NEW YORK, NY--(Marketwired - February 13, 2017) - VORNADO REALTY TRUST
(NYSE: VNO) filed its Form 10-K for the year ended December 31, 2016 today and reported:
Quarter Ended December 31, 2016 Financial Results
- NET INCOME attributable to common shareholders for the quarter ended December 31, 2016 was $651.2 million, or $3.43 per
diluted share, compared to $230.7 million, or $1.22 per diluted share, for the prior year's quarter.
- Adjusting net income attributable to common shareholders for the items listed in the table on the following page, net
income attributable to common shareholders for the quarters ended December 31, 2016 and 2015 was $56.7 million and $86.4
million, or $0.30 and $0.46 per diluted share, respectively.
- FUNDS FROM OPERATIONS attributable to common shareholders plus assumed conversions ("FFO") for the quarter ended December
31, 2016 was $797.7 million, or $4.20 per diluted share, compared to $259.5 million, or $1.37 per diluted share, for the prior
year's quarter.
- Adjusting FFO for the items listed in the table on the following page, FFO for the quarters ended December 31, 2016 and
2015 was $214.7 million and $238.1 million, or $1.13 and $1.26 per diluted share, respectively.
- Net income as adjusted and FFO as adjusted for the quarter ended December 31, 2016 include $41.4 million, or $0.20 per
diluted share, for our 33.0% share of a non-cash unrealized loss and related reduction in our carried interest accrual, based
on the fourth quarter mark-to-market fair value adjustment of our real estate funds' investment in the Crowne Plaza Times
Square Hotel.
Year Ended December 31, 2016 Financial Results
- NET INCOME attributable to common shareholders for the year ended December 31, 2016 was $823.6 million, or $4.34 per
diluted share, compared to $679.9 million, or $3.59 per diluted share, for the prior year.
- Adjusting net income attributable to common shareholders for the items listed in the table on the following page, net
income attributable to common shareholders for the years ended December 31, 2016 and 2015 was $253.9 million and $310.4
million, or $1.34 and $1.64 per diluted share, respectively.
- FFO for the year ended December 31, 2016 was $1,457.6 million, or $7.66 per diluted share, compared to $1,039.0 million, or
$5.48 per diluted share, for the prior year.
- Adjusting FFO for the items listed in the table on the following page, FFO for the years ended December 31, 2016 and 2015
was $886.8 million and $900.9 million, or $4.66 and $4.75 per diluted share, respectively.
- Net income as adjusted and FFO as adjusted for the year ended December 31, 2016 include $41.4 million, or $0.20 per diluted
share, for our 33.0% share of a non-cash unrealized loss and related reduction in our carried interest accrual, resulting from
the fourth quarter mark-to-market fair value adjustment of our real estate funds' investment in the Crowne Plaza Times Square
Hotel.
Supplemental Financial Information
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. Such forward-looking statements involve known and unknown risks, uncertainties and other factors
which may cause the actual results, performance or achievements of the Company to be materially different from any future
results, performance or achievements expressed or implied by such forward-looking statements. 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, 2016. Such factors include, among
others, risks associated with the timing of and costs associated with property improvements, financing commitments and general
competitive factors.
The following table reconciles our net income to net income, as adjusted:
| |
|
|
| (Amounts in thousands, except per share amounts) |
| |
For the Quarter Ended |
For the Year Ended |
| |
December 31, |
December 31, |
| |
2016 |
2015 |
2016 |
2015 |
| Net income attributable to common shareholders |
$ |
651,181 |
$ |
230,742 |
$ |
823,606 |
$ |
679,856 |
| |
Per diluted share |
$ |
3.43 |
$ |
1.22 |
$ |
4.34 |
$ |
3.59 |
| |
|
|
|
|
|
|
|
|
| Certain items that impact net income attributable to common shareholders: |
|
|
|
|
|
|
|
|
| |
Net gain on extinguishment of Skyline properties debt |
$ |
487,877 |
$ |
- |
$ |
487,877 |
$ |
- |
| |
Income from the repayment of our investments in 85 Tenth Avenue loans and preferred
equity |
|
160,843 |
|
- |
|
160,843 |
|
- |
| |
Net gain on sale of our 20% interest in Fairfax Square |
|
15,302 |
|
- |
|
15,302 |
|
- |
| |
Acquisition and transaction related costs |
|
(14,743) |
|
(4,951) |
|
(26,037) |
|
(12,511) |
| |
Default interest on Skyline properties mortgage loan |
|
(2,480) |
|
- |
|
(7,823) |
|
- |
| |
Net (loss) income from discontinued operations and sold properties |
|
(117) |
|
13,943 |
|
1,730 |
|
32,419 |
| |
Net gains on sale of real estate |
|
- |
|
142,693 |
|
159,511 |
|
255,964 |
| |
Net gains on sale of residential condominiums |
|
- |
|
4,231 |
|
714 |
|
6,724 |
| |
Skyline properties impairment loss |
|
- |
|
- |
|
(160,700) |
|
- |
| |
Preferred share issuance costs (Series J redemption) |
|
- |
|
- |
|
(7,408) |
|
- |
| |
Reversal of allowance for deferred tax assets (re: taxable REIT subsidiary's ability to utilize
NOLs) |
|
- |
|
- |
|
- |
|
90,030 |
| |
Net gain on sale of our interest in Monmouth Mall |
|
- |
|
- |
|
- |
|
33,153 |
| |
Our share of partially owned entities: |
|
|
|
|
|
|
|
|
| |
|
Real estate impairment losses |
|
(14,754) |
|
(4,141) |
|
(20,290) |
|
(21,260) |
| |
|
Net gains on sale of real estate |
|
13 |
|
- |
|
2,854 |
|
4,513 |
| |
Other |
|
208 |
|
1,671 |
|
183 |
|
3,004 |
| |
|
632,149 |
|
153,446 |
|
606,756 |
|
392,036 |
| Noncontrolling interests' share of above adjustments |
|
(37,676) |
|
(9,145) |
|
(37,031) |
|
(22,581) |
| Certain items that impact net income attributable to common shareholders, net |
$ |
594,473 |
$ |
144,301 |
$ |
569,725 |
$ |
369,455 |
| |
|
|
|
|
|
|
|
|
| Net income attributable to common shareholders, as adjusted |
$ |
56,708 |
$ |
86,441 |
$ |
253,881 |
$ |
310,401 |
| |
Per diluted share |
$ |
0.30 |
$ |
0.46 |
$ |
1.34 |
$ |
1.64 |
| |
|
|
|
|
|
|
|
|
|
The following table reconciles our FFO to FFO, as adjusted:
| |
|
|
| (Amounts in thousands, except per share amounts) |
|
| |
For the Quarter Ended |
For the Year Ended |
| |
|
December 31, |
December 31, |
| |
|
2016 |
2015 |
2016 |
2015 |
| FFO (1) |
$ |
797,734 |
$ |
259,528 |
$ |
1,457,583 |
$ |
1,039,035 |
| |
Per diluted share |
$ |
4.20 |
$ |
1.37 |
$ |
7.66 |
$ |
5.48 |
| |
|
|
|
|
|
|
|
|
|
| Certain items that impact FFO: |
|
|
|
|
|
|
|
|
| |
Net gain on extinguishment of Skyline properties debt |
$ |
487,877 |
$ |
- |
$ |
487,877 |
$ |
- |
| |
Income from the repayment of our investments in 85 Tenth Avenue loans and preferred
equity |
|
160,843 |
|
- |
|
160,843 |
|
- |
| |
Acquisition and transaction related costs |
|
(14,743) |
|
(4,951) |
|
(26,037) |
|
(12,511) |
| |
Default interest on Skyline properties mortgage loan |
|
(2,480) |
|
- |
|
(7,823) |
|
- |
| |
FFO from discontinued operations and sold properties |
|
2,202 |
|
22,137 |
|
11,923 |
|
64,263 |
| |
Net gains on sale of residential condominiums |
|
- |
|
4,231 |
|
714 |
|
6,724 |
| |
Preferred share issuance costs (Series J redemption) |
|
- |
|
- |
|
(7,408) |
|
- |
| |
Reversal of allowance for deferred tax assets (re: taxable REIT subsidiary's ability to utilize
NOLs) |
|
- |
- |
- |
|
90,030 |
| |
Our share of partially owned entities: |
|
|
|
|
|
|
|
|
| |
|
Real estate impairment losses |
|
(13,962) |
|
- |
|
(13,962) |
|
(4,502) |
| |
Other |
|
208 |
|
1,671 |
|
183 |
|
3,004 |
| |
|
|
619,945 |
|
23,088 |
|
606,310 |
|
147,008 |
| Noncontrolling interests' share of above adjustments |
|
(36,949) |
|
(1,619) |
|
(35,530) |
|
(8,850) |
| Certain items that impact FFO, net |
$ |
582,996 |
$ |
21,469 |
$ |
570,780 |
$ |
138,158 |
| |
|
|
|
|
|
|
|
|
|
| FFO, as adjusted |
$ |
214,738 |
$ |
238,059 |
$ |
886,803 |
$ |
900,877 |
| |
Per diluted share |
$ |
1.13 |
$ |
1.26 |
$ |
4.66 |
$ |
4.75 |
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| (1) |
See page 5 for a reconciliation of our net income to FFO for the quarters and years
ended December 31, 2016 and 2015. |
| |
| VORNADO REALTY TRUST |
| OPERATING RESULTS FOR THE QUARTERS AND YEARS ENDED |
| DECEMBER 31, 2016 AND 2015 |
| |
| (Amounts in thousands, except per share amounts) |
| |
For the Quarter Ended |
For the Year Ended |
| |
December 31, |
December 31, |
| |
2016 |
2015 |
2016 |
2015 |
| Revenues |
$ |
638,260 |
$ |
651,581 |
$ |
2,506,202 |
$ |
2,502,267 |
| |
|
|
|
|
|
|
|
|
| Income from continuing operations |
$ |
703,532 |
$ |
281,560 |
$ |
974,750 |
$ |
807,168 |
| Income from discontinued operations |
|
1,012 |
|
1,984 |
|
7,172 |
|
52,262 |
| Net income |
|
704,544 |
|
283,544 |
|
981,922 |
|
859,430 |
| Less net loss (income) attributable to noncontrolling interests in: |
|
|
|
|
|
|
|
|
| |
Consolidated subsidiaries |
|
5,010 |
|
(17,395) |
|
(21,351) |
|
(55,765) |
| |
Operating Partnership |
|
(42,244) |
|
(15,042) |
|
(53,654) |
|
(43,231) |
| Net income attributable to Vornado |
|
667,310 |
|
251,107 |
|
906,917 |
|
760,434 |
| Preferred share dividends |
|
(16,129) |
|
(20,365) |
|
(75,903) |
|
(80,578) |
| Preferred share issuance costs (Series J redemption) |
|
- |
|
- |
|
(7,408) |
|
- |
| Net income attributable to common shareholders |
$ |
651,181 |
$ |
230,742 |
$ |
823,606 |
$ |
679,856 |
| |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Net income per common share: |
|
|
|
|
|
|
|
|
| |
Basic |
$ |
3.44 |
$ |
1.22 |
$ |
4.36 |
$ |
3.61 |
| |
Diluted |
$ |
3.43 |
$ |
1.22 |
$ |
4.34 |
$ |
3.59 |
| |
|
|
|
|
|
|
|
|
| Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
| |
Basic |
|
189,013 |
|
188,537 |
|
188,837 |
|
188,353 |
| |
Diluted |
|
190,108 |
|
189,688 |
|
190,173 |
|
189,564 |
| |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| FFO |
$ |
797,734 |
$ |
259,528 |
$ |
1,457,583 |
$ |
1,039,035 |
| |
Per diluted share |
$ |
4.20 |
$ |
1.37 |
$ |
7.66 |
$ |
5.48 |
| |
|
|
|
|
|
|
|
|
| FFO, as adjusted |
$ |
214,738 |
$ |
238,059 |
$ |
886,803 |
$ |
900,877 |
| |
Per diluted share |
$ |
1.13 |
$ |
1.26 |
$ |
4.66 |
$ |
4.75 |
| |
|
|
|
|
|
|
|
|
| Weighted average shares used in determining FFO per diluted share |
|
190,108 |
|
189,688 |
|
190,173 |
|
189,564 |
| |
|
|
|
|
|
|
|
|
The following table reconciles our net income to FFO:
| |
|
|
| (Amounts in thousands, except per share amounts) |
|
| |
For the Quarter Ended |
For the Year Ended |
| |
December 31, |
December 31, |
| |
2016 |
2015 |
2016 |
2015 |
| Net income attributable to common shareholders |
$ |
651,181 |
$ |
230,742 |
$ |
823,606 |
$ |
679,856 |
| |
Per diluted share |
$ |
3.43 |
$ |
1.22 |
$ |
4.34 |
$ |
3.59 |
| |
|
|
|
|
|
|
|
|
| FFO adjustments: |
|
|
|
|
|
|
|
|
| Depreciation and amortization of real property |
$ |
133,389 |
$ |
131,910 |
$ |
531,620 |
$ |
514,085 |
| Net gains on sale of real estate |
|
(15,302) |
|
(142,693) |
|
(177,023) |
|
(289,117) |
| Real estate impairment losses |
|
- |
|
- |
|
160,700 |
|
256 |
| Proportionate share of adjustments to equity in net income (loss) of partially owned
entities to arrive at FFO: |
|
|
|
|
|
|
|
|
| |
Depreciation and amortization of real property |
|
37,160 |
|
37,275 |
|
154,795 |
|
143,960 |
| |
Net gains on sale of real estate |
|
(12) |
|
- |
|
(2,853) |
|
(4,513) |
| |
Real estate impairment losses |
|
792 |
|
4,141 |
|
6,328 |
|
16,758 |
| |
|
156,027 |
|
30,633 |
|
673,567 |
|
381,429 |
| Noncontrolling interests' share of above adjustments |
|
(9,495) |
|
(1,869) |
|
(41,267) |
|
(22,342) |
| FFO adjustments, net |
$ |
146,532 |
$ |
28,764 |
$ |
632,300 |
$ |
359,087 |
| |
|
|
|
|
|
|
|
|
| FFO attributable to common shareholders |
$ |
797,713 |
$ |
259,506 |
$ |
1,455,906 |
$ |
1,038,943 |
| Convertible preferred share dividends |
|
21 |
|
22 |
|
86 |
|
92 |
| Earnings allocated to Out-Performance Plan units |
|
- |
|
- |
|
1,591 |
|
- |
| FFO attributable to common shareholders plus assumed conversions |
$ |
797,734 |
$ |
259,528 |
$ |
1,457,583 |
$ |
1,039,035 |
| |
Per diluted share |
$ |
4.20 |
$ |
1.37 |
$ |
7.66 |
$ |
5.48 |
| |
|
|
|
|
|
|
|
|
|
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
depreciated real estate assets, real estate impairment losses, depreciation and amortization expense from real estate assets and
other specified non-cash 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. A reconciliation of our net income to FFO is provided above.
In addition to FFO, we also disclose FFO, 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 FFO to FFO, as adjusted are
provided on page 3 of this press release.
Conference Call and Audio Webcast
As previously announced, the Company will host a quarterly earnings conference call and an audio webcast on Tuesday, February
14, 2017 at 10:00 a.m. Eastern Time (ET). The conference call can be accessed by dialing 800-708-4540 (domestic) or 847-619-6397
(international) and indicating to the operator the passcode 44159718. A telephonic replay of the conference call will be
available from 1:00 p.m. ET on February 14, 2017 through March 16, 2017. To access the replay, please dial 888-843-7419 and enter
the passcode 44159718#. A live webcast of the conference call will be available on the Company's website at www.vno.com and an online playback of the webcast will be available on the website for 90
days following the conference call.