• Vornado Announces First Quarter 2024 Financial Results

    来源: Nasdaq GlobeNewswire / 06 5月 2024 16:24:16   America/New_York

    NEW YORK, May 06, 2024 (GLOBE NEWSWIRE) -- Vornado Realty Trust (NYSE: VNO) reported today:

    Quarter Ended March 31, 2024 Financial Results

    NET LOSS attributable to common shareholders for the quarter ended March 31, 2024 was $9,034,000, or $0.05 per diluted share, compared to net income attributable to common shareholders of $5,168,000, or $0.03 per diluted share, for the prior year's quarter.

    FUNDS FROM OPERATIONS ("FFO") attributable to common shareholders plus assumed conversions (non-GAAP) for the quarter ended March 31, 2024 was $104,129,000, or $0.53 per diluted share, compared to $119,083,000, or $0.61 per diluted share, for the prior year's quarter. Adjusting for the items that impact period-to-period comparability listed in the table below, FFO attributable to common shareholders plus assumed conversions, as adjusted (non-GAAP) for the quarter ended March 31, 2024 was $108,847,000, or $0.55 per diluted share, and $116,288,000, or $0.60 per diluted share, for the prior year's quarter.

    The following table reconciles FFO attributable to common shareholders plus assumed conversions (non-GAAP) to FFO attributable to common shareholders plus assumed conversions, as adjusted (non-GAAP):

    (Amounts in thousands, except per share amounts)For the Three Months Ended
    March 31,
      2024   2023 
    FFO attributable to common shareholders plus assumed conversions (non-GAAP)(1)$104,129  $119,083 
    Per diluted share (non-GAAP)$0.53  $0.61 
        
    Certain expense (income) items that impact FFO attributable to common shareholders plus assumed conversions:   
    Deferred tax liability on our investment in the Farley Building (held through a taxable REIT subsidiary)$4,134  $2,875 
    After-tax net gain on sale of 220 Central Park South ("220 CPS") condominium units and ancillary amenities    (6,173)
    Other 1,009   288 
      5,143   (3,010)
    Noncontrolling interests' share of above adjustments (425)  215 
    Total of certain expense (income) items that impact FFO attributable to common shareholders plus assumed conversions, net$4,718  $(2,795)
    Per diluted share (non-GAAP)$0.02  $(0.01)
        
    FFO attributable to common shareholders plus assumed conversions, as adjusted (non-GAAP)$108,847  $116,288 
    Per diluted share (non-GAAP)$0.55  $0.60 

    ________________________________

    (1)See page 9 for a reconciliation of net (loss) income attributable to common shareholders to FFO attributable to common shareholders plus assumed conversions (non-GAAP) for the three months ended March 31, 2024 and 2023. 


    FFO, as Adjusted Bridge - Q1 2024 vs. Q1 2023

    The following table bridges our FFO attributable to common shareholders plus assumed conversions, as adjusted (non-GAAP) for the three months ended March 31, 2023 to FFO attributable to common shareholders plus assumed conversions, as adjusted (non-GAAP) for the three months ended March 31, 2024:

    (Amounts in millions, except per share amounts)FFO, as Adjusted
     Amount Per Share
    FFO attributable to common shareholders plus assumed conversions, as adjusted (non-GAAP) for the three months March 31, 2023$116.3  $0.60 
        
    (Decrease) increase in FFO, as adjusted due to:   
    Lease expirations, rent commencement, and other tenant related items (4.5)  
    Change in interest expense, net of interest income (3.9)  
    Reduced general and administrative expense (primarily stock compensation) 3.6   
    Other, net (1.9)  
      (6.7)  
    Noncontrolling interests' share of above items and impact of assumed conversions of convertible securities (0.8)  
    Net decrease (7.5)  (0.05)
        
    FFO attributable to common shareholders plus assumed conversions, as adjusted (non-GAAP) for the three months ended March 31, 2024$108.8  $0.55 

    See page 9 for a reconciliation of net (loss) income attributable to common shareholders to FFO attributable to common shareholders plus assumed conversions (non-GAAP) for the three months ended March 31, 2024 and 2023. Reconciliations of FFO attributable to common shareholders plus assumed conversions to FFO attributable to common shareholders plus assumed conversions, as adjusted are provided on the previous page.

    Financing Activity

    280 Park Avenue

    On April 4, 2024, a joint venture, in which we have a 50% interest, amended and extended the $1,075,000,000 mortgage loan on 280 Park Avenue. The maturity date on the amended loan was extended to September 2026, with options to fully extend to September 2028, subject to certain conditions. The interest rate on the amended loan remains at SOFR plus 1.78%. Additionally, on April 4, 2024, the joint venture amended and extended the $125,000,000 mezzanine loan, and subsequently repaid the loan for $62,500,000.

    435 Seventh Avenue

    On April 9, 2024, we completed a $75,000,000 refinancing of 435 Seventh Avenue, of which $37,500,000 is recourse to the Operating Partnership. The interest-only loan bears a rate of SOFR plus 2.10% and matures in April 2028. The interest rate on the loan was swapped to a fixed rate of 6.96% through April 2026. The loan replaces the previous $95,696,000 fully recourse loan, which bore interest at SOFR plus 1.41%.

    Unsecured Revolving Credit Facility

    On May 3, 2024, we extended one of our two unsecured revolving credit facilities to April 2029 (as fully extended). The new $915,000,000 facility replaces the existing $1.25 billion facility that was due to mature in April 2026. The new facility currently bears interest at a rate of SOFR plus 1.20% with a facility fee of 25 basis points. Our $1.25 billion revolving credit facility matures in December 2027 (as fully extended) and has an interest rate of SOFR plus 1.14% and a facility fee of 25 basis points.

    Interest Rate Swap and Cap Arrangements

    We entered into the following interest rate swap and cap arrangements during the three months ended March 31, 2024:

    (Amounts in thousands) Notional Amount
    (at share)
     All-In Swapped Rate Expiration Date Variable Rate Spread
    Interest rate swaps:        
    PENN 11(1) $250,000 6.21% 10/25 S+206
             
        Index Strike Rate    
    Interest rate caps:        
    61 Ninth Avenue (45.1% interest) $75,543 4.39% 01/26 S+146

    ________________________________

    (1)Together with the existing $250,000 swap arrangement on the $500,000 PENN 11 mortgage loan, the loan will bear interest at an all-in swapped rate of 6.28% through October 2025. 

    Dispositions

    On April 12, 2024, we closed on the sale of two condominium units at 220 CPS for net proceeds of $31,605,000; four units remain unsold.

    Alexander’s

    On May 3, 2024, Alexander’s, Inc. (“Alexander’s”), in which we own a 32.4% common equity interest, and Bloomberg L.P. reached an agreement to extend the leases covering approximately 947,000 square feet at 731 Lexington Avenue that were scheduled to expire in February 2029 for a term of eleven years to February 2040.

    Leasing Activity

    The leasing activity and related statistics below are based on leases signed during the period and are not intended to coincide with the commencement of rental revenue in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Second generation relet space represents square footage that has not been vacant for more than nine months and tenant improvements and leasing commissions are based on our share of square feet leased during the period.

    For the Three Months Ended March 31, 2024:

    • 291,000 square feet of New York Office space (250,000 square feet at share) at an initial rent of $89.23 per square foot and a weighted average lease term of 11.1 years. The changes in the GAAP and cash mark-to-market rent on the 95,000 square feet of second generation space were positive 2.8% and positive 2.4%, respectively. Tenant improvements and leasing commissions were $12.98 per square foot per annum, or 14.5% of initial rent.
    • 36,000 square feet of New York Retail space (33,000 square feet at share) at an initial rent of $253.83 per square foot and a weighted average lease term of 3.8 years. The changes in the GAAP and cash mark-to-market rent on the 27,000 square feet of second generation space were positive 4.4% and negative 18.1%, respectively. Tenant improvements and leasing commissions were $29.16 per square foot per annum, or 11.5% of initial rent.
    • 51,000 square feet at THE MART (all at share) at an initial rent of $64.02 per square foot and a weighted average lease term of 4.5 years. The changes in the GAAP and cash mark-to-market rent on the 43,000 square feet of second generation space were positive 6.4% and negative 0.1%, respectively. Tenant improvements and leasing commissions were $8.37 per square foot per annum, or 13.1% of initial rent.
    • 41,000 square feet at 315 Montgomery Street in San Francisco (29,000 square feet at share) at an initial rent of $67.57 per square foot and a weighted average lease term of 5.4 years. The changes in the GAAP and cash mark-to-market rent on the 29,000 square feet of second generation space were negative 25.3% and negative 30.1%, respectively. Tenant improvements and leasing commissions were $4.01 per square foot per annum, or 5.9% of initial rent.

    Occupancy

    (At Vornado's share)New York THE MART
     555 California
    Street

     Total Office Retail  
    Occupancy as of March 31, 202488.2% 89.3% 75.0% 77.6% 94.5%

    Same Store Net Operating Income ("NOI") At Share:

     Total New York THE MART 555 California Street
    Same store NOI at share % decrease(1):        
    Three months ended March 31, 2024 compared to March 31, 2023(4.8)% (4.6)% (10.0)% (2.4)% 
    Three months ended March 31, 2024 compared to December 31, 2023(6.5)% (6.7)% (0.3)% (8.8)% 
             
    Same store NOI at share - cash basis % decrease(1):        
    Three months ended March 31, 2024 compared to March 31, 2023(5.0)% (5.1)% (3.3)% (4.4)% 
    Three months ended March 31, 2024 compared to December 31, 2023(6.3)% (6.4)% (3.7)% (7.3)% 

    ____________________

    (1)See pages 11 through 14 for same store NOI at share and same store NOI at share - cash basis reconciliations.


    NOI At Share & NOI At Share - Cash Basis:

    The elements of our New York and Other NOI at share and NOI at share - cash basis for the three months ended March 31, 2024 and 2023 and the three months ended December 31, 2023 are summarized below.

    (Amounts in thousands)For the Three Months Ended
     March 31, December 31, 2023
      2024  2023 
    NOI at share:     
    New York:     
    Office(1)$167,988 $174,270 $182,769
    Retail 47,466  47,196  47,378
    Residential 5,968  5,458  5,415
    Alexander's 11,707  9,070  12,013
    Total New York 233,129  235,994  247,575
    Other:     
    THE MART 14,486  15,409  14,516
    555 California Street 16,529  16,929  18,125
    Other investments 4,980  5,151  6,880
    Total Other 35,995  37,489  39,521
    NOI at share$269,124 $273,483 $287,096


    NOI at share - cash basis:     
    New York:     
    Office(1)$166,370 $182,081 $183,742
    Retail 43,873  44,034  46,491
    Residential 5,690  5,051  5,137
    Alexander's 14,861  9,861  11,059
    Total New York 230,794  241,027  246,429
    Other:     
    THE MART 14,949  14,675  15,511
    555 California Street 16,938  17,718  18,265
    Other investments 4,932  5,115  7,012
    Total Other 36,819  37,508  40,788
    NOI at share - cash basis$267,613 $278,535 $287,217

    ________________________________

    (1)Includes Building Maintenance Services NOI of $7,217, $6,289 and $6,424, respectively, for the three months ended March 31, 2024 and 2023 and December 31, 2023. 


    Active Development/Redevelopment Summary as of March 31, 2024:

    (Amounts in thousands, except square feet)    
        (at Vornado’s share)   Projected
    Incremental

    Cash Yield


    New York segment:
     Property
    Rentable
    Sq. Ft.
     Budget Cash Amount
    Expended
     Remaining
    Expenditures
     Stabilization
    Year
     
    PENN District:              
    PENN 2 1,795,000 $750,000 $659,108 $90,892 2026  9.5% 
    Districtwide Improvements N/A  100,000  52,785  47,215 N/A  N/A 
    Total PENN District    850,000(1) 711,893  138,107      
                   
    Sunset Pier 94 Studios (49.9% interest) 266,000  125,000(2) 7,994  117,006 2026  10.3% 
                   
    Total Active Development Projects   $975,000 $719,887 $255,113      

    ________________________________

    (1)Excluding debt and equity carry.
    (2)Represents our 49.9% share of the $350,000 development budget, excluding the $40,000 value of our contributed leasehold interest and net of an estimated $9,000 for our share of development fees and reimbursement for overhead costs incurred by us. $34,000 will be funded via cash contributions, of which $7,994 has been funded as of March 31, 2024.   


    There can be no assurance that the above projects will be completed, completed on schedule or within budget. In addition, there can be no assurance that the Company will be successful in leasing the properties on the expected schedule or at the assumed rental rates.        

    Conference Call and Audio Webcast
    As previously announced, the Company will host a quarterly earnings conference call and an audio webcast on Tuesday, May 7, 2024 at 10:00 a.m. Eastern Time (ET). The conference call can be accessed by dialing 888-317-6003 (domestic) or 412-317-6061 (international) and entering the passcode 5722274. A live webcast of the conference call will be available on Vornado’s website at www.vno.com in the Investor Relations section and an online playback of the webcast will be available on the website following the conference call.

    Contact

    Thomas J. Sanelli

    (212) 894-7000

    Supplemental Data

    Further details regarding results of operations, properties and tenants can be accessed at the Company’s website www.vno.com. Vornado Realty Trust is a fully - integrated equity real estate investment trust.

    Certain statements contained herein may constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are not guarantees of future performance. They represent our intentions, plans, expectations and beliefs and are subject to numerous assumptions, risks and uncertainties. Our future results, financial condition and business may differ materially from those expressed in these forward-looking statements. You can find many of these statements by looking for words such as "approximates," "believes," "expects," "anticipates," "estimates," "intends," "plans," "would," "may" or other similar expressions in this press release. We also note the following forward-looking statements: in the case of our development and redevelopment projects, the estimated completion date, estimated project cost, projected incremental cash yield, stabilization date and cost to complete; estimates of future capital expenditures, dividends to common and preferred shareholders and operating partnership distributions. For a discussion of factors that could materially affect the outcome of our forward-looking statements and our future results and financial condition, see “Risk Factors” in Part I, Item 1A, of our Annual Report on Form 10-K for the year ended December 31, 2023. Currently, some of the factors are the increased interest rates and effects of inflation on our business, financial condition, results of operations, cash flows, operating performance and the effect that these factors have had and may continue to have on our tenants, the global, national, regional and local economies and financial markets and the real estate market in general.


    VORNADO REALTY TRUST
    CONSOLIDATED BALANCE SHEETS
     
    (Amounts in thousands)As of Increase
    (Decrease)
     March 31, 2024 December 31, 2023 
    ASSETS     
    Real estate, at cost:     
    Land$2,436,221  $2,436,221  $ 
    Buildings and improvements 10,017,573   9,952,954   64,619 
    Development costs and construction in progress 1,322,810   1,281,076   41,734 
    Leasehold improvements and equipment 131,762   130,953   809 
    Total 13,908,366   13,801,204   107,162 
    Less accumulated depreciation and amortization (3,837,679)  (3,752,827)  (84,852)
    Real estate, net 10,070,687   10,048,377   22,310 
    Right-of-use assets 678,951   680,044   (1,093)
    Cash, cash equivalents, and restricted cash     
    Cash and cash equivalents 892,652   997,002   (104,350)
    Restricted cash 256,268   264,582   (8,314)
    Total 1,148,920   1,261,584   (112,664)
    Tenant and other receivables 76,627   69,543   7,084 
    Investments in partially owned entities 2,599,134   2,610,558   (11,424)
    220 CPS condominium units ready for sale 36,578   35,941   637 
    Receivable arising from the straight-lining of rents 706,280   701,666   4,614 
    Deferred leasing costs, net 355,790   355,010   780 
    Identified intangible assets, net 124,887   127,082   (2,195)
    Other assets 409,311   297,860   111,451 
    Total assets$16,207,165  $16,187,665  $19,500 
    LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY     
    Liabilities:     
    Mortgages payable, net$5,690,639  $5,688,020  $2,619 
    Senior unsecured notes, net 1,194,383   1,193,873   510 
    Unsecured term loan, net 794,906   794,559   347 
    Unsecured revolving credit facilities 575,000   575,000    
    Lease liabilities 737,500   732,859   4,641 
    Accounts payable and accrued expenses 388,988   411,044   (22,056)
    Deferred revenue 30,877   32,199   (1,322)
    Deferred compensation plan 108,919   105,245   3,674 
    Other liabilities 308,643   311,132   (2,489)
    Total liabilities 9,829,855   9,843,931   (14,076)
    Redeemable noncontrolling interests 643,142   638,448   4,694 
    Shareholders' equity 5,539,087   5,509,064   30,023 
    Noncontrolling interests in consolidated subsidiaries 195,081   196,222   (1,141)
    Total liabilities, redeemable noncontrolling interests and equity$16,207,165  $16,187,665  $19,500 


    VORNADO REALTY TRUST
    OPERATING RESULTS
     
    (Amounts in thousands, except per share amounts)For the Three Months Ended
    March 31,
      2024   2023 
    Revenues$436,375  $445,923 
        
    Net (loss) income$(6,273) $11,198 
    Less net loss (income) attributable to noncontrolling interests in:   
    Consolidated subsidiaries 11,982   9,928 
    Operating Partnership 786   (429)
    Net income attributable to Vornado 6,495   20,697 
    Preferred share dividends (15,529)  (15,529)
    Net (loss) income attributable to common shareholders$(9,034) $5,168 
        
    (Loss) income per common share - basic:   
    Net (loss) income per common share$(0.05) $0.03 
    Weighted average shares outstanding 190,429   191,869 
        
    (Loss) income per common share - diluted:   
    Net (loss) income per common share$(0.05) $0.03 
    Weighted average shares outstanding 190,429   191,881 
        
    FFO attributable to common shareholders plus assumed conversions (non-GAAP)$104,129  $119,083 
    Per diluted share (non-GAAP)$0.53  $0.61 
        
    FFO attributable to common shareholders plus assumed conversions, as adjusted (non-GAAP)$108,847  $116,288 
    Per diluted share (non-GAAP)$0.55  $0.60 
        
    Weighted average shares used in determining FFO attributable to common shareholders plus assumed conversions per diluted share 196,481   194,409 
     

    FFO is computed in accordance with the definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts (“NAREIT”). NAREIT defines FFO as GAAP net income or loss adjusted to exclude net gains from sales of certain real estate assets, impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity, depreciation and amortization expense from real estate assets and other specified items, including the pro rata share of such adjustments of unconsolidated subsidiaries. FFO and FFO per diluted share are non-GAAP financial measures used by management, investors and analysts to facilitate meaningful comparisons of operating performance between periods and among our peers because it excludes the effect of real estate depreciation and amortization and net gains on sales, which are based on historical costs and implicitly assume that the value of real estate diminishes predictably over time, rather than fluctuating based on existing market conditions. FFO does not represent cash generated from operating activities and is not necessarily indicative of cash available to fund cash requirements and should not be considered as an alternative to net income as a performance measure or cash flow as a liquidity measure. FFO may not be comparable to similarly titled measures employed by other companies. In addition to FFO attributable to common shareholders plus assumed conversions, we also disclose FFO attributable to common shareholders plus assumed conversions, as adjusted. Although this non-GAAP measure clearly differs from NAREIT’s definition of FFO, we believe it provides a meaningful presentation of operating performance. Reconciliations of net (loss) income attributable to common shareholders to FFO attributable to common shareholders plus assumed conversions are provided on the following page. Reconciliations of FFO attributable to common shareholders plus assumed conversions to FFO attributable to common shareholders plus assumed conversions, as adjusted are provided on page 1 of this press release.


    VORNADO REALTY TRUST
    NON-GAAP RECONCILIATIONS
    The following table reconciles net (loss) income attributable to common shareholders to FFO attributable to common shareholders plus assumed conversions:
     
    (Amounts in thousands, except per share amounts)For the Three Months Ended
    March 31,
      2024   2023 
    Net (loss) income attributable to common shareholders$(9,034) $5,168 
    Per diluted share$(0.05) $0.03 
        
    FFO adjustments:   
    Depreciation and amortization of real property$96,783  $94,792 
    Our share of partially owned entities:   
    Depreciation and amortization of real property 26,163   27,469 
      122,946   122,261 
    Noncontrolling interests' share of above adjustments (10,171)  (8,746)
    FFO adjustments, net$112,775  $113,515 
        
    FFO attributable to common shareholders$103,741  $118,683 
    Impact of assumed conversion of dilutive convertible securities 388   400 
    FFO attributable to common shareholders plus assumed conversions$104,129  $119,083 
    Per diluted share$0.53  $0.61 
        
    Reconciliation of weighted average shares outstanding:   
    Weighted average common shares outstanding 190,429   191,869 
    Effect of dilutive securities:   
    Share-based payment awards 4,204   70 
    Convertible securities 1,848   2,470 
    Denominator for FFO per diluted share 196,481   194,409 


    VORNADO REALTY TRUST
    NON-GAAP RECONCILIATIONS - CONTINUED
    Below is a reconciliation of net (loss) income to NOI at share and NOI at share - cash basis for the three months ended March 31, 2024 and 2023 and the three months ended December 31, 2023.
     
    (Amounts in thousands)For the Three Months Ended
     March 31, December 31, 2023
      2024   2023  
    Net (loss) income$(6,273) $11,198  $(100,613)
    Depreciation and amortization expense 108,659   106,565   110,197 
    General and administrative expense 37,897   41,595   46,040 
    Transaction related costs, impairment losses and other 653   658   49,190 
    (Income) loss from partially owned entities (16,279)  (16,666)  33,518 
    Interest and other investment income, net (11,724)  (9,584)  (5,833)
    Interest and debt expense 90,478   86,237   87,695 
    Net gains on disposition of wholly owned and partially owned assets    (7,520)  (6,607)
    Income tax expense 6,740   4,667   8,374 
    NOI from partially owned entities 70,369   68,097   74,819 
    NOI attributable to noncontrolling interests in consolidated subsidiaries (11,396)  (11,764)  (9,684)
    NOI at share 269,124   273,483   287,096 
    Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other (1,511)  5,052   121 
    NOI at share - cash basis$267,613  $278,535  $287,217 


    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, accruals for ground rent resets yet to be determined, 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.


    VORNADO REALTY TRUST
    NON-GAAP RECONCILIATIONS - CONTINUED

    Same store NOI at share represents NOI at share from operations which are in service in both the current and prior year reporting periods. Same store NOI at share - cash basis is same store NOI at share adjusted to exclude straight-line rental income and expense, amortization of acquired below and above market leases, accruals for ground rent resets yet to be determined, and other non-cash adjustments. We present these non-GAAP measures to (i) facilitate meaningful comparisons of the operational performance of our properties and segments, (ii) make decisions on whether to buy, sell or refinance properties, and (iii) compare the performance of our properties and segments to those of our peers. Same store NOI at share and same store 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.

    Below are reconciliations of NOI at share to same store NOI at share for our New York segment, THE MART, 555 California Street and other investments for the three months ended March 31, 2024 compared to March 31, 2023.

    (Amounts in thousands)Total New York THE MART 555
    California
    Street
     Other
    NOI at share for the three months ended March 31, 2024$269,124  $233,129  $14,486  $16,529  $4,980 
    Less NOI at share from:         
    Development properties (7,958)  (7,958)         
    Other non-same store income, net (6,045)  (1,058)  (7)     (4,980)
    Same store NOI at share for the three months ended March 31, 2024$255,121  $224,113  $14,479  $16,529  $ 
              
    NOI at share for the three months ended March 31, 2023$273,483  $235,994  $15,409  $16,929  $5,151 
    Less NOI at share from:         
    Dispositions 114   (570)  684       
    Development properties (4,331)  (4,331)         
    Other non-same store (income) expense, net (1,414)  3,737         (5,151)
    Same store NOI at share for the three months ended March 31, 2023$267,852  $234,830  $16,093  $16,929  $ 
              
    Decrease in same store NOI at share$(12,731) $(10,717) $(1,614) $(400) $ 
              
    % decrease in same store NOI at share(4.8)% (4.6)% (10.0)% (2.4)%  0.0%


    VORNADO REALTY TRUST
    NON-GAAP RECONCILIATIONS - CONTINUED
    Below are reconciliations of NOI at share - cash basis to same store NOI at share - cash basis for our New York segment, THE MART, 555 California Street and other investments for the three months ended March 31, 2024 compared to March 31, 2023.
     
    (Amounts in thousands)Total New York THE MART 555
    California
    Street
     Other
    NOI at share - cash basis for the three months ended March 31, 2024$267,613  $230,794  $14,949  $16,938  $4,932 
    Less NOI at share - cash basis from:         
    Development properties (5,970)  (5,970)         
    Other non-same store income, net (6,602)  (1,663)  (7)     (4,932)
    Same store NOI at share - cash basis for the three months ended March 31, 2024$255,041  $223,161  $14,942  $16,938  $ 
              
    NOI at share - cash basis for the three months ended March 31, 2023$278,535  $241,027  $14,675  $17,718  $5,115 
    Less NOI at share - cash basis from:         
    Dispositions 47   (728)  775       
    Development properties (4,146)  (4,146)         
    Other non-same store income, net (6,069)  (954)        (5,115)
    Same store NOI at share - cash basis for the three months ended March 31, 2023$268,367  $235,199  $15,450  $17,718  $ 
              
    Decrease in same store NOI at share - cash basis$(13,326) $(12,038) $(508) $(780) $ 
              
    % decrease in same store NOI at share - cash basis(5.0)% (5.1)% (3.3)% (4.4)%  0.0%


    VORNADO REALTY TRUST
    NON-GAAP RECONCILIATIONS - CONTINUED
    Below are reconciliations of NOI at share to same store NOI at share for our New York segment, THE MART, 555 California Street and other investments for the three months ended March 31, 2024 compared to December 31, 2023.
     
    (Amounts in thousands)Total New York THE MART 555
    California
    Street
     Other
    NOI at share for the three months ended March 31, 2024$269,124  $233,129  $14,486  $16,529  $4,980 
    Less NOI at share from:         
    Development properties (7,958)  (7,958)         
    Other non-same store income, net (5,685)  (698)  (7)     (4,980)
    Same store NOI at share for the three months ended March 31, 2024$255,481  $224,473  $14,479  $16,529  $ 
              
    NOI at share for the three months ended December 31, 2023$287,096  $247,575  $14,516  $18,125  $6,880 
    Less NOI at share from:         
    Development properties (6,833)  (6,833)         
    Other non-same store (income) expense, net (7,089)  (219)  10      (6,880)
    Same store NOI at share for the three months ended December 31, 2023$273,174  $240,523  $14,526  $18,125  $ 
              
    Decrease in same store NOI at share$(17,693) $(16,050) $(47) $(1,596) $ 
              
    % decrease in same store NOI at share(6.5)% (6.7)% (0.3)% (8.8)%  0.0%


    VORNADO REALTY TRUST
    NON-GAAP RECONCILIATIONS - CONTINUED
    Below are reconciliations of NOI at share - cash basis to same store NOI at share - cash basis for our New York segment, THE MART, 555 California Street and other investments for the three months ended March 31, 2024 compared to December 31, 2023.
     
    (Amounts in thousands)Total New York THE MART 555
    California
    Street
     Other
    NOI at share - cash basis for the three months ended March 31, 2024$267,613  $230,794  $14,949  $16,938  $4,932 
    Less NOI at share - cash basis from:         
    Development properties (5,970)  (5,970)         
    Other non-same store income, net (6,241)  (1,302)  (7)     (4,932)
    Same store NOI at share - cash basis for the three months ended March 31, 2024$255,402  $223,522  $14,942  $16,938  $ 
              
    NOI at share - cash basis for the three months ended December 31, 2023$287,217  $246,429  $15,511  $18,265  $7,012 
    Less NOI at share - cash basis from:         
    Development properties (6,011)  (6,011)         
    Other non-same store (income) expense, net (8,568)  (1,566)  10      (7,012)
    Same store NOI at share - cash basis for the three months ended December 31, 2023$272,638  $238,852  $15,521  $18,265  $ 
              
    Decrease in same store NOI at share - cash basis$(17,236) $(15,330) $(579) $(1,327) $ 
              
    % decrease in same store NOI at share - cash basis(6.3)% (6.4)% (3.7)% (7.3)%  0.0%

     


    Primary Logo

分享