119) |
Less net (income) loss attributable to noncontrolling interests / consolidated subsidiaries in: | ||||
Consolidated subsidiaries | (5,425) | 848 | (20,323) | 141,003 |
Operating Partnership | (2,818) | (3,884) | (6,683) | 10,090 |
Net income (loss) attributable to Vornado / Vornado Realty L.P. | 63,522 | 65,700 | 148,584 | (102,026) |
Preferred share dividends / unit distributions | (16,800) | (12,530) | (49,734) | (37,591) |
Preferred share / unit issuance costs | (9,033) | 0 | (9,033) | 0 |
NET INCOME (LOSS) attributable to common shareholders / Class A unitholders | $ 37,689 | $ 53,170 | $ 89,817 | $ (139,617) |
INCOME (LOSS) PER COMMON SHARE - BASIC: | ||||
Net income (loss) per common share (in dollars per share) | $ 0.20 | $ 0.28 | $ 0.47 | $ (0.73) |
Weighted average shares outstanding, basic (in shares) | 191,577 | 191,162 | 191,508 | 191,102 |
INCOME (LOSS) PER COMMON SHARE - DILUTED: | ||||
Net income (loss) per common share (in dollars per share) | $ 0.20 | $ 0.28 | $ 0.47 | $ (0.73) |
Weighted average shares outstanding, diluted (in shares) | 192,041 | 191,162 | 192,151 | 191,102 |
Vornado Realty L.P. | ||||
REVENUES: | ||||
Revenues | $ 409,212 | $ 363,962 | $ 1,168,130 | $ 1,151,520 |
EXPENSES: | ||||
Operating | (212,699) | (195,645) | (594,598) | (600,077) |
Depreciation and amortization | (100,867) | (107,013) | (285,998) | (292,611) |
General and administrative | (25,553) | (32,407) | (100,341) | (120,255) |
(Expense) benefit from deferred compensation plan liability | (799) | (4,341) | (7,422) | 548 |
(Impairment losses, transaction related costs and other) lease liability extinguishment gain | (9,681) | (584) | (10,630) | 68,566 |
Total expenses | (349,599) | (339,990) | (998,989) | (943,829) |
Income (loss) from partially owned entities | 26,269 | (80,909) | 86,768 | (353,679) |
(Loss) income from real estate fund investments | (66) | (13,823) | 5,107 | (225,328) |
Interest and other investment income (loss), net | 633 | 1,729 | 3,694 | (7,068) |
Income (loss) from deferred compensation plan assets | 799 | 4,341 | 7,422 | (548) |
Interest and debt expense | (50,946) | (57,371) | (152,904) | (174,618) |
Net gains on disposition of wholly owned and partially owned assets | 10,087 | 214,578 | 35,811 | 338,862 |
Income (loss) before income taxes | 46,389 | 92,517 | 155,039 | (214,688) |
Income tax benefit (expense) | 25,376 | (23,781) | 20,551 | (38,431) |
Net income (loss) | 71,765 | 68,736 | 175,590 | (253,119) |
Less net (income) loss attributable to noncontrolling interests / consolidated subsidiaries in: | ||||
Consolidated subsidiaries | (5,425) | 848 | (20,323) | 141,003 |
Operating Partnership | (2,818) | (3,884) | (6,683) | 10,090 |
Net income (loss) attributable to Vornado / Vornado Realty L.P. | 66,340 | 69,584 | 155,267 | (112,116) |
Preferred share dividends / unit distributions | (16,842) | (12,572) | (49,858) | (37,715) |
Preferred share / unit issuance costs | (9,033) | 0 | (9,033) | 0 |
NET INCOME (LOSS) attributable to common shareholders / Class A unitholders | $ 40,465 | $ 57,012 | $ 96,376 | $ (149,831) |
INCOME (LOSS) PER CLASS A UNIT - BASIC: | ||||
Net income (loss) per Class A unit (in dollars per unit) | $ 0.19 | $ 0.28 | $ 0.46 | $ (0.76) |
Weighted average units outstanding, basic (in shares) | 204,864 | 203,554 | 204,663 | 203,480 |
INCOME (LOSS) PER CLASS A UNIT - DILUTED: | ||||
Net income (loss) per Class A unit (in dollars per unit) | $ 0.19 | $ 0.28 | $ 0.46 | $ (0.76) |
Weighted average units outstanding, diluted (in shares) | 205,703 | 203,554 | 205,616 | 203,480 |
Rental revenues | ||||
REVENUES: | ||||
Revenues | $ 369,203 | $ 322,253 | $ 1,048,116 | $ 1,038,721 |
Rental revenues | Vornado Realty L.P. | ||||
REVENUES: | ||||
Revenues | 369,203 | 322,253 | 1,048,116 | 1,038,721 |
Fee and other income | ||||
REVENUES: | ||||
Revenues | 40,009 | 41,709 | 120,014 | 112,799 |
Fee and other income | Vornado Realty L.P. | ||||
REVENUES: | ||||
Revenues | $ 40,009 | $ 41,709 | $ 120,014 | $ 112,799 |
Consolidated Statements of Comp
Consolidated Statements of Comprehensive Income (Unaudited) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | |
Net income (loss) | $ 71,765 | $ 68,736 | $ 175,590 | $ (253,119) |
Other comprehensive income (loss): | ||||
Increase (reduction) in value of interest rate swaps and other | 5,362 | 7,926 | 25,555 | (37,473) |
Other comprehensive income (loss) of nonconsolidated subsidiaries | 1,322 | (15,634) | 6,381 | (15,626) |
Comprehensive income (loss) | 78,449 | 61,028 | 207,526 | (306,218) |
Less comprehensive (income) loss attributable to noncontrolling interests in noncontrolling interests / consolidated subsidiaries | (8,669) | (2,516) | (29,022) | 154,591 |
Comprehensive income (loss) attributable to Vornado / Vornado Realty L.P. | 69,780 | 58,512 | 178,504 | (151,627) |
Vornado Realty L.P. | ||||
Net income (loss) | 71,765 | 68,736 | 175,590 | (253,119) |
Other comprehensive income (loss): | ||||
Increase (reduction) in value of interest rate swaps and other | 5,362 | 7,926 | 25,555 | (37,473) |
Other comprehensive income (loss) of nonconsolidated subsidiaries | 1,322 | (15,634) | 6,381 | (15,626) |
Comprehensive income (loss) | 78,449 | 61,028 | 207,526 | (306,218) |
Less comprehensive (income) loss attributable to noncontrolling interests in noncontrolling interests / consolidated subsidiaries | (5,425) | 848 | (20,323) | 141,003 |
Comprehensive income (loss) attributable to Vornado / Vornado Realty L.P. | $ 73,024 | $ 61,876 | $ 187,203 | $ (165,215) |
Consolidated Statements of Chan
Consolidated Statements of Changes in Equity (Unaudited) - USD ($) shares in Thousands, $ in Thousands | Total | Series O Preferred Stock | Series K Preferred Stock | Real estate fund investments | Other | Preferred Shares | Preferred SharesSeries O Preferred Stock | Preferred SharesSeries K Preferred Stock | Common Shares | Additional Capital | Earnings Less Than Distributions | Earnings Less Than DistributionsSeries K Preferred Stock | Accumulated Other Comprehensive (Loss) Income | Non-controlling Interests in Consolidated Subsidiaries | Non-controlling Interests in Consolidated SubsidiariesReal estate fund investments | Non-controlling Interests in Consolidated SubsidiariesOther | Vornado Realty L.P. | Vornado Realty L.P.Series O Preferred Stock | Vornado Realty L.P.Series K Preferred Stock | Vornado Realty L.P.Real estate fund investments | Vornado Realty L.P.Other | Vornado Realty L.P.Preferred Shares | Vornado Realty L.P.Preferred SharesSeries O Preferred Stock | Vornado Realty L.P.Preferred SharesSeries 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 DistributionsSeries K Preferred Stock | 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 SubsidiariesReal estate fund investments | Vornado Realty L.P.Non-controlling Interests in Consolidated SubsidiariesOther | Cumulative Effect, Period of Adoption, Adjustment | Cumulative Effect, Period of Adoption, AdjustmentEarnings Less Than Distributions | Cumulative Effect, Period of Adoption, AdjustmentVornado Realty L.P. | Cumulative Effect, Period of Adoption, AdjustmentVornado Realty L.P.Earnings Less Than Distributions |
Beginning balance, shares at Dec. 31, 2019 | 36,796 | 190,986 | 36,796 | 190,986 | |||||||||||||||||||||||||||||||
Beginning balance, value at Dec. 31, 2019 | $ 7,310,978 | $ 891,214 | $ 7,618 | $ 7,827,697 | $ (1,954,266) | $ (40,233) | $ 578,948 | $ 7,310,978 | $ 891,214 | $ 7,835,315 | $ (1,954,266) | $ (40,233) | $ 578,948 | $ (16,064) | $ (16,064) | $ (16,064) | $ (16,064) | ||||||||||||||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||||||||||||||||||||||||||||||
Net income (loss) attributable to Vornado / Vornado Realty L.P. | (102,026) | (102,026) | (112,116) | (112,116) | |||||||||||||||||||||||||||||||
Net income attributable to redeemable partnership units | 10,090 | 10,090 | 10,090 | ||||||||||||||||||||||||||||||||
Net income (loss) attributable to nonredeemable noncontrolling interests in consolidated subsidiaries | (141,310) | (141,310) | (141,310) | (141,310) | |||||||||||||||||||||||||||||||
Dividends on common shares | (353,558) | (353,558) | |||||||||||||||||||||||||||||||||
Distributions to Vornado | (353,558) | (353,558) | |||||||||||||||||||||||||||||||||
Dividends on preferred shares / preferred units (see Note 12 for dividends per share amounts) | (37,591) | (37,591) | (37,591) | (37,591) | |||||||||||||||||||||||||||||||
Common shares issued: / Class A Units issued to Vornado | |||||||||||||||||||||||||||||||||||
Upon redemption of Class A units, at redemption value, shares | 149 | 149 | |||||||||||||||||||||||||||||||||
Upon redemption of Class A units, at redemption value, value | 6,050 | $ 6 | 6,044 | 6,050 | $ 6,050 | ||||||||||||||||||||||||||||||
Under employees' share option plan, shares | 69 | 69 | |||||||||||||||||||||||||||||||||
Under employees' share option plan, value | 3,517 | $ 3 | 3,514 | 3,517 | $ 3,517 | ||||||||||||||||||||||||||||||
Under dividend reinvestment plan, shares | 40 | 40 | |||||||||||||||||||||||||||||||||
Under dividend reinvestment plan, value | 2,050 | $ 2 | 2,048 | 2,050 | $ 2,050 | ||||||||||||||||||||||||||||||
Contributions: | |||||||||||||||||||||||||||||||||||
Contributions | $ 3,389 | $ 2,837 | $ 3,389 | $ 2,837 | $ 3,389 | $ 2,837 | $ 3,389 | $ 2,837 | |||||||||||||||||||||||||||
Distributions: | |||||||||||||||||||||||||||||||||||
Distributions | (25,517) | (25,517) | (25,517) | (25,517) | |||||||||||||||||||||||||||||||
Conversion of Series A preferred shares to common shares / Conversion of Series A preferred units to Class A units, shares | (3) | 4 | (3) | 4 | |||||||||||||||||||||||||||||||
Conversion of Series A preferred shares to common shares / Conversion of Series A preferred units to Class A units, value | 0 | $ (57) | 57 | 0 | $ (57) | $ 57 | |||||||||||||||||||||||||||||
Deferred compensation shares and options, shares | 13 | 13 | |||||||||||||||||||||||||||||||||
Deferred compensation shares and options | 769 | $ 1 | 905 | (137) | 769 | $ 906 | (137) | ||||||||||||||||||||||||||||
Other comprehensive income (loss) of nonconsolidated subsidiaries | (15,626) | (15,626) | (15,626) | (15,626) | |||||||||||||||||||||||||||||||
Increase (reduction) in value of interest rate swaps | (37,473) | (37,473) | (37,473) | (37,473) | |||||||||||||||||||||||||||||||
Unearned Out-Performance Plan awards acceleration | 10,824 | 10,824 | 10,824 | 10,824 | |||||||||||||||||||||||||||||||
Redeemable Class A unit measurement adjustment | 272,436 | 272,436 | 272,436 | $ 272,436 | |||||||||||||||||||||||||||||||
Redeemable noncontrolling interests' share of above adjustments | 3,498 | 3,498 | 3,498 | 3,498 | |||||||||||||||||||||||||||||||
Other, shares | 0 | ||||||||||||||||||||||||||||||||||
Other, value | (1,498) | $ (1) | $ (1) | (1) | 7 | (1,502) | (1,498) | $ (1) | $ (2) | 7 | (1,502) | ||||||||||||||||||||||||
Ending balance, shares at Sep. 30, 2020 | 36,793 | 191,261 | 36,793 | 191,261 | |||||||||||||||||||||||||||||||
Ending balance, value at Sep. 30, 2020 | 6,885,685 | $ 891,156 | $ 7,629 | 8,123,524 | (2,463,635) | (89,834) | 416,845 | 6,885,685 | $ 891,156 | $ 8,131,153 | (2,463,635) | (89,834) | 416,845 | ||||||||||||||||||||||
Beginning balance, shares at Jun. 30, 2020 | 36,794 | 191,151 | 36,794 | 191,151 | |||||||||||||||||||||||||||||||
Beginning balance, value at Jun. 30, 2020 | 6,928,909 | $ 891,164 | $ 7,625 | 8,095,774 | (2,415,500) | (82,646) | 432,492 | 6,928,909 | $ 891,164 | $ 8,103,399 | (2,415,500) | (82,646) | 432,492 | ||||||||||||||||||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||||||||||||||||||||||||||||||
Net income (loss) attributable to Vornado / Vornado Realty L.P. | 65,700 | 65,700 | 69,584 | 69,584 | |||||||||||||||||||||||||||||||
Net income attributable to redeemable partnership units | (3,884) | (3,884) | (3,884) | ||||||||||||||||||||||||||||||||
Net income (loss) attributable to nonredeemable noncontrolling interests in consolidated subsidiaries | (1,019) | (1,019) | (1,019) | (1,019) | |||||||||||||||||||||||||||||||
Dividends on common shares | (101,311) | (101,311) | |||||||||||||||||||||||||||||||||
Distributions to Vornado | (101,311) | (101,311) | |||||||||||||||||||||||||||||||||
Dividends on preferred shares / preferred units (see Note 12 for dividends per share amounts) | (12,530) | (12,530) | (12,530) | (12,530) | |||||||||||||||||||||||||||||||
Common shares issued: / Class A Units issued to Vornado | |||||||||||||||||||||||||||||||||||
Upon redemption of Class A units, at redemption value, shares | 100 | 100 | |||||||||||||||||||||||||||||||||
Upon redemption of Class A units, at redemption value, value | 3,586 | $ 4 | 3,582 | 3,586 | $ 3,586 | ||||||||||||||||||||||||||||||
Under dividend reinvestment plan, shares | 9 | 9 | |||||||||||||||||||||||||||||||||
Under dividend reinvestment plan, value | 300 | $ 1 | 299 | 300 | $ 300 | ||||||||||||||||||||||||||||||
Contributions: | |||||||||||||||||||||||||||||||||||
Contributions | 358 | 358 | 358 | 358 | |||||||||||||||||||||||||||||||
Distributions: | |||||||||||||||||||||||||||||||||||
Distributions | (14,987) | (14,987) | (14,987) | (14,987) | |||||||||||||||||||||||||||||||
Conversion of Series A preferred shares to common shares / Conversion of Series A preferred units to Class A units, shares | (1) | (1) | 0 | ||||||||||||||||||||||||||||||||
Conversion of Series A preferred shares to common shares / Conversion of Series A preferred units to Class A units, value | 0 | $ (7) | 7 | 0 | $ (7) | $ 7 | |||||||||||||||||||||||||||||
Deferred compensation shares and options | 304 | 304 | 304 | 304 | |||||||||||||||||||||||||||||||
Other comprehensive income (loss) of nonconsolidated subsidiaries | (15,634) | (15,634) | (15,634) | (15,634) | |||||||||||||||||||||||||||||||
Increase (reduction) in value of interest rate swaps | 7,926 | 7,926 | 7,926 | 7,926 | |||||||||||||||||||||||||||||||
Redeemable Class A unit measurement adjustment | 23,557 | 23,557 | 23,557 | $ 23,557 | |||||||||||||||||||||||||||||||
Redeemable noncontrolling interests' share of above adjustments | 520 | 520 | 520 | 520 | |||||||||||||||||||||||||||||||
Other, shares | 1 | 1 | |||||||||||||||||||||||||||||||||
Other, value | 6 | $ (1) | $ (1) | 1 | 6 | 1 | 6 | $ (1) | 6 | 1 | |||||||||||||||||||||||||
Ending balance, shares at Sep. 30, 2020 | 36,793 | 191,261 | 36,793 | 191,261 | |||||||||||||||||||||||||||||||
Ending balance, value at Sep. 30, 2020 | 6,885,685 | $ 891,156 | $ 7,629 | 8,123,524 | (2,463,635) | (89,834) | 416,845 | 6,885,685 | $ 891,156 | $ 8,131,153 | (2,463,635) | (89,834) | 416,845 | ||||||||||||||||||||||
Beginning balance, shares at Dec. 31, 2020 | 48,793 | 191,355 | 48,793 | 191,355 | |||||||||||||||||||||||||||||||
Beginning balance, value at Dec. 31, 2020 | 6,948,155 | $ 1,182,339 | $ 7,633 | 8,192,507 | (2,774,182) | (75,099) | 414,957 | 6,948,155 | $ 1,182,339 | $ 8,200,140 | (2,774,182) | (75,099) | 414,957 | ||||||||||||||||||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||||||||||||||||||||||||||||||
Net income (loss) attributable to Vornado / Vornado Realty L.P. | 148,584 | 148,584 | 155,267 | 155,267 | |||||||||||||||||||||||||||||||
Net income attributable to redeemable partnership units | (6,683) | (6,683) | (6,683) | ||||||||||||||||||||||||||||||||
Net income (loss) attributable to nonredeemable noncontrolling interests in consolidated subsidiaries | 18,804 | 18,804 | 18,804 | 18,804 | |||||||||||||||||||||||||||||||
Dividends on common shares | (304,516) | (304,516) | |||||||||||||||||||||||||||||||||
Distributions to Vornado | (304,516) | (304,516) | |||||||||||||||||||||||||||||||||
Dividends on preferred shares / preferred units (see Note 12 for dividends per share amounts) | (49,734) | (49,734) | (49,734) | (49,734) | |||||||||||||||||||||||||||||||
Preferred unit issuance, shares | 12,000 | 12,000 | |||||||||||||||||||||||||||||||||
Preferred unit issuance, value | $ 291,195 | $ 291,195 | $ 291,195 | $ 291,195 | |||||||||||||||||||||||||||||||
Common shares issued: / Class A Units issued to Vornado | |||||||||||||||||||||||||||||||||||
Upon redemption of Class A units, at redemption value, shares | 313 | 313 | |||||||||||||||||||||||||||||||||
Upon redemption of Class A units, at redemption value, value | 13,058 | $ 13 | 13,045 | 13,058 | $ 13,058 | ||||||||||||||||||||||||||||||
Under employees' share option plan, value | 10 | 10 | 10 | $ 10 | |||||||||||||||||||||||||||||||
Under dividend reinvestment plan, shares | 16 | 16 | |||||||||||||||||||||||||||||||||
Under dividend reinvestment plan, value | 654 | $ 1 | 653 | 654 | $ 654 | ||||||||||||||||||||||||||||||
Contributions: | |||||||||||||||||||||||||||||||||||
Contributions | 2,657 | 2,657 | 2,657 | 2,657 | |||||||||||||||||||||||||||||||
Distributions: | |||||||||||||||||||||||||||||||||||
Distributions | (150,934) | (150,934) | (150,934) | (150,934) | |||||||||||||||||||||||||||||||
Conversion of Series A preferred shares to common shares / Conversion of Series A preferred units to Class A units, shares | 1 | ||||||||||||||||||||||||||||||||||
Conversion of Series A preferred shares to common shares / Conversion of Series A preferred units to Class A units, value | 0 | (13) | $ 1 | 13 | 0 | (13) | $ 13 | ||||||||||||||||||||||||||||
Deferred compensation shares and options, shares | (4) | (4) | |||||||||||||||||||||||||||||||||
Deferred compensation shares and options | 561 | 675 | (114) | 561 | $ 675 | (114) | |||||||||||||||||||||||||||||
Other comprehensive income (loss) of nonconsolidated subsidiaries | 6,381 | 6,381 | 6,381 | 6,381 | |||||||||||||||||||||||||||||||
Increase (reduction) in value of interest rate swaps | 25,553 | 25,553 | 25,553 | 25,553 | |||||||||||||||||||||||||||||||
Unearned Out-Performance Plan awards acceleration | 10,283 | 10,283 | 10,283 | 10,283 | |||||||||||||||||||||||||||||||
Redeemable Class A unit measurement adjustment | (78,848) | (78,848) | (78,848) | (78,848) | |||||||||||||||||||||||||||||||
Series K cumulative redeemable preferred shares called for redemption (shares) | (12,000) | (12,000) | |||||||||||||||||||||||||||||||||
Series K cumulative redeemable preferred shares called for redemption | $ (300,000) | $ (290,967) | $ (9,033) | $ (300,000) | $ (290,967) | $ (9,033) | |||||||||||||||||||||||||||||
Redeemable noncontrolling interests' share of above adjustments | (2,016) | (2,016) | (2,016) | (2,016) | |||||||||||||||||||||||||||||||
Other, value | (22) | $ (55) | $ (1) | (1) | (4) | 2 | 37 | (22) | $ (55) | $ (2) | (4) | 2 | 37 | ||||||||||||||||||||||
Ending balance, shares at Sep. 30, 2021 | 48,793 | 191,681 | 48,793 | 191,681 | |||||||||||||||||||||||||||||||
Ending balance, value at Sep. 30, 2021 | 6,579,825 | $ 1,182,499 | $ 7,646 | 8,138,337 | (2,988,999) | (45,179) | 285,521 | 6,579,825 | $ 1,182,499 | $ 8,145,983 | (2,988,999) | (45,179) | 285,521 | ||||||||||||||||||||||
Beginning balance, shares at Jun. 30, 2021 | 48,793 | 191,561 | 48,793 | 191,561 | |||||||||||||||||||||||||||||||
Beginning balance, value at Jun. 30, 2021 | 6,568,317 | $ 1,182,291 | $ 7,641 | 8,069,033 | (2,925,161) | (51,437) | 285,950 | 6,568,317 | $ 1,182,291 | $ 8,076,674 | (2,925,161) | (51,437) | 285,950 | ||||||||||||||||||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||||||||||||||||||||||||||||||
Net income (loss) attributable to Vornado / Vornado Realty L.P. | 63,522 | 63,522 | 66,340 | 66,340 | |||||||||||||||||||||||||||||||
Net income attributable to redeemable partnership units | (2,818) | (2,818) | (2,818) | ||||||||||||||||||||||||||||||||
Net income (loss) attributable to nonredeemable noncontrolling interests in consolidated subsidiaries | 4,299 | 4,299 | 4,299 | 4,299 | |||||||||||||||||||||||||||||||
Dividends on common shares | (101,527) | (101,527) | |||||||||||||||||||||||||||||||||
Distributions to Vornado | (101,527) | (101,527) | |||||||||||||||||||||||||||||||||
Dividends on preferred shares / preferred units (see Note 12 for dividends per share amounts) | (16,800) | (16,800) | (16,800) | (16,800) | |||||||||||||||||||||||||||||||
Preferred unit issuance, shares | 12,000 | 12,000 | |||||||||||||||||||||||||||||||||
Preferred unit issuance, value | $ 291,195 | $ 291,195 | $ 291,195 | $ 291,195 | |||||||||||||||||||||||||||||||
Common shares issued: / Class A Units issued to Vornado | |||||||||||||||||||||||||||||||||||
Upon redemption of Class A units, at redemption value, shares | 114 | 114 | |||||||||||||||||||||||||||||||||
Upon redemption of Class A units, at redemption value, value | 4,749 | $ 5 | 4,744 | 4,749 | $ 4,749 | ||||||||||||||||||||||||||||||
Under dividend reinvestment plan, shares | 6 | 6 | |||||||||||||||||||||||||||||||||
Under dividend reinvestment plan, value | 224 | $ 1 | 223 | 224 | $ 224 | ||||||||||||||||||||||||||||||
Contributions: | |||||||||||||||||||||||||||||||||||
Contributions | 1,110 | 1,110 | 1,110 | 1,110 | |||||||||||||||||||||||||||||||
Distributions: | |||||||||||||||||||||||||||||||||||
Distributions | (5,877) | (5,877) | (5,877) | (5,877) | |||||||||||||||||||||||||||||||
Conversion of Series A preferred shares to common shares / Conversion of Series A preferred units to Class A units, shares | 1 | 0 | 1 | ||||||||||||||||||||||||||||||||
Conversion of Series A preferred shares to common shares / Conversion of Series A preferred units to Class A units, value | 0 | (13) | 13 | 0 | $ (13) | $ 13 | |||||||||||||||||||||||||||||
Deferred compensation shares and options, shares | (1) | (1) | |||||||||||||||||||||||||||||||||
Deferred compensation shares and options | 226 | 226 | 226 | $ 226 | |||||||||||||||||||||||||||||||
Other comprehensive income (loss) of nonconsolidated subsidiaries | 1,322 | 1,322 | 1,322 | 1,322 | |||||||||||||||||||||||||||||||
Increase (reduction) in value of interest rate swaps | 5,360 | 5,360 | 5,360 | 5,360 | |||||||||||||||||||||||||||||||
Redeemable Class A unit measurement adjustment | 64,100 | 64,100 | 64,100 | 64,100 | |||||||||||||||||||||||||||||||
Series K cumulative redeemable preferred shares called for redemption (shares) | (12,000) | (12,000) | |||||||||||||||||||||||||||||||||
Series K cumulative redeemable preferred shares called for redemption | $ (300,000) | $ (290,967) | $ (9,033) | $ (300,000) | $ (290,967) | $ (9,033) | |||||||||||||||||||||||||||||
Redeemable noncontrolling interests' share of above adjustments | (426) | (426) | (426) | (426) | |||||||||||||||||||||||||||||||
Other, value | 31 | $ (7) | $ (1) | (2) | 2 | 39 | 31 | $ (7) | $ (3) | 0 | 2 | 39 | |||||||||||||||||||||||
Ending balance, shares at Sep. 30, 2021 | 48,793 | 191,681 | 48,793 | 191,681 | |||||||||||||||||||||||||||||||
Ending balance, value at Sep. 30, 2021 | $ 6,579,825 | $ 1,182,499 | $ 7,646 | $ 8,138,337 | $ (2,988,999) | $ (45,179) | $ 285,521 | $ 6,579,825 | $ 1,182,499 | $ 8,145,983 | $ (2,988,999) | $ (45,179) | $ 285,521 |
Consolidated Statements of Ch_2
Consolidated Statements of Changes in Equity (Unaudited) (Parentheticals) - $ / shares | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | |
Common shares/units, dividends (in dollars per share) | $ 0.53 | $ 0.53 | $ 1.59 | $ 1.85 |
Vornado Realty L.P. | ||||
Common shares/units, dividends (in dollars per share) | $ 0.53 | $ 0.53 | $ 1.59 | $ 1.85 |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows (Unaudited) $ in Thousands | 9 Months Ended | |
Sep. 30, 2021USD ($) | Sep. 30, 2020USD ($) | |
Cash Flows from Operating Activities: | ||
Net income (loss) | $ 175,590 | $ (253,119) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||
Depreciation and amortization (including amortization of deferred financing costs) | 299,749 | 305,905 |
Distributions of income from partially owned entities | 171,367 | 132,850 |
Equity in net (income) loss of partially owned entities | (86,768) | 353,679 |
Net gains on disposition of wholly owned and partially owned assets | (35,811) | (338,862) |
Stock-based compensation expense | 32,889 | 39,638 |
Straight-lining of rents | 11,651 | 20,021 |
Amortization of below-market leases, net | (7,939) | (13,054) |
Real estate impairment losses | 7,880 | 0 |
Write-off of lease receivables deemed uncollectible | 7,219 | 60,766 |
Net unrealized loss on real estate fund investments | 789 | 225,412 |
Gain on extinguishment of 608 Fifth Avenue lease liability | 0 | (70,260) |
Credit losses on loans receivable | 0 | 13,369 |
Decrease in fair value of marketable securities | 0 | 4,938 |
Other non-cash adjustments | (2,549) | 7,544 |
Changes in operating assets and liabilities: | ||
Real estate fund investments | (789) | (6,502) |
Tenant and other receivables | (12,092) | (27,093) |
Prepaid assets | (44,731) | (215,645) |
Other assets | (77,508) | (41,328) |
Accounts payable and accrued expenses | 43,067 | (4,058) |
Other liabilities | (3,911) | (2,841) |
Net cash provided by operating activities | 478,103 | 191,360 |
Cash Flows from Investing Activities: | ||
Development costs and construction in progress | (444,645) | (448,167) |
Acquisition of additional 45.0% ownership interest in One Park Avenue (inclusive of $5,806 of prorations and net working capital and net of $39,370 of cash and restricted cash balances consolidated upon acquisition) | (123,936) | 0 |
Additions to real estate | (113,374) | (112,906) |
Distributions of capital from partially owned entities | 106,005 | 1,090 |
Proceeds from sales of real estate | 100,024 | 0 |
Proceeds from sale of condominium units at 220 Central Park South | 97,683 | 939,292 |
Investments in partially owned entities | (12,366) | (6,156) |
Acquisitions of real estate and other | (3,000) | (985) |
Proceeds from repayments of loans receivable | 975 | 0 |
Moynihan Train Hall expenditures | 0 | (277,128) |
Proceeds from sales of marketable securities | 0 | 28,375 |
Net cash (used in) provided by investing activities | (392,634) | 123,415 |
Cash Flows from Financing Activities: | ||
Proceeds from borrowings | 2,298,007 | 555,918 |
Repayments of borrowings | (1,578,843) | (514,493) |
Dividends paid on common shares / Distributions to Vornado | (304,516) | (725,938) |
Proceeds from issuance of preferred shares / units | 291,195 | 0 |
Distribution to noncontrolling interests / redeemable security holders and noncontrolling interests in consolidated subsidiaries | (173,356) | (76,759) |
Dividends paid on preferred shares / Distributions to preferred unitholders | (49,400) | (50,123) |
Debt issuance costs | (33,935) | (1,357) |
Contributions from noncontrolling interests / noncontrolling interests in consolidated subsidiaries | 2,657 | 98,626 |
Proceeds received from exercise of employee share options (Vornado stock options) and other | 664 | 5,567 |
Repurchase of shares / Class A units related to stock compensation agreements and related tax withholdings and other | (114) | (137) |
Moynihan Train Hall reimbursement from Empire State Development | 0 | 277,128 |
Net cash provided by (used in) financing activities | 452,359 | (431,568) |
Net increase (decrease) in cash and cash equivalents and restricted cash | 537,828 | (116,793) |
Cash and cash equivalents and restricted cash at beginning of period | 1,730,369 | 1,607,131 |
Cash and cash equivalents and restricted cash at end of period | 2,268,197 | 1,490,338 |
Reconciliation of Cash and Cash Equivalents and Restricted Cash: | ||
Cash and cash equivalents at beginning of period | 1,624,482 | 1,515,012 |
Restricted cash at beginning of period | 105,887 | 92,119 |
Cash and cash equivalents and restricted cash at beginning of period | 1,730,369 | 1,607,131 |
Cash and cash equivalents at end of period | 2,128,964 | 1,411,047 |
Restricted cash at end of period | 139,233 | 79,291 |
Cash and cash equivalents and restricted cash at end of period | 2,268,197 | 1,490,338 |
Supplemental Disclosure of Cash Flow Information: | ||
Cash payments for interest, excluding capitalized interest of $31,785 and $30,649 | 137,937 | 164,752 |
Cash payments for income taxes | 8,426 | 14,252 |
Non-Cash Investing and Financing Activities: | ||
Reclassification of Series K cumulative redeemable preferred shares to liabilities upon call for redemption | 300,000 | 0 |
Accrued capital expenditures included in accounts payable and accrued expenses | 120,635 | 118,672 |
Reclassification of assets held for sale (included in "other assets") | 79,421 | 0 |
Redeemable Class A unit measurement adjustment | (78,848) | 272,436 |
Write-off of fully depreciated assets | (78,353) | (111,863) |
Reclassification of condominium units from "development costs and construction in progress" to "220 Central Park South condominium units ready for sale" | 11,767 | 370,850 |
One Park Avenue | ||
Non-Cash Investing and Financing Activities: | ||
Real estate | 566,013 | 0 |
Identified intangible assets | 139,545 | 0 |
Mortgages payable | 525,000 | 0 |
Deferred revenue | $ 18,884 | 0 |
Equity method ownership percentage | 45.00% | |
Prorations and net working capital | $ 5,806 | |
Vornado Realty L.P. | ||
Cash Flows from Operating Activities: | ||
Net income (loss) | 175,590 | (253,119) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||
Depreciation and amortization (including amortization of deferred financing costs) | 299,749 | 305,905 |
Distributions of income from partially owned entities | 171,367 | 132,850 |
Equity in net (income) loss of partially owned entities | (86,768) | 353,679 |
Net gains on disposition of wholly owned and partially owned assets | (35,811) | (338,862) |
Stock-based compensation expense | 32,889 | 39,638 |
Straight-lining of rents | 11,651 | 20,021 |
Amortization of below-market leases, net | (7,939) | (13,054) |
Real estate impairment losses | 7,880 | 0 |
Write-off of lease receivables deemed uncollectible | 7,219 | 60,766 |
Net unrealized loss on real estate fund investments | 789 | 225,412 |
Gain on extinguishment of 608 Fifth Avenue lease liability | 0 | (70,260) |
Credit losses on loans receivable | 0 | 13,369 |
Decrease in fair value of marketable securities | 0 | 4,938 |
Other non-cash adjustments | (2,549) | 7,544 |
Changes in operating assets and liabilities: | ||
Real estate fund investments | (789) | (6,502) |
Tenant and other receivables | (12,092) | (27,093) |
Prepaid assets | (44,731) | (215,645) |
Other assets | (77,508) | (41,328) |
Accounts payable and accrued expenses | 43,067 | (4,058) |
Other liabilities | (3,911) | (2,841) |
Net cash provided by operating activities | 478,103 | 191,360 |
Cash Flows from Investing Activities: | ||
Development costs and construction in progress | (444,645) | (448,167) |
Acquisition of additional 45.0% ownership interest in One Park Avenue (inclusive of $5,806 of prorations and net working capital and net of $39,370 of cash and restricted cash balances consolidated upon acquisition) | (123,936) | 0 |
Additions to real estate | (113,374) | (112,906) |
Distributions of capital from partially owned entities | 106,005 | 1,090 |
Proceeds from sales of real estate | 100,024 | 0 |
Proceeds from sale of condominium units at 220 Central Park South | 97,683 | 939,292 |
Investments in partially owned entities | (12,366) | (6,156) |
Acquisitions of real estate and other | (3,000) | (985) |
Proceeds from repayments of loans receivable | 975 | 0 |
Moynihan Train Hall expenditures | 0 | (277,128) |
Proceeds from sales of marketable securities | 0 | 28,375 |
Net cash (used in) provided by investing activities | (392,634) | 123,415 |
Cash Flows from Financing Activities: | ||
Proceeds from borrowings | 2,298,007 | 555,918 |
Repayments of borrowings | (1,578,843) | (514,493) |
Dividends paid on common shares / Distributions to Vornado | (304,516) | (725,938) |
Proceeds from issuance of preferred shares / units | 291,195 | 0 |
Distribution to noncontrolling interests / redeemable security holders and noncontrolling interests in consolidated subsidiaries | (173,356) | (76,759) |
Dividends paid on preferred shares / Distributions to preferred unitholders | (49,400) | (50,123) |
Debt issuance costs | (33,935) | (1,357) |
Contributions from noncontrolling interests / noncontrolling interests in consolidated subsidiaries | 2,657 | 98,626 |
Proceeds received from exercise of employee share options (Vornado stock options) and other | 664 | 5,567 |
Repurchase of shares / Class A units related to stock compensation agreements and related tax withholdings and other | (114) | (137) |
Moynihan Train Hall reimbursement from Empire State Development | 0 | 277,128 |
Net cash provided by (used in) financing activities | 452,359 | (431,568) |
Net increase (decrease) in cash and cash equivalents and restricted cash | 537,828 | (116,793) |
Cash and cash equivalents and restricted cash at beginning of period | 1,730,369 | 1,607,131 |
Cash and cash equivalents and restricted cash at end of period | 2,268,197 | 1,490,338 |
Reconciliation of Cash and Cash Equivalents and Restricted Cash: | ||
Cash and cash equivalents at beginning of period | 1,624,482 | 1,515,012 |
Restricted cash at beginning of period | 105,887 | 92,119 |
Cash and cash equivalents and restricted cash at beginning of period | 1,730,369 | 1,607,131 |
Cash and cash equivalents at end of period | 2,128,964 | 1,411,047 |
Restricted cash at end of period | 139,233 | 79,291 |
Cash and cash equivalents and restricted cash at end of period | 2,268,197 | 1,490,338 |
Supplemental Disclosure of Cash Flow Information: | ||
Cash payments for interest, excluding capitalized interest of $31,785 and $30,649 | 137,937 | 164,752 |
Cash payments for income taxes | 8,426 | 14,252 |
Non-Cash Investing and Financing Activities: | ||
Reclassification of Series K cumulative redeemable preferred shares to liabilities upon call for redemption | 300,000 | 0 |
Accrued capital expenditures included in accounts payable and accrued expenses | 120,635 | 118,672 |
Reclassification of assets held for sale (included in "other assets") | 79,421 | 0 |
Redeemable Class A unit measurement adjustment | (78,848) | 272,436 |
Write-off of fully depreciated assets | (78,353) | (111,863) |
Reclassification of condominium units from "development costs and construction in progress" to "220 Central Park South condominium units ready for sale" | 11,767 | 370,850 |
Vornado Realty L.P. | One Park Avenue | ||
Non-Cash Investing and Financing Activities: | ||
Real estate | 566,013 | 0 |
Identified intangible assets | 139,545 | 0 |
Mortgages payable | 525,000 | 0 |
Deferred revenue | $ 18,884 | $ 0 |
Equity method ownership percentage | 45.00% | |
Prorations and net working capital | $ 5,806 |
Consolidated Statements of Ca_2
Consolidated Statements of Cash Flows (Unaudited) (Parentheticals) - USD ($) $ in Thousands | 9 Months Ended | |
Sep. 30, 2021 | Sep. 30, 2020 | |
Capitalized interest | $ 31,785 | $ 30,649 |
Vornado Realty L.P. | ||
Capitalized interest | $ 31,785 | $ 30,649 |
One Park Avenue | ||
Equity method ownership percentage | 45.00% | |
Prorations and net working capital | $ 5,806 | |
Proceeds from consolidation of real estate | $ 39,370 | |
One Park Avenue | Vornado Realty L.P. | ||
Equity method ownership percentage | 45.00% | |
Prorations and net working capital | $ 5,806 | |
Proceeds from consolidation of real estate | $ 39,370 |
Organization
Organization | 9 Months Ended |
Sep. 30, 2021 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Organization | Organization Vornado Realty Trust (“Vornado”) is a fully-integrated real estate investment trust (“REIT”) and conducts its business through, and substantially all of its interests in properties are held by, Vornado Realty L.P., a Delaware limited partnership (the “Operating Partnership”). Vornado is the sole general partner of, and owned approximately 92.6% of the common limited partnership interest in the Operating Partnership as of September 30, 2021. All references to the “Company,” “we,” “us” and “our” mean, collectively, Vornado, the Operating Partnership and those subsidiaries consolidated by Vornado. |
Basis of Presentation
Basis of Presentation | 9 Months Ended |
Sep. 30, 2021 | |
Basis of Presentation [Abstract] | |
Basis Of Presentation | Basis of Presentation The accompanying consolidated financial statements are unaudited and include the accounts of Vornado and the Operating Partnership and their consolidated subsidiaries. All inter-company amounts have been eliminated and all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position, results of operations and changes in cash flows have been made. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been condensed or omitted. These condensed consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q of the Securities and Exchange Commission (“SEC”) and should be read in conjunction with the consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2020, as filed with the SEC. We have made estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates. The results of operations for the three and nine months ended September 30, 2021 are not necessarily indicative of the operating results for the full year. In addition, certain prior year balances have been reclassified in order to conform to the current period presentation. |
Recently Issued Accounting Lite
Recently Issued Accounting Literature | 9 Months Ended |
Sep. 30, 2021 | |
Accounting Standards Update and Change in Accounting Principle [Abstract] | |
Recently Issued Accounting Literature | Recently Issued Accounting Literature In March 2020, the Financial Accounting Standards Board ("FASB") issued an update ("ASU 2020-04") establishing Accounting Standards Codification ("ASC") Topic 848, Reference Rate Reform . ASU 2020-04 contains practical expedients for reference rate reform related activities that impact debt, leases, derivatives and other contracts. The guidance in ASU 2020-04 is optional and may be elected over time as reference rate reform activities occur. We have elected to apply the hedge accounting expedients related to probability and the assessments of effectiveness for future LIBOR-indexed cash flows to assume that the index upon which future hedged transactions will be based matches the index on the corresponding derivatives. Application of these expedients preserves the presentation of derivatives consistent with past presentation. We continue to evaluate the impact of the guidance and may apply other elections as applicable as additional changes in the market occur. In August 2020, the FASB issued an update ("ASU 2020-06") Debt - Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging - Contracts in Entity’s Own Equity (Subtopic 815-40). ASU 2020-06 simplifies the accounting for convertible instruments by reducing the number of accounting models for convertible debt instruments and convertible preferred stock, removes certain settlement conditions that are required for equity contracts to qualify for the derivative scope exception and also simplifies the diluted earnings per share calculation in certain areas. ASU 2020-06 is effective for reporting periods beginning after December 15, 2021, with early adoption permitted. We are currently evaluating the impact of the adoption of ASU 2020-06 on our consolidated financial statements, but do not believe the adoption of this standard will have a material impact on our consolidated financial statements. In July 2021, the FASB issued an update ("ASU 2021-05") Lessors - Certain Leases with Variable Lease Payments to ASC Topic 842, Leases ("ASC 842"). |
Revenue Recognition
Revenue Recognition | 9 Months Ended |
Sep. 30, 2021 | |
Revenue from Contract with Customer [Abstract] | |
Revenue Recognition | Revenue Recognition Below is a summary of our revenues by segment. Additional financial information related to these reportable segments for the three and nine months ended September 30, 2021 and 2020 is set forth in Note 21 - Segment Information. (Amounts in thousands) For the Three Months Ended September 30, 2021 For the Three Months Ended September 30, 2020 Total New York Other Total New York Other Property rentals (1) $ 345,235 $ 273,197 $ 72,038 $ 312,748 $ 248,328 $ 64,420 Trade shows (2) 12,605 — 12,605 — — — Lease revenues (3) 357,840 273,197 84,643 312,748 248,328 64,420 Tenant services 11,363 7,565 3,798 9,505 6,589 2,916 Rental revenues 369,203 280,762 88,441 322,253 254,917 67,336 BMS cleaning fees 30,827 32,630 (1,803) (4) 24,054 25,592 (1,538) (4) Management and leasing fees 2,509 2,680 (171) 11,649 11,732 (83) Other income 6,673 571 6,102 6,006 904 5,102 Fee and other income 40,009 35,881 4,128 41,709 38,228 3,481 Total revenues $ 409,212 $ 316,643 $ 92,569 $ 363,962 $ 293,145 $ 70,817 ____________________ See notes below. (Amounts in thousands) For the Nine Months Ended September 30, 2021 For the Nine Months Ended September 30, 2020 Total New York Other Total New York Other Property rentals (1) $ 1,008,237 $ 795,841 $ 212,396 $ 992,238 $ 788,248 $ 203,990 Hotel Pennsylvania (5) — — — 8,741 8,741 — Trade shows (2) 12,605 — 12,605 11,303 — 11,303 Lease revenues (3) 1,020,842 795,841 225,001 1,012,282 796,989 215,293 Tenant services 27,274 18,502 8,772 26,439 18,310 8,129 Rental revenues 1,048,116 814,343 233,773 1,038,721 815,299 223,422 BMS cleaning fees 87,387 92,178 (4,791) (4) 77,635 82,426 (4,791) (4) Management and leasing fees 10,951 11,290 (339) 16,353 16,307 46 Other income 21,676 3,947 17,729 18,811 5,356 13,455 Fee and other income 120,014 107,415 12,599 112,799 104,089 8,710 Total revenues $ 1,168,130 $ 921,758 $ 246,372 $ 1,151,520 $ 919,388 $ 232,132 ____________________ (1) Reduced by $22,135 and $60,766 for the three and nine months ended September 30, 2020, respectively, for the write-off of lease receivables deemed uncollectible (primarily write-offs of receivables arising from the straight-lining of rents). (2) We cancelled trade shows at theMART beginning late March of 2020 due to the COVID-19 pandemic and resumed in the third quarter of 2021. (3) The components of lease revenues were as follows: For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Fixed billings $ 329,499 $ 307,013 $ 945,322 $ 983,669 Variable billings 29,008 29,574 90,780 100,057 Total contractual operating lease billings 358,507 336,587 1,036,102 1,083,726 Adjustment for straight-line rents and amortization of acquired below-market leases and other, net 1,313 (1,704) (8,041) (10,678) Less: write-off of straight-line rent and tenant receivables deemed uncollectible (1,980) (22,135) (7,219) (60,766) Lease revenues $ 357,840 $ 312,748 $ 1,020,842 $ 1,012,282 (4) Represents the elimination of theMART and 555 California Street Building Maintenance Services LLC ("BMS") cleaning fees which are included as income in the New York segment. (5) On April 5, 2021, we permanently closed the Hotel Pennsylvania. |
Real Estate Fund Investments
Real Estate Fund Investments | 9 Months Ended |
Sep. 30, 2021 | |
Real Estate Fund Investments [Abstract] | |
Real Estate Fund Investments | Real Estate Fund Investments We are the general partner and investment manager of Vornado Capital Partners Real Estate Fund (the “Fund”) and own a 25.0% interest in the Fund, which had an initial eight-year term ending February 2019. On January 29, 2018, the Fund's term was extended to February 2023. The Fund's three-year investment period ended in July 2013. The Fund is accounted for under ASC Topic 946, Financial Services – Investment Companies (“ASC 946”) and its investments are reported on its balance sheet at fair value, with changes in value each period recognized in earnings. We consolidate the accounts of the Fund into our consolidated financial statements, retaining the fair value basis of accounting. We are the general partner and investment manager of the Crowne Plaza Times Square Hotel Joint Venture (the “Crowne Plaza Joint Venture”) and own a 57.1% interest in the joint venture which owns the 24.7% interest in the Crowne Plaza Times Square Hotel not owned by the Fund. The Crowne Plaza Joint Venture is also accounted for under ASC 946 and we consolidate the accounts of the joint venture into our consolidated financial statements, retaining the fair value basis of accounting. On June 9, 2020, the joint venture between the Fund and the Crowne Plaza Joint Venture defaulted on the $274,355,000 non-recourse loan on the Crowne Plaza Times Square Hotel. The interest-only loan, which bears interest at a floating rate of LIBOR plus 3.69% (3.77% as of September 30, 2021) and provides for additional default interest of 3.00%, was scheduled to mature on July 9, 2020. On April 12, 2021, the Fund defaulted on the $82,750,000 non-recourse loan on 1100 Lincoln Road. The interest-only loan currently bears interest at a floating rate of prime plus 1.40% (4.65% as of September 30, 2021) and provides for additional default interest of 3.00%. The loan was scheduled to mature on July 27, 2021. As of September 30, 2021, we had four real estate fund investments through the Fund and the Crowne Plaza Joint Venture with an aggregate fair value of $3,739,000, $339,812,000 below cost, and had remaining unfunded commitments of $29,194,000, of which our share was $9,266,000. As of December 31, 2020, those four real estate fund investments had an aggregate fair value of $3,739,000. Below is a summary of income (loss) from the Fund and the Crowne Plaza Joint Venture. (Amounts in thousands) For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Net investment (loss) income $ (66) $ 393 $ 5,896 $ 84 Net unrealized loss on held investments — (14,216) (789) (225,412) (Loss) income from real estate fund investments (66) (13,823) 5,107 (225,328) Less loss (income) attributable to noncontrolling interests in consolidated subsidiaries 360 11,299 (2,914) 160,557 Income (loss) from real estate fund investments net of noncontrolling interests in consolidated subsidiaries $ 294 $ (2,524) $ 2,193 $ (64,771) |
Investments in Partially Owned
Investments in Partially Owned Entities | 9 Months Ended |
Sep. 30, 2021 | |
Equity Method Investments and Joint Ventures [Abstract] | |
Investments in Partially Owned Entities | Investments in Partially Owned Entities Fifth Avenue and Times Square JV As of September 30, 2021, we own a 51.5% common interest in a joint venture ("Fifth Avenue and Times Square JV") which owns interests in properties located at 640 Fifth Avenue, 655 Fifth Avenue, 666 Fifth Avenue, 689 Fifth Avenue, 697-703 Fifth Avenue, 1535 Broadway and 1540 Broadway (collectively, the "Properties"). The remaining 48.5% common interest in the joint venture is owned by a group of institutional investors (the "Investors"). Our 51.5% common interest in the joint venture represents an effective 51.0% interest in the Properties. The 48.5% common interest in the joint venture owned by the Investors represents an effective 47.2% interest in the Properties. We provide various services to Fifth Avenue and Times Square JV in accordance with management, development, leasing and other agreements. We also own $1.828 billion of preferred equity security interests in certain of the properties. The preferred equity has an annual coupon of 4.25% through April 2024, increasing to 4.75% for the subsequent five years and thereafter at a formulaic rate. It can be redeemed under certain conditions on a tax deferred basis. As of September 30, 2021, the carrying amount of our investment in the joint venture was less than our share of the equity in the net assets of the joint venture by approximately $390,806,000, the basis difference primarily resulting from non-cash impairment losses recognized during 2020. Substantially all of this basis difference was allocated, based on our estimates of the fair values of Fifth Avenue and Times Square JV’s assets and liabilities, to real estate (land and buildings). We are amortizing the basis difference related to the buildings into earnings as a reduction to depreciation expense over their estimated useful lives. 6. Investments in Partially Owned Entities - continued Alexander’s, Inc. (“Alexander’s”) (NYSE: ALX) As of September 30, 2021, we own 1,654,068 Alexander’s common shares, or approximately 32.4% of Alexander’s common equity. We manage, develop and lease Alexander’s properties pursuant to agreements which expire in March of each year and are automatically renewable. On June 4, 2021, Alexander's completed the sale of a parcel of land in the Bronx, New York for $10,000,000. As a result of the sale, we recognized our $2,956,000 share of the net gain and also received a $300,000 sales commission paid by Alexander's . On October 4, 2021, Alexander's sold its Paramus, New Jersey property to IKEA Property, Inc. ("IKEA"), the tenant at the property, for $75,000,000 pursuant to IKEA's purchase option contained in the lease. The property was encumbered by a $68,000,000 mortgage loan which was repaid at closing of the sale. As a result of the sale, we will recognize in the fourth quarter of 2021 our approximate $11,600,000 share of the net gain and a $750,000 sales commission paid by Alexander's to Vornado. Alexander's announced that it does not expect to pay a special dividend related to these transactions. As of September 30, 2021, the market value ("fair value" pursuant to ASC Topic 820, Fair Value Measurements ("ASC 820")) of our investment in Alexander’s, based on Alexander’s September 30, 2021 closing share price of $260.62, was $431,083,000, or $350,606,000 in excess of the carrying amount on our consolidated balance sheets. As of September 30, 2021, the carrying amount of our investment in Alexander’s, excluding amounts owed to us, exceeded our share of the equity in the net assets of Alexander’s by approximately $38,287,000. The majority of this basis difference resulted from the excess of our purchase price for the Alexander’s common stock acquired over the book value of Alexander’s net assets. Substantially all of this basis difference was allocated, based on our estimates of the fair values of Alexander’s assets and liabilities, to real estate (land and buildings). We are amortizing the basis difference related to the buildings into earnings as additional depreciation expense over their estimated useful lives. This depreciation is not material to our share of equity in Alexander’s net income. Below is a schedule summarizing our investments in partially owned entities. (Amounts in thousands) Percentage Ownership at September 30, 2021 Balance as of September 30, 2021 December 31, 2020 Investments: Fifth Avenue and Times Square JV (see page 26 for details): 51.5% $ 2,771,904 $ 2,798,413 Partially owned office buildings/land (1) Various 305,059 473,285 Alexander’s 32.4% 80,477 82,902 Other investments (2) Various 130,430 136,507 $ 3,287,870 $ 3,491,107 Investments in partially owned entities included in other liabilities (3) : 7 West 34th Street 53.0% $ (58,927) $ (55,340) 85 Tenth Avenue 49.9% (16,906) (13,080) $ (75,833) $ (68,420) ____________________ (1) Includes interests in 280 Park Avenue, 650 Madison Avenue, One Park Avenue (consolidated from August 5, 2021, see Note 8 - Acquisitions and Dispositions for details), 512 West 22nd Street, 61 Ninth Avenue and others. (2) Includes interests in Independence Plaza, Rosslyn Plaza and others. (3) Our negative basis results from distributions in excess of our investment. 6. Investments in Partially Owned Entities - continued Below is a schedule of income (loss) from partially owned entities. (Amounts in thousands) Percentage Ownership at September 30, 2021 For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Our share of net income (loss): Fifth Avenue and Times Square JV (see page 26 for details): Equity in net income (1) 51.5% $ 12,671 $ 7,694 $ 32,314 $ 13,631 Return on preferred equity, net of our share of the expense 9,430 9,430 27,985 27,926 Non-cash impairment loss — (107,023) — (413,349) 22,101 (89,899) 60,299 (371,792) Alexander's (see page 27 for details): Equity in net income (2) 32.4% 3,710 2,075 14,808 7,420 Net gain on sale of land — — 2,956 — Management, leasing and development fees 1,085 1,296 3,622 3,778 4,795 3,371 21,386 11,198 Partially owned office buildings (3) Various 1,291 6,418 11,021 8,550 Other investments (4) Various (1,918) (799) (5,938) (1,635) $ 26,269 $ (80,909) $ 86,768 $ (353,679) ____________________ (1) The three and nine months ended September 30, 2021 include decreases in our share of depreciation and amortization expense compared to the the prior year periods of $3,177 and $14,282, respectively, primarily resulting from non-cash impairment losses recognized during 2020 (see page 26 for details). The nine months ended September 30, 2020 includes $2,997 of write-offs of lease receivables deemed uncollectible. (2) The three and nine months ended September 30, 2020 include our $3,139 and $4,846 share of write-offs of lease receivables deemed uncollectible, respectively. (3) Includes interests in 280 Park Avenue, 650 Madison Avenue, One Park Avenue (consolidated from August 5, 2021, see Note 8 - Acquisitions and Dispositions for details), 7 West 34th Street, 512 West 22nd Street, 61 Ninth Avenue, 85 Tenth Avenue and others. (4) Includes interests in Independence Plaza, Rosslyn Plaza and others. |
220 Central Park South (220 CPS
220 Central Park South (220 CPS) | 9 Months Ended |
Sep. 30, 2021 | |
Real Estate [Abstract] | |
220 Central Park South 220 CPS | 220 Central Park South ("220 CPS")During the three months ended September 30, 2021, we closed on the sale of one condominium unit at 220 CPS for net proceeds of $25,467,000 resulting in a net gain of $10,087,000 which is included in "net gains on disposition of wholly owned and partially owned assets" on our consolidated statements of income. In connection with this sale, $1,272,000 of income tax expense was recognized on our consolidated statements of income. During the nine months ended September 30, 2021, we closed on the sale of four condominium units at 220 CPS for net proceeds of $97,683,000 resulting in a net gain of $35,359,000 which is included in "net gains on disposition of wholly owned and partially owned assets" on our consolidated statements of income. In connection with these sales, $4,336,000 of income tax expense was recognized on our consolidated statements of income. In addition, during the three and nine months ended September 30, 2021, our taxable REIT subsidiaries recognized a $27,910,000 income tax benefit on our consolidated statements of income. From inception to September 30, 2021, we have closed on the sale of 104 units for net proceeds of $2,967,175,000 resulting in financial statement net gains of $1,102,296,000. |
Acquisitions and Dispositions
Acquisitions and Dispositions | 9 Months Ended |
Sep. 30, 2021 | |
Business Combination and Asset Acquisition [Abstract] | |
Acquisitions and Dispositions | Acquisitions and Dispositions One Park Avenue On August 5, 2021, pursuant to a right of first offer, we increased our ownership interest in One Park Avenue, a 943,000 square foot Manhattan office building, to 100.0% by acquiring our joint venture partner's 45.0% ownership interest in the property. The purchase price values the property at $875,000,000. We paid approximately $158,000,000 in cash and assumed our joint venture partner's share of the $525,000,000 mortgage loan (discussed below). We previously accounted for our investment under the equity method and have consolidated the accounts of the property from the date of acquisition of the additional 45% ownership interest. The aggregate purchase price and our existing basis in the property have been allocated between the assets acquired and the liabilities assumed (excluding working capital accounts) as follows: (Amounts in thousands) Assets: Land $ 197,057 Building and improvements 368,956 Identified intangible assets 139,545 Assets consolidated 705,558 Liabilities: Mortgages payable 525,000 Deferred revenue 18,884 Liabilities consolidated 543,884 Net assets consolidated (excluding working capital) $ 161,674 On February 26, 2021, the joint venture completed a $525,000,000 refinancing of One Park Avenue. The interest-only loan bears a rate of LIBOR plus 1.11% (1.19% as of September 30, 2021) and matures in March 2023, with three one-year extension options. We realized our $105,000,000 share of net proceeds. The loan replaced the previous $300,000,000 loan that bore interest at LIBOR plus 1.75% and was scheduled to mature in March 2021. SoHo Properties On May 10, 2021, we entered into an agreement to sell two Manhattan retail properties located at 478-482 Broadway and 155 Spring Street for $84,500,000. We expect to close the sale in the first quarter of 2022 and recognize a net gain of approximately $1,500,000. As of September 30, 2021, $79,421,000 of assets associated with these properties were classified as held-for-sale and are included in "other assets" on our consolidated balance sheets. Madison Avenue |
Identified Intangible Assets an
Identified Intangible Assets and Liabilities | 9 Months Ended |
Sep. 30, 2021 | |
Intangible Assets, Net (Excluding Goodwill) [Abstract] | |
Identified Intangible Assets and Liabilities | Identified Intangible Assets and Liabilities The following summarizes our identified intangible assets (primarily above-market leases) and liabilities (primarily below-market leases). (Amounts in thousands) Balance as of September 30, 2021 December 31, 2020 Identified intangible assets: Gross amount $ 252,081 $ 116,969 Accumulated amortization (93,643) (93,113) Total, net $ 158,438 $ 23,856 Identified intangible liabilities (included in deferred revenue): Gross amount $ 256,065 $ 273,902 Accumulated amortization (210,346) (238,541) Total, net $ 45,719 $ 35,361 Amortization of acquired below-market leases, net of acquired above-market leases, resulted in an increase to rental revenues of $2,222,000 and $3,648,000 for the three months ended September 30, 2021 and 2020, respectively, and $7,939,000 and $13,054,000 for the nine months ended September 30, 2021 and 2020, respectively. Estimated annual amortization of acquired below-market leases, net of acquired above-market leases, for each of the five succeeding years commencing January 1, 2022 is as follows: (Amounts in thousands) 2022 $ 7,821 2023 5,306 2024 1,498 2025 285 2026 (357) Amortization of all other identified intangible assets (a component of depreciation and amortization expense) was $2,066,000 and $1,838,000 for the three months ended September 30, 2021 and 2020, respectively, and $4,377,000 and $4,919,000 for the nine months ended September 30, 2021 and 2020, respectively. Estimated annual amortization of all other identified intangible assets including acquired in-place leases for each of the five succeeding years commencing January 1, 2022 is as follows: (Amounts in thousands) 2022 $ 9,805 2023 8,743 2024 7,906 2025 6,330 2026 6,136 |
Debt
Debt | 9 Months Ended |
Sep. 30, 2021 | |
Debt Disclosure [Abstract] | |
Debt | Debt Secured Debt On March 7, 2021, we entered into an interest rate swap agreement for our $500,000,000 PENN 11 mortgage loan to swap the interest rate on the mortgage loan from LIBOR plus 2.75% (2.83% as of September 30, 2021) to a fixed rate of 3.03% through March 2024. On March 26, 2021, we completed a $350,000,000 refinancing of 909 Third Avenue, a 1.4 million square foot Manhattan office building. The interest-only loan bears a fixed rate of 3.23% and matures in April 2031. The loan replaced the previous $350,000,000 loan that bore interest at a fixed rate of 3.91% and was scheduled to mature in May 2021. On May 10, 2021, we completed a $1.2 billion refinancing of 555 California Street, a three building 1.8 million square foot office campus in San Francisco, in which we own a 70.0% controlling interest. The interest-only loan bears a rate of LIBOR plus 1.93% in years one through five (2.02% as of September 30, 2021), LIBOR plus 2.18% in year six and LIBOR plus 2.43% in year seven. The loan matures in May 2023, with five one-year extension options (May 2028 as fully extended). We swapped the interest rate on our $840,000,000 share of the loan to a fixed rate of 2.26% through May 2024. The loan replaced the previous $533,000,000 loan that bore interest at a fixed rate of 5.10% and was scheduled to mature in September 2021. On May 28, 2021, we repaid the $675,000,000 mortgage loan on theMART, a 3.7 million square foot commercial building in Chicago, with proceeds from our senior unsecured notes offering discussed below. The loan bore interest at 2.70% and was scheduled to mature in September 2021. Unsecured Revolving Credit Facility On April 15, 2021, we extended our $1.25 billion unsecured revolving credit facility from January 2023 (as fully extended) to April 2026 (as fully extended). The interest rate on the extended facility was lowered to LIBOR plus 0.90% from LIBOR plus 1.00%. We subsequently qualified for a sustainability margin adjustment by achieving certain KPI metrics, which reduced our interest rate by 0.01% to LIBOR plus 0.89%. The facility fee remains at 20 basis points. Our separate $1.50 billion unsecured revolving credit facility matures in March 2024 (as fully extended) and has an interest rate of LIBOR plus 0.90% and a facility fee of 20 basis points. Senior Unsecured Notes On May 24, 2021, we completed a green bond public offering of $400,000,000 2.15% senior unsecured notes due June 1, 2026 ("2026 Notes") and $350,000,000 3.40% senior unsecured notes due June 1, 2031 ("2031 Notes"). Interest on the senior unsecured notes will be payable semi-annually on June 1 and December 1, commencing December 1, 2021. The 2026 Notes were sold at 99.86% of their face amount to yield 2.18% and the 2031 Notes were sold at 99.59% of their face amount to yield 3.45%. The following is a summary of our debt: (Amounts in thousands) Weighted Average Interest Rate at September 30, 2021 Balance as of September 30, 2021 December 31, 2020 Mortgages Payable: Fixed rate 3.09% $ 3,140,000 $ 3,012,643 Variable rate 1.68% 2,964,615 2,595,815 Total 2.40% 6,104,615 5,608,458 Deferred financing costs, net and other (35,103) (27,909) Total, net $ 6,069,512 $ 5,580,549 Unsecured Debt: Senior unsecured notes 3.02% $ 1,200,000 $ 450,000 Deferred financing costs, net and other (10,320) (3,315) Senior unsecured notes, net 1,189,680 446,685 Unsecured term loan 3.70% 800,000 800,000 Deferred financing costs, net and other (2,451) (3,238) Unsecured term loan, net 797,549 796,762 Unsecured revolving credit facilities 0.99% 575,000 575,000 Total, net $ 2,562,229 $ 1,818,447 |
Redeemable Noncontrolling Inter
Redeemable Noncontrolling Interests | 9 Months Ended |
Sep. 30, 2021 | |
Noncontrolling Interest [Abstract] | |
Redeemable Noncontrolling Interests | Redeemable Noncontrolling Interests Redeemable Noncontrolling Partnership Units Redeemable noncontrolling partnership units are primarily comprised of Class A Operating Partnership units held by third parties and are recorded at the greater of their carrying amount or redemption value at the end of each reporting period. Changes in the value from period to period are charged to “additional capital” in Vornado’s consolidated statements of changes in equity and to “partners’ capital” on the consolidated balance sheets of the Operating Partnership. Below is a table summarizing the activity of redeemable noncontrolling partnership units. (Amounts in thousands) For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Beginning balance $ 654,771 $ 624,804 $ 511,747 $ 888,915 Net income (loss) 2,818 3,884 6,683 (10,090) Other comprehensive income (loss) 426 (520) 2,016 (3,498) Distributions (7,553) (7,332) (22,422) (25,330) Redemption of Class A units for Vornado common shares, at redemption value (4,749) (3,586) (13,058) (6,050) Redeemable Class A unit measurement adjustment (64,100) (23,557) 78,848 (272,436) Other, net 13,036 5,776 30,835 27,958 Ending balance $ 594,649 $ 599,469 $ 594,649 $ 599,469 As of September 30, 2021 and December 31, 2020, the aggregate redemption value of redeemable Class A units of the Operating Partnership, which are those units held by third parties, was $591,114,000 and $507,212,000, respectively, based on Vornado's quarter-end closing common share price. Redeemable noncontrolling partnership units exclude our Series G-1 through G-4 convertible preferred units and Series D-13 cumulative redeemable preferred units, as they are accounted for as liabilities in accordance with ASC Topic 480, Distinguishing Liabilities and Equity , because of their possible settlement by issuing a variable number of Vornado common shares. Accordingly, the fair value of these units is included as a component of “other liabilities” on our consolidated balance sheets and aggregated $50,149,000 and $50,002,000 as of September 30, 2021 and December 31, 2020, respectively. Changes in the value from period to period, if any, are charged to “interest and debt expense” on our consolidated statements of income. Redeemable Noncontrolling Interest in a Consolidated Subsidiary A consolidated joint venture in which we own a 95% interest is developing Farley Office and Retail (the "Project"). During 2020, a historic tax credit investor (the "Tax Credit Investor") funded $92,400,000 of capital contributions and is expected to make additional capital contributions in future periods. The arrangement includes a put option whereby the joint venture may be obligated to purchase the Tax Credit Investor’s ownership interest in the Project at a future date. The put price is calculated based on a pre-determined formula. As exercise of the put option is outside of the joint venture’s control, the Tax Credit Investor’s interest, together with the put option, have been recorded to “redeemable noncontrolling interest in a consolidated subsidiary” on our consolidated balance sheets as of September 30, 2021 and December 31, 2020. The redeemable noncontrolling interest is recorded at the greater of the carrying amount or redemption value at the end of each reporting period. Changes in the value from period to period are charged to “additional capital” in Vornado’s consolidated statements of changes in equity and to “partners’ capital” on the consolidated balance sheets of the Operating Partnership. There was no adjustment required for the three and nine months ended September 30, 2021 and 2020. Below is a table summarizing the activity of the redeemable noncontrolling interest in a consolidated subsidiary. (Amounts in thousands) For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Beginning balance $ 94,913 $ 94,112 $ 94,520 $ — Net income 1,126 171 1,519 307 Contributions — — — 92,400 Other, net — (1) — 1,575 Ending balance $ 96,039 $ 94,282 $ 96,039 $ 94,282 |
Shareholders' Equity_Partners'
Shareholders' Equity/Partners' Capital | 9 Months Ended |
Sep. 30, 2021 | |
Equity [Abstract] | |
Shareholders' Equity/Partners' Capital | Shareholders' Equity/Partners' Capital On September 22, 2021, Vornado sold 12,000,000 4.45% Series O cumulative redeemable preferred shares at a price of $25.00 per share, pursuant to an effective registration statement. Vornado received aggregate net proceeds of $291,195,000, after underwriters' discount and issuance costs, and contributed the net proceeds to the Operating Partnership in exchange for 12,000,000 4.45% Series O preferred units (with economic terms that mirror those of the Series O preferred shares). Dividends on the Series O preferred shares/units are cumulative and payable quarterly in arrears. The Series O preferred shares/units are not convertible into, or exchangeable for, any of our properties or securities. On or after five years from the date of issuance (or sooner under limited circumstances), Vornado may redeem the Series O preferred shares/units at a redemption price of $25.00 per share/unit, plus accrued and unpaid dividends/distributions through the date of redemption. The Series O preferred shares/units have no maturity date and will remain outstanding indefinitely unless redeemed by Vornado. Vornado used the net proceeds for the redemption of its 5.70% Series K cumulative redeemable preferred shares/units (see below). On September 13, 2021, we called for redemption of all of the outstanding 5.70% Series K cumulative redeemable preferred shares/units. As a result, as of September 30, 2021, we reclassified the 5.70% Series K preferred shares/units from shareholders' equity/partners' capital to liabilities on our consolidated balance sheets. On October 13, 2021, we redeemed all of the outstanding 5.70% Series K preferred shares/units at their redemption price of $25.00 per share/unit, or $300,000,000 in the aggregate, plus accrued and unpaid dividends/distributions through the date of redemption. In connection with the redemption, we expensed $9,033,000 of previously capitalized issuance costs in "Series K preferred share/unit issuance costs" on our consolidated statements of income to arrive at "net income attributable to common shareholders" for the three and nine months ended September 30, 2021. The following table sets forth the details of our dividends/distributions per common share/Class A unit and dividends/distributions per share/unit for each class of preferred shares/units of beneficial interest. (Per share/unit) For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Shares/Units: Common shares/Class A units held by Vornado: authorized 250,000,000 shares/units $ 0.53 $ 0.53 $ 1.59 $ 1.85 Convertible Preferred (1) : 6.5% Series A: authorized 12,902 and 13,402 shares/units (2) 0.8125 0.8125 2.4375 2.4375 Cumulative Redeemable Preferred (3) : 5.70% Series K: authorized 12,000,000 shares/units 0.3563 0.3563 1.0689 1.0689 5.40% Series L: authorized 13,800,000 shares/units 0.3375 0.3375 1.0125 1.0125 5.25% Series M: authorized 13,800,000 shares/units 0.3281 0.3281 0.9843 0.9843 5.25% Series N: authorized 12,000,000 shares/units (4) 0.3281 N/A 0.9843 N/A 4.45% Series O: authorized 12,000,000 shares/units (5) 0.0278 N/A 0.0278 N/A ____________________ (1) Dividends on preferred shares and distributions on preferred units are cumulative and are payable quarterly in arrears. (2) Redeemable at the option of Vornado under certain circumstances, at a redemption price of 1.9531 common shares/Class A units per Series A Preferred Share/Unit plus accrued and unpaid dividends/distributions through the date of redemption, or convertible at any time at the option of the holder for 1.9531 common shares/Class A units per Series A Preferred Share/Unit. (3) Series L preferred shares/units are redeemable at Vornado's option at a redemption price of $25.00 per share/unit, plus accrued and unpaid dividends/distributions through the date of redemption. Series M preferred shares/units are redeemable commencing December 2022, Series N preferred shares/units are redeemable commencing November 2025 and Series O preferred shares/units are redeemable commencing September 2026. Series K preferred shares/units were redeemed on October 13, 2021. (4) Issued in November 2020. (5) Issued in September 2021. 12. Shareholders' Equity/Partners' Capital - continued Accumulated Other Comprehensive Loss The following tables set forth the changes in accumulated other comprehensive loss by component. (Amounts in thousands) For the three months ended September 30, 2021: Total Accumulated other comprehensive loss of nonconsolidated subsidiaries Interest Other Balance as of June 30, 2021 $ (51,437) $ (9,279) $ (45,905) $ 3,747 Other comprehensive income (loss) 6,258 1,322 5,360 (424) Balance as of September 30, 2021 $ (45,179) $ (7,957) $ (40,545) $ 3,323 For the three months ended September 30, 2020: Balance as of June 30, 2020 $ (82,646) $ 12 $ (81,525) $ (1,133) Other comprehensive (loss) income (7,188) (15,634) 7,926 520 Balance as of September 30, 2020 $ (89,834) $ (15,622) $ (73,599) $ (613) For the nine months ended September 30, 2021: Balance as of December 31, 2020 $ (75,099) $ (14,338) $ (66,098) $ 5,337 Other comprehensive income (loss) 29,920 6,381 25,553 (2,014) Balance as of September 30, 2021 $ (45,179) $ (7,957) $ (40,545) $ 3,323 For the nine months ended September 30, 2020: Balance as of December 31, 2019 $ (40,233) $ 4 $ (36,126) $ (4,111) Other comprehensive (loss) income (49,601) (15,626) (37,473) 3,498 Balance as of September 30, 2020 $ (89,834) $ (15,622) $ (73,599) $ (613) |
Variable Interest Entities (VIE
Variable Interest Entities (VIEs) | 9 Months Ended |
Sep. 30, 2021 | |
Variable Interest Entities [Abstract] | |
Variable Interest Entities (VIEs) | Variable Interest Entities ("VIEs") Unconsolidated VIEs As of September 30, 2021 and December 31, 2020, we have several unconsolidated VIEs. We do not consolidate these entities because we are not the primary beneficiary and the nature of our involvement in the activities of these entities does not give us power over decisions that significantly affect these entities’ economic performance. We account for our investment in these entities under the equity method (see Note 6 – Investments in Partially Owned Entities ). As of September 30, 2021 and December 31, 2020, the net carrying amount of our investments in these entities was $71,085,000 and $224,754,000, respectively, and our maximum exposure to loss in these entities is limited to the carrying amount of our investments. Consolidated VIEs Our most significant consolidated VIEs are the Operating Partnership (for Vornado), the Farley joint venture and certain properties that have non-controlling interests. These entities are VIEs because the non-controlling interests do not have substantive kick-out or participating rights. We consolidate these entities because we control all significant business activities. As of September 30, 2021, the total assets and liabilities of our consolidated VIEs, excluding the Operating Partnership, were $4,409,171,000 and $2,369,114,000, respectively. As of December 31, 2020, the total assets and liabilities of our consolidated VIEs, excluding the Operating Partnership, were $4,053,841,000 and $1,722,719,000, respectively. |
Fair Value Measurements
Fair Value Measurements | 9 Months Ended |
Sep. 30, 2021 | |
Fair Value Disclosures [Abstract] | |
Fair Value Measurements | Fair Value Measurements ASC 820 defines fair value and establishes a framework for measuring fair value. The objective of fair value is to determine the price that would be received upon the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (the exit price). ASC 820 establishes a fair value hierarchy that prioritizes observable and unobservable inputs used to measure fair value into three levels: Level 1 – quoted prices (unadjusted) in active markets that are accessible at the measurement date for assets or liabilities; Level 2 – observable prices that are based on inputs not quoted in active markets, but corroborated by market data; and Level 3 – unobservable inputs that are used when little or no market data is available. The fair value hierarchy gives the highest priority to Level 1 inputs and the lowest priority to Level 3 inputs. In determining fair value, we utilize valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible, as well as consider counterparty credit risk in our assessment of fair value. Considerable judgment is necessary to interpret Level 2 and 3 inputs in determining the fair value of our financial and non-financial assets and liabilities. Accordingly, our fair value estimates, which are made at the end of each reporting period, may be different than the amounts that may ultimately be realized upon sale or disposition of these assets. Financial Assets and Liabilities Measured at Fair Value on a Recurring Basis Financial assets and liabilities that are measured at fair value on our consolidated balance sheets consist of (i) real estate fund investments, (ii) the assets in our deferred compensation plan (for which there is a corresponding liability on our consolidated balance sheets), (iii) loans receivable (for which we have elected the fair value option under ASC Subtopic 825-10, Financial Instruments ("ASC 825-10")), (iv) interest rate swaps and (v) mandatorily redeemable instruments (Series G-1 through G-4 convertible preferred units and Series D-13 cumulative redeemable preferred units). The tables on the following page aggregate the fair values of these financial assets and liabilities by their levels in the fair value hierarchy. 14. Fair Value Measurements - continued Financial Assets and Liabilities Measured at Fair Value on a Recurring Basis - continued (Amounts in thousands) As of September 30, 2021 Total Level 1 Level 2 Level 3 Real estate fund investments $ 3,739 $ — $ — $ 3,739 Deferred compensation plan assets ($4,407 included in restricted cash and $103,454 in other assets) 107,861 61,292 — 46,569 Loans receivable ($45,610 included in investments in partially owned entities and $3,760 in other assets) 49,370 — — 49,370 Interest rate swaps and caps (included in other assets) 5,091 — 5,091 — Total assets $ 166,061 $ 61,292 $ 5,091 $ 99,678 Mandatorily redeemable instruments (included in other liabilities) $ 50,149 $ 50,149 $ — $ — Interest rate swaps (included in other liabilities) 45,392 — 45,392 — Total liabilities $ 95,541 $ 50,149 $ 45,392 $ — (Amounts in thousands) As of December 31, 2020 Total Level 1 Level 2 Level 3 Real estate fund investments $ 3,739 $ — $ — $ 3,739 Deferred compensation plan assets ($10,813 included in restricted cash and $94,751 in other assets) 105,564 65,636 — 39,928 Loans receivable ($43,008 included in investments in partially owned entities and $4,735 in other assets) 47,743 — — 47,743 Interest rate swaps and caps (included in other assets) 17 — 17 — Total assets $ 157,063 $ 65,636 $ 17 $ 91,410 Mandatorily redeemable instruments (included in other liabilities) $ 50,002 $ 50,002 $ — $ — Interest rate swaps (included in other liabilities) 66,033 — 66,033 — Total liabilities $ 116,035 $ 50,002 $ 66,033 $ — Real Estate Fund Investments As of September 30, 2021, we had four real estate fund investments with an aggregate fair value of $3,739,000, $339,812,000 below cost. These investments are classified as Level 3. Significant unobservable quantitative inputs used in determining the fair value of each investment include capitalization rates and discount rates. These rates are based on the location, type and nature of each property, current and anticipated market conditions, industry publications and from the experience of our Acquisitions and Capital Markets departments. Significant unobservable quantitative inputs in the table below were utilized in determining the fair value of these real estate fund investments. Range Weighted Average Unobservable Quantitative Input September 30, 2021 December 31, 2020 September 30, 2021 December 31, 2020 Discount rates 7.2% to 15.0% 7.6% to 15.0% 11.9% 12.7% Terminal capitalization rates 5.3% to 10.6% 5.5% to 10.3% 8.1% 7.9% The inputs above are subject to change based on changes in economic and market conditions and/or changes in use or timing of exit. Changes in discount rates and terminal capitalization rates result in increases or decreases in the fair values of these investments. The discount rates encompass, among other things, uncertainties in the valuation models with respect to terminal capitalization rates and the amount and timing of cash flows. Therefore, a change in the fair value of these investments resulting from a change in the terminal capitalization rate may be partially offset by a change in the discount rate. It is not possible for us to predict the effect of future economic or market conditions on our estimated fair values. 14. Fair Value Measurements - continued Financial Assets and Liabilities Measured at Fair Value on a Recurring Basis - continued Real Estate Fund Investments - continued The table below summarizes the changes in the fair value of real estate fund investments that are classified as Level 3. (Amounts in thousands) For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Beginning balance $ 3,739 $ 17,453 $ 3,739 $ 222,649 Purchases/additional fundings — 502 789 6,502 Net unrealized loss on held investments — (14,216) (789) (225,412) Ending balance $ 3,739 $ 3,739 $ 3,739 $ 3,739 Deferred Compensation Plan Assets Deferred compensation plan assets that are classified as Level 3 consist of investments in limited partnerships and investment funds, which are managed by third parties. We receive quarterly financial reports from a third-party administrator, which are compiled from the quarterly reports provided to them from each limited partnership and investment fund. The quarterly reports provide net asset values on a fair value basis which are audited by independent public accounting firms on an annual basis. The period of time over which these underlying assets are expected to be liquidated is unknown. The third party administrator does not adjust these values in determining our share of the net assets and we do not adjust these values when reported in our consolidated financial statements. The table below summarizes the changes in the fair value of deferred compensation plan assets that are classified as Level 3. (Amounts in thousands) For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Beginning balance $ 44,855 $ 36,172 $ 39,928 $ 32,435 Purchases 2,154 666 5,167 7,615 Sales (1,547) — (2,236) (2,832) Realized and unrealized (losses) gains (69) 2,116 2,193 925 Other, net 1,176 (8) 1,517 803 Ending balance $ 46,569 $ 38,946 $ 46,569 $ 38,946 Loans Receivable Loans receivable consist of loan investments in real estate related assets for which we have elected the fair value option under ASC 825-10. These investments are classified as Level 3. Significant unobservable quantitative inputs used in determining the fair value of each investment include capitalization rates and discount rates. These rates are based on the location, type and nature of each property, current and anticipated market conditions, industry publications and from the experience of our Acquisitions and Capital Markets departments. Significant unobservable quantitative inputs in the table below were utilized in determining the fair value of these loans receivable. Range Weighted Average Unobservable Quantitative Input September 30, 2021 December 31, 2020 September 30, 2021 December 31, 2020 Discount rates 6.5% 6.5% 6.5% 6.5% Terminal capitalization rates 5.0% 5.0% 5.0% 5.0% The table below summarizes the changes in fair value of loans receivable that are classified as Level 3. (Amounts in thousands) For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Beginning balance $ 48,776 $ 46,675 $ 47,743 $ 59,251 Credit losses — — — (13,369) Interest accrual 894 834 2,602 1,627 Paydowns (300) — (975) — Ending balance $ 49,370 $ 47,509 $ 49,370 $ 47,509 14. Fair Value Measurements - continued Financial Assets and Liabilities Measured at Fair Value on a Recurring Basis - continued Derivatives and Hedging We utilize various financial instruments to mitigate the impact of interest rate fluctuations on our cash flows and earnings, including hedging strategies, depending on our analysis of the interest rate environment and the costs and risks of such strategies. We recognize the fair values of all derivatives in "other assets" or "other liabilities" on our consolidated balance sheets. Derivatives that are not hedges are adjusted to fair value through earnings. If a derivative is a hedge, depending on the nature of the hedge, changes in the fair value of the derivative will either be offset against the change in fair value of the hedge asset, liability, or firm commitment through earnings, or recognized in other comprehensive income until the hedged item is recognized in earnings. Reported net income and equity may increase or decrease prospectively, depending on future levels of interest rates and other variables affecting the fair values of derivative instruments and hedged items, but will have no effect on cash flows. The following tables summarize our consolidated derivative instruments, all of which hedge variable rate debt, as of September 30, 2021 and December 31, 2020. (Amounts in thousands) As of September 30, 2021 Variable Rate Hedged Item Fair Value Notional Amount Spread over LIBOR Interest Rate Swapped Rate Expiration Date Included in other assets: 555 California Street mortgage loan interest rate swap (1) $ 3,159 $ 840,000 (2) L+193 2.02% 2.26% 5/24 PENN 11 mortgage loan interest rate swap (3) 1,850 500,000 L+275 2.83% 3.03% 3/24 Various interest rate caps 82 700,000 $ 5,091 $ 2,040,000 Included in other liabilities: Unsecured term loan interest rate swap $ 39,839 $ 750,000 (4) L+100 1.09% 3.87% 10/23 33-00 Northern Boulevard mortgage loan interest rate swap 5,553 100,000 L+180 1.89% 4.14% 1/25 $ 45,392 $ 850,000 ____________________ (1) Entered into on May 15, 2021. (2) Represents our 70.0% share of the $1.2 billion mortgage loan. (3) Entered into on March 7, 2021. (4) Remaining $50,000 balance of our unsecured term loan bears interest at a floating rate of LIBOR plus 1.00%. (Amounts in thousands) As of December 31, 2020 Variable Rate Hedged Item Fair Value Notional Amount Spread over LIBOR Interest Rate Swapped Rate Expiration Date Included in other assets: Various interest rate caps $ 17 $ 175,000 Included in other liabilities: Unsecured term loan interest rate swap $ 57,723 $ 750,000 (1) L+100 1.15% 3.87% 10/23 33-00 Northern Boulevard mortgage loan interest rate swap 8,310 100,000 L+180 1.95% 4.14% 1/25 $ 66,033 $ 850,000 ____________________ (1) Remaining $50,000 balance of our unsecured term loan bears interest at a floating rate of LIBOR plus 1.00%. 14. Fair Value Measurements - continued Fair Value Measurements on a Nonrecurring Basis There were no assets measured at fair value on a nonrecurring basis on our consolidated balance sheet as of September 30, 2021. As of December 31, 2020, assets measured at fair value on a nonrecurring basis on our consolidated balance sheet consisted of real estate assets that have been written down to estimated fair value for impairment purposes. The impairment losses primarily relate to wholly owned street retail assets. Our estimate of the fair value of these assets was measured using widely accepted valuation techniques including (i) discounted cash flow analyses based upon market conditions and expectations of growth and utilized unobservable quantitative inputs, including a capitalization rate of 5.0% and discount rate of 7.0%, and (ii) comparable sales activity. (Amounts in thousands) As of December 31, 2020 Total Level 1 Level 2 Level 3 Real estate assets $ 191,116 $ — $ — $ 191,116 Financial Assets and Liabilities not Measured at Fair Value Financial assets and liabilities that are not measured at fair value on our consolidated balance sheets include cash equivalents (primarily money market funds, which invest in obligations of the United States government), and our secured and unsecured debt. Estimates of the fair value of these instruments are determined by the standard practice of modeling the contractual cash flows required under the instrument and discounting them back to their present value at the appropriate current risk adjusted interest rate, which is provided by a third-party specialist. For floating rate debt, we use forward rates derived from observable market yield curves to project the expected cash flows we would be required to make under the instrument. The fair value of cash equivalents and borrowings under our unsecured revolving credit facilities and unsecured term loan are classified as Level 1. The fair value of our secured debt and unsecured debt are classified as Level 2. The table below summarizes the carrying amounts and fair value of these financial instruments. (Amounts in thousands) As of September 30, 2021 As of December 31, 2020 Carrying Fair Carrying Fair Cash equivalents $ 1,730,951 $ 1,731,000 $ 1,476,427 $ 1,476,000 Debt: Mortgages payable $ 6,104,615 $ 6,080,000 $ 5,608,458 $ 5,612,000 Senior unsecured notes 1,200,000 1,246,000 450,000 476,000 Unsecured term loan 800,000 800,000 800,000 800,000 Unsecured revolving credit facilities 575,000 575,000 575,000 575,000 Total $ 8,679,615 (1) $ 8,701,000 $ 7,433,458 (1) $ 7,463,000 ____________________ (1) Excludes $47,874 and $34,462 of deferred financing costs, net and other as of September 30, 2021 and December 31, 2020, respectively. |
Stock-based Compensation
Stock-based Compensation | 9 Months Ended |
Sep. 30, 2021 | |
Share-based Payment Arrangement [Abstract] | |
Stock-based Compensation | Stock-based Compensation We account for all equity-based compensation in accordance with ASC Topic 718, Compensation - Stock Compensation . Stock-based compensation expense, a component of "general and administrative" expense on our consolidated statements of income, was $5,510,000 and $6,170,000 for the three months ended September 30, 2021 and 2020, respectively, and $32,889,000 and $39,638,000 for the nine months ended September 30, 2021 and 2020, respectively. |
(Impairment Losses, Transaction
(Impairment Losses, Transaction Related Costs and Other) Lease Liability Extinguishment Gain | 9 Months Ended |
Sep. 30, 2021 | |
Transaction Related Costs, Impairment Losses and Other [Abstract] | |
(Impairment Losses, Transaction Related Costs and Other) Lease Liability Extinguishment Gain | (Impairment Losses, Transaction Related Costs and Other) Lease Liability Extinguishment Gain The following table sets forth the details of (impairment losses, transaction related costs and other) lease liability extinguishment gain: (Amounts in thousands) For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Real estate impairment losses (see page 29 for details) $ (7,880) $ — $ (7,880) $ — Transaction related costs and other (1,801) (584) (2,750) (1,694) 608 Fifth Avenue lease liability extinguishment gain — — — 70,260 $ (9,681) $ (584) $ (10,630) $ 68,566 |
Interest and Other Investment I
Interest and Other Investment Income (Loss), Net | 9 Months Ended |
Sep. 30, 2021 | |
Interest and Other Income [Abstract] | |
Interest and Other Investment Income (Loss), Net | Interest and Other Investment Income (Loss), Net The following table sets forth the details of interest and other investment income (loss), net: (Amounts in thousands) For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Interest on loans receivable $ 561 $ 574 $ 1,679 $ 2,810 Interest on cash and cash equivalents and restricted cash 67 253 207 5,717 Credit losses on loans receivable — — — (13,369) Market-to-market decrease in the fair value of marketable security (sold on January 23, 2020) — — — (4,938) Other, net 5 902 1,808 2,712 Total $ 633 $ 1,729 $ 3,694 $ (7,068) |
Interest and Debt Expense
Interest and Debt Expense | 9 Months Ended |
Sep. 30, 2021 | |
Interest and Debt Expense [Abstract] | |
Interest And Debt Expense | Interest and Debt Expense The following table sets forth the details of interest and debt expense: (Amounts in thousands) For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Interest expense $ 57,028 $ 61,793 $ 170,938 $ 191,973 Capitalized interest and debt expense (10,739) (9,328) (31,785) (30,829) Amortization of deferred financing costs 4,657 4,906 13,751 13,474 $ 50,946 $ 57,371 $ 152,904 $ 174,618 |
Income (Loss) Per Share_Income
Income (Loss) Per Share/Income (Loss) Per Class A Unit | 9 Months Ended |
Sep. 30, 2021 | |
Earnings Per Share [Abstract] | |
Income (Loss) Per Share/Income (Loss) Per Class A Unit | Income (Loss) Per Share/Income (Loss) Per Class A Unit Vornado Realty Trust The following table presents the calculations of (i) basic income (loss) per common share which includes the weighted average number of common shares outstanding without regard to dilutive potential common shares and (ii) diluted income (loss) per common share which includes the weighted average common shares and dilutive share equivalents. Unvested share-based payment awards that contain nonforfeitable rights to dividends, whether paid or unpaid, are accounted for as participating securities. Earnings are allocated to participating securities, which include restricted stock awards, based on the two-class method. Other potential dilutive share equivalents such as our employee stock options, restricted Operating Partnership units ("OP Units"), out-performance plan awards ("OPPs"), appreciation-only long term incentive plan units ("AO LTIP Units") and Performance Conditioned AO LTIP Units are included in the computation of diluted Earnings Per Share ("EPS") using the treasury stock method, while the dilutive effect of our Series A convertible preferred shares is reflected in diluted EPS by application of the if-converted method. (Amounts in thousands, except per share amounts) For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Numerator: Net income (loss) attributable to Vornado $ 63,522 $ 65,700 $ 148,584 $ (102,026) Preferred share dividends (16,800) (12,530) (49,734) (37,591) Series K preferred share issuance costs (9,033) — (9,033) — Net income (loss) attributable to common shareholders 37,689 53,170 89,817 (139,617) Earnings allocated to unvested participating securities (8) (15) (26) (84) Numerator for basic and diluted income (loss) per share $ 37,681 $ 53,155 $ 89,791 $ (139,701) Denominator: Denominator for basic income (loss) per share – weighted average shares 191,577 191,162 191,508 191,102 Effect of dilutive securities (1) : Out-Performance Plan units 452 — 630 — AO LTIP units 8 — 10 — Employee stock options and restricted stock awards 4 — 3 — Denominator for diluted income (loss) per share – weighted average shares and assumed conversions 192,041 191,162 192,151 191,102 INCOME (LOSS) PER COMMON SHARE - BASIC: Net income (loss) per common share $ 0.20 $ 0.28 $ 0.47 $ (0.73) INCOME (LOSS) PER COMMON SHARE - DILUTED: Net income (loss) per common share $ 0.20 $ 0.28 $ 0.47 $ (0.73) ____________________ (1) The effect of dilutive securities excluded an aggregate of 13,876 and 14,159 weighted average common share equivalents for the three months ended September 30, 2021 and 2020, respectively, and 13,815 and 14,007 weighted average common share equivalents for the nine months ended September 30, 2021 and 2020, respectively, as their effect was anti-dilutive. 19. Income (Loss) Per Share/Income (Loss) Per Class A Unit - continued Vornado Realty L.P. The following table presents the calculations of (i) basic income (loss) per Class A unit which includes the weighted average number of Class A units outstanding without regard to dilutive potential Class A units and (ii) diluted income (loss) per Class A unit which includes the weighted average Class A units and dilutive Class A unit equivalents. Unvested share-based payment awards that contain non-forfeitable rights to dividends, whether paid or unpaid, are accounted for as participating securities. Earnings are allocated to participating securities, which include Vornado restricted stock awards, OP Units and OPPs, based on the two-class method. Other potential dilutive unit equivalents such as Vornado stock options, AO LTIP Units and Performance Conditioned AO LTIP Units are included in the computation of diluted income per unit ("EPU") using the treasury stock method, while the dilutive effect of our Series A convertible preferred units is reflected in diluted EPU by application of the if-converted method. (Amounts in thousands, except per unit amounts) For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Numerator: Net income (loss) attributable to Vornado Realty L.P. $ 66,340 $ 69,584 $ 155,267 $ (112,116) Preferred unit distributions (16,842) (12,572) (49,858) (37,715) Series K preferred unit issuance costs (9,033) — (9,033) — Net income (loss) attributable to Class A unitholders 40,465 57,012 96,376 (149,831) Earnings allocated to unvested participating securities (649) (734) (2,034) (4,685) Numerator for basic and diluted income (loss) per Class A unit $ 39,816 $ 56,278 $ 94,342 $ (154,516) Denominator: Denominator for basic income (loss) per Class A unit – weighted average units 204,864 203,554 204,663 203,480 Effect of dilutive securities (1) : Vornado stock options, Vornado restricted stock awards, OP Units, AO LTIP Units and OPPs 839 — 953 — Denominator for diluted income (loss) per Class A unit – weighted average units and assumed conversions 205,703 203,554 205,616 203,480 INCOME (LOSS) PER CLASS A UNIT - BASIC: Net income (loss) per Class A unit $ 0.19 $ 0.28 $ 0.46 $ (0.76) INCOME (LOSS) PER CLASS A UNIT - DILUTED: Net income (loss) per Class A unit $ 0.19 $ 0.28 $ 0.46 $ (0.76) ____________________ (1) The effect of dilutive securities excluded an aggregate of 214 and 1,767 weighted average Class A unit equivalents for the three months ended September 30, 2021 and 2020, respectively, and 350 and 1,629 weighted average Class A unit equivalents for the nine months ended September 30, 2021 and 2020, respectively, as their effect was anti-dilutive. |
Commitments and Contingencies
Commitments and Contingencies | 9 Months Ended |
Sep. 30, 2021 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | Commitments and Contingencies Insurance For our properties (except Farley), we maintain general liability insurance with limits of $300,000,000 per occurrence and per property, of which $250,000,000 includes communicable disease coverage, and we maintain all risk property and rental value insurance with limits of $2.0 billion per occurrence, with sub-limits for certain perils such as flood and earthquake and effective February 15, 2021, excluding communicable disease coverage. For the period February 15, 2020 through February 14, 2021, we and the insurance carriers for our all risk property policy have disagreements as to the applicability of a $2,300,000 sub-limit for communicable disease coverage across our properties. Our California properties have earthquake insurance with coverage of $350,000,000 per occurrence and in the aggregate, subject to a deductible in the amount of 5% of the value of the affected property. We maintain coverage for certified terrorism acts with limits of $6.0 billion per occurrence and in the aggregate (as listed below), $1.2 billion for non-certified acts of terrorism, and $5.0 billion per occurrence and in the aggregate for terrorism involving nuclear, biological, chemical and radiological (“NBCR”) terrorism events, as defined by the Terrorism Risk Insurance Act of 2002, as amended to date and which has been extended through December 2027. Penn Plaza Insurance Company, LLC (“PPIC”), our wholly owned consolidated subsidiary, acts as a re-insurer with respect to a portion of all risk property and rental value insurance and a portion of our earthquake insurance coverage, and as a direct insurer for coverage for acts of terrorism including NBCR acts. Coverage for acts of terrorism (excluding NBCR acts) is fully reinsured by third-party insurance companies and the Federal government with no exposure to PPIC. For NBCR acts, PPIC is responsible for a deductible of $1,759,257 and 20% of the balance of a covered loss and the Federal government is responsible for the remaining portion of a covered loss. We are ultimately responsible for any loss incurred by PPIC. For Farley, we maintain general liability insurance with limits of $100,000,000 per occurrence, and builder’s risk insurance including coverage for existing property and development activities of $2.8 billion per occurrence and in the aggregate. We maintain coverage for certified and non-certified terrorism acts with limits of $1.85 billion and $1.17 billion per occurrence, respectively, and in the aggregate . We continue to monitor the state of the insurance market and the scope and costs of coverage for acts of terrorism and other events. However, we cannot anticipate what coverage will be available on commercially reasonable terms in the future. We are responsible for uninsured losses and for deductibles and losses in excess of our insurance coverage, which could be material . Our debt instruments, consisting of mortgage loans secured by our properties, senior unsecured notes and revolving credit agreements contain customary covenants requiring us to maintain insurance. Although we believe that we have adequate insurance coverage for purposes of these agreements, we may not be able to obtain an equivalent amount of coverage at reasonable costs in the future. Further, if lenders insist on greater coverage than we are able to obtain it could adversely affect our ability to finance or refinance our properties and expand our portfolio. Other Commitments and Contingencies We are from time to time involved in legal actions arising in the ordinary course of business. In our opinion, after consultation with legal counsel, the outcome of such matters is not currently expected to have a material adverse effect on our financial position, results of operations or cash flows. Each of our properties has been subjected to varying degrees of environmental assessment at various times. The environmental assessments did not reveal any material environmental contamination. However, there can be no assurance that the identification of new areas of contamination, changes in the extent or known scope of contamination, the discovery of additional sites, or changes in cleanup requirements would not result in significant costs to us. In July 2018, we leased 78,000 square feet at 345 Montgomery Street in San Francisco, CA, to a subsidiary of Regus PLC, for an initial term of 15 years. The obligations under the lease were guaranteed by Regus PLC in an amount of up to $90,000,000. The tenant purported to terminate the lease prior to space delivery. We commenced a suit on October 23, 2019 seeking to enforce the lease and the guaranty. On May 11, 2021, the court issued a final statement of decision in our favor and on July 7, 2021, the Regus subsidiary appealed the decision. On October 9, 2020, the successor to Regus PLC filed for bankruptcy in Luxembourg. We are actively pursuing claims relating to the guaranty against the successor to Regus PLC and its parent, in Luxembourg and other jurisdictions. In November 2011, we entered into an agreement with the New York City Economic Development Corporation ("EDC") to lease Piers 92 and 94 (the "Piers"). In February 2019, EDC issued an order for us to vacate Pier 92 due to structural problems. Beginning March 2020 through August 2021, we did not pay EDC the monthly rent due under the non-recourse lease due to the loss of our right to use or occupy Pier 92. On August 31, 2021, both parties entered into a mutual release with respect to claims by EDC for unpaid rent owed and claims by the Company for costs and damages as a result of our inability to use or occupy Pier 92. 20. Commitments and Contingencies - continued Other Commitments and Contingencies - continued Our mortgage loans are non-recourse to us, except for the mortgage loans secured by 640 Fifth Avenue, 7 West 34th Street and 435 Seventh Avenue, which we guaranteed and therefore are part of our tax basis. In certain cases, we have provided guarantees or master leased tenant space. These guarantees and master leases terminate either upon the satisfaction of specified circumstances or repayment of underlying loans. In addition, we have guaranteed the rent and payments in lieu of real estate taxes due to Empire State Development, an entity of New York State, for Farley Office and Retail. As of September 30, 2021, the aggregate dollar amount of these guarantees and master leases is approximately $1,653,000,000. As of September 30, 2021, $13,273,000 of letters of credit were outstanding under one of our unsecured revolving credit facilities. Our unsecured revolving credit facilities contain financial covenants that require us to maintain minimum interest coverage and maximum debt to market capitalization ratios, and provide for higher interest rates in the event of a decline in our ratings below Baa3/BBB. Our unsecured revolving credit facilities also contain customary conditions precedent to borrowing, including representations and warranties, and also contain customary events of default that could give rise to accelerated repayment, including such items as failure to pay interest or principal. Our 95% consolidated joint venture (5% is owned by Related Companies ("Related")) is developing Farley Office and Retail. In connection with the development of the property, the joint venture took in a historic Tax Credit Investor. Under the terms of the historic tax credit arrangement, the joint venture is required to comply with various laws, regulations, and contractual provisions. Non-compliance with applicable requirements could result in projected tax benefits not being realized and, therefore, may require a refund or reduction of the Tax Credit Investor’s capital contributions. As of September 30, 2021, the Tax Credit Investor has made $92,400,000 in capital contributions. Vornado and Related have guaranteed certain of the joint venture’s obligations to the Tax Credit Investor. As investment manager of the Fund we are entitled to an incentive allocation after the limited partners have received a preferred return on their invested capital. The incentive allocation is subject to catch-up and clawback provisions. Accordingly, based on the September 30, 2021 fair value of the Fund assets, at liquidation we would be required to make a $28,000,000 payment to the limited partners, net of amounts owed to us, representing a clawback of previously paid incentive allocations, which would have no income statement impact as it was previously accrued. As of September 30, 2021, we expect to fund additional capital to certain of our partially owned entities aggregating approximately $10,700,000. As of September 30, 2021, we have construction commitments aggregating approximately $384,000,000. |
Segment Information
Segment Information | 9 Months Ended |
Sep. 30, 2021 | |
Segment Reporting [Abstract] | |
Segment Information | Segment Information We operate in two reportable segments, New York and Other, which is based on how we manage our business. Net operating income ("NOI") at share represents total revenues less operating expenses including our share of partially owned entities. NOI at share - cash basis represents NOI at share adjusted to exclude straight-line rental income and expense, amortization of acquired below and above market leases, net and other non-cash adjustments. We consider NOI at share - cash basis to be the primary non-GAAP financial measure for making decisions and assessing the unlevered performance of our segments as it relates to the total return on assets as opposed to the levered return on equity. As properties are bought and sold based on NOI at share - cash basis, we utilize this measure to make investment decisions as well as to compare the performance of our assets to that of our peers. NOI at share and NOI at share - cash basis should not be considered alternatives to net income or cash flow from operations and may not be comparable to similarly titled measures employed by other companies. NOI at share - cash basis includes rent that has been deferred as a result of the COVID-19 pandemic. 21. Segment Information - continued Below is a reconciliation of net income (loss) to NOI at share and NOI at share - cash basis for the three and nine months ended September 30, 2021 and 2020. (Amounts in thousands) For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Net income (loss) $ 71,765 $ 68,736 $ 175,590 $ (253,119) Depreciation and amortization expense 100,867 107,013 285,998 292,611 General and administrative expense 25,553 32,407 100,341 120,255 Impairment losses, transaction related costs and other (lease liability extinguishment gain) 9,681 584 10,630 (68,566) (Income) loss from partially owned entities (26,269) 80,909 (86,768) 353,679 Loss (income) from real estate fund investments 66 13,823 (5,107) 225,328 Interest and other investment (income) loss, net (633) (1,729) (3,694) 7,068 Interest and debt expense 50,946 57,371 152,904 174,618 Net gains on disposition of wholly owned and partially owned assets (10,087) (214,578) (35,811) (338,862) Income tax (benefit) expense (25,376) 23,781 (20,551) 38,431 NOI from partially owned entities 75,644 78,175 231,635 229,543 NOI attributable to noncontrolling interests in consolidated subsidiaries (16,886) (25,959) (50,221) (56,900) NOI at share 255,271 220,533 754,946 724,086 Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other 1,922 10,981 1,570 48,247 NOI at share - cash basis $ 257,193 $ 231,514 $ 756,516 $ 772,333 Below is a summary of NOI at share and NOI at share - cash basis by segment for the three and nine months ended September 30, 2021 and 2020. (Amounts in thousands) For the Three Months Ended September 30, 2021 Total New York Other Total revenues $ 409,212 $ 316,643 $ 92,569 Operating expenses (212,699) (151,276) (61,423) NOI - consolidated 196,513 165,367 31,146 Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries (16,886) (9,747) (7,139) Add: NOI from partially owned entities 75,644 73,219 2,425 NOI at share 255,271 228,839 26,432 Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other 1,922 783 1,139 NOI at share - cash basis $ 257,193 $ 229,622 $ 27,571 (Amounts in thousands) For the Three Months Ended September 30, 2020 Total New York Other Total revenues $ 363,962 $ 293,145 $ 70,817 Operating expenses (195,645) (161,386) (34,259) NOI - consolidated 168,317 131,759 36,558 Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries (25,959) (17,776) (8,183) Add: NOI from partially owned entities 78,175 75,837 2,338 NOI at share 220,533 189,820 30,713 Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other 10,981 6,261 4,720 NOI at share - cash basis $ 231,514 $ 196,081 $ 35,433 21. Segment Information - continued (Amounts in thousands) For the Nine Months Ended September 30, 2021 Total New York Other Total revenues $ 1,168,130 $ 921,758 $ 246,372 Operating expenses (594,598) (468,294) (126,304) NOI - consolidated 573,532 453,464 120,068 Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries (50,221) (26,841) (23,380) Add: NOI from partially owned entities 231,635 224,392 7,243 NOI at share 754,946 651,015 103,931 Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other 1,570 351 1,219 NOI at share - cash basis $ 756,516 $ 651,366 $ 105,150 (Amounts in thousands) For the Nine Months Ended September 30, 2020 Total New York Other Total revenues $ 1,151,520 $ 919,388 $ 232,132 Operating expenses (600,077) (484,624) (115,453) NOI - consolidated 551,443 434,764 116,679 Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries (56,900) (34,713) (22,187) Add: NOI from partially owned entities 229,543 221,296 8,247 NOI at share 724,086 621,347 102,739 Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other 48,247 40,310 7,937 NOI at share - cash basis $ 772,333 $ 661,657 $ 110,676 |
Recently Issued Accounting Li_2
Recently Issued Accounting Literature (Policies) | 9 Months Ended |
Sep. 30, 2021 | |
Accounting Standards Update and Change in Accounting Principle [Abstract] | |
Basis of Presentation | The accompanying consolidated financial statements are unaudited and include the accounts of Vornado and the Operating Partnership and their consolidated subsidiaries. All inter-company amounts have been eliminated and all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position, results of operations and changes in cash flows have been made. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been condensed or omitted. These condensed consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q of the Securities and Exchange Commission (“SEC”) and should be read in conjunction with the consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2020, as filed with the SEC. We have made estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates. The results of operations for the three and nine months ended September 30, 2021 are not necessarily indicative of the operating results for the full year. In addition, certain prior year balances have been reclassified in order to conform to the current period presentation. |
Recently Issued Accounting Literature | Recently Issued Accounting Literature In March 2020, the Financial Accounting Standards Board ("FASB") issued an update ("ASU 2020-04") establishing Accounting Standards Codification ("ASC") Topic 848, Reference Rate Reform . ASU 2020-04 contains practical expedients for reference rate reform related activities that impact debt, leases, derivatives and other contracts. The guidance in ASU 2020-04 is optional and may be elected over time as reference rate reform activities occur. We have elected to apply the hedge accounting expedients related to probability and the assessments of effectiveness for future LIBOR-indexed cash flows to assume that the index upon which future hedged transactions will be based matches the index on the corresponding derivatives. Application of these expedients preserves the presentation of derivatives consistent with past presentation. We continue to evaluate the impact of the guidance and may apply other elections as applicable as additional changes in the market occur. In August 2020, the FASB issued an update ("ASU 2020-06") Debt - Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging - Contracts in Entity’s Own Equity (Subtopic 815-40). ASU 2020-06 simplifies the accounting for convertible instruments by reducing the number of accounting models for convertible debt instruments and convertible preferred stock, removes certain settlement conditions that are required for equity contracts to qualify for the derivative scope exception and also simplifies the diluted earnings per share calculation in certain areas. ASU 2020-06 is effective for reporting periods beginning after December 15, 2021, with early adoption permitted. We are currently evaluating the impact of the adoption of ASU 2020-06 on our consolidated financial statements, but do not believe the adoption of this standard will have a material impact on our consolidated financial statements. In July 2021, the FASB issued an update ("ASU 2021-05") Lessors - Certain Leases with Variable Lease Payments to ASC Topic 842, Leases ("ASC 842"). |
Real Estate Fund Investments | The Fund is accounted for under ASC Topic 946, Financial Services – Investment Companies (“ASC 946”) and its investments are reported on its balance sheet at fair value, with changes in value each period recognized in earnings. We consolidate the accounts of the Fund into our consolidated financial statements, retaining the fair value basis of accounting. |
Redeemable Noncontrolling Interests | Redeemable noncontrolling partnership units are primarily comprised of Class A Operating Partnership units held by third parties and are recorded at the greater of their carrying amount or redemption value at the end of each reporting period. Changes in the value from period to period are charged to “additional capital” in Vornado’s consolidated statements of changes in equity and to “partners’ capital” on the consolidated balance sheets of the Operating Partnership. Redeemable noncontrolling partnership units exclude our Series G-1 through G-4 convertible preferred units and Series D-13 cumulative redeemable preferred units, as they are accounted for as liabilities in accordance with ASC Topic 480, Distinguishing Liabilities and Equity |
Fair Value Measurement | ASC 820 defines fair value and establishes a framework for measuring fair value. The objective of fair value is to determine the price that would be received upon the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (the exit price). ASC 820 establishes a fair value hierarchy that prioritizes observable and unobservable inputs used to measure fair value into three levels: Level 1 – quoted prices (unadjusted) in active markets that are accessible at the measurement date for assets or liabilities; Level 2 – observable prices that are based on inputs not quoted in active markets, but corroborated by market data; and Level 3 – unobservable inputs that are used when little or no market data is available. The fair value hierarchy gives the highest priority to Level 1 inputs and the lowest priority to Level 3 inputs. In determining fair value, we utilize valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible, as well as consider counterparty credit risk in our assessment of fair value. Considerable judgment is necessary to interpret Level 2 and 3 inputs in determining the fair value of our financial and non-financial assets and liabilities. Accordingly, our fair value estimates, which are made at the end of each reporting period, may be different than the amounts that may ultimately be realized upon sale or disposition of these assets. |
Stock-based Compensation | We account for all equity-based compensation in accordance with ASC Topic 718, Compensation - Stock Compensation . Stock-based compensation expense, a component of "general and administrative" expense on our consolidated statements of income, was $5,510,000 and $6,170,000 for the three months ended September 30, 2021 and 2020, respectively, and $32,889,000 and $39,638,000 for the nine months ended September 30, 2021 and 2020, respectively. |
Revenue Recognition (Tables)
Revenue Recognition (Tables) | 9 Months Ended |
Sep. 30, 2021 | |
Revenue from Contract with Customer [Abstract] | |
Summary of Revenue Sources by Segment | Below is a summary of our revenues by segment. Additional financial information related to these reportable segments for the three and nine months ended September 30, 2021 and 2020 is set forth in Note 21 - Segment Information. (Amounts in thousands) For the Three Months Ended September 30, 2021 For the Three Months Ended September 30, 2020 Total New York Other Total New York Other Property rentals (1) $ 345,235 $ 273,197 $ 72,038 $ 312,748 $ 248,328 $ 64,420 Trade shows (2) 12,605 — 12,605 — — — Lease revenues (3) 357,840 273,197 84,643 312,748 248,328 64,420 Tenant services 11,363 7,565 3,798 9,505 6,589 2,916 Rental revenues 369,203 280,762 88,441 322,253 254,917 67,336 BMS cleaning fees 30,827 32,630 (1,803) (4) 24,054 25,592 (1,538) (4) Management and leasing fees 2,509 2,680 (171) 11,649 11,732 (83) Other income 6,673 571 6,102 6,006 904 5,102 Fee and other income 40,009 35,881 4,128 41,709 38,228 3,481 Total revenues $ 409,212 $ 316,643 $ 92,569 $ 363,962 $ 293,145 $ 70,817 ____________________ See notes below. (Amounts in thousands) For the Nine Months Ended September 30, 2021 For the Nine Months Ended September 30, 2020 Total New York Other Total New York Other Property rentals (1) $ 1,008,237 $ 795,841 $ 212,396 $ 992,238 $ 788,248 $ 203,990 Hotel Pennsylvania (5) — — — 8,741 8,741 — Trade shows (2) 12,605 — 12,605 11,303 — 11,303 Lease revenues (3) 1,020,842 795,841 225,001 1,012,282 796,989 215,293 Tenant services 27,274 18,502 8,772 26,439 18,310 8,129 Rental revenues 1,048,116 814,343 233,773 1,038,721 815,299 223,422 BMS cleaning fees 87,387 92,178 (4,791) (4) 77,635 82,426 (4,791) (4) Management and leasing fees 10,951 11,290 (339) 16,353 16,307 46 Other income 21,676 3,947 17,729 18,811 5,356 13,455 Fee and other income 120,014 107,415 12,599 112,799 104,089 8,710 Total revenues $ 1,168,130 $ 921,758 $ 246,372 $ 1,151,520 $ 919,388 $ 232,132 ____________________ (1) Reduced by $22,135 and $60,766 for the three and nine months ended September 30, 2020, respectively, for the write-off of lease receivables deemed uncollectible (primarily write-offs of receivables arising from the straight-lining of rents). (2) We cancelled trade shows at theMART beginning late March of 2020 due to the COVID-19 pandemic and resumed in the third quarter of 2021. (3) The components of lease revenues were as follows: For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Fixed billings $ 329,499 $ 307,013 $ 945,322 $ 983,669 Variable billings 29,008 29,574 90,780 100,057 Total contractual operating lease billings 358,507 336,587 1,036,102 1,083,726 Adjustment for straight-line rents and amortization of acquired below-market leases and other, net 1,313 (1,704) (8,041) (10,678) Less: write-off of straight-line rent and tenant receivables deemed uncollectible (1,980) (22,135) (7,219) (60,766) Lease revenues $ 357,840 $ 312,748 $ 1,020,842 $ 1,012,282 (4) Represents the elimination of theMART and 555 California Street Building Maintenance Services LLC ("BMS") cleaning fees which are included as income in the New York segment. (5) On April 5, 2021, we permanently closed the Hotel Pennsylvania. |
Components of Fixed and Variable Lease Revenues | The components of lease revenues were as follows: For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Fixed billings $ 329,499 $ 307,013 $ 945,322 $ 983,669 Variable billings 29,008 29,574 90,780 100,057 Total contractual operating lease billings 358,507 336,587 1,036,102 1,083,726 Adjustment for straight-line rents and amortization of acquired below-market leases and other, net 1,313 (1,704) (8,041) (10,678) Less: write-off of straight-line rent and tenant receivables deemed uncollectible (1,980) (22,135) (7,219) (60,766) Lease revenues $ 357,840 $ 312,748 $ 1,020,842 $ 1,012,282 |
Real Estate Fund Investments (T
Real Estate Fund Investments (Tables) | 9 Months Ended |
Sep. 30, 2021 | |
Real Estate Fund Investments [Abstract] | |
Schedule Of Income And Loss From The Fund | Below is a summary of income (loss) from the Fund and the Crowne Plaza Joint Venture. (Amounts in thousands) For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Net investment (loss) income $ (66) $ 393 $ 5,896 $ 84 Net unrealized loss on held investments — (14,216) (789) (225,412) (Loss) income from real estate fund investments (66) (13,823) 5,107 (225,328) Less loss (income) attributable to noncontrolling interests in consolidated subsidiaries 360 11,299 (2,914) 160,557 Income (loss) from real estate fund investments net of noncontrolling interests in consolidated subsidiaries $ 294 $ (2,524) $ 2,193 $ (64,771) |
Investments in Partially Owne_2
Investments in Partially Owned Entities (Tables) | 9 Months Ended |
Sep. 30, 2021 | |
Equity Method Investments and Joint Ventures [Abstract] | |
Equity Method Investments | Below is a schedule summarizing our investments in partially owned entities. (Amounts in thousands) Percentage Ownership at September 30, 2021 Balance as of September 30, 2021 December 31, 2020 Investments: Fifth Avenue and Times Square JV (see page 26 for details): 51.5% $ 2,771,904 $ 2,798,413 Partially owned office buildings/land (1) Various 305,059 473,285 Alexander’s 32.4% 80,477 82,902 Other investments (2) Various 130,430 136,507 $ 3,287,870 $ 3,491,107 Investments in partially owned entities included in other liabilities (3) : 7 West 34th Street 53.0% $ (58,927) $ (55,340) 85 Tenth Avenue 49.9% (16,906) (13,080) $ (75,833) $ (68,420) ____________________ (1) Includes interests in 280 Park Avenue, 650 Madison Avenue, One Park Avenue (consolidated from August 5, 2021, see Note 8 - Acquisitions and Dispositions for details), 512 West 22nd Street, 61 Ninth Avenue and others. (2) Includes interests in Independence Plaza, Rosslyn Plaza and others. (3) Our negative basis results from distributions in excess of our investment. 6. Investments in Partially Owned Entities - continued Below is a schedule of income (loss) from partially owned entities. (Amounts in thousands) Percentage Ownership at September 30, 2021 For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Our share of net income (loss): Fifth Avenue and Times Square JV (see page 26 for details): Equity in net income (1) 51.5% $ 12,671 $ 7,694 $ 32,314 $ 13,631 Return on preferred equity, net of our share of the expense 9,430 9,430 27,985 27,926 Non-cash impairment loss — (107,023) — (413,349) 22,101 (89,899) 60,299 (371,792) Alexander's (see page 27 for details): Equity in net income (2) 32.4% 3,710 2,075 14,808 7,420 Net gain on sale of land — — 2,956 — Management, leasing and development fees 1,085 1,296 3,622 3,778 4,795 3,371 21,386 11,198 Partially owned office buildings (3) Various 1,291 6,418 11,021 8,550 Other investments (4) Various (1,918) (799) (5,938) (1,635) $ 26,269 $ (80,909) $ 86,768 $ (353,679) ____________________ (1) The three and nine months ended September 30, 2021 include decreases in our share of depreciation and amortization expense compared to the the prior year periods of $3,177 and $14,282, respectively, primarily resulting from non-cash impairment losses recognized during 2020 (see page 26 for details). The nine months ended September 30, 2020 includes $2,997 of write-offs of lease receivables deemed uncollectible. (2) The three and nine months ended September 30, 2020 include our $3,139 and $4,846 share of write-offs of lease receivables deemed uncollectible, respectively. (3) Includes interests in 280 Park Avenue, 650 Madison Avenue, One Park Avenue (consolidated from August 5, 2021, see Note 8 - Acquisitions and Dispositions for details), 7 West 34th Street, 512 West 22nd Street, 61 Ninth Avenue, 85 Tenth Avenue and others. (4) Includes interests in Independence Plaza, Rosslyn Plaza and others. |
Acquisitions and Dispositions (
Acquisitions and Dispositions (Tables) | 9 Months Ended |
Sep. 30, 2021 | |
Business Combination and Asset Acquisition [Abstract] | |
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed | The aggregate purchase price and our existing basis in the property have been allocated between the assets acquired and the liabilities assumed (excluding working capital accounts) as follows: (Amounts in thousands) Assets: Land $ 197,057 Building and improvements 368,956 Identified intangible assets 139,545 Assets consolidated 705,558 Liabilities: Mortgages payable 525,000 Deferred revenue 18,884 Liabilities consolidated 543,884 Net assets consolidated (excluding working capital) $ 161,674 |
Identified Intangible Assets _2
Identified Intangible Assets and Liabilities (Tables) | 9 Months Ended |
Sep. 30, 2021 | |
Intangible Assets, Net (Excluding Goodwill) [Abstract] | |
Schedule of Identified Intangible Assets and Intangible Liabilities | The following summarizes our identified intangible assets (primarily above-market leases) and liabilities (primarily below-market leases). (Amounts in thousands) Balance as of September 30, 2021 December 31, 2020 Identified intangible assets: Gross amount $ 252,081 $ 116,969 Accumulated amortization (93,643) (93,113) Total, net $ 158,438 $ 23,856 Identified intangible liabilities (included in deferred revenue): Gross amount $ 256,065 $ 273,902 Accumulated amortization (210,346) (238,541) Total, net $ 45,719 $ 35,361 |
Schedule of Future Amortization Expense of Intangible Assets | Estimated annual amortization of acquired below-market leases, net of acquired above-market leases, for each of the five succeeding years commencing January 1, 2022 is as follows: (Amounts in thousands) 2022 $ 7,821 2023 5,306 2024 1,498 2025 285 2026 (357) (Amounts in thousands) 2022 $ 9,805 2023 8,743 2024 7,906 2025 6,330 2026 6,136 |
Debt (Tables)
Debt (Tables) | 9 Months Ended |
Sep. 30, 2021 | |
Debt Disclosure [Abstract] | |
Schedule of Debt | The following is a summary of our debt: (Amounts in thousands) Weighted Average Interest Rate at September 30, 2021 Balance as of September 30, 2021 December 31, 2020 Mortgages Payable: Fixed rate 3.09% $ 3,140,000 $ 3,012,643 Variable rate 1.68% 2,964,615 2,595,815 Total 2.40% 6,104,615 5,608,458 Deferred financing costs, net and other (35,103) (27,909) Total, net $ 6,069,512 $ 5,580,549 Unsecured Debt: Senior unsecured notes 3.02% $ 1,200,000 $ 450,000 Deferred financing costs, net and other (10,320) (3,315) Senior unsecured notes, net 1,189,680 446,685 Unsecured term loan 3.70% 800,000 800,000 Deferred financing costs, net and other (2,451) (3,238) Unsecured term loan, net 797,549 796,762 Unsecured revolving credit facilities 0.99% 575,000 575,000 Total, net $ 2,562,229 $ 1,818,447 |
Redeemable Noncontrolling Int_2
Redeemable Noncontrolling Interests (Tables) | 9 Months Ended |
Sep. 30, 2021 | |
Noncontrolling Interest [Abstract] | |
Summary Of Activity Of Redeemable Noncontrolling Interests | Below is a table summarizing the activity of redeemable noncontrolling partnership units. (Amounts in thousands) For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Beginning balance $ 654,771 $ 624,804 $ 511,747 $ 888,915 Net income (loss) 2,818 3,884 6,683 (10,090) Other comprehensive income (loss) 426 (520) 2,016 (3,498) Distributions (7,553) (7,332) (22,422) (25,330) Redemption of Class A units for Vornado common shares, at redemption value (4,749) (3,586) (13,058) (6,050) Redeemable Class A unit measurement adjustment (64,100) (23,557) 78,848 (272,436) Other, net 13,036 5,776 30,835 27,958 Ending balance $ 594,649 $ 599,469 $ 594,649 $ 599,469 Below is a table summarizing the activity of the redeemable noncontrolling interest in a consolidated subsidiary. (Amounts in thousands) For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Beginning balance $ 94,913 $ 94,112 $ 94,520 $ — Net income 1,126 171 1,519 307 Contributions — — — 92,400 Other, net — (1) — 1,575 Ending balance $ 96,039 $ 94,282 $ 96,039 $ 94,282 |
Shareholders' Equity_Partners_2
Shareholders' Equity/Partners' Capital (Tables) | 9 Months Ended |
Sep. 30, 2021 | |
Equity [Abstract] | |
Schedule of Dividends | The following table sets forth the details of our dividends/distributions per common share/Class A unit and dividends/distributions per share/unit for each class of preferred shares/units of beneficial interest. (Per share/unit) For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Shares/Units: Common shares/Class A units held by Vornado: authorized 250,000,000 shares/units $ 0.53 $ 0.53 $ 1.59 $ 1.85 Convertible Preferred (1) : 6.5% Series A: authorized 12,902 and 13,402 shares/units (2) 0.8125 0.8125 2.4375 2.4375 Cumulative Redeemable Preferred (3) : 5.70% Series K: authorized 12,000,000 shares/units 0.3563 0.3563 1.0689 1.0689 5.40% Series L: authorized 13,800,000 shares/units 0.3375 0.3375 1.0125 1.0125 5.25% Series M: authorized 13,800,000 shares/units 0.3281 0.3281 0.9843 0.9843 5.25% Series N: authorized 12,000,000 shares/units (4) 0.3281 N/A 0.9843 N/A 4.45% Series O: authorized 12,000,000 shares/units (5) 0.0278 N/A 0.0278 N/A ____________________ (1) Dividends on preferred shares and distributions on preferred units are cumulative and are payable quarterly in arrears. (2) Redeemable at the option of Vornado under certain circumstances, at a redemption price of 1.9531 common shares/Class A units per Series A Preferred Share/Unit plus accrued and unpaid dividends/distributions through the date of redemption, or convertible at any time at the option of the holder for 1.9531 common shares/Class A units per Series A Preferred Share/Unit. (3) Series L preferred shares/units are redeemable at Vornado's option at a redemption price of $25.00 per share/unit, plus accrued and unpaid dividends/distributions through the date of redemption. Series M preferred shares/units are redeemable commencing December 2022, Series N preferred shares/units are redeemable commencing November 2025 and Series O preferred shares/units are redeemable commencing September 2026. Series K preferred shares/units were redeemed on October 13, 2021. (4) Issued in November 2020. (5) Issued in September 2021. |
Schedule of Accumulated Other Comprehensive Income (Loss) | The following tables set forth the changes in accumulated other comprehensive loss by component. (Amounts in thousands) For the three months ended September 30, 2021: Total Accumulated other comprehensive loss of nonconsolidated subsidiaries Interest Other Balance as of June 30, 2021 $ (51,437) $ (9,279) $ (45,905) $ 3,747 Other comprehensive income (loss) 6,258 1,322 5,360 (424) Balance as of September 30, 2021 $ (45,179) $ (7,957) $ (40,545) $ 3,323 For the three months ended September 30, 2020: Balance as of June 30, 2020 $ (82,646) $ 12 $ (81,525) $ (1,133) Other comprehensive (loss) income (7,188) (15,634) 7,926 520 Balance as of September 30, 2020 $ (89,834) $ (15,622) $ (73,599) $ (613) For the nine months ended September 30, 2021: Balance as of December 31, 2020 $ (75,099) $ (14,338) $ (66,098) $ 5,337 Other comprehensive income (loss) 29,920 6,381 25,553 (2,014) Balance as of September 30, 2021 $ (45,179) $ (7,957) $ (40,545) $ 3,323 For the nine months ended September 30, 2020: Balance as of December 31, 2019 $ (40,233) $ 4 $ (36,126) $ (4,111) Other comprehensive (loss) income (49,601) (15,626) (37,473) 3,498 Balance as of September 30, 2020 $ (89,834) $ (15,622) $ (73,599) $ (613) |
Fair Value Measurements (Tables
Fair Value Measurements (Tables) | 9 Months Ended |
Sep. 30, 2021 | |
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation | |
Fair value, schedule of assets and liabilities measures on recurring basis | The tables on the following page aggregate the fair values of these financial assets and liabilities by their levels in the fair value hierarchy. 14. Fair Value Measurements - continued Financial Assets and Liabilities Measured at Fair Value on a Recurring Basis - continued (Amounts in thousands) As of September 30, 2021 Total Level 1 Level 2 Level 3 Real estate fund investments $ 3,739 $ — $ — $ 3,739 Deferred compensation plan assets ($4,407 included in restricted cash and $103,454 in other assets) 107,861 61,292 — 46,569 Loans receivable ($45,610 included in investments in partially owned entities and $3,760 in other assets) 49,370 — — 49,370 Interest rate swaps and caps (included in other assets) 5,091 — 5,091 — Total assets $ 166,061 $ 61,292 $ 5,091 $ 99,678 Mandatorily redeemable instruments (included in other liabilities) $ 50,149 $ 50,149 $ — $ — Interest rate swaps (included in other liabilities) 45,392 — 45,392 — Total liabilities $ 95,541 $ 50,149 $ 45,392 $ — (Amounts in thousands) As of December 31, 2020 Total Level 1 Level 2 Level 3 Real estate fund investments $ 3,739 $ — $ — $ 3,739 Deferred compensation plan assets ($10,813 included in restricted cash and $94,751 in other assets) 105,564 65,636 — 39,928 Loans receivable ($43,008 included in investments in partially owned entities and $4,735 in other assets) 47,743 — — 47,743 Interest rate swaps and caps (included in other assets) 17 — 17 — Total assets $ 157,063 $ 65,636 $ 17 $ 91,410 Mandatorily redeemable instruments (included in other liabilities) $ 50,002 $ 50,002 $ — $ — Interest rate swaps (included in other liabilities) 66,033 — 66,033 — Total liabilities $ 116,035 $ 50,002 $ 66,033 $ — |
Schedule of derivative assets at fair value | The following tables summarize our consolidated derivative instruments, all of which hedge variable rate debt, as of September 30, 2021 and December 31, 2020. (Amounts in thousands) As of September 30, 2021 Variable Rate Hedged Item Fair Value Notional Amount Spread over LIBOR Interest Rate Swapped Rate Expiration Date Included in other assets: 555 California Street mortgage loan interest rate swap (1) $ 3,159 $ 840,000 (2) L+193 2.02% 2.26% 5/24 PENN 11 mortgage loan interest rate swap (3) 1,850 500,000 L+275 2.83% 3.03% 3/24 Various interest rate caps 82 700,000 $ 5,091 $ 2,040,000 Included in other liabilities: Unsecured term loan interest rate swap $ 39,839 $ 750,000 (4) L+100 1.09% 3.87% 10/23 33-00 Northern Boulevard mortgage loan interest rate swap 5,553 100,000 L+180 1.89% 4.14% 1/25 $ 45,392 $ 850,000 ____________________ (1) Entered into on May 15, 2021. (2) Represents our 70.0% share of the $1.2 billion mortgage loan. (3) Entered into on March 7, 2021. (4) Remaining $50,000 balance of our unsecured term loan bears interest at a floating rate of LIBOR plus 1.00%. (Amounts in thousands) As of December 31, 2020 Variable Rate Hedged Item Fair Value Notional Amount Spread over LIBOR Interest Rate Swapped Rate Expiration Date Included in other assets: Various interest rate caps $ 17 $ 175,000 Included in other liabilities: Unsecured term loan interest rate swap $ 57,723 $ 750,000 (1) L+100 1.15% 3.87% 10/23 33-00 Northern Boulevard mortgage loan interest rate swap 8,310 100,000 L+180 1.95% 4.14% 1/25 $ 66,033 $ 850,000 ____________________ (1) Remaining $50,000 balance of our unsecured term loan bears interest at a floating rate of LIBOR plus 1.00%. |
Schedule of derivative liabilities at fair value | The following tables summarize our consolidated derivative instruments, all of which hedge variable rate debt, as of September 30, 2021 and December 31, 2020. (Amounts in thousands) As of September 30, 2021 Variable Rate Hedged Item Fair Value Notional Amount Spread over LIBOR Interest Rate Swapped Rate Expiration Date Included in other assets: 555 California Street mortgage loan interest rate swap (1) $ 3,159 $ 840,000 (2) L+193 2.02% 2.26% 5/24 PENN 11 mortgage loan interest rate swap (3) 1,850 500,000 L+275 2.83% 3.03% 3/24 Various interest rate caps 82 700,000 $ 5,091 $ 2,040,000 Included in other liabilities: Unsecured term loan interest rate swap $ 39,839 $ 750,000 (4) L+100 1.09% 3.87% 10/23 33-00 Northern Boulevard mortgage loan interest rate swap 5,553 100,000 L+180 1.89% 4.14% 1/25 $ 45,392 $ 850,000 ____________________ (1) Entered into on May 15, 2021. (2) Represents our 70.0% share of the $1.2 billion mortgage loan. (3) Entered into on March 7, 2021. (4) Remaining $50,000 balance of our unsecured term loan bears interest at a floating rate of LIBOR plus 1.00%. (Amounts in thousands) As of December 31, 2020 Variable Rate Hedged Item Fair Value Notional Amount Spread over LIBOR Interest Rate Swapped Rate Expiration Date Included in other assets: Various interest rate caps $ 17 $ 175,000 Included in other liabilities: Unsecured term loan interest rate swap $ 57,723 $ 750,000 (1) L+100 1.15% 3.87% 10/23 33-00 Northern Boulevard mortgage loan interest rate swap 8,310 100,000 L+180 1.95% 4.14% 1/25 $ 66,033 $ 850,000 ____________________ (1) Remaining $50,000 balance of our unsecured term loan bears interest at a floating rate of LIBOR plus 1.00%. |
Fair value measurements, nonrecurring | (Amounts in thousands) As of December 31, 2020 Total Level 1 Level 2 Level 3 Real estate assets $ 191,116 $ — $ — $ 191,116 |
Schedule of carrying amounts and fair values of financial instruments | The table below summarizes the carrying amounts and fair value of these financial instruments. (Amounts in thousands) As of September 30, 2021 As of December 31, 2020 Carrying Fair Carrying Fair Cash equivalents $ 1,730,951 $ 1,731,000 $ 1,476,427 $ 1,476,000 Debt: Mortgages payable $ 6,104,615 $ 6,080,000 $ 5,608,458 $ 5,612,000 Senior unsecured notes 1,200,000 1,246,000 450,000 476,000 Unsecured term loan 800,000 800,000 800,000 800,000 Unsecured revolving credit facilities 575,000 575,000 575,000 575,000 Total $ 8,679,615 (1) $ 8,701,000 $ 7,433,458 (1) $ 7,463,000 ____________________ (1) Excludes $47,874 and $34,462 of deferred financing costs, net and other as of September 30, 2021 and December 31, 2020, respectively. |
Real estate fund investments | |
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation | |
Fair value inputs quantitative information | Significant unobservable quantitative inputs in the table below were utilized in determining the fair value of these real estate fund investments. Range Weighted Average Unobservable Quantitative Input September 30, 2021 December 31, 2020 September 30, 2021 December 31, 2020 Discount rates 7.2% to 15.0% 7.6% to 15.0% 11.9% 12.7% Terminal capitalization rates 5.3% to 10.6% 5.5% to 10.3% 8.1% 7.9% |
Summary of changes in level 3 plan assets | The table below summarizes the changes in the fair value of real estate fund investments that are classified as Level 3. (Amounts in thousands) For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Beginning balance $ 3,739 $ 17,453 $ 3,739 $ 222,649 Purchases/additional fundings — 502 789 6,502 Net unrealized loss on held investments — (14,216) (789) (225,412) Ending balance $ 3,739 $ 3,739 $ 3,739 $ 3,739 |
Deferred Compensation Plan Assets | |
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation | |
Schedule of changes in fair value of plan assets | The table below summarizes the changes in the fair value of deferred compensation plan assets that are classified as Level 3. (Amounts in thousands) For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Beginning balance $ 44,855 $ 36,172 $ 39,928 $ 32,435 Purchases 2,154 666 5,167 7,615 Sales (1,547) — (2,236) (2,832) Realized and unrealized (losses) gains (69) 2,116 2,193 925 Other, net 1,176 (8) 1,517 803 Ending balance $ 46,569 $ 38,946 $ 46,569 $ 38,946 |
Loans Receivable | |
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation | |
Fair value inputs quantitative information | Significant unobservable quantitative inputs in the table below were utilized in determining the fair value of these loans receivable. Range Weighted Average Unobservable Quantitative Input September 30, 2021 December 31, 2020 September 30, 2021 December 31, 2020 Discount rates 6.5% 6.5% 6.5% 6.5% Terminal capitalization rates 5.0% 5.0% 5.0% 5.0% |
Summary of changes in level 3 plan assets | The table below summarizes the changes in fair value of loans receivable that are classified as Level 3. (Amounts in thousands) For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Beginning balance $ 48,776 $ 46,675 $ 47,743 $ 59,251 Credit losses — — — (13,369) Interest accrual 894 834 2,602 1,627 Paydowns (300) — (975) — Ending balance $ 49,370 $ 47,509 $ 49,370 $ 47,509 |
(Impairment Losses, Transacti_2
(Impairment Losses, Transaction Related Costs and Other) Lease Liability Extinguishment Gain (Tables) | 9 Months Ended |
Sep. 30, 2021 | |
Transaction Related Costs, Impairment Losses and Other [Abstract] | |
Schedule of Impairment Losses and Transaction Related Costs, Net | The following table sets forth the details of (impairment losses, transaction related costs and other) lease liability extinguishment gain: (Amounts in thousands) For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Real estate impairment losses (see page 29 for details) $ (7,880) $ — $ (7,880) $ — Transaction related costs and other (1,801) (584) (2,750) (1,694) 608 Fifth Avenue lease liability extinguishment gain — — — 70,260 $ (9,681) $ (584) $ (10,630) $ 68,566 |
Interest and Other Investment_2
Interest and Other Investment Income (Loss), Net (Tables) | 9 Months Ended |
Sep. 30, 2021 | |
Interest and Other Income [Abstract] | |
Schedule Of Interest And Other Investment Income, Net | The following table sets forth the details of interest and other investment income (loss), net: (Amounts in thousands) For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Interest on loans receivable $ 561 $ 574 $ 1,679 $ 2,810 Interest on cash and cash equivalents and restricted cash 67 253 207 5,717 Credit losses on loans receivable — — — (13,369) Market-to-market decrease in the fair value of marketable security (sold on January 23, 2020) — — — (4,938) Other, net 5 902 1,808 2,712 Total $ 633 $ 1,729 $ 3,694 $ (7,068) |
Interest and Debt Expense (Tabl
Interest and Debt Expense (Tables) | 9 Months Ended |
Sep. 30, 2021 | |
Interest and Debt Expense [Abstract] | |
Interest And Debt Expense | The following table sets forth the details of interest and debt expense: (Amounts in thousands) For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Interest expense $ 57,028 $ 61,793 $ 170,938 $ 191,973 Capitalized interest and debt expense (10,739) (9,328) (31,785) (30,829) Amortization of deferred financing costs 4,657 4,906 13,751 13,474 $ 50,946 $ 57,371 $ 152,904 $ 174,618 |
Income (Loss) Per Share_Incom_2
Income (Loss) Per Share/Income (Loss) Per Class A Unit (Tables) | 9 Months Ended |
Sep. 30, 2021 | |
Earnings per share | |
Schedule Of Earnings Per Share Basic And Diluted | Vornado Realty Trust The following table presents the calculations of (i) basic income (loss) per common share which includes the weighted average number of common shares outstanding without regard to dilutive potential common shares and (ii) diluted income (loss) per common share which includes the weighted average common shares and dilutive share equivalents. Unvested share-based payment awards that contain nonforfeitable rights to dividends, whether paid or unpaid, are accounted for as participating securities. Earnings are allocated to participating securities, which include restricted stock awards, based on the two-class method. Other potential dilutive share equivalents such as our employee stock options, restricted Operating Partnership units ("OP Units"), out-performance plan awards ("OPPs"), appreciation-only long term incentive plan units ("AO LTIP Units") and Performance Conditioned AO LTIP Units are included in the computation of diluted Earnings Per Share ("EPS") using the treasury stock method, while the dilutive effect of our Series A convertible preferred shares is reflected in diluted EPS by application of the if-converted method. (Amounts in thousands, except per share amounts) For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Numerator: Net income (loss) attributable to Vornado $ 63,522 $ 65,700 $ 148,584 $ (102,026) Preferred share dividends (16,800) (12,530) (49,734) (37,591) Series K preferred share issuance costs (9,033) — (9,033) — Net income (loss) attributable to common shareholders 37,689 53,170 89,817 (139,617) Earnings allocated to unvested participating securities (8) (15) (26) (84) Numerator for basic and diluted income (loss) per share $ 37,681 $ 53,155 $ 89,791 $ (139,701) Denominator: Denominator for basic income (loss) per share – weighted average shares 191,577 191,162 191,508 191,102 Effect of dilutive securities (1) : Out-Performance Plan units 452 — 630 — AO LTIP units 8 — 10 — Employee stock options and restricted stock awards 4 — 3 — Denominator for diluted income (loss) per share – weighted average shares and assumed conversions 192,041 191,162 192,151 191,102 INCOME (LOSS) PER COMMON SHARE - BASIC: Net income (loss) per common share $ 0.20 $ 0.28 $ 0.47 $ (0.73) INCOME (LOSS) PER COMMON SHARE - DILUTED: Net income (loss) per common share $ 0.20 $ 0.28 $ 0.47 $ (0.73) ____________________ (1) The effect of dilutive securities excluded an aggregate of 13,876 and 14,159 weighted average common share equivalents for the three months ended September 30, 2021 and 2020, respectively, and 13,815 and 14,007 weighted average common share equivalents for the nine months ended September 30, 2021 and 2020, respectively, as their effect was anti-dilutive. |
Vornado Realty L.P. | |
Earnings per share | |
Schedule Of Earnings Per Share Basic And Diluted | Vornado Realty L.P. The following table presents the calculations of (i) basic income (loss) per Class A unit which includes the weighted average number of Class A units outstanding without regard to dilutive potential Class A units and (ii) diluted income (loss) per Class A unit which includes the weighted average Class A units and dilutive Class A unit equivalents. Unvested share-based payment awards that contain non-forfeitable rights to dividends, whether paid or unpaid, are accounted for as participating securities. Earnings are allocated to participating securities, which include Vornado restricted stock awards, OP Units and OPPs, based on the two-class method. Other potential dilutive unit equivalents such as Vornado stock options, AO LTIP Units and Performance Conditioned AO LTIP Units are included in the computation of diluted income per unit ("EPU") using the treasury stock method, while the dilutive effect of our Series A convertible preferred units is reflected in diluted EPU by application of the if-converted method. (Amounts in thousands, except per unit amounts) For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Numerator: Net income (loss) attributable to Vornado Realty L.P. $ 66,340 $ 69,584 $ 155,267 $ (112,116) Preferred unit distributions (16,842) (12,572) (49,858) (37,715) Series K preferred unit issuance costs (9,033) — (9,033) — Net income (loss) attributable to Class A unitholders 40,465 57,012 96,376 (149,831) Earnings allocated to unvested participating securities (649) (734) (2,034) (4,685) Numerator for basic and diluted income (loss) per Class A unit $ 39,816 $ 56,278 $ 94,342 $ (154,516) Denominator: Denominator for basic income (loss) per Class A unit – weighted average units 204,864 203,554 204,663 203,480 Effect of dilutive securities (1) : Vornado stock options, Vornado restricted stock awards, OP Units, AO LTIP Units and OPPs 839 — 953 — Denominator for diluted income (loss) per Class A unit – weighted average units and assumed conversions 205,703 203,554 205,616 203,480 INCOME (LOSS) PER CLASS A UNIT - BASIC: Net income (loss) per Class A unit $ 0.19 $ 0.28 $ 0.46 $ (0.76) INCOME (LOSS) PER CLASS A UNIT - DILUTED: Net income (loss) per Class A unit $ 0.19 $ 0.28 $ 0.46 $ (0.76) ____________________ (1) The effect of dilutive securities excluded an aggregate of 214 and 1,767 weighted average Class A unit equivalents for the three months ended September 30, 2021 and 2020, respectively, and 350 and 1,629 weighted average Class A unit equivalents for the nine months ended September 30, 2021 and 2020, respectively, as their effect was anti-dilutive. |
Segment Information (Tables)
Segment Information (Tables) | 9 Months Ended |
Sep. 30, 2021 | |
Segment Reporting [Abstract] | |
Schedule of Segment Information | Below is a reconciliation of net income (loss) to NOI at share and NOI at share - cash basis for the three and nine months ended September 30, 2021 and 2020. (Amounts in thousands) For the Three Months Ended September 30, For the Nine Months Ended September 30, 2021 2020 2021 2020 Net income (loss) $ 71,765 $ 68,736 $ 175,590 $ (253,119) Depreciation and amortization expense 100,867 107,013 285,998 292,611 General and administrative expense 25,553 32,407 100,341 120,255 Impairment losses, transaction related costs and other (lease liability extinguishment gain) 9,681 584 10,630 (68,566) (Income) loss from partially owned entities (26,269) 80,909 (86,768) 353,679 Loss (income) from real estate fund investments 66 13,823 (5,107) 225,328 Interest and other investment (income) loss, net (633) (1,729) (3,694) 7,068 Interest and debt expense 50,946 57,371 152,904 174,618 Net gains on disposition of wholly owned and partially owned assets (10,087) (214,578) (35,811) (338,862) Income tax (benefit) expense (25,376) 23,781 (20,551) 38,431 NOI from partially owned entities 75,644 78,175 231,635 229,543 NOI attributable to noncontrolling interests in consolidated subsidiaries (16,886) (25,959) (50,221) (56,900) NOI at share 255,271 220,533 754,946 724,086 Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other 1,922 10,981 1,570 48,247 NOI at share - cash basis $ 257,193 $ 231,514 $ 756,516 $ 772,333 Below is a summary of NOI at share and NOI at share - cash basis by segment for the three and nine months ended September 30, 2021 and 2020. (Amounts in thousands) For the Three Months Ended September 30, 2021 Total New York Other Total revenues $ 409,212 $ 316,643 $ 92,569 Operating expenses (212,699) (151,276) (61,423) NOI - consolidated 196,513 165,367 31,146 Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries (16,886) (9,747) (7,139) Add: NOI from partially owned entities 75,644 73,219 2,425 NOI at share 255,271 228,839 26,432 Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other 1,922 783 1,139 NOI at share - cash basis $ 257,193 $ 229,622 $ 27,571 (Amounts in thousands) For the Three Months Ended September 30, 2020 Total New York Other Total revenues $ 363,962 $ 293,145 $ 70,817 Operating expenses (195,645) (161,386) (34,259) NOI - consolidated 168,317 131,759 36,558 Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries (25,959) (17,776) (8,183) Add: NOI from partially owned entities 78,175 75,837 2,338 NOI at share 220,533 189,820 30,713 Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other 10,981 6,261 4,720 NOI at share - cash basis $ 231,514 $ 196,081 $ 35,433 21. Segment Information - continued (Amounts in thousands) For the Nine Months Ended September 30, 2021 Total New York Other Total revenues $ 1,168,130 $ 921,758 $ 246,372 Operating expenses (594,598) (468,294) (126,304) NOI - consolidated 573,532 453,464 120,068 Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries (50,221) (26,841) (23,380) Add: NOI from partially owned entities 231,635 224,392 7,243 NOI at share 754,946 651,015 103,931 Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other 1,570 351 1,219 NOI at share - cash basis $ 756,516 $ 651,366 $ 105,150 (Amounts in thousands) For the Nine Months Ended September 30, 2020 Total New York Other Total revenues $ 1,151,520 $ 919,388 $ 232,132 Operating expenses (600,077) (484,624) (115,453) NOI - consolidated 551,443 434,764 116,679 Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries (56,900) (34,713) (22,187) Add: NOI from partially owned entities 229,543 221,296 8,247 NOI at share 724,086 621,347 102,739 Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other 48,247 40,310 7,937 NOI at share - cash basis $ 772,333 $ 661,657 $ 110,676 |
Organization (Narrative) (Detai
Organization (Narrative) (Details) | 9 Months Ended |
Sep. 30, 2021 | |
Operating Partnership | |
Organization [Line Items] | |
Common limited partnership interest in the Operating Partnership (percent) | 92.60% |
Revenue Recognition (Revenues b
Revenue Recognition (Revenues by Segment) (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | |
Disaggregation of Revenue [Line Items] | ||||
Lease income | $ 357,840 | $ 312,748 | $ 1,020,842 | $ 1,012,282 |
Total revenues | 409,212 | 363,962 | 1,168,130 | 1,151,520 |
Write-off of lease receivables deemed uncollectible | 7,219 | 60,766 | ||
New York | ||||
Disaggregation of Revenue [Line Items] | ||||
Total revenues | 316,643 | 293,145 | 921,758 | 919,388 |
Other | ||||
Disaggregation of Revenue [Line Items] | ||||
Total revenues | 92,569 | 70,817 | 246,372 | 232,132 |
Rental revenues | ||||
Disaggregation of Revenue [Line Items] | ||||
Total revenues | 369,203 | 322,253 | 1,048,116 | 1,038,721 |
Rental revenues | New York | ||||
Disaggregation of Revenue [Line Items] | ||||
Total revenues | 280,762 | 254,917 | 814,343 | 815,299 |
Rental revenues | Other | ||||
Disaggregation of Revenue [Line Items] | ||||
Total revenues | 88,441 | 67,336 | 233,773 | 223,422 |
Lease revenues | ||||
Disaggregation of Revenue [Line Items] | ||||
Lease income | 357,840 | 312,748 | 1,020,842 | 1,012,282 |
Lease revenues | New York | ||||
Disaggregation of Revenue [Line Items] | ||||
Lease income | 273,197 | 248,328 | 795,841 | 796,989 |
Lease revenues | Other | ||||
Disaggregation of Revenue [Line Items] | ||||
Lease income | 84,643 | 64,420 | 225,001 | 215,293 |
Property rentals | ||||
Disaggregation of Revenue [Line Items] | ||||
Lease income | 345,235 | 312,748 | 1,008,237 | 992,238 |
Write-off of lease receivables deemed uncollectible | 22,135 | 60,766 | ||
Property rentals | New York | ||||
Disaggregation of Revenue [Line Items] | ||||
Lease income | 273,197 | 248,328 | 795,841 | 788,248 |
Property rentals | Other | ||||
Disaggregation of Revenue [Line Items] | ||||
Lease income | 72,038 | 64,420 | 212,396 | 203,990 |
Hotel Pennsylvania | ||||
Disaggregation of Revenue [Line Items] | ||||
Lease income | 0 | 8,741 | ||
Hotel Pennsylvania | New York | ||||
Disaggregation of Revenue [Line Items] | ||||
Lease income | 0 | 8,741 | ||
Hotel Pennsylvania | Other | ||||
Disaggregation of Revenue [Line Items] | ||||
Lease income | 0 | 0 | ||
Trade shows | ||||
Disaggregation of Revenue [Line Items] | ||||
Lease income | 12,605 | 0 | 12,605 | 11,303 |
Trade shows | New York | ||||
Disaggregation of Revenue [Line Items] | ||||
Lease income | 0 | 0 | 0 | 0 |
Trade shows | Other | ||||
Disaggregation of Revenue [Line Items] | ||||
Lease income | 12,605 | 0 | 12,605 | 11,303 |
Tenant services | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenue | 11,363 | 9,505 | 27,274 | 26,439 |
Tenant services | New York | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenue | 7,565 | 6,589 | 18,502 | 18,310 |
Tenant services | Other | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenue | 3,798 | 2,916 | 8,772 | 8,129 |
Fee and other income | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenue | 40,009 | 41,709 | 120,014 | 112,799 |
Total revenues | 40,009 | 41,709 | 120,014 | 112,799 |
Fee and other income | New York | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenue | 35,881 | 38,228 | 107,415 | 104,089 |
Fee and other income | Other | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenue | 4,128 | 3,481 | 12,599 | 8,710 |
BMS cleaning fees | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenue | 30,827 | 24,054 | 87,387 | 77,635 |
BMS cleaning fees | New York | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenue | 32,630 | 25,592 | 92,178 | 82,426 |
BMS cleaning fees | Other | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenue | (1,803) | (1,538) | (4,791) | (4,791) |
Management and leasing fees | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenue | 2,509 | 11,649 | 10,951 | 16,353 |
Management and leasing fees | New York | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenue | 2,680 | 11,732 | 11,290 | 16,307 |
Management and leasing fees | Other | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenue | (171) | (83) | (339) | 46 |
Other income | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenue | 6,673 | 6,006 | 21,676 | 18,811 |
Other income | New York | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenue | 571 | 904 | 3,947 | 5,356 |
Other income | Other | ||||
Disaggregation of Revenue [Line Items] | ||||
Revenue | $ 6,102 | $ 5,102 | $ 17,729 | $ 13,455 |
Revenue Recognition (Components
Revenue Recognition (Components of Lease Revenue) (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | |
Revenue from Contract with Customer [Abstract] | ||||
Fixed billings | $ 329,499 | $ 307,013 | $ 945,322 | $ 983,669 |
Variable billings | 29,008 | 29,574 | 90,780 | 100,057 |
Total contractual operating lease billings | 358,507 | 336,587 | 1,036,102 | 1,083,726 |
Adjustment for straight-line rents and amortization of acquired below-market leases and other, net | 1,313 | (1,704) | (8,041) | (10,678) |
Less: write-off of straight-line rent and tenant receivables deemed uncollectible | (1,980) | (22,135) | (7,219) | (60,766) |
Lease revenues | $ 357,840 | $ 312,748 | $ 1,020,842 | $ 1,012,282 |
Real Estate Fund Investments (N
Real Estate Fund Investments (Narrative) (Details) $ in Thousands | Sep. 30, 2021USD ($)investment | Dec. 31, 2020USD ($)investment | Sep. 30, 2021USD ($)investment | Apr. 12, 2021USD ($) | Jun. 09, 2020USD ($) |
Investment Holdings | |||||
Aggregate fair value of Real Estate Fund investments (in US Dollars) | $ 3,739 | $ 3,739 | $ 3,739 | ||
Vornado Capital Partners Real Estate Fund | |||||
Investment Holdings | |||||
Equity method ownership percentage | 25.00% | 25.00% | |||
Term of the Fund, years | 8 years | ||||
Investment period for commitments of the Fund, years | 3 years | ||||
Investment fund period expiration date | 2013-07 | ||||
Investment fund, extension of term | 2023-02 | ||||
Crowne Plaza Times Square Hotel Joint Venture | |||||
Investment Holdings | |||||
Default amount | $ 274,355 | ||||
Debt instrument, interest rate, stated percentage (percent) | 3.77% | 3.77% | |||
Debt instrument, default interest, percentage | 3.00% | 3.00% | |||
Crowne Plaza Times Square Hotel Joint Venture | LIBOR | |||||
Investment Holdings | |||||
Spread over LIBOR (percent) | 3.69% | ||||
Crowne Plaza Times Square Hotel Joint Venture | Joint Venture | |||||
Investment Holdings | |||||
Equity method ownership percentage | 57.10% | 57.10% | |||
Crowne Plaza Times Square Hotel Joint Venture | Joint Venture | Crowne Plaza Time Square Hotel | |||||
Investment Holdings | |||||
Ownership percentage by noncontrolling owners | 24.70% | 24.70% | |||
1100 Lincoln Road | |||||
Investment Holdings | |||||
Default amount | $ 82,750 | ||||
Debt instrument, interest rate, stated percentage (percent) | 4.65% | 4.65% | |||
Debt instrument, default interest, percentage | 3.00% | 3.00% | |||
1100 Lincoln Road | Prime Rate | |||||
Investment Holdings | |||||
Spread over LIBOR (percent) | 1.40% | ||||
Real estate fund investments | |||||
Investment Holdings | |||||
Number of investments held by fund (investment) | investment | 4 | 4 | 4 | ||
Aggregate fair value of Real Estate Fund investments (in US Dollars) | $ 3,739 | $ 3,739 | $ 3,739 | ||
Fair value below cost | 339,812 | 339,812 | |||
Unfunded commitments of fund | 29,194 | 29,194 | |||
Real estate fund investments | Vornado Realty Trust | |||||
Investment Holdings | |||||
Unfunded commitments of fund | $ 9,266 | $ 9,266 |
Real Estate Fund Investments (I
Real Estate Fund Investments (Income from the Fund and the Co-Investment) (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | |
Investment Holdings | ||||
(Loss) income from real estate fund investments | $ (66) | $ (13,823) | $ 5,107 | $ (225,328) |
Less loss (income) attributable to noncontrolling interests in consolidated subsidiaries | (5,425) | 848 | (20,323) | 141,003 |
Real estate fund investments | ||||
Investment Holdings | ||||
Net investment (loss) income | (66) | 393 | 5,896 | 84 |
Net unrealized loss on held investments | 0 | (14,216) | (789) | (225,412) |
(Loss) income from real estate fund investments | (66) | (13,823) | 5,107 | (225,328) |
Less loss (income) attributable to noncontrolling interests in consolidated subsidiaries | 360 | 11,299 | (2,914) | 160,557 |
Income (loss) from real estate fund investments net of noncontrolling interests in consolidated subsidiaries | $ 294 | $ (2,524) | $ 2,193 | $ (64,771) |
Investments in Partially Owne_3
Investments in Partially Owned Entities (Fifth Avenue and Times Square JV) (Details) - Fifth Avenue and Times Square JV $ in Thousands | Sep. 30, 2021USD ($) |
Schedule Of Equity Method Investments | |
Equity method ownership percentage | 51.50% |
Real estate basis difference, carrying amount | $ 390,806 |
Joint Venture | |
Schedule Of Equity Method Investments | |
Aggregate of preferred equity interests | $ 1,828,000 |
Joint Venture | Investors | |
Schedule Of Equity Method Investments | |
Equity method ownership percentage | 48.50% |
Equity method effective ownership percentage | 47.20% |
Joint Venture | Percentage For First Five Years | |
Schedule Of Equity Method Investments | |
Debt instrument, interest rate, stated percentage (percent) | 4.25% |
Joint Venture | Percentage After Fifth Anniversary | |
Schedule Of Equity Method Investments | |
Debt instrument, interest rate, stated percentage (percent) | 4.75% |
Vornado Realty Trust | |
Schedule Of Equity Method Investments | |
Equity method ownership percentage | 51.50% |
Equity method effective ownership percentage | 51.00% |
Investments in Partially Owne_4
Investments in Partially Owned Entities (Alexander's Inc.) (Details) - USD ($) $ / shares in Units, $ in Thousands | Oct. 04, 2021 | Jun. 04, 2021 | Dec. 31, 2021 | Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 |
Schedule Of Equity Method Investments | |||||||
Proceeds from sales of real estate | $ 100,024 | $ 0 | |||||
Repayments of long-term debt | $ 1,578,843 | 514,493 | |||||
Alexanders Inc | |||||||
Schedule Of Equity Method Investments | |||||||
Ownership common shares, investee (in shares) | 1,654,068 | 1,654,068 | |||||
Equity method ownership percentage | 32.40% | 32.40% | |||||
Proceeds from sale of land held-for-investment | $ 10,000 | ||||||
Net gain on sale of real estate | 2,956 | $ 0 | $ 0 | $ 2,956 | $ 0 | ||
Proceeds from commissions received | $ 300 | ||||||
Closing share price (in dollars per share) | $ 260.62 | $ 260.62 | |||||
Equity method investment fair value | $ 431,083 | $ 431,083 | |||||
Excess of investee's fair value over carrying amount | 350,606 | 350,606 | |||||
Excess of investee's carrying amount over equity in net assets | $ 38,287 | $ 38,287 | |||||
Alexanders Inc | Subsequent Event | Forecast | |||||||
Schedule Of Equity Method Investments | |||||||
Proceeds from commissions received | $ 750 | ||||||
Alexanders Inc | Subsequent Event | IKEA | Tenant Occupant | Paramus Property | |||||||
Schedule Of Equity Method Investments | |||||||
Proceeds from sales of real estate | $ 75,000 | ||||||
Repayments of long-term debt | $ 68,000 | ||||||
Alexanders Inc | Subsequent Event | IKEA | Tenant Occupant | Paramus Property | Forecast | |||||||
Schedule Of Equity Method Investments | |||||||
Net gain on sale of real estate | $ 11,600 |
Investments in Partially Owne_5
Investments in Partially Owned Entities (Summary of Investments) (Details) - USD ($) $ in Thousands | Sep. 30, 2021 | Dec. 31, 2020 |
Schedule Of Equity Method Investments | ||
Carrying amount of investments in partially owned entities | $ 3,287,870 | $ 3,491,107 |
Other liabilities | ||
Schedule Of Equity Method Investments | ||
Carrying amount of investments in partially owned entities | $ (75,833) | (68,420) |
7 West 34th Street | ||
Schedule Of Equity Method Investments | ||
Equity method ownership percentage | 53.00% | |
7 West 34th Street | Other liabilities | ||
Schedule Of Equity Method Investments | ||
Carrying amount of investments in partially owned entities | $ (58,927) | (55,340) |
85 Tenth Avenue | ||
Schedule Of Equity Method Investments | ||
Equity method ownership percentage | 49.90% | |
85 Tenth Avenue | Other liabilities | ||
Schedule Of Equity Method Investments | ||
Carrying amount of investments in partially owned entities | $ (16,906) | (13,080) |
Fifth Avenue and Times Square JV | ||
Schedule Of Equity Method Investments | ||
Equity method ownership percentage | 51.50% | |
Carrying amount of investments in partially owned entities | $ 2,771,904 | 2,798,413 |
Partially owned office buildings/land | ||
Schedule Of Equity Method Investments | ||
Carrying amount of investments in partially owned entities | $ 305,059 | 473,285 |
Alexanders Inc | ||
Schedule Of Equity Method Investments | ||
Equity method ownership percentage | 32.40% | |
Carrying amount of investments in partially owned entities | $ 80,477 | 82,902 |
Other investments | ||
Schedule Of Equity Method Investments | ||
Carrying amount of investments in partially owned entities | $ 130,430 | $ 136,507 |
Investments in Partially Owne_6
Investments in Partially Owned Entities (Summary of Income (Loss)) (Details) - USD ($) $ in Thousands | Jun. 04, 2021 | Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 |
Schedule Of Equity Method Investments | |||||
Non-cash impairment loss | $ (7,880) | $ 0 | $ (7,880) | $ 0 | |
Our share of net income (loss) | $ 26,269 | (80,909) | $ 86,768 | (353,679) | |
Fifth Avenue and Times Square JV | |||||
Schedule Of Equity Method Investments | |||||
Equity method ownership percentage | 51.50% | 51.50% | |||
Equity in net income (loss) | $ 12,671 | 7,694 | $ 32,314 | 13,631 | |
Return on preferred equity, net of our share of the expense | 9,430 | 9,430 | 27,985 | 27,926 | |
Non-cash impairment loss | 0 | (107,023) | 0 | (413,349) | |
Our share of net income (loss) | 22,101 | (89,899) | 60,299 | (371,792) | |
Decrease in depreciation and amortization expense | $ 3,177 | $ 14,282 | |||
Write off of rent receivable | 2,997 | ||||
Alexanders Inc | |||||
Schedule Of Equity Method Investments | |||||
Equity method ownership percentage | 32.40% | 32.40% | |||
Equity in net income (loss) | $ 3,710 | 2,075 | $ 14,808 | 7,420 | |
Net gain (loss) on sale of real estate | $ 2,956 | 0 | 0 | 2,956 | 0 |
Management, leasing and development fees | 1,085 | 1,296 | 3,622 | 3,778 | |
Our share of net income (loss) | 4,795 | 3,371 | 21,386 | 11,198 | |
Write off of rent receivable | 3,139 | 4,846 | |||
Partially owned office buildings/land | |||||
Schedule Of Equity Method Investments | |||||
Our share of net income (loss) | 1,291 | 6,418 | 11,021 | 8,550 | |
Other investments | |||||
Schedule Of Equity Method Investments | |||||
Our share of net income (loss) | $ (1,918) | $ (799) | $ (5,938) | $ (1,635) |
220 Central Park South (220 C_2
220 Central Park South (220 CPS) (Narrative) (Details) $ in Thousands | 3 Months Ended | 9 Months Ended | 36 Months Ended | ||
Sep. 30, 2021USD ($)unit | Sep. 30, 2020USD ($) | Sep. 30, 2021USD ($)unit | Sep. 30, 2020USD ($) | Sep. 30, 2021USD ($)unit | |
Real Estate [Line Items] | |||||
Income tax benefit (expense) | $ 25,376 | $ (23,781) | $ 20,551 | $ (38,431) | |
220 Central Park South | |||||
Real Estate [Line Items] | |||||
Number of condominium units sold (unit) | unit | 1 | 4 | 104 | ||
Cash proceeds from the sale of real estate | $ 25,467 | $ 97,683 | $ 2,967,175 | ||
Net gain on sale of real estate | 10,087 | 35,359 | $ 1,102,296 | ||
Income tax benefit (expense) | (1,272) | (4,336) | |||
Taxable Reit Subsidiaries | |||||
Real Estate [Line Items] | |||||
Income tax benefit (expense) | $ 27,910 | $ 27,910 |
Acquisitions and Dispositions_2
Acquisitions and Dispositions (Narrative) (Details) ft² in Thousands, $ in Thousands | Sep. 24, 2021USD ($)property | Aug. 05, 2021USD ($)ft² | Feb. 26, 2021USD ($)extension | Mar. 31, 2022USD ($)property | Sep. 30, 2021USD ($) | Sep. 30, 2021USD ($) | Sep. 30, 2020USD ($) |
Acquisitions and Dispositions [Line Items] | |||||||
Proceeds from borrowings | $ 2,298,007 | $ 555,918 | |||||
One Park Avenue | |||||||
Acquisitions and Dispositions [Line Items] | |||||||
Business combination, step acquisition, equity interest in acquiree, including subsequent acquisition, percentage | 100.00% | ||||||
Business combination, step acquisition, additional equity interest acquired, percentage | 45.00% | ||||||
Business combination, step acquisition, equity interest in acquiree, fair value | $ 875,000 | ||||||
Payments to acquire businesses | $ 158,000 | ||||||
SoHo Properties | |||||||
Acquisitions and Dispositions [Line Items] | |||||||
Disposal group, including discontinued operation, assets | $ 79,421 | 79,421 | |||||
SoHo Properties | Forecast | |||||||
Acquisitions and Dispositions [Line Items] | |||||||
Number of properties sold | property | 2 | ||||||
Proceeds from sale of land held-for-investment | $ 84,500 | ||||||
Net gain (loss) on sale of real estate | $ 1,500 | ||||||
677-679, 659-771 and 828-850 Madison Avenue | |||||||
Acquisitions and Dispositions [Line Items] | |||||||
Number of properties sold | property | 3 | ||||||
Proceeds from sale of land held-for-investment | $ 100,000 | ||||||
Proceeds from sale of land held-for-investment, net | $ 96,503 | ||||||
Impairment losses, transaction related costs and other (lease liability extinguishment gain) | $ 7,880 | $ 7,880 | |||||
Office | One Park Avenue | |||||||
Acquisitions and Dispositions [Line Items] | |||||||
Square footage of real estate property (in sqft) | ft² | 943 | ||||||
Office | Maturing in March 2023 | One Park Avenue | |||||||
Acquisitions and Dispositions [Line Items] | |||||||
Debt instrument, amount | $ 525,000 | ||||||
Office | One Park Avenue | Maturing in March 2023 | |||||||
Acquisitions and Dispositions [Line Items] | |||||||
Debt instrument, amount | $ 525,000 | ||||||
Debt instrument, interest rate, stated percentage (percent) | 1.19% | 1.19% | |||||
Number of extensions | extension | 3 | ||||||
Length of extension available (years) | 1 year | ||||||
Proceeds from borrowings | $ 105,000 | ||||||
Office | One Park Avenue | Maturing in March 2023 | LIBOR | |||||||
Acquisitions and Dispositions [Line Items] | |||||||
Spread over LIBOR (percent) | 1.11% | ||||||
Office | One Park Avenue | Matures in March 2021 | |||||||
Acquisitions and Dispositions [Line Items] | |||||||
Debt instrument, amount | $ 300,000 | ||||||
Office | One Park Avenue | Matures in March 2021 | LIBOR | |||||||
Acquisitions and Dispositions [Line Items] | |||||||
Spread over LIBOR (percent) | 1.75% |
Acquisitions and Dispositions_3
Acquisitions and Dispositions (Schedule of Business Acquisition) (Details) - One Park Avenue $ in Thousands | Aug. 05, 2021USD ($) |
Assets: | |
Land | $ 197,057 |
Building and improvements | 368,956 |
Identified intangible assets | 139,545 |
Assets consolidated | 705,558 |
Liabilities: | |
Mortgages payable | 525,000 |
Deferred revenue | 18,884 |
Liabilities consolidated | 543,884 |
Net assets consolidated (excluding working capital) | $ 161,674 |
Identified Intangible Assets _3
Identified Intangible Assets and Liabilities (Narrative) (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | |
Below Market Leases Net Of Above Market Leases | ||||
Finite-Lived Intangible Assets and Liabilities | ||||
Amortization of intangible assets | $ 2,222 | $ 3,648 | $ 7,939 | $ 13,054 |
Other Identified Intangible Assets | ||||
Finite-Lived Intangible Assets and Liabilities | ||||
Amortization of intangible assets | $ 2,066 | $ 1,838 | $ 4,377 | $ 4,919 |
Identified Intangible Assets _4
Identified Intangible Assets and Liabilities (Schedule of Identified Intangible Assets and Intangible Liabilities) (Details) - USD ($) $ in Thousands | Sep. 30, 2021 | Dec. 31, 2020 |
Intangible Assets, Net (Excluding Goodwill) [Abstract] | ||
Gross amount | $ 252,081 | $ 116,969 |
Accumulated amortization | (93,643) | (93,113) |
Total, net | 158,438 | 23,856 |
Identified intangible liabilities (included in deferred revenue): | ||
Gross amount | 256,065 | 273,902 |
Accumulated amortization | (210,346) | (238,541) |
Total, net | $ 45,719 | $ 35,361 |
Identified Intangible Assets _5
Identified Intangible Assets and Liabilities (Schedule of Future Amortization Expense of Intangible Assets) (Details) $ in Thousands | Sep. 30, 2021USD ($) |
Below Market Leases Net Of Above Market Leases | |
Finite-Lived Intangible Assets and Liabilities | |
2022 | $ 7,821 |
2023 | 5,306 |
2024 | 1,498 |
2025 | 285 |
2026 | (357) |
Other Identified Intangible Assets | |
Finite-Lived Intangible Assets and Liabilities | |
2022 | 9,805 |
2023 | 8,743 |
2024 | 7,906 |
2025 | 6,330 |
2026 | $ 6,136 |
Debt (Narrative) (Details)
Debt (Narrative) (Details) $ in Thousands, ft² in Millions | Sep. 30, 2021USD ($) | May 28, 2021USD ($)ft² | May 10, 2021USD ($)ft²buildingextension | Apr. 16, 2021 | Apr. 15, 2021USD ($) | Apr. 14, 2021 | Mar. 06, 2021 | May 24, 2021USD ($) | May 09, 2021USD ($) | Mar. 26, 2021USD ($)ft² | Mar. 25, 2021USD ($) | Mar. 07, 2021USD ($) | Dec. 31, 2020USD ($) |
Debt Instrument | |||||||||||||
Unsecured revolving credit facilities | $ 575,000 | $ 575,000 | |||||||||||
Matures in March 2024 | Revolving Credit Facility | |||||||||||||
Debt Instrument | |||||||||||||
Unsecured revolving credit facilities | $ 1,500,000 | ||||||||||||
Facility fee (percent) | 0.20% | ||||||||||||
Matures in March 2024 | LIBOR | Revolving Credit Facility | |||||||||||||
Debt Instrument | |||||||||||||
Debt instrument, interest rate, stated percentage (percent) | 0.90% | ||||||||||||
Matures in April 2026 | Revolving Credit Facility | |||||||||||||
Debt Instrument | |||||||||||||
Unsecured revolving credit facilities | $ 1,250,000 | ||||||||||||
Facility fee (percent) | 0.20% | ||||||||||||
Matures in April 2026 | LIBOR | Revolving Credit Facility | |||||||||||||
Debt Instrument | |||||||||||||
Spread over LIBOR (percent) | 0.89% | 0.90% | 1.00% | ||||||||||
Debt instrument, basis spread on variable rate, adjustment | 0.01% | ||||||||||||
Matures in June 2026 | Unsecured Term Loan | |||||||||||||
Debt Instrument | |||||||||||||
Debt instrument, amount | $ 400,000 | ||||||||||||
Debt instrument, interest rate, stated percentage (percent) | 2.15% | ||||||||||||
Face amount, percent | 99.86% | ||||||||||||
Interest rate, effective percentage | 2.18% | ||||||||||||
Matures in June 2031 | Unsecured Term Loan | |||||||||||||
Debt Instrument | |||||||||||||
Debt instrument, amount | $ 350,000 | ||||||||||||
Debt instrument, interest rate, stated percentage (percent) | 3.40% | ||||||||||||
Face amount, percent | 99.59% | ||||||||||||
Interest rate, effective percentage | 3.45% | ||||||||||||
PENN 11 | Matures in March 2024 | |||||||||||||
Debt Instrument | |||||||||||||
Debt instrument, amount | $ 500,000 | ||||||||||||
Debt instrument, interest rate, stated percentage (percent) | 3.03% | ||||||||||||
PENN 11 | Matures in March 2024 | LIBOR | |||||||||||||
Debt Instrument | |||||||||||||
Spread over LIBOR (percent) | 2.83% | 2.75% | |||||||||||
909 Third Avenue | Matures in April 2031 | |||||||||||||
Debt Instrument | |||||||||||||
Debt instrument, amount | $ 350,000 | ||||||||||||
909 Third Avenue | Matures in April 2031 | Office | |||||||||||||
Debt Instrument | |||||||||||||
Debt instrument, interest rate, stated percentage (percent) | 3.23% | ||||||||||||
Square footage of real estate property (in sqft) | ft² | 1.4 | ||||||||||||
909 Third Avenue | Matures in May 2021 | Office | |||||||||||||
Debt Instrument | |||||||||||||
Debt instrument, amount | $ 350,000 | ||||||||||||
Debt instrument, interest rate, stated percentage (percent) | 3.91% | ||||||||||||
555 California Street | Matures in May 2028 | Office | |||||||||||||
Debt Instrument | |||||||||||||
Debt instrument, amount | $ 1,200,000 | ||||||||||||
Square footage of real estate property (in sqft) | ft² | 1.8 | ||||||||||||
Number of buildings (building) | building | 3 | ||||||||||||
Equity method ownership percentage | 70.00% | ||||||||||||
Number of extensions | extension | 5 | ||||||||||||
Length of extension available (years) | 1 year | ||||||||||||
555 California Street | Matures in May 2028 | Office | Vornado Realty Trust | |||||||||||||
Debt Instrument | |||||||||||||
Debt instrument, amount | $ 840,000 | ||||||||||||
Debt instrument, interest rate, stated percentage (percent) | 2.26% | ||||||||||||
555 California Street | Matures in May 2028 | Office | LIBOR | |||||||||||||
Debt Instrument | |||||||||||||
Spread over LIBOR (percent) | 2.02% | ||||||||||||
555 California Street | Matures in May 2028 | Office | London Interbank Offered Rate (LIBOR) Years 1-5 | |||||||||||||
Debt Instrument | |||||||||||||
Spread over LIBOR (percent) | 1.93% | ||||||||||||
555 California Street | Matures in May 2028 | Office | London Interbank Offered Rate (LIBOR) Year 6 | |||||||||||||
Debt Instrument | |||||||||||||
Spread over LIBOR (percent) | 2.18% | ||||||||||||
555 California Street | Matures in May 2028 | Office | London Interbank Offered Rate (LIBOR) Year 7 | |||||||||||||
Debt Instrument | |||||||||||||
Spread over LIBOR (percent) | 2.43% | ||||||||||||
555 California Street | Matures in September 2021 | Office | |||||||||||||
Debt Instrument | |||||||||||||
Debt instrument, amount | $ 533,000 | ||||||||||||
Debt instrument, interest rate, stated percentage (percent) | 5.10% | ||||||||||||
theMART | Matures in September 2021 | Retail | |||||||||||||
Debt Instrument | |||||||||||||
Debt instrument, interest rate, stated percentage (percent) | 2.70% | ||||||||||||
Square footage of real estate property (in sqft) | ft² | 3.7 | ||||||||||||
Repayment of debt | $ 675,000 |
Debt (Summary of Debt) (Details
Debt (Summary of Debt) (Details) - USD ($) $ in Thousands | Sep. 30, 2021 | Dec. 31, 2020 |
Debt Instrument | ||
Deferred financing costs, net and other | $ (47,874) | $ (34,462) |
Long term debt | $ 2,562,229 | 1,818,447 |
Mortgages | ||
Debt Instrument | ||
Interest rate, end of period (percent) | 2.40% | |
Long-term debt, gross | $ 6,104,615 | 5,608,458 |
Deferred financing costs, net and other | (35,103) | (27,909) |
Long term debt | $ 6,069,512 | 5,580,549 |
Mortgages | Fixed Rate | ||
Debt Instrument | ||
Interest rate, end of period (percent) | 3.09% | |
Long-term debt, gross | $ 3,140,000 | 3,012,643 |
Mortgages | Variable Rate | ||
Debt Instrument | ||
Interest rate, end of period (percent) | 1.68% | |
Long-term debt, gross | $ 2,964,615 | 2,595,815 |
Senior Unsecured Notes | ||
Debt Instrument | ||
Interest rate, end of period (percent) | 3.02% | |
Long-term debt, gross | $ 1,200,000 | 450,000 |
Deferred financing costs, net and other | (10,320) | (3,315) |
Long term debt | $ 1,189,680 | 446,685 |
Unsecured term loan | ||
Debt Instrument | ||
Interest rate, end of period (percent) | 3.70% | |
Long-term debt, gross | $ 800,000 | 800,000 |
Deferred financing costs, net and other | (2,451) | (3,238) |
Long term debt | $ 797,549 | 796,762 |
Unsecured Revolving Credit Facilities | ||
Debt Instrument | ||
Interest rate, end of period (percent) | 0.99% | |
Long term debt | $ 575,000 | $ 575,000 |
Redeemable Noncontrolling Int_3
Redeemable Noncontrolling Interests (Narrative) (Details) - USD ($) $ in Thousands | Sep. 30, 2021 | Dec. 31, 2020 |
Farley Office and Retail | Joint Venture | ||
Redeemable Noncontrolling Interest | ||
Equity method ownership percentage | 95.00% | |
Capital contributions | $ 92,400 | |
Cumulative Redeemable Preferred Unit | ||
Redeemable Noncontrolling Interest | ||
Fair value of Series G-1 through G-4 convertible preferred units and Series D-13 cumulative redeemable preferred units | $ 50,149 | 50,002 |
Partnership Interest | ||
Redeemable Noncontrolling Interest | ||
Redemption value of redeemable Class A units | $ 591,114 | $ 507,212 |
Redeemable Noncontrolling Int_4
Redeemable Noncontrolling Interests (Activity of Redeemable Noncontrolling Interests) (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | |
Redeemable Noncontrolling Interests Rollforward | ||||
Beginning balance | $ 606,267 | |||
Net income (loss) | $ 2,818 | $ 3,884 | 6,683 | $ (10,090) |
Other comprehensive income (loss) | 426 | (520) | 2,016 | (3,498) |
Ending balance | 690,688 | 690,688 | ||
Partnership Interest | ||||
Redeemable Noncontrolling Interests Rollforward | ||||
Beginning balance | 654,771 | 624,804 | 511,747 | 888,915 |
Net income (loss) | 2,818 | 3,884 | 6,683 | (10,090) |
Other comprehensive income (loss) | 426 | (520) | 2,016 | (3,498) |
Distributions | (7,553) | (7,332) | (22,422) | (25,330) |
Other, net | 13,036 | 5,776 | 30,835 | 27,958 |
Ending balance | 594,649 | 599,469 | 594,649 | 599,469 |
Partnership Interest | Class A Unit | ||||
Redeemable Noncontrolling Interests Rollforward | ||||
Redemption of Class A units for Vornado common shares, at redemption value | (4,749) | (3,586) | (13,058) | (6,050) |
Redeemable Class A unit measurement adjustment | (64,100) | (23,557) | 78,848 | (272,436) |
Subsidiary | ||||
Redeemable Noncontrolling Interests Rollforward | ||||
Beginning balance | 94,913 | 94,112 | 94,520 | 0 |
Net income (loss) | 1,126 | 171 | 1,519 | 307 |
Other, net | 0 | (1) | 0 | 1,575 |
Ending balance | 96,039 | 94,282 | 96,039 | 94,282 |
Contributions | $ 0 | $ 0 | $ 0 | $ 92,400 |
Shareholders' Equity_Partners_3
Shareholders' Equity/Partners' Capital (Narrative) (Details) - USD ($) $ / shares in Units, $ in Thousands | Oct. 13, 2021 | Sep. 22, 2021 | Sep. 13, 2021 | Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 |
Class of Stock [Line Items] | |||||||
Series K preferred share issuance costs | $ 9,033 | $ 0 | $ 9,033 | $ 0 | |||
4.45% Series O | |||||||
Class of Stock [Line Items] | |||||||
Sale of stock, number of shares issued in transaction (shares) | 12,000,000 | ||||||
Preferred stock, dividend rate, percentage (percent) | 4.45% | ||||||
Sale of stock, consideration received on transaction | $ 291,195 | ||||||
4.45% Series O | Redeemable Preferred Stock | |||||||
Class of Stock [Line Items] | |||||||
Preferred stock, dividend rate, percentage (percent) | 4.45% | 4.45% | |||||
Redemption period | 5 years | ||||||
Preferred stock, redemption price per share (in common shares/Class A units per share/unit) | $ 25 | $ 25 | |||||
5.70% Series K | |||||||
Class of Stock [Line Items] | |||||||
Series K cumulative redeemable preferred shares called for redemption | $ 300,000 | $ 300,000 | |||||
5.70% Series K | Redeemable Preferred Stock | |||||||
Class of Stock [Line Items] | |||||||
Preferred stock, dividend rate, percentage (percent) | 5.70% | 5.70% | 5.70% | 5.70% | 5.70% | 5.70% | |
5.70% Series K | Redeemable Preferred Stock | Subsequent Event | |||||||
Class of Stock [Line Items] | |||||||
Preferred stock, redemption price per share (in common shares/Class A units per share/unit) | $ 25 | ||||||
Series K cumulative redeemable preferred shares called for redemption | $ 300,000 | ||||||
Series K preferred share issuance costs | $ 9,033 |
Shareholders' Equity_Partners_4
Shareholders' Equity/Partners' Capital (Schedule of Dividends) (Details) - $ / shares | Sep. 22, 2021 | Sep. 13, 2021 | Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | Dec. 31, 2020 |
Class of Stock [Line Items] | |||||||
Common shares, dividends (in dollars per share) | $ 0.53 | $ 0.53 | $ 1.59 | $ 1.85 | |||
Common shares of beneficial interest: authorized shares (shares) | 250,000,000 | 250,000,000 | 250,000,000 | ||||
Preferred shares of beneficial interest: authorized shares (shares) | 110,000,000 | 110,000,000 | 110,000,000 | ||||
Common Class A | |||||||
Class of Stock [Line Items] | |||||||
Common shares, dividends (in dollars per share) | $ 0.53 | $ 0.53 | $ 1.59 | $ 1.85 | |||
Common shares of beneficial interest: authorized shares (shares) | 250,000,000 | 250,000,000 | 250,000,000 | 250,000,000 | |||
Series A Preferred Stock | Convertible Preferred Stock | |||||||
Class of Stock [Line Items] | |||||||
Preferred stock, dividend rate, per-dollar-amount (in dollars per share) | $ 0.8125 | $ 0.8125 | $ 2.4375 | $ 2.4375 | |||
Preferred stock, dividend rate, percentage (percent) | 6.50% | 6.50% | 6.50% | 6.50% | |||
Preferred shares of beneficial interest: authorized shares (shares) | 12,902 | 13,402 | 12,902 | 13,402 | |||
Preferred stock, redemption price per share (in common shares/Class A units per share/unit) | $ 1.9531 | $ 1.9531 | $ 1.9531 | $ 1.9531 | |||
Series A Preferred Stock | Convertible Preferred Stock | Class A Unit | |||||||
Class of Stock [Line Items] | |||||||
Preferred stock, redemption price per share (in common shares/Class A units per share/unit) | 1.9531 | 1.9531 | 1.9531 | 1.9531 | |||
Series K Preferred Stock | Redeemable Preferred Stock | |||||||
Class of Stock [Line Items] | |||||||
Preferred stock, dividend rate, per-dollar-amount (in dollars per share) | $ 0.3563 | $ 0.3563 | $ 1.0689 | $ 1.0689 | |||
Preferred stock, dividend rate, percentage (percent) | 5.70% | 5.70% | 5.70% | 5.70% | 5.70% | 5.70% | |
Preferred shares of beneficial interest: authorized shares (shares) | 12,000,000 | 12,000,000 | 12,000,000 | 12,000,000 | |||
Preferred stock, liquidation preference per share (in dollars per share/unit) | $ 25 | $ 25 | |||||
Series L Preferred Stock | Redeemable Preferred Stock | |||||||
Class of Stock [Line Items] | |||||||
Preferred stock, dividend rate, per-dollar-amount (in dollars per share) | $ 0.3375 | $ 0.3375 | $ 1.0125 | $ 1.0125 | |||
Preferred stock, dividend rate, percentage (percent) | 5.40% | 5.40% | 5.40% | 5.40% | |||
Preferred shares of beneficial interest: authorized shares (shares) | 13,800,000 | 13,800,000 | 13,800,000 | 13,800,000 | |||
Preferred stock, liquidation preference per share (in dollars per share/unit) | $ 25 | $ 25 | |||||
Series M Preferred Stock | Redeemable Preferred Stock | |||||||
Class of Stock [Line Items] | |||||||
Preferred stock, dividend rate, per-dollar-amount (in dollars per share) | $ 0.3281 | $ 0.3281 | $ 0.9843 | $ 0.9843 | |||
Preferred stock, dividend rate, percentage (percent) | 5.25% | 5.25% | 5.25% | 5.25% | |||
Preferred shares of beneficial interest: authorized shares (shares) | 13,800,000 | 13,800,000 | 13,800,000 | 13,800,000 | |||
Series N Preferred Stock | Redeemable Preferred Stock | |||||||
Class of Stock [Line Items] | |||||||
Preferred stock, dividend rate, per-dollar-amount (in dollars per share) | $ 0.3281 | $ 0.9843 | |||||
Preferred stock, dividend rate, percentage (percent) | 5.25% | 5.25% | |||||
Preferred shares of beneficial interest: authorized shares (shares) | 12,000,000 | 12,000,000 | 12,000,000 | ||||
Series O Preferred Stock | |||||||
Class of Stock [Line Items] | |||||||
Preferred stock, dividend rate, percentage (percent) | 4.45% | ||||||
Series O Preferred Stock | Redeemable Preferred Stock | |||||||
Class of Stock [Line Items] | |||||||
Preferred stock, dividend rate, per-dollar-amount (in dollars per share) | $ 0.0278 | $ 0.0278 | |||||
Preferred stock, dividend rate, percentage (percent) | 4.45% | 4.45% | |||||
Preferred shares of beneficial interest: authorized shares (shares) | 12,000,000 | 12,000,000 | 12,000,000 | ||||
Preferred stock, redemption price per share (in common shares/Class A units per share/unit) | $ 25 | $ 25 |
Shareholders' Equity_Partners_5
Shareholders' Equity/Partners' Capital (AOCI by Component) (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | |
AOCI Including Portion Attributable to Noncontrolling Interest, Net of Tax [Roll Forward] | ||||
Beginning balance, value | $ 6,568,317 | $ 6,928,909 | $ 6,948,155 | $ 7,310,978 |
Ending balance, value | 6,579,825 | 6,885,685 | 6,579,825 | 6,885,685 |
Total | ||||
AOCI Including Portion Attributable to Noncontrolling Interest, Net of Tax [Roll Forward] | ||||
Beginning balance, value | (51,437) | (82,646) | (75,099) | (40,233) |
Other comprehensive income (loss) | 6,258 | (7,188) | 29,920 | (49,601) |
Ending balance, value | (45,179) | (89,834) | (45,179) | (89,834) |
Accumulated other comprehensive loss of nonconsolidated subsidiaries | ||||
AOCI Including Portion Attributable to Noncontrolling Interest, Net of Tax [Roll Forward] | ||||
Beginning balance, value | (9,279) | 12 | (14,338) | 4 |
Other comprehensive income (loss) | 1,322 | (15,634) | 6,381 | (15,626) |
Ending balance, value | (7,957) | (15,622) | (7,957) | (15,622) |
Interest rate swaps | ||||
AOCI Including Portion Attributable to Noncontrolling Interest, Net of Tax [Roll Forward] | ||||
Beginning balance, value | (45,905) | (81,525) | (66,098) | (36,126) |
Other comprehensive income (loss) | 5,360 | 7,926 | 25,553 | (37,473) |
Ending balance, value | (40,545) | (73,599) | (40,545) | (73,599) |
Other | ||||
AOCI Including Portion Attributable to Noncontrolling Interest, Net of Tax [Roll Forward] | ||||
Beginning balance, value | 3,747 | (1,133) | 5,337 | (4,111) |
Other comprehensive income (loss) | (424) | 520 | (2,014) | 3,498 |
Ending balance, value | $ 3,323 | $ (613) | $ 3,323 | $ (613) |
Variable Interest Entities (V_2
Variable Interest Entities (VIEs) (Narrative) (Details) - USD ($) $ in Thousands | Sep. 30, 2021 | Dec. 31, 2020 |
Variable Interest Entities | ||
Assets | $ 17,488,800 | $ 16,221,822 |
Liabilities | 10,218,287 | 8,667,400 |
Variable Interest Entity, Not Primary Beneficiary | ||
Variable Interest Entities | ||
Assets | 71,085 | 224,754 |
Variable Interest Entity, Primary Beneficiary | ||
Variable Interest Entities | ||
Assets | 4,409,171 | 4,053,841 |
Liabilities | $ 2,369,114 | $ 1,722,719 |
Fair Value Measurements (Narrat
Fair Value Measurements (Narrative) (Details) $ in Thousands | Sep. 30, 2021USD ($)investment | Dec. 31, 2020USD ($)investment | Sep. 30, 2021USD ($)investment |
Financial Assets and Liabilities Measured at Fair Value on a Recurring and Nonrecurring Basis | |||
Real estate fund investments | $ 3,739 | $ 3,739 | $ 3,739 |
Real estate fund investments | |||
Financial Assets and Liabilities Measured at Fair Value on a Recurring and Nonrecurring Basis | |||
Number of investments held by fund (investment) | investment | 4 | 4 | 4 |
Real estate fund investments | $ 3,739 | $ 3,739 | $ 3,739 |
Excess of fair value below cost | 339,812 | 339,812 | |
Level 3 | Real estate fund investments | |||
Financial Assets and Liabilities Measured at Fair Value on a Recurring and Nonrecurring Basis | |||
Excess of fair value below cost | $ 339,812 | $ 339,812 | |
Capitalization Rate | |||
Financial Assets and Liabilities Measured at Fair Value on a Recurring and Nonrecurring Basis | |||
Other real estate owned, measurement input | 0.050 | ||
Discount Rate | |||
Financial Assets and Liabilities Measured at Fair Value on a Recurring and Nonrecurring Basis | |||
Other real estate owned, measurement input | 0.070 |
Fair Value Measurements (Financ
Fair Value Measurements (Financial Assets and Liabilities Measured at Fair Value on a Recurring Basis) (Details) - USD ($) $ in Thousands | Sep. 30, 2021 | Dec. 31, 2020 |
Financial Assets and Liabilities Measured at Fair Value on a Recurring and Nonrecurring Basis | ||
Real estate fund investments | $ 3,739 | $ 3,739 |
Recurring | ||
Financial Assets and Liabilities Measured at Fair Value on a Recurring and Nonrecurring Basis | ||
Real estate fund investments | 3,739 | 3,739 |
Deferred compensation plan assets (included in restricted cash and other assets) | 107,861 | 105,564 |
Loans receivable (included in investments in partially owned entities and in other assets) | 49,370 | 47,743 |
Interest rate swaps and caps (included in other assets) | 5,091 | 17 |
Total assets | 166,061 | 157,063 |
Mandatorily redeemable instruments (included in other liabilities) | 50,149 | 50,002 |
Interest rate swaps (included in other liabilities) | 45,392 | 66,033 |
Total liabilities | 95,541 | 116,035 |
Recurring | Level 1 | ||
Financial Assets and Liabilities Measured at Fair Value on a Recurring and Nonrecurring Basis | ||
Real estate fund investments | 0 | 0 |
Deferred compensation plan assets (included in restricted cash and other assets) | 61,292 | 65,636 |
Loans receivable (included in investments in partially owned entities and in other assets) | 0 | 0 |
Interest rate swaps and caps (included in other assets) | 0 | 0 |
Total assets | 61,292 | 65,636 |
Mandatorily redeemable instruments (included in other liabilities) | 50,149 | 50,002 |
Interest rate swaps (included in other liabilities) | 0 | 0 |
Total liabilities | 50,149 | 50,002 |
Recurring | Level 2 | ||
Financial Assets and Liabilities Measured at Fair Value on a Recurring and Nonrecurring Basis | ||
Real estate fund investments | 0 | 0 |
Deferred compensation plan assets (included in restricted cash and other assets) | 0 | 0 |
Loans receivable (included in investments in partially owned entities and in other assets) | 0 | 0 |
Interest rate swaps and caps (included in other assets) | 5,091 | 17 |
Total assets | 5,091 | 17 |
Mandatorily redeemable instruments (included in other liabilities) | 0 | 0 |
Interest rate swaps (included in other liabilities) | 45,392 | 66,033 |
Total liabilities | 45,392 | 66,033 |
Recurring | Level 3 | ||
Financial Assets and Liabilities Measured at Fair Value on a Recurring and Nonrecurring Basis | ||
Real estate fund investments | 3,739 | 3,739 |
Deferred compensation plan assets (included in restricted cash and other assets) | 46,569 | 39,928 |
Loans receivable (included in investments in partially owned entities and in other assets) | 49,370 | 47,743 |
Interest rate swaps and caps (included in other assets) | 0 | 0 |
Total assets | 99,678 | 91,410 |
Mandatorily redeemable instruments (included in other liabilities) | 0 | 0 |
Interest rate swaps (included in other liabilities) | 0 | 0 |
Total liabilities | 0 | 0 |
Restricted Cash | Recurring | ||
Financial Assets and Liabilities Measured at Fair Value on a Recurring and Nonrecurring Basis | ||
Deferred compensation plan assets (included in restricted cash and other assets) | 4,407 | 10,813 |
Other Assets | Recurring | ||
Financial Assets and Liabilities Measured at Fair Value on a Recurring and Nonrecurring Basis | ||
Deferred compensation plan assets (included in restricted cash and other assets) | 103,454 | 94,751 |
Loans receivable (included in investments in partially owned entities and in other assets) | 3,760 | 4,735 |
Investments in Partially Owned Properties | Recurring | ||
Financial Assets and Liabilities Measured at Fair Value on a Recurring and Nonrecurring Basis | ||
Loans receivable (included in investments in partially owned entities and in other assets) | $ 45,610 | $ 43,008 |
Fair Value Measurements (Unobse
Fair Value Measurements (Unobservable Quantitative Input Ratios) (Details) | Sep. 30, 2021 | Dec. 31, 2020 |
Discount Rate | ||
Unobservable Quantitative Input | ||
Other real estate owned, measurement input | 0.070 | |
Discount Rate | Recurring | Level 3 | Real estate fund investments | Minimum | ||
Unobservable Quantitative Input | ||
Other real estate owned, measurement input | 0.072 | 0.076 |
Discount Rate | Recurring | Level 3 | Real estate fund investments | Maximum | ||
Unobservable Quantitative Input | ||
Other real estate owned, measurement input | 0.150 | 0.150 |
Discount Rate | Recurring | Level 3 | Real estate fund investments | Weighted Average | ||
Unobservable Quantitative Input | ||
Other real estate owned, measurement input | 0.119 | 0.127 |
Terminal Capitalization Rate | Recurring | Level 3 | Real estate fund investments | Minimum | ||
Unobservable Quantitative Input | ||
Other real estate owned, measurement input | 0.053 | 0.055 |
Terminal Capitalization Rate | Recurring | Level 3 | Real estate fund investments | Maximum | ||
Unobservable Quantitative Input | ||
Other real estate owned, measurement input | 0.106 | 0.103 |
Terminal Capitalization Rate | Recurring | Level 3 | Real estate fund investments | Weighted Average | ||
Unobservable Quantitative Input | ||
Other real estate owned, measurement input | 0.081 | 0.079 |
Loans Receivable | Discount Rate | Recurring | Level 3 | ||
Unobservable Quantitative Input | ||
Loans receivable, measurement input | 0.065 | 0.065 |
Loans Receivable | Discount Rate | Recurring | Level 3 | Weighted Average | ||
Unobservable Quantitative Input | ||
Loans receivable, measurement input | 0.065 | 0.065 |
Loans Receivable | Terminal Capitalization Rate | Recurring | Level 3 | ||
Unobservable Quantitative Input | ||
Loans receivable, measurement input | 0.050 | 0.050 |
Loans Receivable | Terminal Capitalization Rate | Recurring | Level 3 | Weighted Average | ||
Unobservable Quantitative Input | ||
Loans receivable, measurement input | 0.050 | 0.050 |
Fair Value Measurements (Change
Fair Value Measurements (Changes in the Fair Value of Real Estate Fund Investments and Deferred Compensation Plan Assets) (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | |
Real estate fund investments | ||||
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Roll Forward] | ||||
Beginning balance | $ 3,739 | $ 17,453 | $ 3,739 | $ 222,649 |
Purchases/additional fundings | 0 | 502 | 789 | 6,502 |
Net unrealized loss on held investments | 0 | (14,216) | (789) | (225,412) |
Ending balance | 3,739 | 3,739 | 3,739 | 3,739 |
Deferred Compensation Plan Assets | ||||
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Roll Forward] | ||||
Beginning balance | 44,855 | 36,172 | 39,928 | 32,435 |
Purchases/additional fundings | 2,154 | 666 | 5,167 | 7,615 |
Sales | (1,547) | 0 | (2,236) | (2,832) |
Realized and unrealized (losses) gains | (69) | 2,116 | 2,193 | 925 |
Other, net | 1,176 | (8) | 1,517 | 803 |
Ending balance | $ 46,569 | $ 38,946 | $ 46,569 | $ 38,946 |
Fair Value Measurements (Chan_2
Fair Value Measurements (Changes in the Fair Value of Loans Receivable) (Details) - Loans Receivable - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | |
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Roll Forward] | ||||
Beginning balance | $ 48,776 | $ 46,675 | $ 47,743 | $ 59,251 |
Credit losses | 0 | 0 | 0 | (13,369) |
Interest accrual | 894 | 834 | 2,602 | 1,627 |
Paydowns | (300) | 0 | (975) | 0 |
Ending balance | $ 49,370 | $ 47,509 | $ 49,370 | $ 47,509 |
Fair Value Measurements (Summar
Fair Value Measurements (Summary of Derivative Instruments) (Details) - USD ($) | 9 Months Ended | 12 Months Ended | |
Sep. 30, 2021 | Dec. 31, 2020 | May 10, 2021 | |
Matures in May 2028 | 555 California Street | Office | |||
Derivative [Line Items] | |||
Equity method ownership percentage | 70.00% | ||
Debt instrument, amount | $ 1,200,000,000 | ||
Interest Rate Cap | Other Assets | Designated as Hedging Instrument | |||
Derivative [Line Items] | |||
Derivative Asset, Fair Value | $ 5,091,000 | ||
Derivative Asset, Notional Amount | 2,040,000,000 | ||
Interest Rate Cap | Other | Other Assets | Designated as Hedging Instrument | |||
Derivative [Line Items] | |||
Derivative Asset, Fair Value | 82,000 | $ 17,000 | |
Derivative Asset, Notional Amount | 700,000,000 | 175,000,000 | |
Interest rate swaps | Other liabilities | Designated as Hedging Instrument | |||
Derivative [Line Items] | |||
Derivative Liability, Fair Value | 45,392,000 | 66,033,000 | |
Derivative Liability, Notional Amount | 850,000,000 | 850,000,000 | |
Interest rate swaps | 555 California Mortgage Loan Interest Rate Swap | Other Assets | Designated as Hedging Instrument | |||
Derivative [Line Items] | |||
Derivative Asset, Fair Value | 3,159,000 | ||
Derivative Asset, Notional Amount | $ 840,000,000 | ||
Derivative, Interest Rate | 2.02% | ||
Derivative, Swap Rate | 2.26% | ||
Interest rate swaps | 555 California Mortgage Loan Interest Rate Swap | Other liabilities | Designated as Hedging Instrument | |||
Derivative [Line Items] | |||
Derivative expiration date | 2024-05 | ||
Interest rate swaps | PENN 11 mortgage loan interest rate swap | Other Assets | Designated as Hedging Instrument | |||
Derivative [Line Items] | |||
Derivative Asset, Fair Value | $ 1,850,000 | ||
Derivative Asset, Notional Amount | $ 500,000,000 | ||
Derivative, Interest Rate | 2.83% | ||
Derivative, Swap Rate | 3.03% | ||
Derivative expiration date | 2024-03 | ||
Interest rate swaps | Unsecured term loan | Other liabilities | Designated as Hedging Instrument | |||
Derivative [Line Items] | |||
Derivative Liability, Fair Value | $ 39,839,000 | 57,723,000 | |
Derivative Liability, Notional Amount | $ 750,000,000 | $ 750,000,000 | |
Derivative, Interest Rate | 1.09% | 1.15% | |
Derivative, Swap Rate | 3.87% | 3.87% | |
Derivative expiration date | 2023-10 | 2023-10 | |
Interest rate swaps | 33-00 Northern Boulevard mortgage loan | Other liabilities | Designated as Hedging Instrument | |||
Derivative [Line Items] | |||
Derivative Liability, Fair Value | $ 5,553,000 | $ 8,310,000 | |
Derivative Liability, Notional Amount | $ 100,000,000 | $ 100,000,000 | |
Derivative, Interest Rate | 1.89% | 1.95% | |
Derivative, Swap Rate | 4.14% | 4.14% | |
Derivative expiration date | 2025-01 | 2025-01 | |
Interest rate swaps | LIBOR | 555 California Mortgage Loan Interest Rate Swap | Other Assets | Designated as Hedging Instrument | |||
Derivative [Line Items] | |||
Derivative, Basis Spread on Variable Rate | 1.93% | ||
Interest rate swaps | LIBOR | PENN 11 mortgage loan interest rate swap | Other Assets | Designated as Hedging Instrument | |||
Derivative [Line Items] | |||
Derivative, Basis Spread on Variable Rate | 2.75% | ||
Interest rate swaps | LIBOR | Unsecured term loan | Other liabilities | Designated as Hedging Instrument | |||
Derivative [Line Items] | |||
Derivative, Basis Spread on Variable Rate | 1.00% | 1.00% | |
Interest rate swaps | LIBOR | 33-00 Northern Boulevard mortgage loan | Other liabilities | Designated as Hedging Instrument | |||
Derivative [Line Items] | |||
Derivative, Basis Spread on Variable Rate | 1.80% | 1.80% | |
Floating | Interest rate swaps | Unsecured term loan | Other liabilities | Designated as Hedging Instrument | |||
Derivative [Line Items] | |||
Derivative Liability, Notional Amount | $ 50,000,000 | $ 50,000,000 | |
Floating | Interest rate swaps | LIBOR | Unsecured term loan | Other liabilities | Designated as Hedging Instrument | |||
Derivative [Line Items] | |||
Derivative, Basis Spread on Variable Rate | 1.00% | 1.00% |
Fair Value Measurements (Fair V
Fair Value Measurements (Fair Value Measurements on a Nonrecurring Basis) (Details) - Real estate assets - Nonrecurring $ in Thousands | Dec. 31, 2020USD ($) |
Financial Assets and Liabilities Measured at Fair Value on a Non-Recurring Basis | |
Real estate assets | $ 191,116 |
Level 1 | |
Financial Assets and Liabilities Measured at Fair Value on a Non-Recurring Basis | |
Real estate assets | 0 |
Level 2 | |
Financial Assets and Liabilities Measured at Fair Value on a Non-Recurring Basis | |
Real estate assets | 0 |
Level 3 | |
Financial Assets and Liabilities Measured at Fair Value on a Non-Recurring Basis | |
Real estate assets | $ 191,116 |
Fair Value Measurements (Carryi
Fair Value Measurements (Carrying amounts and fair value of financial instruments) (Details) - USD ($) $ in Thousands | Sep. 30, 2021 | Dec. 31, 2020 |
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Unsecured revolving credit facilities | $ 575,000 | $ 575,000 |
Deferred financing costs, net and other | 47,874 | 34,462 |
Senior Unsecured Notes | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Debt, Carrying Amount | 1,200,000 | 450,000 |
Deferred financing costs, net and other | 10,320 | 3,315 |
Carrying Amount | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Cash equivalents, carrying amount | 1,730,951 | 1,476,427 |
Mortgages payable, gross | 6,104,615 | 5,608,458 |
Unsecured revolving credit facilities | 575,000 | 575,000 |
Debt, Carrying Amount | 8,679,615 | 7,433,458 |
Carrying Amount | Senior Unsecured Notes | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Unsecured debt, gross | 1,200,000 | 450,000 |
Carrying Amount | Unsecured Term Loan | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Unsecured debt, gross | 800,000 | 800,000 |
Fair Value | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Debt, Fair Value | 8,701,000 | 7,463,000 |
Fair Value | Level 1 | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Cash equivalents, fair value | 1,731,000 | 1,476,000 |
Unsecured revolving credit facilities | 575,000 | 575,000 |
Fair Value | Level 2 | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Mortgages payable, gross | 6,080,000 | 5,612,000 |
Fair Value | Senior Unsecured Notes | Level 2 | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Unsecured debt, gross | 1,246,000 | 476,000 |
Fair Value | Unsecured Term Loan | Level 1 | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Unsecured debt, gross | $ 800,000 | $ 800,000 |
Stock-based Compensation (Narra
Stock-based Compensation (Narrative) (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | |
General and Administrative Expense | ||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||
Share-based compensation expense | $ 5,510 | $ 6,170 | $ 32,889 | $ 39,638 |
(Impairment Losses, Transacti_3
(Impairment Losses, Transaction Related Costs and Other) Lease Liability Extinguishment Gain - (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | |
Transaction Related Costs, Impairment Losses and Lease Termination Gain [Line Items] | ||||
Real estate impairment losses (see page 29 for details) | $ (7,880) | $ 0 | $ (7,880) | $ 0 |
Transaction related costs, impairment losses and other | (9,681) | (584) | (10,630) | 68,566 |
608 Fifth Avenue | ||||
Transaction Related Costs, Impairment Losses and Lease Termination Gain [Line Items] | ||||
Transaction related costs and other | (1,801) | (584) | (2,750) | (1,694) |
608 Fifth Avenue lease liability extinguishment gain | $ 0 | $ 0 | $ 0 | $ 70,260 |
Interest and Other Investment_3
Interest and Other Investment Income (Loss), Net (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | |
Interest and Other Income [Abstract] | ||||
Interest on loans receivable | $ 561 | $ 574 | $ 1,679 | $ 2,810 |
Interest on cash and cash equivalents and restricted cash | 67 | 253 | 207 | 5,717 |
Credit losses on loans receivable | 0 | 0 | 0 | (13,369) |
Market-to-market decrease in the fair value of marketable security (sold on January 23, 2020) | 0 | 0 | 0 | (4,938) |
Other, net | 5 | 902 | 1,808 | 2,712 |
Interest and other investment income (loss), net | $ 633 | $ 1,729 | $ 3,694 | $ (7,068) |
Interest and Debt Expense (Deta
Interest and Debt Expense (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | |
Interest and Debt Expense [Abstract] | ||||
Interest expense | $ 57,028 | $ 61,793 | $ 170,938 | $ 191,973 |
Capitalized interest and debt expense | (10,739) | (9,328) | (31,785) | (30,829) |
Amortization of deferred financing costs | 4,657 | 4,906 | 13,751 | 13,474 |
Interest and debt expense, Total | $ 50,946 | $ 57,371 | $ 152,904 | $ 174,618 |
Income (Loss) Per Share_Incom_3
Income (Loss) Per Share/Income (Loss) Per Class A Unit (Details) - USD ($) $ / shares in Units, shares in Thousands, $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | |
Numerator: | ||||
Net income (loss) attributable to Vornado / Vornado Realty L.P. | $ 63,522 | $ 65,700 | $ 148,584 | $ (102,026) |
Preferred share dividends / unit distributions | (16,800) | (12,530) | (49,734) | (37,591) |
Preferred share / unit issuance costs | (9,033) | 0 | (9,033) | 0 |
NET INCOME (LOSS) attributable to common shareholders / Class A unitholders | 37,689 | 53,170 | 89,817 | (139,617) |
Earnings allocated to unvested participating securities | (8) | (15) | (26) | (84) |
Numerator for basic and diluted income (loss) per share / Class A unit | $ 37,681 | $ 53,155 | $ 89,791 | $ (139,701) |
Denominator: | ||||
Denominator for basic income (loss) per share - weighted average shares (in shares) | 191,577 | 191,162 | 191,508 | 191,102 |
Denominator for diluted income (loss) per share - weighted average shares and assumed conversions (in shares) | 192,041 | 191,162 | 192,151 | 191,102 |
INCOME (LOSS) PER COMMON SHARE - BASIC: | ||||
Net income (loss) per common share (in dollars per share) | $ 0.20 | $ 0.28 | $ 0.47 | $ (0.73) |
INCOME (LOSS) PER COMMON SHARE - DILUTED: | ||||
Net income (loss) per common share (in dollars per share) | $ 0.20 | $ 0.28 | $ 0.47 | $ (0.73) |
Out-Performance Plan units | ||||
Denominator: | ||||
Effect of dilutive securities | 452 | 0 | 630 | 0 |
AO LTIP units | ||||
Denominator: | ||||
Effect of dilutive securities | 8 | 0 | 10 | 0 |
Employee stock options and restricted stock awards | ||||
Denominator: | ||||
Effect of dilutive securities | 4 | 0 | 3 | 0 |
Vornado Realty L.P. | ||||
Numerator: | ||||
Net income (loss) attributable to Vornado / Vornado Realty L.P. | $ 66,340 | $ 69,584 | $ 155,267 | $ (112,116) |
Preferred share dividends / unit distributions | (16,842) | (12,572) | (49,858) | (37,715) |
Preferred share / unit issuance costs | (9,033) | 0 | (9,033) | 0 |
NET INCOME (LOSS) attributable to common shareholders / Class A unitholders | 40,465 | 57,012 | 96,376 | (149,831) |
Earnings allocated to unvested participating securities | (649) | (734) | (2,034) | (4,685) |
Numerator for basic and diluted income (loss) per share / Class A unit | $ 39,816 | $ 56,278 | $ 94,342 | $ (154,516) |
Denominator: | ||||
Denominator for basic income (loss) per Class A unit - weighted average units | 204,864 | 203,554 | 204,663 | 203,480 |
Denominator for diluted income (loss) per Class A unit - weighted average units and assumed conversions | 205,703 | 203,554 | 205,616 | 203,480 |
INCOME (LOSS) PER CLASS A UNIT - BASIC: | ||||
Net income (loss) per Class A unit (in dollars per unit) | $ 0.19 | $ 0.28 | $ 0.46 | $ (0.76) |
INCOME (LOSS) PER CLASS A UNIT - DILUTED: | ||||
Net income (loss) per Class A unit (in dollars per unit) | $ 0.19 | $ 0.28 | $ 0.46 | $ (0.76) |
Vornado Realty L.P. | Vornado stock options, Vornado restricted stock awards, OP Units, AO LTIP Units and OPPs | ||||
Denominator: | ||||
Effect of dilutive securities | 839 | 0 | 953 | 0 |
Income (Loss) Per Share_Incom_4
Income (Loss) Per Share/Income (Loss) Per Class A Unit - Narrative (Details) - shares shares in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | |
Antidilutive Securities Excluded From Computation Of Earnings Per Share | ||||
Weighted average common share / class A unit equivalents of excluded dilutive securities due to anti-dilutive effect | 13,876 | 14,159 | 13,815 | 14,007 |
Vornado Realty L.P. | ||||
Antidilutive Securities Excluded From Computation Of Earnings Per Share | ||||
Weighted average common share / class A unit equivalents of excluded dilutive securities due to anti-dilutive effect | 214 | 1,767 | 350 | 1,629 |
Commitments and Contingencies (
Commitments and Contingencies (Narrative) (Details) ft² in Thousands | 9 Months Ended | |
Sep. 30, 2021USD ($) | Jul. 31, 2018USD ($)ft² | |
Other Commitments | ||
Guarantees and master leases | $ 1,653,000,000 | |
Clawback payment | 28,000,000 | |
Commitment to fund additional capital to partially owned entities | 10,700,000 | |
Construction commitment | 384,000,000 | |
General Liability | ||
Insurance | ||
Insurance limit per property | 300,000,000 | |
Insurance limit per occurrence | 300,000,000 | |
Disease Coverage | ||
Insurance | ||
Insurance limit per property | 250,000,000 | |
Insurance sublimit | 2,300,000 | |
All Risk And Rental Value | ||
Insurance | ||
Insurance limit per occurrence | 2,000,000,000 | |
Earthquake California Properties | ||
Insurance | ||
Insurance limit per occurrence | 350,000,000 | |
Insurance maximum coverage limit in aggregate | $ 350,000,000 | |
Vornado deductible, percentage of property value | 5.00% | |
Terrorism Acts | ||
Insurance | ||
Insurance limit per occurrence | $ 6,000,000,000 | |
Insurance maximum coverage limit in aggregate | 6,000,000,000 | |
Non-Certified Acts of Terrorism | ||
Insurance | ||
Insurance maximum coverage limit in aggregate | 1,200,000,000 | |
NBCR Acts | ||
Insurance | ||
Insurance limit per occurrence | 5,000,000,000 | |
Insurance maximum coverage limit in aggregate | 5,000,000,000 | |
PPIC | NBCR Acts | ||
Insurance | ||
Insurance deductible | $ 1,759,257 | |
Insurance deductible percentage of balance of covered loss | 20.00% | |
Farley Office and Retail | General Liability | ||
Insurance | ||
Insurance limit per occurrence | $ 100,000,000 | |
Farley Office and Retail | Terrorism Acts | ||
Insurance | ||
Insurance limit per occurrence | 1,850,000,000 | |
Farley Office and Retail | Non-Certified Acts of Terrorism | ||
Insurance | ||
Insurance limit per occurrence | 1,170,000,000 | |
Farley Office and Retail | Property and Development Activities | ||
Insurance | ||
Insurance limit per occurrence | 2,800,000,000 | |
Insurance maximum coverage limit in aggregate | $ 2,800,000,000 | |
Joint Venture | Farley Office and Retail | ||
Other Commitments | ||
Equity method ownership percentage | 95.00% | |
Capital contributions | $ 92,400,000 | |
Affiliated Entity | Farley Office and Retail | ||
Other Commitments | ||
Equity method ownership percentage | 5.00% | |
345 Montgomery Street | Regus PLC | ||
Other Commitments | ||
Guarantor obligations, maximum exposure, undiscounted | $ 90,000,000 | |
Subsidiary of Regus PLC | 345 Montgomery Street | ||
Other Commitments | ||
Square footage of real estate property (in sqft) | ft² | 78 | |
Lessor, operating lease, lease not yet commenced, term of contract | 15 years | |
Unsecured Revolving Credit Facilities | ||
Other Commitments | ||
Outstanding letters of credit | $ 13,273,000 |
Segment Information (Narrative)
Segment Information (Narrative) (Details) | 9 Months Ended |
Sep. 30, 2021segment | |
Segment Reporting [Abstract] | |
Number of reportable segments | 2 |
Segment Information (Net Income
Segment Information (Net Income to NOI Reconciliation) (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | |
Segment Reporting [Abstract] | ||||
Net income (loss) | $ 71,765 | $ 68,736 | $ 175,590 | $ (253,119) |
Depreciation and amortization expense | 100,867 | 107,013 | 285,998 | 292,611 |
General and administrative expense | 25,553 | 32,407 | 100,341 | 120,255 |
Impairment losses, transaction related costs and other (lease liability extinguishment gain) | 9,681 | 584 | 10,630 | (68,566) |
(Income) loss from partially owned entities | (26,269) | 80,909 | (86,768) | 353,679 |
Loss (income) from real estate fund investments | 66 | 13,823 | (5,107) | 225,328 |
Interest and other investment (income) loss, net | (633) | (1,729) | (3,694) | 7,068 |
Interest and debt expense | 50,946 | 57,371 | 152,904 | 174,618 |
Net gains on disposition of wholly owned and partially owned assets | (10,087) | (214,578) | (35,811) | (338,862) |
Income tax (benefit) expense | (25,376) | 23,781 | (20,551) | 38,431 |
NOI from partially owned entities | 75,644 | 78,175 | 231,635 | 229,543 |
NOI attributable to noncontrolling interests in consolidated subsidiaries | (16,886) | (25,959) | (50,221) | (56,900) |
NOI at share | 255,271 | 220,533 | 754,946 | 724,086 |
Non cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other | 1,922 | 10,981 | 1,570 | 48,247 |
NOI at share - cash basis | $ 257,193 | $ 231,514 | $ 756,516 | $ 772,333 |
Segment Information (Summary of
Segment Information (Summary of NOI by Segment) (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2021 | Sep. 30, 2020 | Sep. 30, 2021 | Sep. 30, 2020 | |
Segment Information | ||||
Total revenues | $ 409,212 | $ 363,962 | $ 1,168,130 | $ 1,151,520 |
Operating expenses | (212,699) | (195,645) | (594,598) | (600,077) |
NOI - consolidated | 196,513 | 168,317 | 573,532 | 551,443 |
Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries | (16,886) | (25,959) | (50,221) | (56,900) |
Add: NOI from partially owned entities | 75,644 | 78,175 | 231,635 | 229,543 |
NOI at share | 255,271 | 220,533 | 754,946 | 724,086 |
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other | 1,922 | 10,981 | 1,570 | 48,247 |
NOI at share - cash basis | 257,193 | 231,514 | 756,516 | 772,333 |
New York | ||||
Segment Information | ||||
Total revenues | 316,643 | 293,145 | 921,758 | 919,388 |
Operating expenses | (151,276) | (161,386) | (468,294) | (484,624) |
NOI - consolidated | 165,367 | 131,759 | 453,464 | 434,764 |
Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries | (9,747) | (17,776) | (26,841) | (34,713) |
Add: NOI from partially owned entities | 73,219 | 75,837 | 224,392 | 221,296 |
NOI at share | 228,839 | 189,820 | 651,015 | 621,347 |
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other | 783 | 6,261 | 351 | 40,310 |
NOI at share - cash basis | 229,622 | 196,081 | 651,366 | 661,657 |
Other | ||||
Segment Information | ||||
Total revenues | 92,569 | 70,817 | 246,372 | 232,132 |
Operating expenses | (61,423) | (34,259) | (126,304) | (115,453) |
NOI - consolidated | 31,146 | 36,558 | 120,068 | 116,679 |
Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries | (7,139) | (8,183) | (23,380) | (22,187) |
Add: NOI from partially owned entities | 2,425 | 2,338 | 7,243 | 8,247 |
NOI at share | 26,432 | 30,713 | 103,931 | 102,739 |
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other | 1,139 | 4,720 | 1,219 | 7,937 |
NOI at share - cash basis | $ 27,571 | $ 35,433 | $ 105,150 | $ 110,676 |
Uncategorized Items - vno-20210
Label | Element | Value |
Accounting Standards Update [Extensible Enumeration] | us-gaap_AccountingStandardsUpdateExtensibleList | Accounting Standards Update 2016-13 [Member] |
Vornado Realty L.P. [Member] | ||
Accounting Standards Update [Extensible Enumeration] | us-gaap_AccountingStandardsUpdateExtensibleList | Accounting Standards Update 2016-13 [Member] |