Consolidated Statements of Cash Flows (Unaudited) $ in Thousands | 3 Months Ended |
Mar. 31, 2019USD ($) | Mar. 31, 2018USD ($) |
Cash Flows from Operating Activities: | | |
Net income | $ 213,044 | $ 282 |
Adjustments to reconcile net income to net cash provided by operating activities: | | |
Net gains on disposition of wholly owned and partially owned assets | (220,294) | 0 |
Depreciation and amortization (including amortization of deferred financing costs) | 123,135 | 115,337 |
Stock-based compensation expense | 31,654 | 13,669 |
Distributions of income from partially owned entities | 14,316 | 20,559 |
Equity in net (income) loss of partially owned entities | (7,320) | 9,904 |
Amortization of below-market leases, net | (6,525) | (10,581) |
Straight-lining of rents | 1,140 | (7,430) |
(Increase) decrease in fair value of marketable securities | (461) | 32,986 |
Net realized and unrealized (gain) loss on real estate fund investments | (100) | 911 |
Return of capital from real estate fund investments | 0 | 14,966 |
Other non-cash adjustments | 1,639 | 1,067 |
Changes in operating assets and liabilities: | | |
Real estate fund investments | (4,000) | (2,950) |
Tenant and other receivables, net | (835) | (5,702) |
Prepaid assets | (82,862) | 77,053 |
Other assets | (6,044) | (15,151) |
Accounts payable and accrued expenses | 10,426 | 19,835 |
Other liabilities | (2,795) | 663 |
Net cash provided by operating activities | 64,118 | 265,418 |
Cash Flows from Investing Activities: | | |
Proceeds from sale of condominium units at 220 Central Park South | 425,484 | 0 |
Proceeds from sales of marketable securities | 167,755 | 0 |
Development costs and construction in progress | (143,302) | (86,808) |
Moynihan Train Hall expenditures | (123,533) | 0 |
Proceeds from sale of real estate and related investment | 108,512 | 0 |
Additions to real estate | (55,759) | (54,284) |
Distributions of capital from partially owned entities | 24,851 | 2,086 |
Investments in partially owned entities | (918) | (7,519) |
Proceeds from repayments of loans receivable | 204 | 0 |
Acquisitions of real estate and other | 0 | (44,095) |
Net cash provided by (used in) investing activities | 403,294 | (190,620) |
Cash Flows from Financing Activities: | | |
Repayments of borrowings | (686,555) | (144,822) |
Proceeds from borrowings | 456,741 | 185,701 |
Dividends paid on common shares / Distributions to Vornado | (125,876) | (119,764) |
Moynihan Train Hall reimbursement from Empire State Development | 123,533 | 0 |
Distribution to noncontrolling interests / redeemable security holders and noncontrolling interests in consolidated subsidiaries | (16,252) | (13,266) |
Dividends paid on preferred shares / Distributions to preferred unitholders | (12,534) | (16,628) |
Debt issuance costs | (10,860) | (3,300) |
Repurchase of shares / Class A units related to stock compensation arrangements and related tax withholdings and other | (8,692) | (784) |
Contributions from noncontrolling interests / noncontrolling interests in consolidated subsidiaries | 5,194 | 8,370 |
Proceeds received from exercise of employee share options and other | 1,511 | 3,769 |
Redemption of preferred shares / units | (893) | (470,000) |
Debt prepayment and extinguishment costs | 0 | (818) |
Net cash used in financing activities | (274,683) | (571,542) |
Net increase (decrease) in cash and cash equivalents and restricted cash | 192,729 | (496,744) |
Cash and cash equivalents and restricted cash at beginning of period | 716,905 | 1,914,812 |
Cash and cash equivalents and restricted cash at end of period | 909,634 | 1,418,068 |
Reconciliation of Cash and Cash Equivalents and Restricted Cash: | | |
Cash and cash equivalents at beginning of period | 570,916 | 1,817,655 |
Restricted cash at beginning of period | 145,989 | 97,157 |
Cash and cash equivalents and restricted cash at beginning of period | 716,905 | 1,914,812 |
Cash and cash equivalents at end of period | 307,047 | 1,327,384 |
Restricted cash at end of period | 593,759 | 90,684 |
Restricted cash included in assets held for sale at end of period | 8,828 | 0 |
Cash and cash equivalents and restricted cash at end of period | 909,634 | 1,418,068 |
Supplemental Disclosure of Cash Flow Information: | | |
Cash payments for interest, excluding capitalized interest of $21,371 and $13,272 | 85,796 | 84,566 |
Cash payments for income taxes | 8,741 | 1,646 |
Reclassification of assets and related liabilities held for sale: | | |
Assets held for sale | 3,027,058 | 0 |
Liabilities related to assets held for sale | 1,097,350 | 0 |
Lease liabilities arising from the recognition of right-of-use assets | 526,866 | 0 |
Reclassification of condominium units from development costs and construction in progress to 220 Central Park South condominium units ready for sale | 395,893 | 0 |
Accrued capital expenditures included in accounts payable and accrued expenses | 77,115 | 51,431 |
Adjustments to carry redeemable Class A units at redemption value | (65,818) | 114,856 |
Write-off of fully depreciated assets | (58,309) | (15,707) |
Amounts related to our investment in Pennsylvania Real Estate Investment Trust reclassified from investments in partially owned entities and accumulated other comprehensive income to marketable securities upon conversion of operating partnership units to common shares | 54,962 | 0 |
Vornado Realty L.P. | | |
Cash Flows from Operating Activities: | | |
Net income | 213,044 | 282 |
Adjustments to reconcile net income to net cash provided by operating activities: | | |
Net gains on disposition of wholly owned and partially owned assets | (220,294) | 0 |
Depreciation and amortization (including amortization of deferred financing costs) | 123,135 | 115,337 |
Stock-based compensation expense | 31,654 | 13,669 |
Distributions of income from partially owned entities | 14,316 | 20,559 |
Equity in net (income) loss of partially owned entities | (7,320) | 9,904 |
Amortization of below-market leases, net | (6,525) | (10,581) |
Straight-lining of rents | 1,140 | (7,430) |
(Increase) decrease in fair value of marketable securities | (461) | 32,986 |
Net realized and unrealized (gain) loss on real estate fund investments | (100) | 911 |
Return of capital from real estate fund investments | 0 | 14,966 |
Other non-cash adjustments | 1,639 | 1,067 |
Changes in operating assets and liabilities: | | |
Real estate fund investments | (4,000) | (2,950) |
Tenant and other receivables, net | (835) | (5,702) |
Prepaid assets | (82,862) | 77,053 |
Other assets | (6,044) | (15,151) |
Accounts payable and accrued expenses | 10,426 | 19,835 |
Other liabilities | (2,795) | 663 |
Net cash provided by operating activities | 64,118 | 265,418 |
Cash Flows from Investing Activities: | | |
Proceeds from sale of condominium units at 220 Central Park South | 425,484 | 0 |
Proceeds from sales of marketable securities | 167,755 | 0 |
Development costs and construction in progress | (143,302) | (86,808) |
Moynihan Train Hall expenditures | (123,533) | 0 |
Proceeds from sale of real estate and related investment | 108,512 | 0 |
Additions to real estate | (55,759) | (54,284) |
Distributions of capital from partially owned entities | 24,851 | 2,086 |
Investments in partially owned entities | (918) | (7,519) |
Proceeds from repayments of loans receivable | 204 | 0 |
Acquisitions of real estate and other | 0 | (44,095) |
Net cash provided by (used in) investing activities | 403,294 | (190,620) |
Cash Flows from Financing Activities: | | |
Repayments of borrowings | (686,555) | (144,822) |
Proceeds from borrowings | 456,741 | 185,701 |
Dividends paid on common shares / Distributions to Vornado | (125,876) | (119,764) |
Moynihan Train Hall reimbursement from Empire State Development | 123,533 | 0 |
Distribution to noncontrolling interests / redeemable security holders and noncontrolling interests in consolidated subsidiaries | (16,252) | (13,266) |
Dividends paid on preferred shares / Distributions to preferred unitholders | (12,534) | (16,628) |
Debt issuance costs | (10,860) | (3,300) |
Repurchase of shares / Class A units related to stock compensation arrangements and related tax withholdings and other | (8,692) | (784) |
Contributions from noncontrolling interests / noncontrolling interests in consolidated subsidiaries | 5,194 | 8,370 |
Proceeds received from exercise of employee share options and other | 1,511 | 3,769 |
Redemption of preferred shares / units | (893) | (470,000) |
Debt prepayment and extinguishment costs | 0 | (818) |
Net cash used in financing activities | (274,683) | (571,542) |
Net increase (decrease) in cash and cash equivalents and restricted cash | 192,729 | (496,744) |
Cash and cash equivalents and restricted cash at beginning of period | 716,905 | 1,914,812 |
Cash and cash equivalents and restricted cash at end of period | 909,634 | 1,418,068 |
Reconciliation of Cash and Cash Equivalents and Restricted Cash: | | |
Cash and cash equivalents at beginning of period | 570,916 | 1,817,655 |
Restricted cash at beginning of period | 145,989 | 97,157 |
Cash and cash equivalents and restricted cash at beginning of period | 716,905 | 1,914,812 |
Cash and cash equivalents at end of period | 307,047 | 1,327,384 |
Restricted cash at end of period | 593,759 | 90,684 |
Restricted cash included in assets held for sale at end of period | 8,828 | 0 |
Cash and cash equivalents and restricted cash at end of period | 909,634 | 1,418,068 |
Supplemental Disclosure of Cash Flow Information: | | |
Cash payments for interest, excluding capitalized interest of $21,371 and $13,272 | 85,796 | 84,566 |
Cash payments for income taxes | 8,741 | 1,646 |
Reclassification of assets and related liabilities held for sale: | | |
Assets held for sale | 3,027,058 | 0 |
Liabilities related to assets held for sale | 1,097,350 | 0 |
Lease liabilities arising from the recognition of right-of-use assets | 526,866 | 0 |
Reclassification of condominium units from development costs and construction in progress to 220 Central Park South condominium units ready for sale | 395,893 | 0 |
Accrued capital expenditures included in accounts payable and accrued expenses | 77,115 | 51,431 |
Adjustments to carry redeemable Class A units at redemption value | (65,818) | 114,856 |
Write-off of fully depreciated assets | (58,309) | (15,707) |
Amounts related to our investment in Pennsylvania Real Estate Investment Trust reclassified from investments in partially owned entities and accumulated other comprehensive income to marketable securities upon conversion of operating partnership units to common shares | $ 54,962 | $ 0 |