VERIS RESIDENTIAL, L.P. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($) shares in Thousands, $ in Thousands |
3 Months Ended |
6 Months Ended |
Jun. 30, 2023 |
Jun. 30, 2022 |
Jun. 30, 2023 |
Jun. 30, 2022 |
| REVENUES |
|
|
|
|
| Total revenues |
$ 68,729
|
$ 53,813
|
$ 135,688
|
$ 103,314
|
| EXPENSES |
|
|
|
|
| Real estate taxes |
7,860
|
7,911
|
18,980
|
16,201
|
| Utilities |
2,379
|
1,895
|
4,882
|
4,247
|
| Operating services |
14,044
|
13,100
|
26,307
|
25,964
|
| Real estate services expenses |
4,389
|
2,920
|
6,332
|
5,283
|
| General and administrative |
9,582
|
11,527
|
19,865
|
30,976
|
| Transaction related costs |
3,319
|
1,345
|
4,347
|
1,345
|
| Depreciation and amortization |
23,684
|
21,015
|
47,331
|
39,456
|
| Land and other impairments, net |
0
|
3,900
|
3,396
|
6,832
|
| Total expenses |
65,257
|
63,613
|
131,440
|
130,304
|
| OTHER (EXPENSE) INCOME |
|
|
|
|
| Interest expense |
(21,692)
|
(14,741)
|
(43,706)
|
(26,348)
|
| Interest cost of mandatorily redeemable noncontrolling interests |
(13,390)
|
0
|
(13,390)
|
0
|
| Interest and other investment income |
3,927
|
189
|
4,043
|
347
|
| Equity in earnings of unconsolidated joint ventures |
2,700
|
2,638
|
2,633
|
2,151
|
| Gain (loss) on disposition of developable land |
0
|
55,125
|
(22)
|
57,748
|
| Loss from extinguishment of debt, net |
(2,657)
|
(129)
|
(2,657)
|
(129)
|
| Other income, net |
853
|
0
|
2,851
|
0
|
| Total other (expense) income, net |
(30,259)
|
43,082
|
(50,248)
|
33,769
|
| Net (loss) income from continuing operations |
(26,787)
|
33,282
|
(46,000)
|
6,779
|
| Discontinued operations: |
|
|
|
|
| (Loss) income from discontinued operations |
140
|
5,808
|
2,344
|
25,948
|
| Realized gains (losses) and unrealized gains (losses) on disposition of rental property and impairments, net |
(3,488)
|
(4,440)
|
(2,709)
|
(2,604)
|
| Total discontinued operations, net |
(3,348)
|
1,368
|
(365)
|
23,344
|
| Net (loss) income |
(30,135)
|
34,650
|
(46,365)
|
30,123
|
| Noncontrolling interests in consolidated joint ventures |
636
|
784
|
1,223
|
1,758
|
| Redeemable noncontrolling interests |
(617)
|
(6,366)
|
(6,983)
|
(12,803)
|
| Net (loss) income available to common shareholders |
$ (27,434)
|
$ 26,373
|
$ (47,407)
|
$ 17,281
|
| Basic earnings per common share: |
|
|
|
|
| (Loss) income from continuing operations (in dollars per share) |
$ (0.27)
|
$ 0.24
|
$ (0.56)
|
$ (0.11)
|
| Discontinued operations (in dollars per share) |
(0.03)
|
0.01
|
0.00
|
0.23
|
| Net (loss) income available to common shareholders (in dollars per share) |
(0.30)
|
0.25
|
(0.56)
|
0.12
|
| Diluted earnings per common share: |
|
|
|
|
| (Loss) income from continuing operations (in dollars per share) |
(0.27)
|
0.24
|
(0.56)
|
(0.11)
|
| Discontinued operations (in dollars per share) |
(0.03)
|
0.01
|
0.00
|
0.23
|
| Net (loss) income available to common shareholders (in dollars per share) |
$ (0.30)
|
$ 0.25
|
$ (0.56)
|
$ 0.12
|
| Revenue from leases |
|
|
|
|
| REVENUES |
|
|
|
|
| Total revenues |
$ 61,909
|
$ 47,313
|
$ 121,747
|
$ 91,256
|
| Real estate services |
|
|
|
|
| REVENUES |
|
|
|
|
| Total revenues |
643
|
896
|
1,554
|
1,807
|
| Parking income |
|
|
|
|
| REVENUES |
|
|
|
|
| Total revenues |
4,796
|
4,173
|
9,129
|
7,760
|
| Other income |
|
|
|
|
| REVENUES |
|
|
|
|
| Total revenues |
1,381
|
1,431
|
3,258
|
2,491
|
| VERIS RESIDENTIAL, L.P. |
|
|
|
|
| REVENUES |
|
|
|
|
| Total revenues |
68,729
|
53,813
|
135,688
|
103,314
|
| EXPENSES |
|
|
|
|
| Real estate taxes |
7,860
|
7,911
|
18,980
|
16,201
|
| Utilities |
2,379
|
1,895
|
4,882
|
4,247
|
| Operating services |
14,044
|
13,100
|
26,307
|
25,964
|
| Real estate services expenses |
4,389
|
2,920
|
6,332
|
5,283
|
| General and administrative |
9,582
|
11,527
|
19,865
|
30,976
|
| Transaction related costs |
3,319
|
1,345
|
4,347
|
1,345
|
| Depreciation and amortization |
23,684
|
21,015
|
47,331
|
39,456
|
| Land and other impairments, net |
0
|
3,900
|
3,396
|
6,832
|
| Total expenses |
65,257
|
63,613
|
131,440
|
130,304
|
| OTHER (EXPENSE) INCOME |
|
|
|
|
| Interest expense |
(21,692)
|
(14,741)
|
(43,706)
|
(26,348)
|
| Interest cost of mandatorily redeemable noncontrolling interests |
(13,390)
|
0
|
(13,390)
|
0
|
| Interest and other investment income |
3,927
|
189
|
4,043
|
347
|
| Equity in earnings of unconsolidated joint ventures |
2,700
|
2,638
|
2,633
|
2,151
|
| Gain (loss) on disposition of developable land |
0
|
55,125
|
(22)
|
57,748
|
| Loss from extinguishment of debt, net |
(2,657)
|
(129)
|
(2,657)
|
(129)
|
| Other income, net |
853
|
0
|
2,851
|
0
|
| Total other (expense) income, net |
(30,259)
|
43,082
|
(50,248)
|
33,769
|
| Net (loss) income from continuing operations |
(26,787)
|
33,282
|
(46,000)
|
6,779
|
| Discontinued operations: |
|
|
|
|
| (Loss) income from discontinued operations |
140
|
5,808
|
2,344
|
25,948
|
| Realized gains (losses) and unrealized gains (losses) on disposition of rental property and impairments, net |
(3,488)
|
(4,440)
|
(2,709)
|
(2,604)
|
| Total discontinued operations, net |
(3,348)
|
1,368
|
(365)
|
23,344
|
| Net (loss) income |
(30,135)
|
34,650
|
(46,365)
|
30,123
|
| Noncontrolling interests in consolidated joint ventures |
636
|
784
|
1,223
|
1,758
|
| Redeemable noncontrolling interests |
(617)
|
(6,366)
|
(6,983)
|
(12,803)
|
| Net (loss) income available to common shareholders |
$ (30,116)
|
$ 29,068
|
$ (52,125)
|
$ 19,078
|
| Basic earnings per common share: |
|
|
|
|
| (Loss) income from continuing operations (in dollars per share) |
$ (0.27)
|
$ 0.24
|
$ (0.56)
|
$ (0.11)
|
| Discontinued operations (in dollars per share) |
(0.03)
|
0.01
|
0.00
|
0.23
|
| Net (loss) income available to common shareholders (in dollars per share) |
(0.30)
|
0.25
|
(0.56)
|
0.12
|
| Diluted earnings per common share: |
|
|
|
|
| (Loss) income from continuing operations (in dollars per share) |
(0.27)
|
0.24
|
(0.56)
|
(0.11)
|
| Discontinued operations (in dollars per share) |
(0.03)
|
0.01
|
0.00
|
0.23
|
| Net (loss) income available to common shareholders (in dollars per share) |
$ (0.30)
|
$ 0.25
|
$ (0.56)
|
$ 0.12
|
| Basic weighted average units outstanding (in shares) |
100,854
|
100,329
|
100,691
|
100,133
|
| Diluted weighted average units outstanding (in shares) |
100,854
|
100,352
|
100,691
|
100,171
|
| VERIS RESIDENTIAL, L.P. | Revenue from leases |
|
|
|
|
| REVENUES |
|
|
|
|
| Total revenues |
$ 61,909
|
$ 47,313
|
$ 121,747
|
$ 91,256
|
| VERIS RESIDENTIAL, L.P. | Real estate services |
|
|
|
|
| REVENUES |
|
|
|
|
| Total revenues |
643
|
896
|
1,554
|
1,807
|
| VERIS RESIDENTIAL, L.P. | Parking income |
|
|
|
|
| REVENUES |
|
|
|
|
| Total revenues |
4,796
|
4,173
|
9,129
|
7,760
|
| VERIS RESIDENTIAL, L.P. | Other income |
|
|
|
|
| REVENUES |
|
|
|
|
| Total revenues |
$ 1,381
|
$ 1,431
|
$ 3,258
|
$ 2,491
|