vno8k.htm - Generated by SEC Publisher for SEC Filing

 

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 

FORM 8-K

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported):

August 4, 2014

 

VORNADO REALTY TRUST

(Exact Name of Registrant as Specified in Charter)

 

Maryland

 

No. 001-11954

 

No. 22-1657560

(State or Other

 

(Commission

 

(IRS Employer

Jurisdiction of

 

File Number)

 

Identification No.)

Incorporation)

 

 

 

 

 

VORNADO REALTY L.P.
(Exact Name of Registrant as Specified in Charter)

 

Delaware

 

No. 001-34482

 

No. 13-3925979

(State or Other

 

(Commission

 

(IRS Employer

Jurisdiction of

 

File Number)

 

Identification No.)

Incorporation)

 

 

 

 

 

888 Seventh Avenue
New York, New York

 

10019

(Address of Principal Executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code: (212) 894-7000

Former name or former address, if changed since last report: N/A

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instructions A.2.):

o

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 

­


 
 

 

Item 2.02.       Results of Operations and Financial Condition.

 

 

            On August 4, 2014, Vornado Realty Trust (the “Company”), the general partner of Vornado Realty L.P., issued a press release announcing its financial results for the second quarter of 2014.  That press release referred to certain supplemental financial information that is available on the Company’s website.  That press release and the supplemental financial information are attached to this Current Report on Form 8-K as Exhibits 99.1 and 99.2, respectively, and are incorporated by reference herein.

 

Exhibits 99.1 and 99.2 hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the Exchange Act), or otherwise subject to the liabilities under that Section and shall not be deemed to be incorporated by reference into any filing of the Company or Vornado Realty L.P. under the Securities Act of 1933 or the Exchange Act.

 

 

             

            Item 9.01. Financial Statements and Exhibits.

(d)          Exhibits.

               The following exhibits are being furnished as part of this Current Report on Form 8-K:

99.1     Vornado Realty Trust press release dated August 4, 2014.

99.2     Vornado Realty Trust supplemental operating and financial data for the quarter ended June 30, 2014.

 

1

 

­


 
 

 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

VORNADO REALTY TRUST

 

(Registrant)

 

 

 

 

By:

/s/ Stephen Theriot

 

Name:

Stephen Theriot

 

Title:

Chief Financial Officer (duly authorized officer
and principal financial and accounting officer)

 

Date: August 5, 2014

 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

VORNADO REALTY L.P.

 

(Registrant)

 

By:

VORNADO REALTY TRUST,

 

 

Sole General Partner

 

 

 

 

By:

/s/ Stephen Theriot

 

Name:

Stephen Theriot

 

Title:

Chief Financial Officer of Vornado Realty Trust,
sole general partner of Vornado Realty L.P.
(duly authorized officer and principal financial
and accounting officer)

 

Date: August 5, 2014

 

2

 

­


 
 

 

Exhibit Index

 

 

 

99.1     Vornado Realty Trust press release dated August 4, 2014.

99.2     Vornado Realty Trust supplemental operating and financial data for the quarter ended June 30, 2014.

 

3

 

exhibit991.htm - Generated by SEC Publisher for SEC Filing

EXHIBIT 99.1

 

CONTACT:

STEPHEN THERIOT

 

 

 

(201) 587-1000

 

 

 

 

 

Vornado Logo 282

 

 

 

210 Route 4 East

 

 

 

Paramus , NJ

 

 

FOR IMMEDIATE RELEASE – August 4, 2014

 

 

Vornado Announces Second Quarter 2014 Financial Results

 

PARAMUS, NEW JERSEY.......VORNADO REALTY TRUST (New York Stock Exchange: VNO) filed its Form 10-Q for the quarter ended June 30, 2014 today and reported:

 

NET INCOME attributable to common shareholders for the quarter ended June 30, 2014 was $76.6 million, or $0.41 per diluted share, compared to $145.9 million, or $0.78 per diluted share for the quarter ended June 30, 2013.  Net income for the quarter ended June 30, 2013 includes $65.7 million of net gains on sale of real estate and $3.1 million of real estate impairment losses.  In addition, the quarters ended June 30, 2014 and 2013 include certain other items that affect comparability, which are listed in the table below.  Adjusting net income attributable to common shareholders for net gains on sale of real estate, real estate impairment losses and the items in the table below, net of amounts attributable to noncontrolling interests, net income attributable to common shareholders for the quarters ended June 30, 2014 and 2013 was $137.1 million and $104.2 million, or $0.73 and $0.56 per diluted share, respectively.

 

FUNDS FROM OPERATIONS attributable to common shareholders plus assumed conversions (“FFO”) for the quarter ended June 30, 2014 was $216.5 million, or $1.15 per diluted share, compared to $235.3 million, or $1.25 per diluted share for the prior year’s quarter.  Adjusting FFO for certain items that affect comparability which are listed in the table below, FFO for the quarters ended June 30, 2014 and 2013 was $271.6 million and $239.3 million, or $1.44 and $1.27 per diluted share, respectively.

 

(Amounts in thousands, except per share amounts)

For the Three Months Ended June 30,

 

 

 

2014 

 

2013 

FFO (1)

$

216,547 

 

$

235,348 

Per Share

$

1.15 

 

$

1.25 

 

 

 

 

 

 

 

 

Items that affect comparability income (expense):

 

 

 

 

 

 

Toys "R" Us Negative FFO

$

(51,862)

 

$

(25,088)

 

Defeasance cost in connection with the refinancing of 909 Third Avenue

 

(5,589)

 

 

-   

 

Acquisition and transaction related costs

 

(4,083)

 

 

(3,350)

 

FFO from discontinued operations

 

2,200 

 

 

7,556 

 

Net gain on sale of residential condominiums

 

905 

 

 

1,005 

 

Income from the mark-to-market of J.C. Penney derivative position

 

-   

 

 

9,065 

 

Preferred unit redemptions

 

-   

 

 

8,100 

 

Other, net

 

-   

 

 

(1,489)

 

 

 

 

(58,429)

 

 

(4,201)

Noncontrolling interests' share of above adjustments

 

3,402 

 

 

245 

Items that affect comparability, net

$

(55,027)

 

$

(3,956)

 

 

 

 

 

 

 

 

FFO as adjusted for comparability

$

271,574 

 

$

239,304 

Per Share

$

1.44 

 

$

1.27 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) See page 4 for a reconciliation of our net income to FFO for the three months ended June 30, 2014 and 2013.

 

 


 
 

 

 

First Half 2014 Results

 

NET INCOME attributable to common shareholders for the six months ended June 30, 2014 was $139.0 million, or $0.74 per diluted share, compared to $377.9 million, or $2.01 per diluted share for the six months ended June 30, 2013.  Net income for the six months ended June 30, 2014 and 2013 include $20.8 million and $8.3 million, respectively, of real estate impairment losses and the six months ended June 30, 2013 also includes $268.5 of net gains on sale of real estate.  In addition, the six months ended June 30, 2014 and 2013 include certain other items that affect comparability, which are listed in the table below.  Adjusting net income attributable to common shareholders for real estate impairment losses, net gains on sale of real estate, and the items in the table below, net of amounts attributable to noncontrolling interests, net income attributable to common shareholders for the six months ended June 30, 2014 and 2013 was $207.4 million and $178.5 million, or $1.10 and $0.95 per diluted share, respectively.

 

FFO for the six months ended June 30, 2014 was $463.6 million, or $2.46 per diluted share, compared to $437.2 million, or $2.33 per diluted share for the prior year’s six months.  Adjusting FFO for certain items that affect comparability which are listed in the table below, FFO for the six months ended June 30, 2014 and 2013 was $498.6 million and $450.9 million, or $2.65 and $2.40 per diluted share, respectively.

 

(Amounts in thousands, except per share amounts)

For the Six Months Ended June 30,

 

 

 

2014 

 

2013 

FFO (1)

$

463,626 

 

$

437,168 

Per Share

$

2.46 

 

$

2.33 

 

 

 

 

 

 

 

 

Items that affect comparability income (expense):

 

 

 

 

 

 

Toys "R" Us Negative FFO (including impairment losses of $75,196 and

 

 

 

 

 

 

 

$78,542 respectively)

$

(42,595)

 

$

(8,404)

 

Net gain on sale of residential condominiums and a land parcel in 2014

 

10,540 

 

 

1,005 

 

FFO from discontinued operations, including LNR in 2013

 

6,339 

 

 

35,507 

 

Acquisition and transaction related costs

 

(5,867)

 

 

(3,951)

 

Defeasance cost in connection with the refinancing of 909 Third Avenue

 

(5,589)

 

 

-   

 

Losses from the mark-to-market, impairment and disposition of investment in J.C. Penney

 

-   

 

 

(89,762)

 

Stop & Shop litigation settlement income

 

-   

 

 

59,599 

 

The Mart reduction-in-force and severance costs

 

-   

 

 

(4,154)

 

Preferred unit and share redemptions

 

-   

 

 

(1,130)

 

Other, net

 

-   

 

 

(3,310)

 

 

 

(37,172)

 

 

(14,600)

Noncontrolling interests' share of above adjustments

 

2,169 

 

 

851 

Items that affect comparability, net

$

(35,003)

 

$

(13,749)

 

 

 

 

 

 

 

 

FFO as adjusted for comparability

$

498,629 

 

$

450,917 

Per Share

$

2.65 

 

$

2.40 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) See page 4 for a reconciliation of our net income to FFO for the six months ended June 30, 2014 and 2013.

 

 

 

 

 

 

 

 

 

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, as amended, for the year ended December 31, 2013.  Such factors include, among others, risks associated with the timing of and costs associated with property improvements, financing commitments and general competitive factors.

 

(tables to follow)

 

2

 


 
 

 

 

VORNADO REALTY TRUST

OPERATING RESULTS FOR THE THREE AND SIX MONTHS ENDED

JUNE 30, 2014 AND 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months

 

For the Six Months

 

Ended June 30,

 

Ended June 30,

(Amounts in thousands, except per share amounts)

2014 

 

2013 

 

2014 

 

2013 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

$

666,606 

 

$

671,216 

 

$

1,327,224 

 

$

1,389,929 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

$

163,535 

 

$

113,029 

 

$

259,800 

 

$

195,194 

Income from discontinued operations

 

2,152 

 

 

69,292 

 

 

4,043 

 

 

276,054 

Net income

 

165,687 

 

 

182,321 

 

 

263,843 

 

 

471,248 

Less net income attributable to noncontrolling interests in:

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated subsidiaries

 

(63,975)

 

 

(14,930)

 

 

(75,554)

 

 

(26,216)

 

Operating Partnership

 

(4,691)

 

 

(8,849)

 

 

(8,539)

 

 

(22,782)

 

Preferred unit distributions of the Operating Partnership

 

(13)

 

 

(348)

 

 

(25)

 

 

(1,134)

Net income attributable to Vornado

 

97,008 

 

 

158,194 

 

 

179,725 

 

 

421,116 

Preferred share dividends

 

(20,366)

 

 

(20,368)

 

 

(40,734)

 

 

(42,070)

Preferred unit and share redemptions

 

-   

 

 

8,100 

 

 

-   

 

 

(1,130)

Net income attributable to common shareholders

$

76,642 

 

$

145,926 

 

$

138,991 

 

$

377,916 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income per common share - Basic:

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations, net

$

0.40 

 

$

0.43 

 

$

0.72 

 

$

0.63 

 

Income from discontinued operations, net

 

0.01 

 

 

0.35 

 

 

0.02 

 

 

1.39 

 

Net income per common share

$

0.41 

 

$

0.78 

 

$

0.74 

 

$

2.02 

 

Weighted average shares outstanding

 

187,527 

 

 

186,931 

 

 

187,418 

 

 

186,842 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income per common share - Diluted:

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations, net

$

0.40 

 

$

0.43 

 

$

0.72 

 

$

0.62 

 

Income from discontinued operations, net

 

0.01 

 

 

0.35 

 

 

0.02 

 

 

1.39 

 

Net income per common share

$

0.41 

 

$

0.78 

 

$

0.74 

 

$

2.01 

 

Weighted average shares outstanding

 

188,617 

 

 

187,720 

 

 

188,431 

 

 

187,627 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO attributable to common shareholders plus assumed conversions

$

216,547 

 

$

235,348 

 

$

463,626 

 

$

437,168 

Per diluted share

$

1.15 

 

$

1.25 

 

$

2.46 

 

$

2.33 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO as adjusted for comparability

$

271,574 

 

$

239,304 

 

$

498,629 

 

$

450,917 

Per diluted share

$

1.44 

 

$

1.27 

 

$

2.65 

 

$

2.40 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares used in determining FFO per diluted share

 

188,659 

 

 

187,720 

 

 

188,475 

 

 

187,627 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 


 
 

 

 

 

The following table reconciles our net income to FFO:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Amounts in thousands)

For the Three Months

 

For the Six Months

 

 

 

Ended June 30,

 

Ended June 30,

Reconciliation of our net income to FFO:

2014 

 

2013 

 

2014 

 

2013 

Net income attributable to Vornado

$

97,008 

 

$

158,194 

 

$

179,725 

 

$

421,116 

Depreciation and amortization of real property

 

121,402 

 

 

126,728 

 

 

263,971 

 

 

259,241 

Net gains on sale of real estate

 

-   

 

 

(65,665)

 

 

-   

 

 

(267,994)

Real estate impairment losses

 

-   

 

 

2,493 

 

 

20,842 

 

 

4,007 

Proportionate share of adjustments to equity in net income of

 

 

 

 

 

 

 

 

 

 

 

 

Toys, to arrive at FFO:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization of real property

 

8,814 

 

 

17,480 

 

 

20,229 

 

 

36,805 

 

 

Real estate impairment losses

 

-   

 

 

620 

 

 

-   

 

 

4,270 

 

 

Income tax effect of above adjustments

 

(3,085)

 

 

(6,326)

 

 

(7,080)

 

 

(14,376)

Proportionate share of adjustments to equity in net income of

 

 

 

 

 

 

 

 

 

 

 

 

partially owned entities, excluding Toys, to arrive at FFO:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization of real property

 

21,312 

 

 

19,486 

 

 

46,583 

 

 

41,316 

 

 

Net gains on sale of real estate

 

-   

 

 

-   

 

 

-   

 

 

(465)

Noncontrolling interests' share of above adjustments

 

(8,561)

 

 

(5,421)

 

 

(19,960)

 

 

(3,607)

FFO

 

236,890 

 

 

247,589 

 

 

504,310 

 

 

480,313 

Preferred share dividends

 

(20,366)

 

 

(20,368)

 

 

(40,734)

 

 

(42,070)

Preferred unit and share redemptions

 

-   

 

 

8,100 

 

 

-   

 

 

(1,130)

FFO attributable to common shareholders

 

216,524 

 

 

235,321 

 

 

463,576 

 

 

437,113 

Convertible preferred share dividends

 

23 

 

 

27 

 

 

50 

 

 

55 

FFO attributable to common shareholders plus assumed conversions

$

216,547 

 

$

235,348 

 

$

463,626 

 

$

437,168 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 gain from sales of depreciated real estate assets, real estate impairment losses, depreciation and amortization expense from real estate assets, extraordinary items 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 before certain items that affect comparability.  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 for comparability is provided on page 1 and page 2 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 August 5, 2014 at 10:00 a.m. Eastern Time (ET).  The conference call can be accessed by dialing 800-708-4539 (domestic) or 847-619-6396 (international) and indicating to the operator the passcode 37674574.  A telephonic replay of the conference call will be available from 1:00 p.m. ET on August 5, 2014 through September 4, 2014.  To access the replay, please dial 888-843-7419 and enter the passcode 37674574#.  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.

 

 

#####

 

4

exhibit992.htm - Generated by SEC Publisher for SEC Filing  

 

EXHIBIT 99.2

 

 

 

 

 

 

SUPPLEMENTAL OPERATING

AND FINANCIAL DATA

For the Quarter Ended June 30, 2014

 

 

 

 

 

 

 


 
 

 

INDEX

Page

Investor Information

2

2014 Business Developments

3 - 4

Common Shares Data

5

Financial Highlights

6

Funds From Operations

7 - 8

Funds Available for Distribution

9

Net Income / EBITDA (Consolidated and by Segment)

10 - 15

EBITDA by Segment and Region

16

Consolidated Balance Sheets

17

Capital Structure

18

Debt Analysis

19 - 21

Unconsolidated Joint Ventures

22 - 24

Square Footage

25

Top 30 Tenants

26

Lease Expirations

27 - 29

Leasing Activity

30 - 31

Occupancy, Same Store EBITDA and Residential Statistics

32

Capital Expenditures

33 - 37

Development Costs and Construction in Progress

38

Property Table

39 - 56

Certain statements contained herein constitute forward-looking statements as such term is defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are not guarantees of 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 supplemental package. Many of the factors that will determine the outcome of these and our other forward-looking statements are beyond our ability to control or predict. For further discussion of factors that could materially affect the outcome of our forward-looking statements, see “Item 1A. Risk Factors” in our Annual Report on Form 10-K, as amended, for the year ended December 31, 2013.

For these statements, we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. You are cautioned not to place undue reliance on our forward-looking statements, which speak only as of the date of this supplemental package. All subsequent written and oral forward-looking statements attributable to us or any person acting on our behalf are expressly qualified in their entirety by the cautionary statements contained or referred to in this section. We do not undertake any obligation to release publicly any revisions to our forward-looking statements to reflect events or circumstances occurring after the date of our Annual Report on Form 10-K, as amended, or Quarterly Report on Form 10-Q, as applicable, and this supplemental package.

 


 
 

 

INVESTOR INFORMATION

Key Employees:

Steven Roth

Chairman of the Board and Chief Executive Officer

Michael J. Franco

Executive Vice President - Co-Head of Acquisitions and Capital Markets

David R. Greenbaum

President - New York Division

Joseph Macnow

Executive Vice President - Finance and Chief Administrative Officer

Robert Minutoli

Executive Vice President - Retail Division

Mitchell N. Schear

President - Vornado / Charles E. Smith Washington, DC Division

Wendy Silverstein

Executive Vice President - Co-Head of Acquisitions and Capital Markets

Stephen W. Theriot

Chief Financial Officer

RESEARCH COVERAGE - EQUITY

James Feldman / Stephen Sihelnik

Brad K. Burke

Vance H. Edelson

Bank of America / Merrill Lynch

Goldman Sachs

Morgan Stanley

646-855-5808 / 646-855-1829

917-343-2082

212-761-0078

Ross Smotrich / Charles Croson

Michael Knott / John Bejjani

Alexander Goldfarb / Andrew Schaffer

Barclays Capital

Green Street Advisors, Inc.

Sandler O'Neill & Partners

212-526-2306 / 212-526-7146

949-640-8780 / 949-640-8780

212-466-7937 / 212-466-8062

Michael Bilerman / Emmanuel Korchman

Steve Sakwa / Gabriel Hilmoe

John W. Guinee / Erin T. Aslakson

Citigroup Global Markets

ISI Group

Stifel Nicolaus & Company

212-816-1383 / 212-816-1382

212-446-9462 / 212-446-9459

443-224-1307 / 443-224-1350

Vincent Chao / Venkat Kommineni

Anthony Paolone

Ross T. Nussbaum / Nick Yulico

Deutsche Bank

JP Morgan

UBS

212-250-6799 / 212-250-6090

212-622-6682

212-713-2484 / 212-713-3402

RESEARCH COVERAGE - DEBT

Scott Frost

Robert Haines / Craig Guttenplan

Thierry Perrein

Bank of America / Merrill Lynch

Credit Sights

Wells Fargo Securities

646-855-8078

212-340-3835 / 212-340-3859

704-715-8455

Danish Agboatwala

Ron Perrotta

Barclays Capital

Goldman Sachs

212-412-2573

212-902-7885

Thomas Cook

Mark Streeter

Citigroup Global Markets

JP Morgan

212-723-1112

212-834-5086

This information is provided as a service to interested parties and not as an endorsement of any report, or representation as to the accuracy of any information contained therein. Opinions, forecasts and other forward-looking statements expressed in analysts' reports are subject to change without notice.

 

- 2 -

 


 
 

 

2014 BUSINESS DEVELOPMENTS

         

 

 

Retail Spin-off

 

On April 11, 2014, we announced a plan to spin off our shopping center business, consisting of 80 strip centers, four malls and a warehouse park adjacent to our East Hanover strip center, into a new publicly traded REIT (“SpinCo”).  The spin-off is expected to be effectuated through a pro rata distribution of SpinCo’s shares to Vornado common shareholders and Vornado Realty L.P. common unitholders, and is intended to be treated as tax-free for U.S. federal income tax purposes.  On June 26, 2014, SpinCo filed its initial registration statement on Form 10 with the Securities and Exchange Commission (“SEC”).  We expect the spin-off to be completed by the end of 2014, subject to certain conditions, including the SEC declaring SpinCo’s registration statement effective, filing and approval of SpinCo’s listing application with the NYSE, receipt of third party consents, and formal approval and declaration of the distribution by Vornado’s Board of Trustees.  Vornado may, at any time and for any reason until the proposed transaction is complete, abandon the separation or modify or change its terms.  Vornado will retain, for disposition in the near term, 22 small retail assets which do not fit SpinCo’s strategy, and the Springfield Town Center, which is under contract for disposition.

 

 

 

Acquisitions

 

Since January 1, 2014, we have completed the following acquisitions:

 

·         On June 26, 2014, we invested an additional $22,700,000 to increase our ownership in One Park Avenue to 55.0% from 46.5% through a joint venture with an institutional investor, who increased his ownership interest to 45.0%.  The transaction was based on a property value of $560,000,000. The property is encumbered by a $250,000,000 interest-only mortgage loan that bears interest at 4.995% and matures in March 2016.

 

·         On July 9, 2014, we entered into an agreement, in partnership with Crown Acquisitions (“Crown”), to acquire the retail condominium of the St. Regis Hotel and the adjacent retail townhouse, for approximately $700,000,000. The property has 100 feet of frontage on Fifth Avenue on the Southeast corner of 55th Street.  We will own between 67% and 80% of the venture, with Crown owning the balance. The final ownership percentages will be based on the amount of debt financing put on the property and Crown’s short-term option to invest additional capital. The purchase is expected to close in the fourth quarter of 2014, subject to customary closing conditions.

 

·         On July 23, 2014, a joint venture in which we are a 50% partner entered into a 99-year ground lease for 61 Ninth Avenue located on the Southwest corner of Ninth Avenue and 15th Street in Manhattan.  The venture’s current plans are to construct an office and retail building of approximately 130,000 square feet.  Total development costs are currently estimated to be approximately $125,000,000.

 

·         On August 1, 2014, we acquired the land under our 715 Lexington Avenue retail property located on the Southeast corner of 58th Street and Lexington Avenue in Manhattan, for $63,000,000.

 

- 3 -

 


 
 

 

2014 BUSINESS DEVELOPMENTS

         

 

 

Dispositions

 

Since January 1, 2014, we have sold or entered into agreements to sell the following:

 

·         On February 24, 2014, we completed the sale of Broadway Mall in Hicksville, Long Island, New York for $94,000,000.  The sale resulted in net proceeds of $92,174,000 after closing costs.

 

·         On July 8, 2014, we completed the sale of Beverly Connection, a 335,000 square foot power shopping center in Los Angeles, California, for $260,000,000, of which $239,000,000 was cash and $21,000,000 was 10-year mezzanine seller financing. The sale resulted in a net gain of approximately $44,000,000, which will be recognized in the third quarter of 2014.

 

·         On March 2, 2014, we entered into an agreement to transfer upon completion, the redeveloped Springfield Town Center, a 1,350,000 square foot mall located in Springfield, Fairfax County, Virginia, to Pennsylvania Real Estate Investment Trust (NYSE: PEI) (“PREIT”) in exchange for $465,000,000 comprised of $340,000,000 of cash and $125,000,000 of PREIT operating partnership units.  The redevelopment is expected to be completed in the fourth quarter of 2014 and the closing will be no later than March 31, 2015.

 

Financing Activities

 

Since January 1, 2014, we have executed the following capital market transactions:

 

·         On January 31, 2014, we completed a $600,000,000 loan secured by our 220 Central Park South development site.  The loan bears interest at LIBOR plus 2.75% (2.90% at June 30, 2014) and matures in January 2016, with three one-year extension options.

 

·         On April 16, 2014, we completed a $350,000,000 refinancing of 909 Third Avenue, a 1.3 million square foot Manhattan office building.  The seven-year interest only loan bears interest at 3.91% and matures in May 2021.  We realized net proceeds of approximately $145,000,000 after defeasing the existing 5.64%, $193,000,000 mortgage, defeasance cost and other closing costs.

 

·         On June 16, 2014, we completed a green bond public offering of $450,000,000 2.50% senior unsecured notes due June 30, 2019.  The notes were sold at 99.619% of their face amount to yield 2.581%.

 

·         On July 16, 2014, we completed a $130,000,000 financing of Las Catalinas, a 494,000 square foot mall located in Caguas, Puerto Rico, in the San Juan area. The 10-year fixed rate loan bears interest at 4.43% and amortizes based on a 30-year schedule beginning in year six.  

 

Vornado Capital Partners Real Estate Fund (the “Fund”)

 

·         On June 26, 2014, the Fund sold its 64.7% interest in One Park Avenue to a newly formed joint venture that we and an institutional investor own 55% and 45%, respectively.  This transaction was based on a property value of $560,000,000.  From the inception of this investment through its disposition, the Fund realized a $75,069,000 net gain.

 

·         On June 24, 2014, the Fund and its 50% joint venture partner entered into an agreement to sell Georgetown Park, a 305,000 square foot retail property, for $272,500,000.

- 4 -

 


 
 

 

COMMON SHARES DATA (NYSE: VNO)

(unaudited)

Vornado Realty Trust common shares are traded on the New York Stock Exchange ("NYSE") under the symbol VNO. Below is a summary of performance and dividends for VNO common shares (based on NYSE prices):

Second Quarter

2014

First Quarter

2014

Fourth Quarter

2013

Third Quarter

2013

High Price

$

109.01 

$

100.02 

$

91.91 

$

89.35 

Low Price

$

96.93 

$

87.82 

$

82.73 

$

79.56 

Closing Price - end of quarter

$

106.73 

$

98.56 

$

88.79 

$

84.06 

Annualized Dividend per share

$

2.92 

$

2.92 

$

2.92 

$

2.92 

Annualized Dividend Yield - on Closing Price

2.7%

3.0%

3.3%

3.5%

Outstanding shares, Class A units and convertible preferred units

as converted, excluding stock options (in thousands)

199,652 

199,583 

199,245 

199,051 

Closing market value of outstanding shares, Class A units and

convertible preferred units as converted, excluding stock options

$

21.3 Billion

$

19.7 Billion

$

17.7 Billion

$

16.7 Billion

TIMING

Quarterly financial results and related earnings conference calls for the remainder of 2014 are expected to occur as follows:

Filing Date

Earnings Call

Third Quarter 2014

Monday, November 3, 2014

Tuesday, November 4, 2014 10AM ET

- 5 -

 


 
 

 

FINANCIAL HIGHLIGHTS

(unaudited and in thousands, except per share amounts)

This section includes non-GAAP financial measures, including Earnings Before Interest Taxes Depreciation and Amortization ("EBITDA"), Funds From Operations attributable to common shares plus assumed conversions ("FFO"), FFO as adjusted for comparability, and Funds Available for Distribution ("FAD"). A description of these non-GAAP measures and reconciliations to the most directly comparable GAAP measures are provided on the pages that follow.

Three Months Ended

Six Months Ended

June 30,

March 31,

June 30,

2014 

2013 

2014 

2014 

2013 

Total revenues

$

666,606 

$

671,216 

$

660,618 

$

1,327,224 

$

1,389,929 

Net income attributable to common shareholders

$

76,642 

$

145,926 

$

62,349 

$

138,991 

$

377,916 

Per common share:

Basic

$

0.41 

$

0.78 

$

0.33 

$

0.74 

$

2.02 

Diluted

$

0.41 

$

0.78 

$

0.33 

$

0.74 

$

2.01 

FFO as adjusted for comparability

$

271,574 

$

239,304 

$

226,882 

$

498,629 

$

450,917 

Per diluted share

$

1.44 

$

1.27 

$

1.20 

$

2.65 

$

2.40 

FFO

$

216,547 

$

235,348 

$

247,079 

$

463,626 

$

437,168 

FFO - Operating Partnership Basis ("OP Basis")

$

229,933 

$

249,900 

$

262,431 

$

492,352 

$

464,228 

Per diluted share

$

1.15 

$

1.25 

$

1.31 

$

2.46 

$

2.33 

FAD

$

195,667 

$

164,560 

$

151,619 

$

347,677 

$

310,441 

Per diluted share

$

1.04 

$

0.88 

$

0.81 

$

1.84 

$

1.65 

Dividends per common share

$

0.73 

$

0.73 

$

0.73 

$

1.46 

$

1.46 

FFO payout ratio (based on FFO as adjusted for comparability)

50.7%

57.5%

60.8%

55.1%

60.8%

FAD payout ratio

70.2%

83.0%

90.1%

79.3%

88.5%

Weighted average shares used in determining FFO per diluted share - REIT basis

188,659 

187,720 

188,287 

188,475 

187,627 

Convertible units:

Class A

10,705 

10,639 

10,611 

10,658 

10,624 

D-13

453 

557 

498 

478 

565 

G1-G4

80 

105 

87 

81 

106 

Equity awards - unit equivalents

424 

306 

503 

461 

319 

Weighted average shares used in determining FFO per diluted share - OP Basis

200,321 

199,327 

199,986 

200,153 

199,241 

- 6 -

 


 
 

 

RECONCILIATION OF NET INCOME TO FFO (1)

(unaudited and in thousands, except per share amounts)

Three Months Ended

Six Months Ended

June 30,

March 31,

June 30,

2014 

2013 

2014 

2014 

2013 

Reconciliation of our net income to FFO:

Net income attributable to Vornado

$

97,008 

$

158,194 

$

82,717 

$

179,725 

$

421,116 

Depreciation and amortization of real property

121,402 

126,728 

142,569 

263,971 

259,241 

Net gains on sale of real estate

-   

(65,665)

-   

-   

(267,994)

Real estate impairment losses

-   

2,493 

20,842 

20,842 

4,007 

Proportionate share of adjustments to equity in net income of

Toys, to arrive at FFO:

Depreciation and amortization of real property

8,814 

17,480 

11,415 

20,229 

36,805 

Real estate impairment losses

-   

620 

-   

-   

4,270 

Income tax effect of above adjustments

(3,085)

(6,326)

(3,995)

(7,080)

(14,376)

Proportionate share of adjustments to equity in net income of

partially owned entities, excluding Toys, to arrive at FFO:

Depreciation and amortization of real property

21,312 

19,486 

25,271 

46,583 

41,316 

Net gains on sale of real estate

-   

-   

-   

-   

(465)

Noncontrolling interests' share of above adjustments

(8,561)

(5,421)

(11,399)

(19,960)

(3,607)

FFO

236,890 

247,589 

267,420 

504,310 

480,313 

Preferred share dividends

(20,366)

(20,368)

(20,368)

(40,734)

(42,070)

Preferred unit and share redemptions

-   

8,100 

-   

-   

(1,130)

FFO attributable to common shareholders

216,524 

235,321 

247,052 

463,576 

437,113 

Convertible preferred share dividends

23 

27 

27 

50 

55 

FFO attributable to common shareholders plus assumed conversions

216,547 

235,348 

247,079 

463,626 

437,168 

Add back of income allocated to noncontrolling interests of the

Operating Partnership

13,386 

14,552 

15,352 

28,726 

27,060 

FFO - OP Basis (1)

$

229,933 

$

249,900 

$

262,431 

$

492,352 

$

464,228 

FFO per diluted share (1)

$

1.15 

$

1.25 

$

1.31 

$

2.46 

$

2.33 

(1) 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 gain from sales of depreciated real estate assets, real estate impairment losses, depreciation and amortization expense from real estate assets, extraordinary items 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 flows as a liquidity measure. FFO may not be comparable to similarly titled measures employed by other companies.

- 7 -

 


 
 

 

RECONCILIATION OF FFO TO FFO AS ADJUSTED FOR COMPARABILITY

(unaudited and in thousands, except per share amounts)

Three Months Ended

Six Months Ended

June 30,

March 31,

June 30,

2014 

2013 

2014 

2014 

2013 

FFO attributable to common shareholders plus assumed

conversions

(A)

$

216,547 

$

235,348 

$

247,079 

$

463,626 

$

437,168 

Per diluted share

$

1.15 

$

1.25 

$

1.31 

$

2.46 

$

2.33 

Items that affect comparability income (expense):

Toys (Negative FFO) FFO (including impairment losses of $75,196,and $78,542

in the six months ended June 30, 2014 and 2013, respectively)

(51,862)

(25,088)

9,267 

(42,595)

(8,404)

Defeasance cost in connection with the refinancing of 909 Third Avenue

(5,589)

(5,589)

Acquisition and transaction related costs

(4,083)

(3,350)

(1,784)

(5,867)

(3,951)

FFO from discontinued operations, including LNR in the six months ended

June 30, 2013

2,200 

7,556 

4,139 

6,339 

35,507 

Net gain on sale of residential condominiums, and a land parcel in

the six months ended June 30, 2014

905 

1,005 

9,635 

10,540 

1,005 

Income from the mark-to-market and losses from impairment and disposition

of investment in J.C. Penney

9,065 

(89,762)

Preferred unit and share redemptions

8,100 

(1,130)

The Mart reduction-in-force and severance costs

(1,542)

(4,154)

Stop & Shop litigation settlement income

59,599 

Other, net

53 

(3,310)

(58,429)

(4,201)

21,257 

(37,172)

(14,600)

Noncontrolling interests' share of above adjustments

3,402 

245 

(1,060)

2,169 

851 

Items that affect comparability, net

(B)

$

(55,027)

$

(3,956)

$

20,197 

$

(35,003)

$

(13,749)

Per diluted share

$

(0.29)

$

(0.02)

$

0.11 

$

(0.19)

$

(0.07)   

FFO attributable to common shareholders plus assumed conversions,

as adjusted for comparability

(A-B)

$

271,574 

$

239,304 

$

226,882 

$

498,629 

$

450,917 

Per diluted share

$

1.44 

$

1.27 

$

1.20 

$

2.65 

$

2.40 

- 8 -

 


 
 

 

RECONCILIATION OF FFO TO FAD (1)

(unaudited and in thousands, except per share amounts)

Three Months Ended

Six Months Ended

June 30,

March 31,

June 30,

2014 

2013 

2014 

2014 

2013 

FFO attributable to common shareholders plus assumed conversions

(A)

$

216,547 

$

235,348 

$

247,079 

$

463,626 

$

437,168 

Adjustments to arrive at FAD:

Items that affect comparability per page 8, excluding FFO attributable to

discontinued operations

(60,629)

(11,757)

17,118 

(43,511)

(50,107)

Recurring tenant improvements, leasing commissions and other capital expenditures

55,921 

61,301 

72,500 

128,421 

136,613 

Straight-line rentals

20,105 

13,401 

13,058 

33,163 

31,102 

Carried interest and our share of net unrealized gains from Real Estate Fund

17,372 

18,468 

4,873 

22,245 

23,484 

Amortization of acquired below-market leases, net

9,624 

9,898 

10,824 

20,448 

24,454 

Stock-based compensation expense

(9,051)

(9,129)

(11,024)

(20,075)

(16,595)

Amortization of debt issuance costs

(8,127)

(4,753)

(4,812)

(12,939)

(10,132)

Non real estate depreciation

(3,044)

(2,264)

(1,575)

(4,619)

(4,248)

Noncontrolling interests' share of above adjustments

(1,291)

(4,377)

(5,502)

(7,184)

(7,844)

(B)

20,880 

70,788 

95,460 

115,949 

126,727 

FAD(1)

(A-B)

$

195,667 

$

164,560 

$

151,619 

$

347,677 

$

310,441 

FAD per diluted share

$

1.04 

$

0.88 

$

0.81 

$

1.84 

$

1.65 

FAD payout ratio (2)

70.2%

83.0%

90.1%

79.3%

88.5%

(1) FAD is defined as FFO less (i) recurring tenant improvements, leasing commissions and capital expenditures, (ii) straight-line rents and amortization of acquired below-market leases, net, and (iii) other non-cash income, plus (iv) other non-cash charges. FAD is a non-GAAP financial measure that is not intended to represent cash flow and is not indicative of cash flow provided by operating activities as determined in accordance with GAAP. FAD is presented solely as a supplemental disclosure that management believes provides useful information regarding the Company's ability to fund its dividends.

(2) FAD payout ratios on a quarterly basis are not necessarily indicative of amounts for the full year due to fluctuation in timing of cash based expenditures, the commencement of new leases and the seasonality of our operations.

- 9 -

 


 
 

 

CONSOLIDATED NET INCOME / EBITDA (1)

(unaudited and in thousands)

Three Months Ended

June 30,

March 31,

2014 

2013 

Inc (Dec)

2014 

Property rentals

$

509,539 

$

509,673 

$

(134)

$

503,360 

Straight-line rent adjustments

20,105 

13,401 

6,704 

13,058 

Amortization of acquired below-market leases, net

10,480 

11,000 

(520)

11,682 

Total rentals

540,124 

534,074 

6,050 

528,100 

Tenant expense reimbursements

76,202 

72,291 

3,911 

86,590 

Cleveland Medical Mart development project

-   

16,990 

(16,990)

-   

Fee and other income:

BMS cleaning fees

22,195 

16,509 

5,686 

18,956 

Signage revenue

8,873 

8,347 

526 

9,318 

Management and leasing fees

6,151 

6,431 

(280)

6,214 

Lease termination fees

4,545 

7,041 

(2,496)

3,793 

Other income

8,516 

9,533 

(1,017)

7,647 

Total revenues

666,606 

671,216 

(4,610)

660,618 

Operating expenses

261,453 

259,168 

2,285 

273,391 

Depreciation and amortization

129,025 

133,180 

(4,155)

147,651 

General and administrative

44,568 

50,305 

(5,737)

52,158 

Cleveland Medical Mart development project

-   

15,151 

(15,151)

-   

Impairment losses, acquisition and transaction related costs

4,083 

3,350 

733 

21,784 

Total expenses

439,129 

461,154 

(22,025)

494,984 

Operating income

227,477 

210,062 

17,415 

165,634 

(Loss) income applicable to Toys

(57,591)

(36,861)

(20,730)

1,847 

Income from partially owned entities

3,849 

1,472 

2,377 

132 

Income from Real Estate Fund

100,110 

34,470 

65,640 

18,148 

Interest and other investment income, net

9,435 

26,415 

(16,980)

11,893 

Interest and debt expense

(117,051)

(120,657)

3,606 

(109,442)

Net gain on disposition of wholly owned and partially owned assets

905 

1,005 

(100)

9,635 

Income before income taxes

167,134 

115,906 

51,228 

97,847 

Income tax expense

(3,599)

(2,877)

(722)

(1,582)

Income from continuing operations

163,535 

113,029 

50,506 

96,265 

Income from discontinued operations

2,152 

69,292 

(67,140)

1,891 

Net income

165,687 

182,321 

(16,634)

98,156 

Less net income attributable to noncontrolling interests in:

Consolidated subsidiaries

(63,975)

(14,930)

(49,045)

(11,579)

Operating Partnership

(4,691)

(8,849)

4,158 

(3,848)

Preferred unit distributions of the Operating Partnership

(13)

(348)

335 

(12)

Net income attributable to Vornado

97,008 

158,194 

(61,186)

82,717 

Interest and debt expense

179,520 

179,461 

59 

170,952 

Depreciation and amortization

173,443 

182,131 

(8,688)

196,339 

Income tax (benefit) expense

(574)

(22,366)

21,792 

19,831 

EBITDA

$

449,397 

$

497,420 

$

(48,023)

$

469,839 

Capitalized leasing and development payroll

$

5,362 

$

3,312 

$

2,050 

$

4,486 

Capitalized interest

$

16,560 

$

9,232 

$

7,328 

$

13,622 

(1) EBITDA represents "Earnings Before Interest, Taxes, Depreciation and Amortization." Management considers EBITDA a supplemental non-GAAP financial measure for making decisions and assessing the unlevered performance of its 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 a multiple of EBITDA, management utilizes this measure to make investment decisions as well as to compare the performance of its assets to that of its peers. EBITDA should not be considered a substitute for net income. EBITDA may not be comparable to similarly titled measures employed by other companies.

 

- 10 -

 


 
 

 

CONSOLIDATED NET INCOME / EBITDA

(unaudited and in thousands)

Six Months Ended June 30,

2014 

2013 

Inc (Dec)

Property rentals

$

1,012,899 

$

1,009,588 

$

3,311 

Straight-line rent adjustments

33,163 

31,102 

2,061 

Amortization of acquired below-market leases, net

22,162 

27,177 

(5,015)

Total rentals

1,068,224 

1,067,867 

357 

Tenant expense reimbursements

162,792 

148,255 

14,537 

Cleveland Medical Mart development project

-   

29,133 

(29,133)

Fee and other income:

BMS cleaning fees

41,151 

33,173 

7,978 

Signage revenue

18,191 

14,828 

3,363 

Management and leasing fees

12,365 

11,684 

681 

Lease termination fees

8,338 

67,009 

(58,671)

Other income

16,163 

17,980 

(1,817)

Total revenues

1,327,224 

1,389,929 

(62,705)

Operating expenses

534,844 

524,915 

9,929 

Depreciation and amortization

276,676 

272,497 

4,179 

General and administrative

96,726 

101,685 

(4,959)

Cleveland Medical Mart development project

-   

26,525 

(26,525)

Impairment losses, acquisition and transaction related costs

25,867 

3,951 

21,916 

Total expenses

934,113 

929,573 

4,540 

Operating income

393,111 

460,356 

(67,245)

Loss applicable to Toys

(55,744)

(35,102)

(20,642)

Income from partially owned entities

3,981 

22,238 

(18,257)

Income from Real Estate Fund

118,258 

51,034 

67,224 

Interest and other investment income (loss), net

21,328 

(22,660)

43,988 

Interest and debt expense

(226,493)

(241,003)

14,510 

Net gain (loss) on disposition of wholly owned and partially owned assets

10,540 

(35,719)

46,259 

Income before income taxes

264,981 

199,144 

65,837 

Income tax expense

(5,181)

(3,950)

(1,231)

Income from continuing operations

259,800 

195,194 

64,606 

Income from discontinued operations

4,043 

276,054 

(272,011)

Net income

263,843 

471,248 

(207,405)

Less net income attributable to noncontrolling interests in:

Consolidated subsidiaries

(75,554)

(26,216)

(49,338)

Operating Partnership

(8,539)

(22,782)

14,243 

Preferred unit distributions of the Operating Partnership

(25)

(1,134)

1,109 

Net income attributable to Vornado

179,725 

421,116 

(241,391)

Interest and debt expense

350,472 

368,241 

(17,769)

Depreciation and amortization

369,782 

376,316 

(6,534)

Income tax expense

19,257 

38,393 

(19,136)

EBITDA

$

919,236 

$

1,204,066 

$

(284,830)

Capitalized leasing and development payroll

$

9,848 

$

7,562 

$

2,286 

Capitalized interest

$

30,182 

$

17,492 

$

12,690 

 

- 11 -

 


 
 

 

EBITDA BY SEGMENT

(unaudited and in thousands)

Three Months Ended June 30, 2014

Retail

Total

New York

Washington, DC

Properties

Toys

Other

Property rentals

$

509,539 

$

284,255 

$

111,072 

$

59,409 

$

-   

$

54,803 

Straight-line rent adjustments

20,105 

11,329 

2,301 

329 

-   

6,146 

Amortization of acquired below-market leases, net

10,480 

6,877 

456 

2,089 

-   

1,058 

Total rentals

540,124 

302,461 

113,829 

61,827 

-   

62,007 

Tenant expense reimbursements

76,202 

40,777 

9,993 

20,306 

-   

5,126 

Fee and other income:

BMS cleaning fees

22,195 

26,924 

-   

-   

-   

(4,729)

Signage revenue

8,873 

8,873 

-   

-   

-   

-   

Management and leasing fees

6,151 

2,815 

2,989 

386 

-   

(39)

Lease termination fees

4,545 

2,601 

1,249 

-   

-   

695 

Other income

8,516 

1,083 

6,766 

288 

-   

379 

Total revenues

666,606 

385,534 

134,826 

82,807 

-   

63,439 

Operating expenses

261,453 

160,740 

49,034 

29,010 

-   

22,669 

Depreciation and amortization

129,025 

63,426 

31,746 

14,933 

-   

18,920 

General and administrative

44,568 

6,646 

6,572 

4,110 

-   

27,240 

Impairment losses, acquisition and transaction related costs

4,083 

-   

-   

-   

-   

4,083 

Total expenses

439,129 

230,812 

87,352 

48,053 

-   

72,912 

Operating income (loss)

227,477 

154,722 

47,474 

34,754 

-   

(9,473)

Loss applicable to Toys

(57,591)

-   

-   

-   

(57,591)

-   

Income (loss) from partially owned entities

3,849 

8,996 

(2,248)

341 

-   

(3,240)

Income from Real Estate Fund

100,110 

-   

-   

-   

-   

100,110 

Interest and other investment income, net

9,435 

1,645 

42 

-   

7,740 

Interest and debt expense

(117,051)

(49,070)

(18,660)

(9,292)

-   

(40,029)

Net gain on disposition of wholly owned and

partially owned assets

905 

-   

-   

-   

-   

905 

Income (loss) before income taxes

167,134 

116,293 

26,608 

25,811 

(57,591)

56,013 

Income tax expense

(3,599)

(1,226)

(115)

(319)

-   

(1,939)

Income (loss) from continuing operations

163,535 

115,067 

26,493 

25,492 

(57,591)

54,074 

Income (loss) from discontinued operations

2,152 

-   

-   

2,154 

-   

(2)

Net income (loss)

165,687 

115,067 

26,493 

27,646 

(57,591)

54,072 

Less net income attributable to noncontrolling interests in:

Consolidated subsidiaries

(63,975)

(3,108)

-   

(21)

-   

(60,846)

Operating Partnership

(4,691)

-   

-   

-   

-   

(4,691)

Preferred unit distributions of the Operating Partnership

(13)

-   

-   

-   

-   

(13)

Net income (loss) attributable to Vornado

97,008 

111,959 

26,493 

27,625 

(57,591)

(11,478)

Interest and debt expense

179,520 

64,072 

22,463 

10,433 

39,529 

43,023 

Depreciation and amortization

173,443 

74,007 

35,806 

15,803 

27,686 

20,141 

Income tax (benefit) expense

(574)

1,291 

132 

319 

(4,435)

2,119 

EBITDA for the three months ended June 30, 2014

$

449,397 

$

251,329 

$

84,894 

$

54,180 

$

5,189 

$

53,805 

EBITDA for the three months ended June 30, 2013

$

497,420 

$

235,723 

$

84,778 

$

118,406 

$

9,054 

$

49,459 

EBITDA as adjusted for comparability - OP basis:

For the three months ended June 30, 2014

$

449,890 

$

251,329 

(1)

$

84,894 

(2)

$

51,978 

(3)

$

-   

$

61,689 

(4)

For the three months ended June 30, 2013

$

420,430 

$

233,117 

(1)

$

84,778 

(2)

$

49,330 

(3)

$

-   

$

53,205 

(4)

See notes on pages 14 and 15.

 

- 12 -

 


 
 

 

EBITDA BY SEGMENT

(unaudited and in thousands)

Six Months Ended June 30, 2014

Retail

Total

New York

Washington, DC

Properties

Toys

Other

Property rentals

$

1,012,899 

$

557,141 

$

223,670 

$

118,683 

$

-   

$

113,405 

Straight-line rent adjustments

33,163 

19,010 

1,255 

811 

-   

12,087 

Amortization of acquired below-market leases, net

22,162 

14,669 

936 

4,190 

-   

2,367 

Total rentals

1,068,224 

590,820 

225,861 

123,684 

-   

127,859 

Tenant expense reimbursements

162,792 

85,796 

21,528 

46,552 

-   

8,916 

Fee and other income:

BMS cleaning fees

41,151 

50,882 

-   

-   

-   

(9,731)

Signage revenue

18,191 

18,191 

-   

-   

-   

-   

Management and leasing fees

12,365 

5,876 

6,015 

772 

-   

(298)

Lease termination fees

8,338 

3,419 

3,745 

216 

-   

958 

Other income

16,163 

1,832 

12,955 

388 

-   

988 

Total revenues

1,327,224 

756,816 

270,104 

171,612 

-   

128,692 

Operating expenses

534,844 

321,161 

99,298 

63,495 

-   

50,890 

Depreciation and amortization

276,676 

137,212 

63,607 

38,023 

-   

37,834 

General and administrative

96,726 

14,438 

14,019 

8,766 

-   

59,503 

Impairment losses, acquisition and transaction related costs

25,867 

-   

-   

20,000 

-   

5,867 

Total expenses

934,113 

472,811 

176,924 

130,284 

-   

154,094 

Operating income (loss)

393,111 

284,005 

93,180 

41,328 

-   

(25,402)

Loss applicable to Toys

(55,744)

-   

-   

-   

(55,744)

-   

Income (loss) from partially owned entities

3,981 

10,562 

(3,514)

879 

-   

(3,946)

Income from Real Estate Fund

118,258 

-   

-   

-   

-   

118,258 

Interest and other investment income, net

21,328 

3,120 

78 

17 

-   

18,113 

Interest and debt expense

(226,493)

(91,909)

(38,007)

(18,509)

-   

(78,068)

Net gain on disposition of wholly owned and

partially owned assets

10,540 

-   

-   

-   

-   

10,540 

Income (loss) before income taxes

264,981 

205,778 

51,737 

23,715 

(55,744)

39,495 

Income tax (expense) benefit

(5,181)

(2,195)

84 

(1,050)

-   

(2,020)

Income (loss) from continuing operations

259,800 

203,583 

51,821 

22,665 

(55,744)

37,475 

Income from discontinued operations

4,043 

-   

-   

3,868 

-   

175 

Net income (loss)

263,843 

203,583 

51,821 

26,533 

(55,744)

37,650 

Less net income attributable to noncontrolling interests in:

Consolidated subsidiaries

(75,554)

(4,513)

-   

(38)

-   

(71,003)

Operating Partnership

(8,539)

-   

-   

-   

-   

(8,539)

Preferred unit distributions of the Operating Partnership

(25)

-   

-   

-   

-   

(25)

Net income (loss) attributable to Vornado

179,725 

199,070 

51,821 

26,495 

(55,744)

(41,917)

Interest and debt expense

350,472 

122,140 

45,261 

20,784 

78,078 

84,209 

Depreciation and amortization

369,782 

161,594 

71,956 

41,131 

54,610 

40,491 

Income tax expense (benefit)

19,257 

2,323 

(57)

1,050 

13,642 

2,299 

EBITDA for the six months ended June 30, 2014

$

919,236 

$

485,127 

$

168,981 

$

89,460 

$

90,586 

$

85,082 

EBITDA for the six months ended June 30, 2013

$

1,204,066 

$

453,260 

$

171,022 

$

440,732 

$

151,015 

$

(11,963)

EBITDA as adjusted for comparability - OP basis:

For the six months ended June 30, 2014

$

847,044 

$

485,127 

(1)

$

168,981 

(2)

$

104,138 

(3)

$

-   

$

88,798 

(4)

For the six months ended June 30, 2013

$

808,032 

$

448,220 

(1)

$

171,022 

(2)

$

100,064 

(3)

$

-   

$

88,726 

(4)

See notes on the following pages.

- 13 -

 


 
 

 

NOTES TO EBITDA BY SEGMENT

(unaudited and in thousands)

(1)

The elements of "New York" EBITDA as adjusted for comparability are summarized below.

Three Months Ended June 30,

Six Months Ended June 30,

2014 

2013 

2014 

2013 

Office

$

162,833 

$

155,692 

$

320,712 

$

299,643 

Retail

67,947 

57,118 

134,142 

117,411 

Alexander's

10,271 

10,213 

20,701 

20,754 

Hotel Pennsylvania

10,278 

10,094 

9,572 

10,412 

Total New York

$

251,329 

$

233,117 

$

485,127 

$

448,220 

(2)

The elements of "Washington, DC" EBITDA as adjusted for comparability are summarized below.

Three Months Ended June 30,

Six Months Ended June 30,

2014 

2013 

2014 

2013 

Office, excluding the Skyline Properties

$

67,057 

$

66,136 

$

134,314 

$

133,243 

Skyline properties

7,073 

7,543 

13,572 

15,705 

Total Office

74,130 

73,679 

147,886 

148,948 

Residential

10,764 

11,099 

21,095 

22,074 

Total Washington, DC

$

84,894 

$

84,778 

$

168,981 

$

171,022 

(3)

The elements of "Retail Properties" EBITDA as adjusted for comparability are summarized below.

Three Months Ended June 30,

Six Months Ended June 30,

2014 

2013 

2014 

2013 

Strip shopping centers

$

37,781 

$

34,826 

$

76,216 

$

71,414 

Regional malls

14,197 

14,504 

27,922 

28,650 

Total Retail properties

$

51,978 

$

49,330 

$

104,138 

$

100,064 

 

- 14 -

 


 
 

 

NOTES TO EBITDA BY SEGMENT

(unaudited and in thousands)

(4)

The elements of "other" EBITDA as adjusted for comparability are summarized below.

Three Months Ended June 30,

Six Months Ended June 30,

2014 

2013 

2014 

2013 

Our share of Real Estate Fund:

Income before net realized/unrealized gains

$

2,191 

$

1,643 

$

4,617 

$

3,651 

Net realized gains on exited investments

18,767 

-   

18,767 

-   

Previously recorded unrealized gains on exited investments

(8,841)

-   

(5,597)

-   

Net unrealized gains on held investments

14,339 

8,398 

14,637 

11,777 

Carried interest

11,874 

10,070 

13,205 

11,707 

Total

38,330 

20,111 

45,629 

27,135 

The Mart and trade shows

22,454 

22,453 

41,541 

39,307 

555 California Street

11,506 

11,022 

23,572 

21,651 

India real estate ventures

99 

2,254 

1,923 

4,013 

Lexington(a)

-   

-   

-   

2,770 

Other investments

4,290 

5,487 

9,032 

13,392 

76,679 

61,327 

121,697 

108,268 

Corporate general and administrative expenses(b)

(23,022)

(24,831)

(49,004)

(47,587)

Investment income and other, net(b)

8,032 

16,709 

16,105 

28,045 

Total Other

$

61,689 

$

53,205 

$

88,798 

$

88,726 

(a)

In the first quarter of 2013, we began accounting for our investment in Lexington as a marketable equity security - available for sale. The 2013 amount represents our share of Lexington's 2012 fourth quarter earnings which was recorded on a one-quarter lag basis.

(b)

The amounts in these captions (for this table only) exclude income / expense from the mark-to-market of our deferred compensation plan of $2,380 and $2,492 for the three months ended June 30, 2014 and 2013, respectively, and $6,780 and $5,938 for the six months ended June 30, 2014 and 2013, respectively.

- 15 -

 


 
 

 

EBITDA BY SEGMENT AND REGION

(unaudited)

The following tables set forth the percentages of EBITDA, by operating segment and by geographic region (excluding discontinued operations, other gains and losses that affect comparability and our Toys and Other Segments).

Three Months Ended June 30,

Six Months Ended June 30,

2014 

2013 

2014 

2013 

Segment

New York

65%

64%

64%

62%

Washington, DC

22%

23%

22%

24%

Retail Properties

13%

13%

14%

14%

100%

100%

100%

100%

Region

New York City metropolitan area

75%

74%

74%

73%

Washington, DC / Northern Virginia metropolitan area

23%

24%

23%

24%

Puerto Rico

1%

2%

2%

2%

Other geographies

1%

-  

1%

1%

100%

100%

100%

100%

- 16 -

 


 
 

 

CONSOLIDATED BALANCE SHEETS

(unaudited and in thousands)

June 30,

December 31,

(Decrease)

2014 

2013 

Increase

ASSETS

Real estate, at cost:

Land

$

4,051,053 

$

4,068,306 

$

(17,253)

Buildings and improvements

12,519,973 

12,475,556 

44,417 

Development costs and construction in progress

1,550,084 

1,353,121 

196,963 

Leasehold improvements and equipment

132,485 

132,483 

Total

18,253,595 

18,029,466 

224,129 

Less accumulated depreciation and amortization

(3,527,372)

(3,381,457)

(145,915)

Real estate, net

14,726,223 

14,648,009 

78,214 

Cash and cash equivalents

1,371,226 

583,290 

787,936 

Restricted cash

160,353 

262,440 

(102,087)

Marketable securities

206,917 

191,917 

15,000 

Tenant and other receivables, net

118,217 

115,862 

2,355 

Investments in partially owned entities

1,267,370 

1,166,443 

100,927 

Investment in Toys

26,309 

83,224 

(56,915)

Real Estate Fund investments

549,091 

667,710 

(118,619)

Mortgage and mezzanine loans receivable, net

17,417 

170,972 

(153,555)

Receivable arising from the straight-lining of rents, net

850,278 

817,357 

32,921 

Deferred leasing and financing costs, net

467,455 

411,927 

55,528 

Identified intangible assets, net

289,475 

311,963 

(22,488)

Assets related to discontinued operations

208,309 

314,622 

(106,313)

Other assets

478,139 

351,488 

126,651 

Total assets

$

20,736,779 

$

20,097,224 

$

639,555 

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY

Liabilities:

Mortgages payable

$

8,988,843 

$

8,331,993 

$

656,850 

Senior unsecured notes

1,791,814 

1,350,855 

440,959 

Revolving credit facility debt

88,138 

295,870 

(207,732)

Accounts payable and accrued expenses

452,641 

422,276 

30,365 

Deferred revenue

501,384 

529,048 

(27,664)

Deferred compensation plan

111,858 

116,515 

(4,657)

Liabilities related to discontinued operations

-   

13,950 

(13,950)

Other liabilities

382,789 

438,353 

(55,564)

Total liabilities

12,317,467 

11,498,860 

818,607 

Redeemable noncontrolling interests

1,220,958 

1,003,620 

217,338 

Vornado shareholders' equity

6,454,144 

6,765,232 

(311,088)

Noncontrolling interests in consolidated subsidiaries

744,210 

829,512 

(85,302)

Total liabilities, redeemable noncontrolling interests and equity

$

20,736,779 

$

20,097,224 

$

639,555 

- 17 -

 


 
 

 

CAPITAL STRUCTURE

(unaudited and in thousands, except per share amounts)

Debt:

June 30, 2014

Consolidated debt:

Mortgages payable

$

8,988,843 

Senior unsecured notes

1,791,814 

$2.5 billion revolving credit facilities

88,138 

10,868,795 

Pro rata share of non-consolidated debt:

Toys

1,699,853 

All other partially owned entities

2,394,517 

Less: Noncontrolling interests' share of consolidated debt

(primarily 1290 Avenue of the Americas and 555 California Street)

(465,000)

Total debt

14,498,165 

Perpetual Preferred:

Shares/Units

Par Value

5.00% Preferred Unit (D-16) (1 unit @ $1,000)

1,000 

6.625% Series G Preferred Shares

8,000 

25.00 

200,000 

6.625% Series I Preferred Shares

10,800 

25.00 

270,000 

6.875% Series J Preferred Shares

9,850 

25.00 

246,250 

5.70% Series K Preferred Shares

12,000 

25.00 

300,000 

5.40% Series L Preferred Shares

12,000 

25.00 

300,000 

1,317,250 

June 30, 2014

Converted

Common

Equity:

Shares

Share Price

Common shares

187,665 

$

106.73 

20,029,485 

Class A units

10,657 

106.73 

1,137,422 

Convertible share equivalents:

Equity awards - unit equivalents

773 

106.73 

82,502 

D-13 preferred units

437 

106.73 

46,641 

G1-G4 units

79 

106.73 

8,432 

Series A preferred shares

41 

106.73 

4,376 

21,308,858 

Total Market Capitalization

$

37,124,273 

- 18 -

 


 
 

 

DEBT ANALYSIS

(unaudited and in thousands)

As of June 30, 2014

Total

Variable

Fixed

Weighted

Weighted

Weighted

Average

Average

Average

Amount

Interest Rate

Amount

Interest Rate

Amount

Interest Rate

Consolidated debt

$

10,868,795 

4.25%

$

1,453,932 

2.25%

$

9,414,863 

4.56%

Pro rata share of non-consolidated debt:

Toys

1,699,853 

6.90%

1,017,031 

5.81%

682,822 

8.53%

All other

2,394,517 

5.28%

303,673 

1.75%

2,090,844 

5.79%

Total

14,963,165 

4.71%

2,774,636 

3.50%

12,188,529 

4.98%

Less: Noncontrolling interests' share of consolidated debt

(primarily 1290 Avenue of the Americas and 555 California Street)

(465,000)

(465,000)

Company's pro rata share of total debt

$

14,498,165 

4.73%

$

2,774,636 

3.50%

$

11,723,529 

5.02%

Senior Unsecured Notes

Unencumbered EBITDA

Due 2015

Due 2019

Due 2022

Due 2039

2Q 2014

Settlement Date

3/26/2010

6/16/2014

12/7/2011

9/30/2009

Annualized

Principal Amount

$ 500,000 

$ 450,000 

$ 400,000 

$ 445,000 

New York

$

402,600 

Issue Price

99.834%

99.619%

99.546%

100.000%

Washington, DC

187,764 

Coupon

4.250%

2.500%

5.000%

7.875%

Retail Properties

68,940 

Effective economic interest rate

4.287%

2.581%

5.057%

7.875%

Other

36,144 

Ratings:

Total

$

695,448 

Moody's

Baa2

Baa2

Baa2

Baa2

S&P

BBB

BBB

BBB

BBB

Fitch

BBB

BBB

BBB

BBB

Maturity Date / Put Date

4/1/2015

6/30/2019

1/15/2022

10/1/2039

(1)

Debt Covenant Ratios: (2)

Senior Unsecured Notes

Revolving Credit Facilities

Actual

Required

Due 2015

Due 2019

Due 2022

Due 2039

Required

Actual

Total Outstanding Debt / Total Assets (3)

Less than 65%

42%

42%

42%

45%

Less than 60%

31%

Secured Debt / Total Assets

Less than 50%

35%

35%

35%

37%

Less than 50%

29%

Interest Coverage Ratio (Annualized Combined

EBITDA to Annualized Interest Expense)

Greater than 1.50

2.81 

2.81 

2.81 

2.81 

N/A

Fixed Charge Coverage

N/A

N/A

N/A

N/A

Greater than 1.40

2.51 

Unencumbered Assets / Unsecured Debt

Greater than 150%

649%

649%

649%

633%

N/A

Unsecured Debt / Cap Value of Unencumbered Assets

N/A

N/A

N/A

N/A

Less than 60%

9%

Unencumbered Coverage Ratio

N/A

N/A

N/A

N/A

Greater than 1.50

7.19 

(1)

These notes may be redeemed at our option in whole or in part beginning October 1, 2014, at a price equal to the principal amount plus accrued interest.

(2)

Our debt covenant ratios are computed in accordance with the terms of our senior unsecured notes and revolving credit facilities, as applicable. The methodology used for these computations may differ significantly from similarly titled ratios of other companies. For additional information regarding the methodology used to compute these ratios, please see our filings with the SEC of our revolving credit facilities, senior debt indentures and applicable prospectuses and prospectus supplements.

(3)

Total assets includes EBITDA capped at 7.5% under the senior unsecured notes and 6.0% under the revolving credit facilities.

- 19 -

 


 
 

 

DEBT MATURITIES

(unaudited and in thousands)

Spread

Maturity

over

Interest

Property

Date (1)

LIBOR

Rate

2014 

2015 

2016 

2017 

2018 

Thereafter

Total

2200 / 2300 Clarendon Boulevard

01/15

L+75

0.90%

$

-   

$

38,213 

$

-   

$

-   

$

-   

$

-   

$

38,213 

Senior unsecured notes due 2015

04/15

4.25%

-   

499,876 

-   

-   

-   

-   

499,876 

River House Apartments

04/15

5.43%

-   

195,546 

-   

-   

-   

-   

195,546 

888 Seventh Avenue

01/16

5.71%

-   

-   

318,554 

-   

-   

-   

318,554 

510 5th Avenue

01/16

5.60%

-   

-   

30,470 

-   

-   

-   

30,470 

770 Broadway

03/16

5.65%

-   

-   

353,000 

-   

-   

-   

353,000 

Bowen Building

06/16

6.14%

-   

-   

115,022 

-   

-   

-   

115,022 

1730 M and 1150 17th Street

06/16

L+125

1.40%

-   

-   

43,581 

-   

-   

-   

43,581 

Montehiedra Town Center

07/16

6.04%

-   

-   

120,000 

-   

-   

-   

120,000 

$1.25 Billion unsecured revolving credit facility

11/16

L+125

-   

-   

-   

-   

-   

-   

-   

-   

The Mart

12/16

5.57%

-   

-   

550,000 

-   

-   

-   

550,000 

350 Park Avenue

01/17

3.75%

-   

-   

-   

297,727 

-   

-   

297,727 

100 West 33rd Street - office and retail

03/17

L+150

1.65%

-   

-   

-   

325,000 

-   

-   

325,000 

2011 Crystal Drive

08/17

7.30%

-   

-   

-   

78,084 

-   

-   

78,084 

North Bergen (Tonnelle Avenue)

01/18

4.59%

-   

-   

-   

-   

75,000 

-   

75,000 

220 20th Street

02/18

4.61%

-   

-   

-   

-   

72,025 

-   

72,025 

Two Penn Plaza

03/18

5.13%

-   

-   

-   

-   

423,949 

-   

423,949 

River House Apartments

04/18

L+153

1.68%

-   

-   

-   

-   

64,000 

-   

64,000 

828-850 Madison Avenue Retail Condominium

06/18

5.29%

-   

-   

-   

-   

80,000 

-   

80,000 

$1.25 Billion unsecured revolving credit facility

06/18

L+115

1.30%

-   

-   

-   

-   

88,138 

-   

88,138 

220 Central Park South

01/19

L+275

2.90%

-   

-   

-   

-   

-   

600,000 

600,000 

Senior unsecured notes due 2019

06/19

2.50%

-   

-   

-   

-   

-   

448,285 

448,285 

435 Seventh Avenue - retail

08/19

L+225

2.40%

-   

-   

-   

-   

-   

98,000 

98,000 

4 Union Square South - retail

11/19

L+215

2.30%

-   

-   

-   

-   

-   

120,000 

120,000 

Cross-collateralized mortgages on 40

strip shopping centers

09/20

(2)

4.09%

-   

-   

-   

-   

-   

613,914 

613,914 

Eleven Penn Plaza

12/20

3.95%

-   

-   

-   

-   

-   

450,000 

450,000 

Borgata Land

02/21

5.14%

-   

-   

-   

-   

-   

58,882 

58,882 

909 Third Avenue

05/21

3.91%

-   

-   

-   

-   

-   

350,000 

350,000 

West End 25

06/21

4.88%

-   

-   

-   

-   

-   

101,671 

101,671 

555 California Street

09/21

5.10%

-   

-   

-   

-   

-   

600,000 

600,000 

Senior unsecured notes due 2022

01/22

5.00%

-   

-   

-   

-   

-   

398,653 

398,653 

Skyline Properties

02/22

2.97%

-   

-   

-   

-   

-   

678,000 

678,000 

1290 Avenue of the Americas

11/22

3.34%

-   

-   

-   

-   

-   

950,000 

950,000 

2121 Crystal Drive

03/23

5.51%

-   

-   

-   

-   

-   

147,460 

147,460 

666 Fifth Avenue Retail Condominium

03/23

3.61%

-   

-   

-   

-   

-   

390,000 

390,000 

Bergen Town Center

04/23

3.56%

-   

-   

-   

-   

-   

300,000 

300,000 

2101 L Street

08/24

3.97%

-   

-   

-   

-   

-   

150,000 

150,000 

See notes on the following page.

 

- 20 -

 


 
 

 

DEBT MATURITIES

(unaudited and in thousands)

Spread

Maturity

over

Interest

Property

Date (1)

LIBOR

Rate

2014 

2015 

2016 

2017 

2018 

Thereafter

Total

1215 Clark Street, 200 12th Street &

251 18th Street

01/25

7.94%

$

-   

$

-   

$

-   

$

-   

$

-   

$

99,312 

$

99,312 

Senior unsecured notes due 2039

10/39

7.88%

-   

-   

-   

-   

-   

445,000 

445,000 

Other properties

Various

19,759 

12,246 

-   

-   

28,673 

39,906 

100,584 

Purchase accounting valuation adjustments

Various

(23)

(106)

-   

-   

-   

978 

849 

Total

$

19,736 

$

745,775 

$

1,530,627 

$

700,811 

$

831,785 

$

7,040,061 

$

10,868,795 

Weighted average rate

6.90%

4.44%

5.58%

3.17%

4.32%

4.03%

4.25%

Fixed rate debt

$

19,736 

$

707,562 

$

1,487,046 

$

375,811 

$

662,647 

$

6,162,061 

$

9,414,863 

Fixed weighted average rate expiring

6.90%

4.63%

5.70%

4.49%

5.05%

4.21%

4.56%

Floating rate debt

$

-   

$

38,213 

$

43,581 

$

325,000 

$

169,138 

$

878,000 

$

1,453,932 

Floating weighted average rate expiring

-   

0.90%

1.40%

1.65%

1.46%

2.73%

2.25%

(1)

Represents the extended maturity for certain loans in which we have the unilateral right to extend.

(2)

Comprised of (i) a $553,914 fixed rate loan with an interest rate of 4.28%, and a (ii) $60,000 variable rate loan at LIBOR plus 1.36% (2.36% at June 30, 2014), subject to a LIBOR floor of 1.00%.

- 21 -

 


 
 

 

UNCONSOLIDATED JOINT VENTURES

(unaudited and in thousands)

As of June 30, 2014

Debt

Percentage

Company's

Company's

Asset

Ownership at

Carrying

Pro rata

100% of

Joint Venture Name

Category

June 30, 2014

Amount

Share

Joint Venture

Toys

Retailer

32.6%

$

26,309 

$

1,699,853 

$

5,206,299 

Alexander's, Inc.

Office/Retail

32.4%

$

167,004 

$

335,109 

$

1,034,289 

India real estate ventures

Office/Land

4.1% to 36.5%

87,859 

48,973 

195,891 

Partially owned office buildings:

280 Park Avenue

Office

49.5%

265,701 

362,971 

733,520 

One Park Avenue

Office

55.0%

137,348 

137,500 

250,000 

650 Madison Avenue

Office/Retail

20.1%

115,339 

161,024 

800,000 

Rosslyn Plaza

Office/Residential

43.7% to 50.4%

55,144 

16,882 

33,487 

West 57th Street properties

Office

50.0%

49,292 

10,000 

20,000 

666 Fifth Avenue Office Condominium

Office

49.5%

43,783 

592,119 

1,196,201 

330 Madison Avenue

Office

25.0%

30,672 

37,500 

150,000 

Warner Building

Office

55.0%

16,441 

160,985 

292,700 

Fairfax Square

Office

20.0%

5,196 

13,748 

68,741 

1101 17th Street

Office

55.0%

-   

17,050 

31,000 

Other partially owned office buildings

Office

Various

6,567 

27,715 

70,650 

Other investments:

Independence Plaza

Residential

50.1%

158,413 

275,550 

550,000 

Monmouth Mall

Retail

50.0%

6,509 

78,208 

156,415 

Other investments

Various

Various

122,102 

119,183 

997,171 

$

1,267,370 

$

2,394,517 

$

6,580,065 

- 22 -

 


 
 

 

UNCONSOLIDATED JOINT VENTURES

(unaudited and in thousands)

Percentage

Our Share of Net Income (Loss) for the

Our Share of EBITDA for the

Ownership at

Three Months Ended June 30,

Three Months Ended June 30,

Joint Venture Name

June 30, 2014

2014 

2013 

2014 

2013 

Toys

32.6%

$

(57,591)

$

(36,861)

$

5,189 

$

9,054 

New York:

Alexander's, Inc.

32.4%

$

5,272 

$

4,077 

$

10,271 

$

10,213 

825 Seventh Avenue

50.0%

5,201 

454 

862 

763 

West 57th Street properties (partially under development)

50.0%

(4,978)

196 

373 

693 

666 Fifth Avenue Office Condominium

49.5%

1,934 

1,899 

7,646 

5,312 

330 Madison Avenue

25.0%

1,674 

1,185 

2,400 

2,077 

650 Madison Avenue (acquired in September 2013)

20.1%

(556)

-   

3,276 

-   

280 Park Avenue (partially under development)

49.5%

357 

(2,021)

5,959 

5,084 

Independence Plaza

50.1%

239 

(1,118)

5,574 

2,622 

One Park Avenue

55.0%

181 

(83)

2,079 

1,970 

Other

Various

(328)

(363)

676 

595 

8,996 

4,226 

39,116 

29,329 

Washington, DC:

Warner Building

55.0%

(1,462)

(1,996)

2,264 

1,757 

Rosslyn Plaza

43.7% to 50.4%

(1,499)

(1,005)

823 

1,532 

1101 17th Street

55.0%

278 

236 

604 

548 

Fairfax Square

20.0%

83 

(18)

649 

534 

Other

Various

352 

334 

1,292 

1,246 

(2,248)

(2,449)

5,632 

5,617 

Retail Properties:

Monmouth Mall

50.0%

319 

426 

2,191 

2,300 

Other

Various

22 

(3)

114 

90 

341 

423 

2,305 

2,390 

Other:

India real estate ventures

4.1% to 36.5%

(2,041)

(414)

99 

2,254 

Alexander's corporate fee income

32.4%

1,622 

1,674 

1,622 

1,674 

Downtown Crossing, Boston

n/a

-   

16 

-   

16 

Other

Various

(2,821)

(2,004)

5,164 

6,558 

(3,240)

(728)

6,885 

10,502 

$

3,849 

$

1,472 

$

53,938 

$

47,838 

 

- 23 -

 


 
 

 

UNCONSOLIDATED JOINT VENTURES

(unaudited and in thousands)

Percentage

Our Share of Net Income (Loss) for the

Our Share of EBITDA for the

Ownership at

Six Months Ended June 30,

Six Months Ended June 30,

Joint Venture Name

June 30, 2014

2014 

2013 

2014 

2013 

Toys

32.6%

$

(55,744)

$

(35,102)

$

90,586 

$

151,015 

New York:

Alexander's, Inc.

32.4%

$

10,031 

$

8,486 

$

20,701 

$

20,754 

West 57th Street properties (partially under development)

50.0%

(7,577)

368 

863 

1,422 

825 Seventh Avenue

50.0%

5,676 

816 

1,630 

1,436 

666 Fifth Avenue Office Condominium

49.5%

3,939 

3,918 

15,041 

10,484 

330 Madison Avenue

25.0%

3,019 

2,489 

4,667 

4,204 

650 Madison Avenue (acquired in September 2013)

20.1%

(2,646)

-   

6,193 

-   

Independence Plaza

50.1%

(1,825)

(1,118)

9,910 

2,622 

280 Park Avenue (partially under development)

49.5%

306 

(4,590)

11,221 

9,533 

One Park Avenue

55.0%

279 

374 

3,949 

4,074 

Other

Various

(640)

(912)

1,356 

1,253 

10,562 

9,831 

75,531 

55,782 

Washington, DC:

Warner Building

55.0%

(2,948)

(4,342)

4,523 

3,126 

Rosslyn Plaza

43.7% to 50.4%

(2,071)

(1,451)

2,479 

3,330 

1101 17th Street

55.0%

564 

620 

1,201 

1,273 

Fairfax Square

20.0%

116 

(63)

1,247 

1,055 

Other

Various

825 

694 

2,667 

2,518 

(3,514)

(4,542)

12,117 

11,302 

Retail Properties:

Monmouth Mall

50.0%

836 

1,285 

4,582 

5,001 

Other

Various

43 

39 

227 

232 

879 

1,324 

4,809 

5,233 

Other:

Alexander's corporate fee income

32.4%

3,248 

3,341 

3,248 

3,341 

India real estate ventures

4.1% to 36.5%

(2,178)

(1,181)

1,923 

4,013 

LNR (1)

n/a

-   

18,731 

-   

20,443 

Downtown Crossing, Boston

n/a

-   

(2,358)

-   

(2,358)

Lexington (2)

n/a

-   

(979)

-   

6,931 

Other

Various

(5,016)

(1,929)

11,372 

13,933 

(3,946)

15,625 

16,543 

46,303 

$

3,981 

$

22,238 

$

109,000 

$

118,620 

(1)

On April 19, 2013, LNR was sold for $1.053 billion.

(2)

In the first quarter of 2013, we began accounting for our investment in Lexington as a marketable equity security - available for sale. The 2013 amount represents our share of Lexington's 2012 fourth quarter earnings which was recorded on a one-quarter lag basis.

- 24 -

 


 
 

 

SQUARE FOOTAGE in service

(unaudited and square feet in thousands)

Owned by Company

Total

Portfolio

Total

Office

Retail

Showroom

Other

Segment:

New York:

Office

19,852 

16,626 

16,443 

-   

183 

-   

Retail

2,351 

2,169 

-   

2,169 

-   

-   

Alexander's (32.4% interest)

2,178 

706 

287 

419 

-   

-   

Hotel Pennsylvania

1,400 

1,400 

-   

-   

-   

1,400 

Residential (1,655 units)

1,523 

762 

-   

-   

-   

762 

27,304 

21,663 

16,730 

2,588 

183 

2,162 

Washington, DC:

Office, excluding the Skyline Properties

13,308 

11,000 

10,179 

821 

-   

-   

Skyline Properties

2,652 

2,652 

2,613 

39 

-   

-   

Total Office

15,960 

13,652 

12,792 

860 

-   

-   

Residential (2,414 units)

2,597 

2,455 

-   

-   

-   

2,455 

Other

381 

381 

-   

-   

372 

18,938 

16,488 

12,792 

869 

-   

2,827 

Retail Properties:

Strip Shopping Centers

14,565 

14,138 

-   

14,138 

-   

-   

Regional Malls

4,132 

2,644 

-   

2,644 

-   

-   

18,697 

16,782 

-   

16,782 

-   

-   

Other:

The Mart

3,578 

3,569 

1,684 

99 

1,786 

-   

555 California Street (70% interest)

1,797 

1,258 

1,165 

93 

-   

-   

Primarily Warehouses

971 

971 

-   

-   

-   

971 

6,346 

5,798 

2,849 

192 

1,786 

971 

Total square feet at June 30, 2014

71,285 

60,731 

32,371 

20,431 

1,969 

5,960 

Total square feet at March 31, 2014

71,352 

60,531 

32,123 

20,426 

2,025 

5,957 

Number of

Number of

Parking Garages (not included above):

Square Feet

Garages

Spaces

New York

1,668 

10 

4,909 

Washington, DC

8,928 

56 

29,628 

The Mart

558 

1,681 

555 California Street

168 

453 

Total at June 30, 2014

11,322 

71 

36,671 

Building Owned

Number of Toys stores (not included above):

Total

Owned

on Leased Ground

Leased

Domestic

876 

283 

219 

374 

International

709 

78 

26 

605 

Total Owned and Leased

1,585 

361 

245 

979 

Franchised Stores

194 

Total at June 30, 2014

1,779 

- 25 -

 


 
 

 

TOP 30 TENANTS

(unaudited)

2014 

Annualized

% of 2014

Square

Revenues

Annualized

Tenants

Footage

(in thousands)

Revenues

U.S. Government

4,175,489 

$

147,524 

5.5%

Draftfcb

754,979 

42,163 

1.6%

Bank of America

759,065 

38,815 

1.5%

Macy's

942,678 

37,683 

1.4%

AXA Equitable Life Insurance

423,174 

37,370 

1.4%

Limited Brands

505,381 

36,066 

1.4%

McGraw-Hill Companies, Inc.

479,557 

27,380 

1.0%

Ziff Brothers Investments, Inc.

287,030 

26,394 

1.0%

New York Stock Exchange

381,425 

24,776 

0.9%

J. Crew

396,215 

24,434 

0.9%

Hennes & Mauritz

110,646 

24,155 

0.9%

Madison Square Garden

384,734 

23,145 

0.9%

Fast Retailing (Uniqlo)

92,577 

20,367 

0.8%

Sears Holding Company (Kmart Corporation and Sears Corporation)

923,560 

20,187 

0.8%

Topshop

94,349 

20,181 

0.8%

Motorola Mobility (owned by Google)

607,872 

20,065 

0.8%

Forever 21

125,279 

19,533 

0.7%

The Home Depot

993,541 

19,386 

0.7%

AOL

230,365 

19,354 

0.7%

Rainbow Media Holdings

283,745 

18,392 

0.7%

Family Health International

401,569 

17,921 

0.7%

Wal-Mart

1,438,730 

16,973 

0.6%

Hollister

21,741 

16,972 

0.6%

JCPenney

530,370 

16,148 

0.6%

Bryan Cave LLP

213,946 

15,888 

0.6%

Lockheed Martin

328,919 

14,622 

0.5%

Cushman & Wakefield

166,287 

13,787 

0.5%

Lowe's

976,415 

12,809 

0.5%

Best Buy

529,812 

12,665 

0.5%

Information Builders, Inc.

243,486 

12,326 

0.5%

- 26 -

 


 
 

 

LEASE EXPIRATIONS

NEW YORK SEGMENT

(unaudited)

Our share of

Square Feet

Weighted Average Annual

Percentage of

Year of Lease

of Expiring

Rent of Expiring Leases

Annualized

Expiration

Leases

Total

Per Sq. Ft.

Escalated Rent

Office:

Month to Month

22,000 

$

759,000 

$

34.50 

0.1%

Third Quarter 2014

149,000 

9,796,000 

65.74 

1.0%

Fourth Quarter 2014

159,000 

11,232,000 

70.64 

1.1%

Total 2014

308,000 

21,028,000 

68.27 

2.1%

First Quarter 2015

60,000 

3,150,000 

52.50 

0.3%

Second Quarter 2015

642,000 

38,323,000 

59.69 

4.0%

Remaining 2015

350,000 

24,034,000 

68.67 

2.3%

Total 2015

1,052,000 

65,507,000 

62.27 

6.6%

2016 

1,372,000 

82,856,000 

60.39 

8.2%

2017 

888,000 

55,534,000 

62.54 

5.5%

2018 

1,010,000 

73,638,000 

72.91 

7.4%

2019 

963,000 

63,240,000 

65.67 

6.5%

2020 

1,336,000 

79,194,000 

59.28 

8.2%

2021 

1,137,000 

72,826,000 

64.05 

7.4%

2022 

1,259,000 

81,316,000 

64.59 

8.5%

2023 

1,636,000 

111,832,000 

68.36 

11.7%

Retail:

Month to Month

40,000 

$

8,313,000 

$

207.83 

4.2%

Third Quarter 2014

17,000 

1,949,000 

114.65 

1.0%

Fourth Quarter 2014

3,000 

595,000 

198.33 

0.3%

Total 2014

20,000 

2,544,000 

127.20 

1.3%

First Quarter 2015

78,000 

19,599,000 

251.27 

9.9%

Second Quarter 2015

3,000 

1,043,000 

347.67 

0.5%

Remaining 2015

26,000 

3,369,000 

129.58 

1.7%

Total 2015

107,000 

24,011,000 

224.40 

12.1%

2016 

222,000 

21,795,000 

98.18 

11.0%

2017 

21,000 

1,988,000 

94.67 

1.0%

2018 

213,000 

41,952,000 

196.96 

21.3%

2019 

111,000 

25,718,000 

231.69 

13.0%

2020 

119,000 

13,152,000 

110.52 

6.7%

2021 

179,000 

13,452,000 

75.15 

6.8%

2022 

27,000 

3,430,000 

127.04 

1.7%

2023 

93,000 

18,933,000 

203.58 

9.6%

 

- 27 -

 


 
 

 

LEASE EXPIRATIONS

WASHINGTON, DC SEGMENT

(unaudited)

Our share of

Square Feet

Weighted Average Annual

Percentage of

Year of Lease

of Expiring

Rent of Expiring Leases

Annualized

Expiration

Leases

Total

Per Sq. Ft.

Escalated Rent

Office:

Month to Month

179,000 

$

6,832,000 

$

38.26 

1.6%

Third Quarter 2014

399,000 

13,033,000 

32.69 

3.0%

Fourth Quarter 2014

188,000 

8,082,000 

42.90 

1.9%

Total 2014

587,000 

21,115,000 

35.96 

4.8%

First Quarter 2015

558,000 

24,641,000 

44.15 

5.6%

Second Quarter 2015

252,000 

12,517,000 

49.67 

2.9%

Remaining 2015

995,000 

38,054,000 

38.25 

8.7%

Total 2015

1,805,000 

75,212,000 

41.67 

17.2%

2016 

1,207,000 

51,753,000 

42.87 

11.9%

2017 

631,000 

25,567,000 

40.53 

5.9%

2018 

1,001,000 

42,955,000 

42.93 

9.8%

2019 

1,348,000 

57,052,000 

42.33 

13.1%

2020 

656,000 

33,371,000 

50.87 

7.6%

2021 

549,000 

24,933,000 

45.39 

5.7%

2022 

940,000 

41,141,000 

43.79 

9.4%

2023 

178,000 

8,096,000 

45.44 

1.9%

 

- 28 -

 


 
 

 

LEASE EXPIRATIONS

RETAIL PROPERTIES SEGMENT

(unaudited)

Our share of

Square Feet

Weighted Average Annual

Percentage of

Year of Lease

of Expiring

Rent of Expiring Leases

Annualized

Expiration

Leases

Total

Per Sq. Ft.

Escalated Rent

Strip Shopping Centers:

Month to Month

33,000 

$

683,000 

$

20.77 

0.4%

Third Quarter 2014

51,000 

1,327,000 

26.12 

0.7%

Fourth Quarter 2014

124,000 

2,072,000 

16.76 

1.1%

Total 2014

175,000 

3,399,000 

19.49 

1.9%

First Quarter 2015

133,000 

2,191,000 

16.43 

1.2%

Second Quarter 2015

78,000 

980,000 

12.55 

0.5%

Remaining 2015

209,000 

5,217,000 

24.93 

2.8%

Total 2015

420,000 

8,388,000 

19.94 

4.6%

2016 

810,000 

12,246,000 

15.13 

6.7%

2017 

518,000 

7,773,000 

15.01 

4.2%

2018 

1,589,000 

21,695,000 

13.66 

11.8%

2019 

1,373,000 

19,604,000 

14.28 

10.7%

2020 

1,047,000 

14,332,000 

13.69 

7.8%

2021 

594,000 

8,782,000 

14.78 

4.8%

2022 

1,023,000 

12,709,000 

12.43 

6.9%

2023 

1,163,000 

18,735,000 

16.10 

10.2%

Regional Malls:

Month to Month

7,000 

$

499,000 

$

72.49 

1.0%

Third Quarter 2014

2,000 

109,000 

56.93 

0.2%

Fourth Quarter 2014

37,000 

1,250,000 

33.97 

2.5%

Total 2014

39,000 

1,359,000 

35.11 

2.7%

First Quarter 2015

30,000 

1,512,000 

50.61 

3.0%

Second Quarter 2015

19,000 

1,105,000 

56.72 

2.2%

Remaining 2015

44,000 

1,268,000 

29.05 

2.5%

Total 2015

93,000 

3,885,000 

41.78 

7.7%

2016 

88,000 

3,850,000 

43.68 

7.6%

2017 

41,000 

2,508,000 

60.67 

4.9%

2018 

70,000 

3,608,000 

51.67 

7.1%

2019 

175,000 

6,122,000 

34.90 

12.1%

2020 

96,000 

4,150,000 

43.15 

8.2%

2021 

382,000 

4,271,000 

11.19 

8.4%

2022 

37,000 

1,356,000 

36.89 

2.7%

2023 

37,000 

1,449,000 

39.41 

2.9%

- 29 -

 


 
 

 

LEASING ACTIVITY

(unaudited)

The leasing activity and related statistics in the table 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.

New York

Washington, DC

Retail Properties

(square feet in thousands)

Office

Retail

Office

Strips

Malls

Quarter Ended June 30, 2014

Total square feet leased

1,222 

23 

352 

231 

54 

Our share of square feet leased:

1,034 

23 

336 

231 

51 

Initial rent (1)

$

69.43 

$

452.81 

$

37.58 

$

20.82 

$

21.92 

Weighted average lease term (years)

11.6 

8.6 

6.7 

6.0 

4.8 

Second generation relet space:

Square feet

1,009 

22 

256 

128 

47 

Cash basis:

Initial rent (1)

$

69.07 

$

468.05 

$

38.29 

$

24.68 

$

19.00 

Prior escalated rent

$

62.55 

$

358.97 

$

42.06 

$

22.66 

$

18.00 

Percentage increase (decrease)

10.4% 

30.4% 

(9.0%) 

8.9% 

5.6% 

GAAP basis:

Straight-line rent (2)

$

69.14 

$

534.56 

$

37.64 

$

24.78 

$

19.00 

Prior straight-line rent

$

58.07 

$

340.11 

$

39.20 

$

21.74 

$

18.00 

Percentage increase (decrease)

19.1% 

57.2% 

(4.0%) 

14.0% 

5.6% 

Tenant improvements and leasing commissions:

Per square foot

$

76.39 

$

133.02 

$

34.95 

$

2.75 

$

-   

Per square foot per annum

$

6.59 

$

15.47 

$

5.22 

$

0.46 

$

-   

Percentage of initial rent

9.5%

3.4%

13.9%

2.2%

-   

Six Months Ended June 30, 2014

Total square feet leased

2,169 

34 

709 

(3)

464 

79 

Our share of square feet leased:

1,840 

34 

678 

(3)

464 

72 

Initial rent (1)

$

66.34 

$

338.77 

$

40.27 

$

19.48 

$

25.25 

Weighted average lease term (years)

11.2 

10.7 

7.7 

6.0 

5.1 

Second generation relet space:

Square feet

1,574 

32 

467 

335 

53 

Cash basis:

Initial rent (1)

$

67.72 

$

357.64 

$

40.19 

$

20.84 

$

22.26 

Prior escalated rent

$

60.53 

$

270.65 

$

42.62 

$

19.73 

$

21.11 

Percentage increase (decrease)

11.9% 

32.1% 

(5.7%) 

5.6% 

5.4% 

GAAP basis:

Straight-line rent (2)

$

67.01 

$

406.90 

$

38.63 

$

21.18 

$

22.68 

Prior straight-line rent

$

56.46 

$

269.43 

$

38.80 

$

19.01 

$

21.04 

Percentage increase (decrease)

18.7% 

51.0% 

(0.5%) 

11.4% 

7.8% 

Tenant improvements and leasing commissions:

Per square foot

$

72.48 

$

88.72 

$

40.26 

$

2.76 

$

3.70 

Per square foot per annum

$

6.47 

$

8.29 

$

5.23 

$

0.46 

$

0.73 

Percentage of initial rent

9.8%

2.4%

13.0%

2.4%

2.9%

 

- 30 -

 


 
 

 

LEASING ACTIVITY

(unaudited)

New York

Washington, DC

Retail Properties

(square feet in thousands)

Office

Retail

Office

Strips

Malls

Year Ended December 31, 2013

Total square feet leased

2,410 

138 

1,836 

1,388 

674 

Our share of square feet leased:

2,024 

121 

1,392 

1,388 

600 

Initial rent (1)

$

60.78 

$

268.52 

$

39.91 

$

17.27 

$

26.39 

Weighted average lease term (years)

11.0 

8.6 

7.0 

6.2 

8.1 

Second generation relet space:

Square feet

1,716 

103 

910 

959 

205 

Cash basis:

Initial rent (1)

$

60.04 

$

262.67 

$

40.91 

$

16.57 

$

23.59 

Prior escalated rent

$

56.84 

$

117.45 

$

41.16 

$

15.18 

$

22.76 

Percentage increase (decrease)

5.6% 

123.7% 

(0.6%) 

9.2% 

3.6% 

GAAP basis:

Straight-line rent (2)

$

59.98 

$

293.45 

$

40.87 

$

16.91 

$

24.04 

Prior straight-line rent

$

52.61 

$

152.34 

$

39.36 

$

14.76 

$

21.87 

Percentage increase

14.0% 

92.6% 

3.8% 

14.6% 

9.9% 

Tenant improvements and leasing commissions:

Per square foot

$

61.78 

$

100.93 

$

33.24 

$

3.96 

$

20.69 

Per square foot per annum

$

5.61 

$

11.64 

$

4.75 

$

0.64 

$

2.55 

Percentage of initial rent

9.2%

4.3%

11.9%

3.7%

9.7%

(1)

Represents the cash basis weighted average starting rent per square foot, which is generally indicative of market rents. Most leases include free rent and periodic step-ups in rent which are not included in the initial cash basis rent per square foot but are included in the GAAP basis straight-line rent per square foot.

(2)

Represents the GAAP basis weighted average rent per square foot that is recognized over the term of the respective leases, and includes the effect of free rent and periodic step-ups in rent.

(3)

Excludes (i) 165 square feet leased to WeWork that will be redeveloped into rental residential apartments, and (ii) 57 square feet of retail space that was leased at an initial rent of $51.74 per square foot.

- 31 -

 


 
 

 

OCCUPANCY, SAME STORE EBITDA AND RESIDENTIAL STATISTICS

(unaudited)

Occupancy and Same Store EBITDA:

New York

Washington, DC(1)

Retail Properties

Occupancy rate at:

June 30, 2014

97.3% 

83.5% 

94.0% 

March 31, 2014

97.0% 

83.3% 

94.2% 

December 31, 2013

96.8% 

83.4% 

94.6% 

June 30, 2013

96.1% 

83.6% 

94.5% 

Same store EBITDA % increase (decrease):

Three months ended June 30, 2014 vs. June 30, 2013

5.2%(2)

(1.8%) 

1.8% 

Six Months Ended June 30, 2014 vs. June 30, 2013

5.6%(3)

(2.2%) 

1.6% 

Three months ended June 30, 2014 vs. March 31, 2014

6.4%(4)

1.1% 

1.8% 

Cash basis same store EBITDA % increase (decrease):

Three months ended June 30, 2014 vs. June 30, 2013

6.9%(2)

(1.7%) 

3.1% 

Six Months Ended June 30, 2014 vs. June 30, 2013

8.5%(3)

(0.5%) 

2.3% 

Three months ended June 30, 2014 vs. March 31, 2014

6.2%(4)

(0.3%) 

1.7% 

(1)

The total office occupancy rates for the Washington, DC segment were as follows:

June 30, 2014

80.5%

March 31, 2014

80.5%

December 31, 2013

80.7%

June 30, 2013

80.7%

(2)

Excluding the Hotel Pennsylvania, same store EBITDA increased by 5.3% and by 7.2% on a cash basis.

(3)

Excluding the Hotel Pennsylvania, same store EBITDA increased by 6.0% and by 9.0% on a cash basis.

(4)

Excluding the Hotel Pennsylvania, same store EBITDA increased by 1.7% and by 0.8% on a cash basis.

Residential Statistics:

Average Monthly

Number of Units

Occupancy Rate

Rent Per Unit

New York:

June 30, 2014

1,655 

97.1%

$

3,060 

March 31, 2014

1,655 

96.2%

$

2,858 

December 31, 2013

1,655 

94.8%

$

2,864 

June 30, 2013

1,655 

94.5%

$

2,698 

Washington, DC:

June 30, 2014

2,414 

98.0%

$

2,122 

March 31, 2014

2,414 

96.8%

$

2,102 

December 31, 2013

2,405 

96.3%

$

2,101 

June 30, 2013

2,414 

97.1%

$

2,118 

- 32 -

 


 
 

 

CAPITAL EXPENDITURES,

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

CONSOLIDATED

(unaudited and in thousands)

Six Months Ended

Year Ended

Capital expenditures (accrual basis):

June 30, 2014

2013 

2012 

Expenditures to maintain assets

$

34,110 

$

73,130 

$

69,912 

Tenant improvements

114,133 

152,319 

177,743 

Leasing commissions

50,624 

56,638 

57,961 

Non-recurring capital expenditures

17,761 

12,099 

6,902 

Total capital expenditures and leasing commissions (accrual basis)

216,628 

294,186 

312,518 

Adjustments to reconcile to cash basis:

Expenditures in the current year applicable to prior periods

67,908 

155,035 

105,350 

Expenditures to be made in future periods for the current period

(143,636)

(150,067)

(170,744)

Total capital expenditures and leasing commissions (cash basis)

$

140,900 

$

299,154 

$

247,124 

Our share of square feet leased

3,088 

5,525 

5,217 

Tenant improvements and leasing commissions per square foot per annum

$

5.63 

$

4.33 

$

4.16 

Percentage of initial rent

10.1%

9.5%

9.6%

Development and redevelopment expenditures:

Springfield Town Center

$

54,743 

$

68,716 

$

18,278 

Marriott Marquis Times Square - retail and signage

38,659 

40,356 

9,092 

220 Central Park South

27,372 

243,687 

12,191 

330 West 34th Street

21,816 

6,832 

608 Fifth Avenue

15,809 

3,492 

-   

Metropolitan Park 4 & 5

10,873 

6,289 

3,008 

7 West 34th Street

7,243 

-   

-   

Wayne Towne Center

5,228 

4,927 

3,452 

Other

32,872 

95,118 

110,844 

$

214,615 

$

469,417 

$

156,873 

 

- 33 -

 


 
 

 

CAPITAL EXPENDITURES,

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

NEW YORK SEGMENT

(unaudited and in thousands)

Six Months Ended

Year Ended

Capital expenditures (accrual basis):

June 30, 2014

2013 

2012 

Expenditures to maintain assets

$

20,896 

$

34,553 

$

27,434 

Tenant improvements

89,525 

87,275 

71,572 

Leasing commissions

44,171 

39,348 

27,573 

Non-recurring capital expenditures

2,904 

11,579 

5,822 

Total capital expenditures and leasing commissions (accrual basis)

157,496 

172,755 

132,401 

Adjustments to reconcile to cash basis:

Expenditures in the current year applicable to prior periods

26,568 

56,345 

41,975 

Expenditures to be made in future periods for the current period

(108,232)

(91,107)

(76,283)

Total capital expenditures and leasing commissions (cash basis)

$

75,832 

$

137,993 

$

98,093 

Our share of square feet leased

1,874 

2,145 

1,939 

Tenant improvements and leasing commissions per square foot per annum

$

6.50 

$

5.89 

$

5.48 

Percentage of initial rent

9.1%

8.1%

8.8%

Development and redevelopment expenditures:

Marriott Marquis Times Square - retail and signage

$

38,659 

$

40,356 

$

9,092 

330 West 34th Street

21,816 

6,832 

608 Fifth Avenue

15,809 

3,492 

-   

7 West 34th Street

7,243 

-   

-   

Other

13,866 

35,305 

42,460 

$

97,393 

$

85,985 

$

51,560 

 

- 34 -

 


 
 

 

CAPITAL EXPENDITURES,

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

WASHINGTON, DC SEGMENT

(unaudited and in thousands)

Six Months Ended

Year Ended

Capital expenditures (accrual basis):

June 30, 2014

2013 

2012 

Expenditures to maintain assets

$

4,761 

$

22,165 

$

20,582 

Tenant improvements

11,180 

39,156 

50,384 

Leasing commissions

2,806 

9,551 

13,151 

Non-recurring capital expenditures

12,435 

-   

-   

Total capital expenditures and leasing commissions (accrual basis)

31,182 

70,872 

84,117 

Adjustments to reconcile to cash basis:

Expenditures in the current year applicable to prior periods

30,957 

26,075 

24,370 

Expenditures to be made in future periods for the current period

(22,927)

(36,702)

(43,600)

Total capital expenditures and leasing commissions (cash basis)

$

39,212 

$

60,245 

$

64,887 

Our share of square feet leased

678 

1,392 

1,901 

Tenant improvements and leasing commissions per square foot per annum

$

5.23 

$

4.75 

$

4.86 

Percentage of initial rent

13.0%

11.9%

12.0%

Development and redevelopment expenditures:

Metropolitan Park 4 & 5

$

10,873 

$

6,289 

$

3,008 

Other

13,438 

35,412 

36,326 

$

24,311 

$

41,701 

$

39,334 

 

- 35 -

 


 
 

 

CAPITAL EXPENDITURES,

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

RETAIL PROPERTIES SEGMENT

(unaudited and in thousands)

Six Months Ended

Year Ended

Capital expenditures (accrual basis):

June 30, 2014

2013 

2012 

Expenditures to maintain assets

$

1,490 

$

5,664 

$

4,676 

Tenant improvements

1,126 

12,431 

9,052 

Leasing commissions

419 

2,113 

2,368 

Non-recurring capital expenditures

-   

-   

-   

Total capital expenditures and leasing commissions (accrual basis)

3,035 

20,208 

16,096 

Adjustments to reconcile to cash basis:

Expenditures in the current year applicable to prior periods

3,148 

5,562 

10,353 

Expenditures to be made in future periods for the current period

(1,545)

(14,011)

(7,754)

Total capital expenditures and leasing commissions (cash basis)

$

4,638 

$

11,759 

$

18,695 

Our share of square feet leased

536 

1,988 

1,377 

Tenant improvements and leasing commissions per square foot per annum

$

0.49 

$

1.33 

$

1.04 

Percentage of initial rent

2.4%

6.6%

5.2%

Development and redevelopment expenditures:

Springfield Town Center

$

54,743 

$

68,716 

$

18,278 

Wayne Towne Center

5,228 

4,927 

3,452 

Other

3,370 

20,283 

31,816 

$

63,341 

$

93,926 

$

53,546 

- 36 -

 


 
 

 

CAPITAL EXPENDITURES,

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

OTHER

(unaudited and in thousands)

Six Months Ended

Year Ended

Capital expenditures (accrual basis):

June 30, 2014

2013 

2012 

Expenditures to maintain assets

$

6,963 

$

10,748 

$

17,220 

Tenant improvements

12,302 

13,457 

46,735 

Leasing commissions

3,228 

5,626 

14,869 

Non-recurring capital expenditures

2,422 

520 

1,080 

Total capital expenditures and leasing commissions (accrual basis)

24,915 

30,351 

79,904 

Adjustments to reconcile to cash basis:

Expenditures in the current year applicable to prior periods

7,235 

67,053 

28,652 

Expenditures to be made in future periods for the current period

(10,932)

(8,247)

(43,107)

Total capital expenditures and leasing commissions (cash basis)

$

21,218 

$

89,157 

$

65,449 

Development and redevelopment expenditures:

220 Central Park South

$

27,372 

$

243,687 

$

12,191 

Other

2,198 

4,118 

242 

$

29,570 

$

247,805 

$

12,433 

- 37 -

 


 
 

 

DEVELOPMENT COSTS AND CONSTRUCTION IN PROGRESS

(unaudited and in thousands, except square feet)

Square Feet

At June 30, 2014

Development Projects

Total

Development Costs Expended

Land and

Acquisition Costs

New York:

1535 Broadway - Marriott Marquis - Retail & Signage

103,000 

$

338,738 

$

98,738 

$

240,000 

220 Central Park South - Residential Condominiums

472,000 

(1)

531,455 

79,565 

451,890 

Other

111,727 

111,727 

Total New York

981,920 

290,030 

691,890 

Washington, DC:

Metropolitan Park 4 & 5 - Rental Residential / Retail

618,000 

61,115 

19,815 

41,300 

Other

110,083 

110,083 

Total Washington, DC

171,198 

129,898 

41,300 

Retail Properties:

Springfield Town Center

690,000 

377,247 

(2)

137,247 

240,000 

Other

18,073 

18,073 

Total Retail Properties

395,320 

155,320 

240,000 

Other Projects

1,646 

1,646 

Total Amount on the Balance Sheet

$

1,550,084 

$

576,894 

$

973,190 

Square Feet

Total

Undeveloped Land

Washington, DC:

1900 Crystal Drive

712,000 

$

34,299 

Metropolitan Park 6, 7 & 8:

Retail

23,818 

Residential (1,403 Units)

82,898 

PenPlace:

Office

553,000 

Hotel (300 Units)

46,866 

Square 649 - Office

675,000 

11,597 

Total

$

175,660 

(1)

Zoning square feet.

(2)

Net of $20,000 non-cash impairment loss booked in the quarter ended March 31, 2014.

- 38 -

 


 
 

 

NEW YORK SEGMENT

PROPERTY TABLE

Weighted

Square Feet

Average

Under Development

%

%

Annual Rent

Total

or Not Available

Encumbrances

Property

Ownership

Occupancy

PSF (1)

Property

In Service

for Lease

(in thousands)

Major Tenants

NEW YORK:

Penn Plaza:

One Penn Plaza

Cisco, MWB Leasing, Parsons Brinkerhoff,

(ground leased through 2098)

United Health Care, United States Customs Department,

-Office

100.0%

95.8%

$

57.77 

2,241,000 

2,241,000 

-   

URS Corporation Group Consulting, Lion Resources

-Retail

100.0%

98.8%

120.37 

268,000 

268,000 

-   

Bank of America, Kmart Corporation

100.0%

96.2%

64.46 

2,509,000 

2,509,000 

-   

$

-   

Two Penn Plaza

EMC, Forest Electric, Information Builders, Inc.,

-Office

100.0%

98.6%

54.31 

1,572,000 

1,572,000 

-   

Madison Square Garden, McGraw-Hill Companies, Inc.

-Retail

100.0%

38.2%

176.55 

47,000 

47,000 

-   

Chase Manhattan Bank

100.0%

96.8%

57.86 

1,619,000 

1,619,000 

-   

423,949 

Eleven Penn Plaza

-Office

100.0%

99.5%

58.10 

1,131,000 

1,131,000 

-   

Macy's, Madison Square Garden, Rainbow Media Holdings

-Retail

100.0%

74.4%

203.24 

17,000 

17,000 

-   

PNC Bank National Association

100.0%

99.1%

60.24 

1,148,000 

1,148,000 

-   

450,000 

100 West 33rd Street

-Office

100.0%

99.6%

54.40 

849,000 

849,000 

-   

223,242 

Draftfcb, Rocket Fuel

Manhattan Mall

-Retail

100.0%

92.9%

119.50 

256,000 

256,000 

-   

101,758 

JCPenney, Aeropostale, Express, Victoria's Secret

330 West 34th Street

(ground leased through 2148 - 34.8%

ownership interest in the land)

-Office

100.0%

-   

622,000 

-   

622,000 

New York & Co. (lease not commenced)

-Retail

100.0%

-   

13,000 

-   

13,000 

100.0%

-   

635,000 

-   

635,000 

50,150 

435 Seventh Avenue

-Retail

100.0%

100.0%

244.24 

43,000 

43,000 

-   

98,000 

Hennes & Mauritz

7 West 34th Street

-Office

100.0%

100.0%

38.51 

416,000 

112,000 

304,000 

-Retail

100.0%

100.0%

225.20 

23,000 

23,000 

-   

Express

100.0%

100.0%

70.31 

439,000 

135,000 

304,000 

-   

484 Eighth Avenue

-Retail

100.0%

80.6%

70.09 

16,000 

16,000 

-   

-   

T.G.I. Friday's

431 Seventh Avenue

-Retail

100.0%

100.0%

217.74 

10,000 

10,000 

-   

-   

488 Eighth Avenue

-Retail

100.0%

100.0%

71.17 

6,000 

6,000 

-   

-   

267 West 34th Street

-Retail

100.0%

100.0%

333.93 

6,000 

6,000 

-   

-   

Total Penn Plaza

7,536,000 

6,597,000 

939,000 

1,347,099 

 

- 39 -

 


 
 

 

NEW YORK SEGMENT

PROPERTY TABLE

Weighted

Square Feet

Average

Under Development

%

%

Annual Rent

Total

or Not Available

Encumbrances

Property

Ownership

Occupancy

PSF (1)

Property

In Service

for Lease

(in thousands)

Major Tenants

NEW YORK (Continued):

Midtown East:

909 Third Avenue

CMGRP Inc., Forest Laboratories, Geller & Company,

(ground leased through 2063)

Morrison Cohen LLP, Robeco USA Inc.,

-Office

100.0%

100.0%

$

55.80 

(2)

1,344,000 

1,344,000 

-   

$

350,000 

United States Post Office, The Procter & Gamble Distributing LLC

150 East 58th Street

Castle Harlan, Tournesol Realty LLC. (Peter Marino),

-Office

100.0%

92.8%

66.61 

540,000 

540,000 

-   

Various showroom tenants

-Retail

100.0%

100.0%

171.09 

2,000 

2,000 

-   

100.0%

92.9%

66.99 

542,000 

542,000 

-   

-   

715 Lexington

(ground leased through 2041)

-Retail

100.0%

100.0%

228.64 

23,000 

23,000 

-   

-   

New York & Company, Zales

966 Third Avenue

-Retail

100.0%

100.0%

87.54 

7,000 

7,000 

-   

-   

McDonald's

968 Third Avenue

-Retail

50.0%

100.0%

233.22 

6,000 

6,000 

-   

-   

Capital One Financial Corporation

Total Midtown East

1,922,000 

1,922,000 

-   

350,000 

Midtown West:

888 Seventh Avenue

(ground leased through 2067)

Soros Fund, TPG-Axon Capital,

-Office

100.0%

93.3%

86.41 

862,000 

862,000 

-   

Vornado Executive Headquarters

-Retail

100.0%

100.0%

102.02 

15,000 

15,000 

-   

Redeye Grill L.P.

100.0%

93.4%

86.67 

877,000 

877,000 

-   

318,554 

1740 Broadway

-Office

100.0%

100.0%

68.40 

582,000 

582,000 

-   

Davis & Gilbert, Limited Brands

-Retail

100.0%

100.0%

105.82 

19,000 

19,000 

-   

Brasserie Cognac, Citibank

100.0%

100.0%

69.59 

601,000 

601,000 

-   

-   

57th Street - 5 buildings

-Office

50.0%

96.4%

53.97 

135,000 

135,000 

-   

Various

-Retail

50.0%

100.0%

117.12 

53,000 

26,000 

27,000 

50.0%

97.4%

71.77 

188,000 

161,000 

27,000 

20,000 

825 Seventh Avenue

-Office

50.0%

100.0%

73.99 

170,000 

170,000 

-   

20,500 

Young & Rubicam

-Retail

100.0%

100.0%

238.97 

4,000 

4,000 

-   

Lindy's

100.0%

77.78 

174,000 

174,000 

-   

Total Midtown West

1,840,000 

1,813,000 

27,000 

359,054 

Park Avenue:

280 Park Avenue

Cohen & Steers Inc., Credit Suisse (USA) Inc.,

-Office

49.5%

100.0%

94.53 

1,223,000 

705,000 

518,000 

Investcorp International Inc.

-Retail

49.5%

100.0%

216.21 

18,000 

4,000 

14,000 

Scottrade Inc., Starbucks

49.5%

100.0%

96.29 

1,241,000 

709,000 

532,000 

733,520 

350 Park Avenue

Kissinger Associates Inc., Ziff Brothers Investment Inc.,

-Office

100.0%

99.0%

89.65 

553,000 

553,000 

-   

MFA Financial Inc., M&T Bank

-Retail

100.0%

100.0%

192.30 

17,000 

17,000 

-   

Fidelity Investment, AT&T Wireless, Valley National Bank

100.0%

99.0%

92.71 

570,000 

570,000 

-   

297,727 

Total Park Avenue

1,811,000 

1,279,000 

532,000 

1,031,247 

 

- 40 -

 


 
 

 

NEW YORK SEGMENT

PROPERTY TABLE

Weighted

Square Feet

Average

Under Development

%

%

Annual Rent

Total

or Not Available

Encumbrances

Property

Ownership

Occupancy

PSF (1)

Property

In Service

for Lease

(in thousands)

Major Tenants

NEW YORK (Continued):

Grand Central:

90 Park Avenue

Alston & Bird, Amster, Rothstein & Ebenstein,

-Office

100.0%

97.1%

$

70.06 

909,000 

909,000 

-   

Capital One, First Manhattan Consulting

-Retail

100.0%

100.0%

90.30 

26,000 

26,000 

-   

Citibank

100.0%

97.2%

70.62 

935,000 

935,000 

-   

$

-   

330 Madison Avenue

GPFT Holdco LLC, HSBC Bank AFS, Jones Lang LaSalle Inc.,

-Office

25.0%

98.6%

66.80 

805,000 

805,000 

-   

Wells Fargo

-Retail

25.0%

100.0%

280.06 

32,000 

32,000 

-   

Ann Taylor Retail Inc., Citibank

25.0%

98.7%

74.95 

837,000 

837,000 

-   

150,000 

510 Fifth Avenue

-Retail

100.0%

90.6%

135.50 

64,000 

64,000 

-   

30,470 

Joe Fresh

Total Grand Central

1,836,000 

1,836,000 

-   

180,470 

Madison/Fifth:

640 Fifth Avenue

Fidelity Investments, Janus Capital Group Inc.,

GSL Enterprises Inc., Scout Capital Management,

-Office

100.0%

95.1%

81.87 

262,000 

262,000 

-   

Legg Mason Investment Counsel

-Retail

100.0%

100.0%

241.45 

62,000 

62,000 

-   

Citibank, Hennes & Mauritz

100.0%

96.0%

112.41 

324,000 

324,000 

-   

-   

666 Fifth Avenue

Citibank, Fulbright & Jaworski, Colliers International NY LLC,

-Office (Office Condo)

49.5%

89.3%

73.41 

1,372,000 

1,372,000 

-   

1,196,201 

Integrated Holding Group, Vinson & Elkins LLP

-Retail (Office Condo)

49.5%

88.2%

170.53 

46,000 

46,000 

-   

-   

HSBC Bank USA

-Retail (Retail Condo)

100.0%

100.0%

359.47 

114,000 

(3)

114,000 

-   

390,000 

Uniqlo, Hollister, Swatch

90.1%

97.62 

1,532,000 

1,532,000 

-   

1,586,201 

595 Madison Avenue

Beauvais Carpets, Levin Capital Strategies LP,

-Office

100.0%

100.0%

71.41 

291,000 

291,000 

-   

Cosmetech Mably Int'l LLC.

-Retail

100.0%

100.0%

598.19 

30,000 

30,000 

-   

Coach, Prada

100.0%

100.0%

120.64 

321,000 

321,000 

-   

-   

650 Madison Avenue

-Office

20.1%

87.9%

101.37 

524,000 

524,000 

-   

Polo Ralph Lauren

-Retail

20.1%

100.0%

265.22 

71,000 

71,000 

-   

Crate & Barrel

20.1%

89.4%

120.92 

595,000 

595,000 

-   

800,000 

689 Fifth Avenue

-Office

100.0%

100.0%

68.29 

82,000 

82,000 

-   

Yamaha Artist Services Inc.

-Retail

100.0%

100.0%

720.42 

17,000 

17,000 

-   

MAC Cosmetics, Massimo Dutti

100.0%

100.0%

180.27 

99,000 

99,000 

-   

-   

655 Fifth Avenue

-Retail

92.5%

100.0%

187.76 

57,000 

57,000 

-   

-   

Ferragamo

Total Madison/Fifth

2,928,000 

2,928,000 

-   

2,386,201 

 

- 41 -

 


 
 

 

NEW YORK SEGMENT

PROPERTY TABLE

Weighted

Square Feet

Average

Under Development

%

%

Annual Rent

Total

or Not Available

Encumbrances

Property

Ownership

Occupancy

PSF (1)

Property

In Service

for Lease

(in thousands)

Major Tenants

NEW YORK (Continued):

Midtown South:

770 Broadway

-Office

100.0%

100.0%

$

65.60 

981,000 

981,000 

-   

AOL, J. Crew, Facebook, Structure Tone

-Retail

100.0%

100.0%

49.46 

166,000 

166,000 

-   

Ann Taylor Retail Inc., Bank of America, Kmart Corporation

100.0%

100.0%

63.26 

1,147,000 

1,147,000 

-   

$

353,000 

One Park Avenue

Coty Inc., New York University,

-Office

55.0%

96.5%

45.00 

864,000 

864,000 

-   

Public Service Mutual Insurance

-Retail

55.0%

100.0%

64.41 

79,000 

79,000 

-   

Bank of Baroda, Citibank, Equinox,

Men's Wearhouse

55.0%

96.8%

46.62 

943,000 

943,000 

-   

250,000 

4 Union Square South

-Retail

100.0%

100.0%

84.79 

206,000 

206,000 

-   

120,000 

Burlington Coat Factory, Whole Foods Market, DSW, Forever 21

692 Broadway

-Retail

100.0%

100.0%

84.76 

35,000 

35,000 

-   

-   

Equinox, Major League Baseball

Total Midtown South

2,331,000 

2,331,000 

-   

723,000 

Rockefeller Center:

1290 Avenue of the Americas

AXA Equitable Life Insurance, Hachette Book Group Inc.,

Bryan Cave LLP, Neuberger Berman (lease not commenced),

Warner Music Group, Cushman & Wakefield, Fitzpatrick,

-Office

70.0%

98.3%

74.13 

2,040,000 

2,040,000 

-   

Cella, Harper & Scinto, Columbia University, SSB Realty LLC

-Retail

70.0%

100.0%

145.82 

66,000 

66,000 

-   

Duane Reade, JPMorgan Chase Bank, Sovereign Bank

70.0%

98.4%

76.38 

2,106,000 

2,106,000 

-   

950,000 

608 Fifth Avenue (ground leased through 2026)

-Office

100.0%

88.1%

54.92 

81,000 

81,000 

-   

-Retail

100.0%

100.0%

365.75 

44,000 

44,000 

-   

Topshop

100.0%

92.3%

164.33 

125,000 

125,000 

-   

-   

Total Rockefeller Center

2,231,000 

2,231,000 

-   

950,000 

Wall Street/Downtown:

20 Broad Street (ground leased through 2081)

-Office

100.0%

99.0%

57.99 

472,000 

472,000 

-   

-   

New York Stock Exchange

40 Fulton Street

-Office

100.0%

99.0%

36.14 

244,000 

244,000 

-   

Market News International Inc., Sapient Corp.

-Retail

100.0%

100.0%

93.60 

5,000 

5,000 

-   

TD Bank

100.0%

99.0%

37.29 

249,000 

249,000 

-   

-   

Total Wall Street/Downtown

721,000 

721,000 

-   

-   

Times Square:

1540 Broadway

Forever 21, Planet Hollywood, Disney, Sunglass Hut,

-Retail

100.0%

100.0%

203.02 

160,000 

160,000 

-   

-   

MAC Cosmetics, U.S. Polo

1535 Broadway (Marriott Marquis - retail and signage)

(ground and building leased through 2032)

-Retail

100.0%

-   

-   

64,000 

-   

64,000 

-   

Total Times Square

224,000 

160,000 

64,000 

-   

 

- 42 -

 


 
 

 

NEW YORK SEGMENT

PROPERTY TABLE

Weighted

Square Feet

Average

Under Development

%

%

Annual Rent

Total

or Not Available

Encumbrances

Property

Ownership

Occupancy

PSF (1)

Property

In Service

for Lease

(in thousands)

Major Tenants

NEW YORK (Continued):

Soho:

478-486 Broadway - 2 buildings

-Retail

100.0%

100.0%

$

134.05 

85,000 

85,000 

-   

$

-   

Topshop, Madewell, J. Crew

443 Broadway

-Retail

100.0%

100.0%

123.30 

16,000 

16,000 

-   

-   

Necessary Clothing

334 Canal Street

-Retail

100.0%

-   

15,000 

-   

15,000 

-   

155 Spring Street

-Retail

100.0%

100.0%

93.13 

49,000 

49,000 

-   

-   

Sigrid Olsen

148 Spring Street

-Retail

100.0%

100.0%

104.46 

7,000 

7,000 

-   

-   

150 Spring Street

-Retail

100.0%

100.0%

225.56 

7,000 

7,000 

-   

-   

Sandro

Total Soho

179,000 

164,000 

15,000 

-   

Upper East Side:

828-850 Madison Avenue

-Retail

100.0%

100.0%

563.89 

18,000 

18,000 

-   

80,000 

Gucci, Chloe, Cartier

677-679 Madison Avenue

-Retail

100.0%

100.0%

440.60 

8,000 

8,000 

-   

-   

Anne Fontaine

40 East 66th Street

-Retail

100.0%

100.0%

773.28 

11,000 

11,000 

-   

-   

John Varvatos, Nespresso USA, J. Crew

1131 Third Avenue

-Retail

100.0%

100.0%

164.55 

22,000 

11,000 

11,000 

-   

Nike, Carlo Pazolini

Total Upper East Side

59,000 

48,000 

11,000 

80,000 

New Jersey:

Paramus

-Office

100.0%

97.6%

21.28 

129,000 

129,000 

-   

-   

Vornado's Administrative Headquarters

Washington D.C.:

3040 M Street

-Retail

100.0%

100.0%

61.52 

44,000 

44,000 

-   

-   

Nike, Barneys

New York Office:

Total

97.0%

$

65.87 

21,296,000 

19,852,000 

1,444,000 

$

6,586,843 

Vornado's Ownership Interest

97.3%

$

64.51 

17,809,000 

16,627,000 

1,182,000 

$

4,708,719 

New York Retail:

Total

97.0%

$

166.45 

2,495,000 

2,351,000 

144,000 

$

820,228 

Vornado's Ownership Interest

96.9%

$

165.65 

2,292,000 

2,169,000 

123,000 

$

820,228 

 

- 43 -

 


 
 

 

NEW YORK SEGMENT

PROPERTY TABLE

Weighted

Square Feet

Average

Under Development

%

%

Annual Rent

Total

or Not Available

Encumbrances

Property

Ownership

Occupancy

PSF (1)

Property

In Service

for Lease

(in thousands)

Major Tenants

NEW YORK (Continued):

ALEXANDER'S, INC.:

New York:

731 Lexington Avenue, Manhattan

-Office

32.4%

100.0%

$

96.45 

885,000 

885,000 

-   

$

300,000 

Bloomberg

-Retail

32.4%

100.0%

170.36 

174,000 

174,000 

-   

320,000 

Hennes & Mauritz, The Home Depot, The Container Store

32.4%

100.0%

107.62 

1,059,000 

1,059,000 

-   

620,000 

Rego Park I, Queens (4.8 acres)

32.4%

100.0%

37.97 

343,000 

343,000 

-   

78,246 

Sears, Burlington Coat Factory, Bed Bath & Beyond, Marshalls

Rego Park II (adjacent to Rego Park I),

Queens (6.6 acres)

32.4%

97.8%

40.22 

609,000 

609,000 

-   

268,043 

Century 21, Costco, Kohl's, TJ Maxx, Toys "R" Us

Flushing, Queens (4) (1.0 acre)

32.4%

100.0%

15.74 

167,000 

167,000 

-   

-   

New World Mall LLC

New Jersey:

Paramus, New Jersey

(30.3 acres ground leased to IKEA

32.4%

100.0%

-   

-   

-   

-   

68,000 

IKEA (ground lessee)

through 2041)

Property under Development:

Rego Park II Apartment Tower, Queens, NY

32.4%

-   

-   

250,000 

-   

250,000 

-   

Property to be Developed:

Rego Park III (adjacent to Rego Park II),

32.4%

-   

-   

-   

-   

-   

-   

Queens, NY (3.4 acres)

Total Alexander's

99.4%

70.74 

2,428,000 

2,178,000 

250,000 

1,034,289 

Hotel Pennsylvania:

-Hotel (1,700 Keys)

100.0%

-   

-   

1,400,000 

1,400,000 

-   

-   

Residential:

50-70 W 93rd Street (327 units)

49.9%

96.0%

-   

283,000 

283,000 

-   

45,825 

Independence Plaza, Tribeca (1,328 units)

-Residential

50.1%

97.3%

-   

1,190,000 

1,190,000 

-   

-Retail

50.1%

100.0%

72.05 

50,000 

50,000 

-   

1,240,000 

1,240,000 

-   

550,000 

Total Residential

97.0%

1,523,000 

1,523,000 

-   

595,825 

Total New York

97.2%

$

75.79 

29,142,000 

27,304,000 

1,838,000 

$

9,037,185 

Vornado's Ownership Interest

97.3%

$

75.75 

23,050,000 

21,663,000 

1,387,000 

$

6,162,474 

(1)

Weighted Average Annual Rent PSF excludes ground rent, storage rent and garages.

(2)

Excludes US Post Office leased through 2038 (including four five-year renewal options) for which the annual escalated rent is $10.93 PSF.

(3)

75,000 square feet is leased from the office condo.

(4)

Leased by Alexander's through January 2037.

 

- 44 -

 


 
 

 

WASHINGTON, DC SEGMENT

PROPERTY TABLE

Weighted

Square Feet

Average

Under Development

%

%

Annual Rent

Total

or Not Available

Encumbrances

Property

Ownership

Occupancy

PSF (1)

Property

In Service

for Lease

(in thousands)

Major Tenants

WASHINGTON, DC:

Crystal City:

2011-2451 Crystal Drive - 5 buildings

100.0%

86.4%

$

43.98 

2,320,000 

2,320,000 

-   

$

225,544 

General Services Administration, Lockheed Martin,

Conservation International, Smithsonian Institution,

Natl. Consumer Coop. Bank, Council on Foundations,

Vornado / Charles E. Smith Headquarters, KBR, Scitor Corp.,

Food Marketing Institute, DRS Technologies

S. Clark Street / 12th Street - 5 buildings

100.0%

73.7%

42.52 

1,533,000 

1,533,000 

-   

59,911 

General Services Administration,

SAIC, Inc., Boeing, L-3 Communications,

The Int'l Justice Mission, Management Systems International

1550-1750 Crystal Drive /

100.0%

75.7%

40.95 

1,486,000 

1,486,000 

-   

41,616 

General Services Administration,

241-251 18th Street - 4 buildings

Alion Science & Technologies, Booz Allen,

Arete Associates, Battelle Memorial Institute

1800, 1851 and 1901 South Bell Street

100.0%

92.8%

39.41 

869,000 

506,000 

363,000 

-   

General Services Administration,

- 3 buildings

Lockheed Martin

2100 / 2200 Crystal Drive - 2 buildings

100.0%

100.0%

33.40 

529,000 

529,000 

-   

-   

General Services Administration,

Public Broadcasting Service

223 23rd Street / 2221 South Clark Street

100.0%

-

312,000 

-   

312,000 

-   

WeWork

- 2 buildings

2001 Jefferson Davis Highway

100.0%

64.6%

36.01 

162,000 

162,000 

-   

-   

Institute for the Psychology Sciences, VT Aepco, Inc.,

National Crime Prevention

Crystal City Shops at 2100

100.0%

99.0%

22.82 

80,000 

80,000 

-   

-   

Various

Crystal Drive Retail

100.0%

87.1%

46.55 

57,000 

57,000 

-   

-   

Various

Total Crystal City

100.0%

82.3%

41.16 

7,348,000 

6,673,000 

675,000 

327,071 

Central Business District:

Universal Buildings

100.0%

96.5%

44.46 

685,000 

685,000 

-   

-   

Family Health International, WeWork

1825-1875 Connecticut Avenue, NW

- 2 buildings

Warner Building - 1299 Pennsylvania

55.0%

75.7%

68.79 

615,000 

615,000 

-   

292,700 

Baker Botts LLP, General Electric, Cooley LLP,

Avenue, NW

Facebook, Live Nation

2101 L Street, NW

100.0%

99.0%

64.74 

380,000 

380,000 

-   

150,000 

Greenberg Traurig, LLP, US Green Building Council,

American Insurance Association, RTKL Associates,

Cassidy & Turley

1750 Pennsylvania Avenue, NW

100.0%

88.2%

47.46 

278,000 

278,000 

-   

-   

General Services Administration, UN Foundation, AOL

1150 17th Street, NW

100.0%

88.3%

45.63 

241,000 

241,000 

-   

28,728 

American Enterprise Institute

Bowen Building - 875 15th Street, NW

100.0%

96.7%

66.79 

231,000 

231,000 

-   

115,022 

Paul, Hastings, Janofsky & Walker LLP,

Millennium Challenge Corporation

1101 17th Street, NW

55.0%

88.1%

47.28 

213,000 

213,000 

-   

31,000 

AFSCME, Verto Solutions

1730 M Street, NW

100.0%

81.7%

46.64 

202,000 

202,000 

-   

14,853 

General Services Administration

(ground rent through 2061)

 

- 45 -

 


 
 

 

WASHINGTON, DC SEGMENT

PROPERTY TABLE

Weighted

Square Feet

Average

Under Development

%

%

Annual Rent

Total

or Not Available

Encumbrances

Property

Ownership

Occupancy

PSF (1)

Property

In Service

for Lease

(in thousands)

Major Tenants

WASHINGTON, DC (Continued):

1726 M Street, NW

100.0%

97.8%

$

41.32 

91,000 

91,000 

-   

$

-   

Aptima, Inc., Nelnet Corporation

Waterfront Station

2.5%

-   

-   

1,058,000 

-   

1,058,000 

*

-   

1501 K Street, NW

5.0%

100.0%

68.47 

380,000 

380,000 

-   

-   

Sidley Austin LLP, UBS

1399 New York Avenue, NW

100.0%

92.7%

74.62 

129,000 

129,000 

-   

-   

Bloomberg

Total Central Business District

91.1%

54.56 

4,503,000 

3,445,000 

1,058,000 

632,303 

Skyline Properties:

Skyline Place - 7 buildings

100.0%

48.4%

33.63 

2,134,000 

2,134,000 

-   

561,599 

General Services Administration, SAIC, Inc., Analytic Services,

Northrop Grumman, Axiom Resource Management,

Booz Allen, Intellidyne, Inc.

One Skyline Tower

100.0%

100.0%

33.14 

518,000 

518,000 

-   

139,237 

General Services Administration

Total Skyline Properties

100.0%

58.5%

33.46 

2,652,000 

2,652,000 

-   

700,836 

Rosslyn / Ballston:

2200 / 2300 Clarendon Blvd

100.0%

94.7%

43.33 

638,000 

638,000 

-   

38,213 

Arlington County, General Services Administration,

(Courthouse Plaza) - 2 buildings

AMC Theaters

(ground leased through 2062)

Rosslyn Plaza - 4 buildings

46.2%

74.4%

38.62 

735,000 

385,000 

350,000 

33,487 

General Services Administration, Corporate Executive Board

Total Rosslyn / Ballston

90.3%

42.45 

1,373,000 

1,023,000 

350,000 

71,700 

Reston:

Commerce Executive - 3 buildings

100.0%

`

92.2%

31.73 

419,000 

400,000 

19,000 

*

-   

L-3 Communications, Allworld Language Consultants,

BT North America, Applied Information Sciences, Clarabridge Inc.

Rockville/Bethesda:

Democracy Plaza One

100.0%

90.8%

31.98 

216,000 

216,000 

-   

-   

National Institutes of Health

(ground leased through 2084)

Tysons Corner:

Fairfax Square - 3 buildings

20.0%

88.5%

40.33 

559,000 

559,000 

-   

68,741 

Dean & Company, Womble Carlyle

Pentagon City:

Fashion Centre Mall

7.5%

98.0%

42.63 

822,000 

822,000 

-   

410,000 

Macy's, Nordstrom

Washington Tower

7.5%

100.0%

41.68 

170,000 

170,000 

-   

40,000 

The Rand Corporation

Total Pentagon City

98.4%

42.46 

992,000 

992,000 

-   

450,000 

Total Washington, DC office properties

82.0%

$

43.55 

18,062,000 

15,960,000 

2,102,000 

$

2,250,651 

Vornado's Ownership Interest

80.5%

$

42.53 

14,536,000 

13,652,000 

884,000 

$

1,617,138 

 

- 46 -

 


 
 

 

WASHINGTON, DC SEGMENT

PROPERTY TABLE

Weighted

Square Feet

Average

Under Development

%

%

Annual Rent

Total

or Not Available

Encumbrances

Property

Ownership

Occupancy

PSF (1)

Property

In Service

for Lease

(in thousands)

Major Tenants

WASHINGTON, DC (Continued):

Residential:

For rent residential:

Riverhouse - 3 buildings (1,670 units)

100.0%

97.8%

$

-   

1,802,000 

1,802,000 

-   

$

259,546 

West End 25 (283 units)

100.0%

98.9%

-   

273,000 

273,000 

-   

101,671 

220 20th Street (265 units)

100.0%

98.9%

-   

269,000 

269,000 

-   

72,025 

Rosslyn Plaza - 2 buildings (196 units)

43.7%

96.4%

-   

253,000 

253,000 

-   

-   

Total Residential

98.0%

2,597,000 

2,597,000 

-   

433,242 

Other:

Crystal City Hotel

100.0%

100.0%

-   

266,000 

266,000 

-   

-   

Met Park / Warehouses - 1 building

100.0%

100.0%

-   

231,000 

106,000 

125,000 

*

-   

Other - 3 buildings

100.0%

100.0%

-   

11,000 

9,000 

2,000 

*

-   

Total Other

100.0%

508,000 

381,000 

127,000 

-   

Total Washington, DC

84.5%

$

43.55 

21,167,000 

18,938,000 

2,229,000 

$

2,683,893 

Vornado's Ownership Interest

83.5%

$

42.53 

17,499,000 

16,488,000 

1,011,000 

$

2,050,380 

* We do not capitalize interest or real estate taxes on this space.

(1) Weighted Average Annual Rent PSF excludes ground rent, storage rent and garages.

 

- 47 -

 


 
 

 

RETAIL PROPERTIES SEGMENT

PROPERTY TABLE

Weighted

Square Feet

Average

In Service

Under Development

%

%

Annual Rent

Total

Owned by

Owned By

or Not Available

Encumbrances

Property

Ownership

Occupancy

PSF (1)

Property

Company

Tenant (2)

for Lease

(in thousands)

Major Tenants

RETAIL PROPERTIES:

STRIP SHOPPING CENTERS:

New Jersey:

Wayne Town Center, Wayne

100.0%

100.0%

$

39.39 

663,000 

33,000 

287,000 

343,000 

$

-   

JCPenney, Dick's Sporting Goods (lease not commenced),

(ground leased through 2064)

Costco (lease not commenced)

North Bergen (Tonnelle Avenue)

100.0%

98.9%

24.45 

410,000 

204,000 

206,000 

-   

75,000 

Wal-Mart, BJ's Wholesale Club, PetSmart, Staples

Totowa

100.0%

100.0%

19.28 

271,000 

177,000 

94,000 

-   

24,449 

(3)

The Home Depot, Bed Bath & Beyond, Marshalls,

buy buy Baby, Staples

Bricktown

100.0%

94.7%

18.50 

279,000 

276,000 

3,000 

-   

31,535 

(3)

Kohl's , ShopRite, Marshalls

Union (Route 22 and Morris Avenue)

100.0%

99.4%

25.36 

276,000 

113,000 

163,000 

-   

31,914 

(3)

Lowe's, Toys "R" Us, Office Depot

Hackensack

100.0%

74.5%

23.42 

275,000 

269,000 

6,000 

-   

40,028 

(3)

The Home Depot, Staples, Petco

Bergen Town Center - East, Paramus

100.0%

93.6%

36.42 

211,000 

44,000 

167,000 

-   

-   

Lowe's, REI

East Hanover (200 - 240 Route 10 West)

100.0%

85.7%

19.40 

343,000 

337,000 

6,000 

-   

37,756 

(3)

The Home Depot, Dick's Sporting Goods, Marshalls

Cherry Hill

100.0%

96.6%

16.13 

261,000 

68,000 

193,000 

-   

13,685 

(3)

Wal-Mart, Toys "R" Us

Jersey City

100.0%

100.0%

21.79 

236,000 

66,000 

170,000 

-   

20,014 

(3)

Lowe's, P.C. Richard & Son

East Brunswick

100.0%

100.0%

16.67 

427,000 

254,000 

173,000 

-   

36,187 

(3)

Lowe's, Kohl's, Dick's Sporting Goods, P.C. Richard & Son,

T.J. Maxx, LA Fitness (lease not commenced)

Union (2445 Springfield Avenue)

100.0%

100.0%

17.85 

232,000 

232,000 

-   

-   

28,128 

(3)

The Home Depot

Middletown

100.0%

94.9%

14.75 

231,000 

179,000 

52,000 

-   

17,147 

(3)

Kohl's, Stop & Shop

Woodbridge

100.0%

84.1%

22.42 

226,000 

86,000 

140,000 

-   

20,393 

(3)

Wal-Mart

North Plainfield

100.0%

85.0%

17.75 

212,000 

60,000 

152,000 

-   

-   

Costco, The Tile Shop

(ground leased through 2060)

Marlton

100.0%

100.0%

13.94 

213,000 

209,000 

4,000 

-   

17,039 

(3)

Kohl's (4), ShopRite, PetSmart

Manalapan

100.0%

99.3%

16.58 

208,000 

206,000 

2,000 

-   

20,771 

(3)

Best Buy, Bed Bath & Beyond, Babies "R" Us,

Modell's Sporting Goods, PetSmart

East Rutherford

100.0%

100.0%

34.34 

197,000 

42,000 

155,000 

-   

13,415 

(3)

Lowe's

Garfield

100.0%

100.0%

21.47 

195,000 

46,000 

149,000 

-   

-   

Wal-Mart, Marshalls

Bordentown

100.0%

80.4%

7.25 

179,000 

83,000 

-   

96,000 

*

-   

ShopRite

Morris Plains

100.0%

95.9%

20.71 

177,000 

176,000 

1,000 

-   

21,096 

(3)

Kohl's, ShopRite (7)

Dover

100.0%

94.0%

11.82 

173,000 

167,000 

6,000 

-   

12,982 

(3)

ShopRite, T.J. Maxx

Delran

100.0%

7.2%

-   

171,000 

40,000 

3,000 

128,000 

*

-   

Lodi (Route 17 North)

100.0%

100.0%

11.92 

171,000 

171,000 

-   

-   

11,197 

(3)

National Wholesale Liquidators

Watchung

100.0%

96.6%

25.40 

170,000 

54,000 

116,000 

-   

14,875 

(3)

BJ's Wholesale Club

Lawnside

100.0%

100.0%

14.11 

145,000 

142,000 

3,000 

-   

10,548 

(3)

The Home Depot, PetSmart

 

- 48 -

 


 
 

 

RETAIL PROPERTIES SEGMENT

PROPERTY TABLE

Weighted

Square Feet

Average

In Service

Under Development

%

%

Annual Rent

Total

Owned by

Owned By

or Not Available

Encumbrances

Property

Ownership

Occupancy

PSF (1)

Property

Company

Tenant (2)

for Lease

(in thousands)

Major Tenants

RETAIL PROPERTIES (Continued):

Hazlet

100.0%

100.0%

$

2.64 

123,000 

123,000 

-   

$

-   

Stop & Shop (7)

Kearny

100.0%

43.5%

16.31 

104,000 

91,000 

13,000 

-   

-   

Marshalls

Turnersville

100.0%

100.0%

6.40 

96,000 

89,000 

7,000 

-   

-   

Haynes Furniture

Lodi (Washington Street)

100.0%

94.1%

19.82 

85,000 

85,000 

-   

-   

-   

Blink Fitness, Aldi

Carlstadt (ground leased through 2050)

100.0%

100.0%

21.63 

78,000 

78,000 

-   

-   

-   

Stop & Shop

Paramus (ground leased through 2033)

100.0%

100.0%

42.23 

63,000 

63,000 

-   

-   

-   

24 Hour Fitness

North Bergen (Kennedy Boulevard)

100.0%

100.0%

26.76 

62,000 

6,000 

56,000 

-   

5,031 

(3)

Food Basics

South Plainfield (ground leased through 2039)

100.0%

85.9%

22.04 

56,000 

56,000 

-   

-   

5,058 

(3)

Staples, Party City

Englewood

100.0%

73.6%

25.14 

41,000 

41,000 

-   

-   

11,673 

New York Sports Club

Eatontown

100.0%

100.0%

28.09 

30,000 

30,000 

-   

-   

-   

Petco

East Hanover (280 Route 10 West)

100.0%

94.0%

32.00 

26,000 

26,000 

-   

-   

4,490 

(3)

REI

Montclair

100.0%

100.0%

23.34 

18,000 

18,000 

-   

-   

2,596 

(3)

Whole Foods Market

Total New Jersey

7,334,000 

4,440,000 

2,327,000 

567,000 

527,007 

New York:

Poughkeepsie

100.0%

86.2%

9.07 

516,000 

516,000 

-   

-   

-   

Kmart, Burlington Coat Factory, ShopRite, Hobby Lobby,

Christmas Tree Shops, Bob's Discount Furniture

Bronx (Bruckner Boulevard)

100.0%

90.5%

21.05 

501,000 

387,000 

114,000 

-   

-   

Kmart, Toys "R" Us, Marshalls, Old Navy, Gap

Buffalo (Amherst)

100.0%

100.0%

8.94 

311,000 

242,000 

69,000 

-   

-   

BJ's Wholesale Club, T.J. Maxx, Toys "R" Us,

LA Fitness (lease not commenced), Home Goods

Huntington

100.0%

97.9%

14.80 

328,000 

209,000 

119,000 

(5)

-   

16,444 

(3)

The Home Depot (5), Kmart, Marshalls, Old Navy, Petco

Rochester

100.0%

100.0%

-   

205,000 

205,000 

-   

4,327 

(3)

Wal-Mart

Mt. Kisco

100.0%

100.0%

22.35 

189,000 

72,000 

117,000 

-   

27,973 

Target, A&P

Freeport (437 East Sunrise Highway)

100.0%

100.0%

18.61 

173,000 

173,000 

-   

-   

21,096 

(3)

The Home Depot, Staples

Rochester (Henrietta)

100.0%

96.2%

3.81 

165,000 

158,000 

7,000 

-   

-   

Kohl's

(ground leased through 2056)

Staten Island

100.0%

88.2%

23.77 

165,000 

165,000 

-   

-   

17,000 

Western Beef, Planet Fitness

Albany (Menands)

100.0%

74.0%

9.00 

140,000 

140,000 

-   

-   

-   

Bank of America

New Hyde Park (ground and building

100.0%

100.0%

18.73 

101,000 

101,000 

-   

-   

-   

Stop & Shop

leased through 2029)

Inwood

100.0%

76.9%

18.90 

100,000 

100,000 

-   

-   

-   

Stop & Shop

 

- 49 -

 


 
 

 

RETAIL PROPERTIES SEGMENT

PROPERTY TABLE

Weighted

Square Feet

Average

In Service

Under Development

%

%

Annual Rent

Total

Owned by

Owned By

or Not Available

Encumbrances

Property

Ownership

Occupancy

PSF (1)

Property

Company

Tenant (2)

for Lease

(in thousands)

Major Tenants

RETAIL PROPERTIES (Continued):

West Babylon

100.0%

80.1%

$

17.23 

79,000 

79,000 

-   

-   

$

-   

Best Market, Rite Aid

Bronx (1750-1780 Gun Hill Road)

100.0%

90.7%

32.27 

77,000 

77,000 

-   

-   

-   

Aldi, Planet Fitness

Queens

100.0%

100.0%

37.31 

56,000 

56,000 

-   

-   

-   

New York Sports Club, Devry

Commack

100.0%

100.0%

21.45 

47,000 

47,000 

-   

-   

-   

PetSmart, Ace Hardware

(ground and building leased through 2021)

Dewitt

100.0%

100.0%

20.46 

46,000 

46,000 

-   

-   

-   

Best Buy

(ground leased through 2041)

Freeport (240 West Sunrise Highway)

100.0%

100.0%

20.28 

44,000 

44,000 

-   

-   

-   

Bob's Discount Furniture

(ground and building leased through 2040)

Oceanside

100.0%

100.0%

27.83 

16,000 

16,000 

-   

-   

-   

Party City

Total New York

3,259,000 

2,628,000 

631,000 

-   

86,840 

Pennsylvania:

Allentown

100.0%

90.3%

15.23 

554,000 

(5)

270,000 

284,000 

(5)

-   

29,588 

(3)

Wal-Mart (5), Burlington Coat Factory, Giant Food,

T.J. Maxx, Dick's Sporting Goods, Petco

Wilkes-Barre (461 - 499 Mundy Street)

100.0%

100.0%

13.12 

329,000 

(5)

204,000 

125,000 

(5)

-   

19,736 

Target (5), Bob's Discount Furniture, Babies "R" Us,

Ross Dress for Less, Marshalls, Petco

Lancaster

100.0%

82.1%

15.33 

228,000 

58,000 

170,000 

-   

5,328 

(3)

Lowe's, Sleepy's

Bensalem

100.0%

98.9%

11.54 

185,000 

177,000 

8,000 

-   

14,686 

(3)

Kohl's, Ross Dress for Less, Staples, Petco

Broomall

100.0%

100.0%

11.09 

169,000 

147,000 

22,000 

-   

10,548 

(3)

Giant Food (4), Planet Fitness, A.C. Moore, PetSmart

Bethlehem

100.0%

95.3%

7.30 

167,000 

164,000 

3,000 

-   

5,517 

(3)

Giant Food, Petco

York

100.0%

100.0%

9.49 

111,000 

111,000 

-   

-   

5,139 

(3)

Ashley Furniture, Tractor Supply Company, Petco, Aldi

Glenolden

100.0%

100.0%

25.84 

102,000 

10,000 

92,000 

-   

6,761 

(3)

Wal-Mart

Wilkes-Barre (645 Kidder Street)

100.0%

100.0%

6.53 

81,000 

41,000 

-   

40,000 

*

-   

Ollie's Bargain Outlet

(ground and building leased through 2014)

Wyomissing

100.0%

93.2%

15.56 

76,000 

76,000 

-   

-   

-   

LA Fitness, PetSmart

(ground and building leased through 2065)

Springfield

100.0%

100.0%

20.90 

41,000 

41,000 

-   

-   

-   

PetSmart

(ground and building leased through 2025)

Total Pennsylvania

2,043,000 

1,299,000 

704,000 

40,000 

97,303 

 

- 50 -

 


 
 

 

RETAIL PROPERTIES SEGMENT

PROPERTY TABLE

Weighted

Square Feet

Average

In Service

Under Development

%

%

Annual Rent

Total

Owned by

Owned By

or Not Available

Encumbrances

Property

Ownership

Occupancy

PSF (1)

Property

Company

Tenant (2)

for Lease

(in thousands)

Major Tenants

RETAIL PROPERTIES (Continued):

California:

Colton (1904 North Rancho Avenue)

100.0%

100.0%

$

4.44 

73,000 

73,000 

-   

-   

$

-   

Stater Brothers

San Francisco (2675 Geary Street)

100.0%

100.0%

50.34 

55,000 

55,000 

-   

-   

-   

Best Buy

(ground and building leased through 2043)

Signal Hill

100.0%

100.0%

24.08 

45,000 

45,000 

-   

-   

-   

Best Buy

Vallejo

100.0%

100.0%

17.51 

45,000 

45,000 

-   

-   

-   

Best Buy

(ground leased through 2043)

Riverside (5571 Mission Boulevard)

100.0%

100.0%

4.97 

39,000 

39,000 

-   

-   

-   

Stater Brothers

Walnut Creek (1149 South Main Street)

100.0%

100.0%

45.11 

29,000 

29,000 

-   

-   

-   

Barnes & Noble

Walnut Creek (Mt. Diablo)

95.0%

100.0%

70.00 

7,000 

7,000 

-   

-   

-   

Anthropologie

Total California

293,000 

293,000 

-   

-   

-   

Massachusetts:

Chicopee

100.0%

100.0%

-   

224,000 

224,000 

-   

8,195 

(3)

Wal-Mart

Springfield

100.0%

97.8%

16.39 

182,000 

33,000 

149,000 

-   

5,653 

(3)

Wal-Mart

Milford

100.0%

100.0%

8.01 

83,000 

83,000 

-   

-   

-   

Kohl's

(ground and building leased through 2019)

Cambridge

100.0%

100.0%

21.83 

48,000 

48,000 

-   

-   

-   

PetSmart, Modell's Sporting Goods

(ground and building leased through 2033)

Total Massachusetts

537,000 

164,000 

373,000 

-   

13,848 

Maryland:

Baltimore (Towson)

100.0%

100.0%

16.28 

155,000 

155,000 

-   

-   

15,416 

(3)

Shoppers Food Warehouse, h.h.gregg, Staples,

Home Goods, Golf Galaxy

Annapolis

100.0%

100.0%

8.99 

128,000 

128,000 

-   

-   

-   

The Home Depot

(ground and building leased through 2042)

Glen Burnie

100.0%

90.5%

10.56 

121,000 

65,000 

56,000 

-   

-   

Gavigan's Home Furnishings, Pep Boys

Rockville

100.0%

98.1%

23.80 

94,000 

94,000 

-   

-   

-   

Regal Cinemas

Wheaton

100.0%

100.0%

14.94 

66,000 

66,000 

-   

-   

-   

Best Buy

(ground leased through 2060)

Total Maryland

564,000 

508,000 

56,000 

-   

15,416 

 

- 51 -

 


 
 

 

RETAIL PROPERTIES SEGMENT

PROPERTY TABLE

Weighted

Square Feet

Average

In Service

Under Development

%

%

Annual Rent

Total

Owned by

Owned By

or Not Available

Encumbrances

Property

Ownership

Occupancy

PSF (1)

Property

Company

Tenant (2)

for Lease

(in thousands)

Major Tenants

RETAIL PROPERTIES (Continued):

Connecticut:

Newington

100.0%

100.0%

$

18.61 

188,000 

29,000 

159,000 

-   

$

11,089 

(3)

Wal-Mart, Staples

Waterbury

100.0%

68.8%

16.45 

148,000 

143,000 

5,000 

-   

13,793 

(3)

ShopRite

Total Connecticut

336,000 

172,000 

164,000 

-   

24,882 

Michigan:

Roseville

100.0%

100.0%

5.51 

119,000 

119,000 

-   

-   

-   

JCPenney

Battle Creek

100.0%

-   

-   

47,000 

47,000 

-   

-   

-   

Midland (ground leased through 2043)

100.0%

84.4%

9.21 

31,000 

31,000 

-   

-   

-   

PetSmart

Total Michigan

197,000 

197,000 

-   

-   

-   

Virginia:

Norfolk

100.0%

100.0%

6.44 

114,000 

114,000 

-   

-   

-   

BJ's Wholesale Club

(ground and building leased through 2069)

Tyson's Corner

100.0%

100.0%

39.13 

38,000 

38,000 

-   

-   

-   

Best Buy

(ground and building leased through 2035)

Total Virginia

152,000 

152,000 

-   

-   

-   

Illinois:

Lansing

100.0%

100.0%

10.00 

47,000 

47,000 

-   

-   

-   

Forman Mills

Arlington Heights

100.0%

100.0%

9.00 

46,000 

46,000 

-   

-   

-   

Value City Furniture

(ground and building leased through 2043)

Chicago

100.0%

100.0%

12.03 

41,000 

41,000 

-   

-   

-   

Best Buy (7)

(ground and building leased through 2051)

Total Illinois

134,000 

134,000 

-   

-   

-   

Texas:

San Antonio

100.0%

100.0%

10.63 

43,000 

43,000 

-   

-   

-   

Best Buy

(ground and building leased through 2041)

Ohio:

Springdale

100.0%

-   

-   

47,000 

47,000 

-   

-   

-   

(ground and building leased through 2016)

Tennessee:

Antioch

100.0%

100.0%

7.66 

45,000 

45,000 

-   

-   

-   

Best Buy (7)

 

- 52 -

 


 
 

 

RETAIL PROPERTIES SEGMENT

PROPERTY TABLE

Weighted

Square Feet

Average

In Service

Under Development

%

%

Annual Rent

Total

Owned by

Owned By

or Not Available

Encumbrances

Property

Ownership

Occupancy

PSF (1)

Property

Company

Tenant (2)

for Lease

(in thousands)

Major Tenants

RETAIL PROPERTIES (Continued):

South Carolina:

Charleston

100.0%

100.0%

$

14.19 

45,000 

45,000 

-   

-   

$

-   

Best Buy

(ground leased through 2063)

Wisconsin:

Fond Du Lac

100.0%

100.0%

7.83 

43,000 

43,000 

-   

-   

-   

PetSmart

(ground leased through 2073)

New Hampshire:

Salem

100.0%

100.0%

-   

37,000 

37,000 

-   

-   

Babies "R" Us

(ground leased through 2102)

Kentucky:

Owensboro

100.0%

100.0%

7.66 

32,000 

32,000 

-   

-   

-   

Best Buy

(ground and building leased through 2046)

Iowa:

Dubuque

100.0%

100.0%

9.90 

31,000 

31,000 

-   

-   

-   

PetSmart

(ground leased through 2043)

Total Strip Shopping Centers

93.7%

$

16.38 

15,172,000 

10,273,000 

4,292,000 

607,000 

$

765,296 

Vornado's Ownership Interest

93.7%

$

16.37 

14,745,000 

10,273,000 

3,865,000 

607,000 

$

765,296 

 

REGIONAL MALLS:

Monmouth Mall, Eatontown, NJ

50.0%

92.5%

$

35.29 

(6)

1,463,000 

(5)

851,000 

612,000 

(5)

-   

$

168,117 

Macy's (5), JCPenney (5), Lord & Taylor, Boscov's,

Loews Theatre, Barnes & Noble, Forever 21

Springfield Town Center, Springfield, VA

100.0%

100.0%

16.48 

(6)

1,374,000 

(5)

291,000 

390,000 

(5)

693,000 

-   

Macy's, JCPenney (5), Target (5)

Dick's Sporting Goods (lease not commenced),

Regal Cinema (lease not commenced),

LA Fitness (lease not commenced),

Hennes & Mauritz (lease not commenced),

Forever 21 (lease not commenced)

Bergen Town Center - West, Paramus, NJ

100.0%

99.4%

43.39 

(6)

952,000 

921,000 

31,000 

-   

300,000 

Target, Century 21, Whole Foods Market, Marshalls,

Nordstrom Rack, Saks Off 5th, Home Goods, Old Navy,

Hennes & Mauritz, Neiman Marcus Last Call Studio,

Bloomingdale's Outlet, Nike Factory Store, Blink Fitness

Montehiedra, Puerto Rico

100.0%

91.0%

36.22 

(6)

542,000 

542,000 

-   

-   

120,000 

The Home Depot, Kmart, Marshalls, Caribbean Theatres,

Tiendas Capri, Nike Factory Store

Las Catalinas, Puerto Rico

100.0%

91.9%

58.09 

(6)

494,000 

(5)

355,000 

139,000 

(5)

-   

-   

Kmart, Sears (5)

Total Regional Malls

94.9%

$

41.40 

4,825,000 

2,960,000 

1,172,000 

693,000 

$

588,117 

Vornado's Ownership Interest

95.4%

$

42.82 

3,337,000 

2,534,000 

110,000 

693,000 

$

504,059 

 

- 53 -

 


 
 

 

RETAIL PROPERTIES SEGMENT

PROPERTY TABLE

Weighted

Square Feet

Average

In Service

Under Development

%

%

Annual Rent

Total

Owned by

Owned By

or Not Available

Encumbrances

Property

Ownership

Occupancy

PSF (1)

Property

Company

Tenant (2)

for Lease

(in thousands)

Major Tenants

Total Retail Properties

93.9%

19,997,000 

13,233,000 

5,464,000 

1,300,000 

$

1,353,413 

Vornado's Ownership Interest

94.0%

18,082,000 

12,807,000 

3,975,000 

1,300,000 

$

1,269,355 

* We do not capitalize interest or real estate taxes on this space.

(1) Weighted Average Annual Rent PSF excludes ground rent, storage rent and garages.

(2) Owned by tenant on land leased from the company.

(3) These encumbrances are cross-collateralized under a blanket mortgage in the amount of $613,914 as of June 30, 2014.

(4) The lease for these former Bradlees locations is guaranteed by Stop & Shop.

(5) Includes square footage of anchors who own the land and building.

(6) Weighted Average Annual Rent PSF shown is for mall tenants only.

(7) The tenant has ceased operations at these locations but continues to pay rent.

 

- 54 -

 


 
 

 

OTHER

 

PROPERTY TABLE

 

Weighted

Square Feet

 

Average

Under Development

 

%

%

Annual Rent

Total

or Not Available

Encumbrances

 

Property

Ownership

Occupancy

PSF (1)

Property

In Service

for Lease

(in thousands)

Major Tenants

 

555 CALIFORNIA STREET:

555 California Street

70.0%

97.0%

$

60.07 

1,502,000 

1,502,000 

-   

$

600,000 

Bank of America, Dodge & Cox, Goldman Sachs & Co.,

Jones Day, Kirkland & Ellis LLP, Morgan Stanley & Co. Inc.,

McKinsey & Company Inc., UBS Financial Services,

KKR Financial, Microsoft Corporation, Fenwick & West LLP

315 Montgomery Street

70.0%

94.0%

45.55 

231,000 

231,000 

-   

-   

Bank of America, Regus (lease not commenced)

345 Montgomery Street

70.0%

100.0%

96.90 

64,000 

64,000 

-   

-   

Bank of America

Total 555 California Street

96.8%

$

59.51 

1,797,000 

1,797,000 

-   

$

600,000 

Vornado's Ownership Interest

96.8%

$

59.51 

1,258,000 

1,258,000 

-   

$

420,000 

                                                             

 

The MART:

Illinois:

The Mart, Chicago

100.0%

94.4%

$

34.80 

3,559,000 

3,559,000 

-   

$

550,000 

American Intercontinental University (AIU), Steelcase,

Baker, Knapp & Tubbs, Motorola Mobility (owned by Google),

CCC Information Services, Ogilvy Group (WPP),

Chicago Teachers Union, Publicis Groupe,

Office of the Special Deputy Receiver, Holly Hunt Ltd.,

Razorfish, TNDP, The Mart Headquarters,

Chicago School of Professional Psychology

Other

50.0%

100.0%

31.73 

19,000 

19,000 

-   

23,046 

Total Illinois

94.4%

34.78 

3,578,000 

3,578,000 

-   

573,046 

Total The Mart 

94.4%

$

34.78 

3,578,000 

3,578,000 

-   

$

573,046 

Vornado's Ownership Interest

94.4%

$

34.78 

3,569,000 

3,569,000 

-   

$

561,523 

                                           

 

WAREHOUSES:

NEW JERSEY

East Hanover - 5 Buildings 

100.0%

45.6%

$

4.35 

942,000 

942,000 

-   

$

-   

Foremost Groups Inc., Fidelity Paper & Supply Inc.,

Consolidated Simon Distributors Inc., Givaudan Flavors Corp.,

Meyer Distributing Inc.

Total Warehouses 

45.6%

$

4.35 

942,000 

942,000 

-   

$

-   

Vornado's Ownership Interest 

45.6%

$

4.35 

942,000 

942,000 

-   

$

-   

(1) Weighted Average Annual Rent PSF excludes ground rent, storage rent and garages.

 

- 55 -

 


 
 

 

REAL ESTATE FUND

PROPERTY TABLE

Weighted

Square Feet

Average

Under Development

Fund

%

Annual Rent

Total

or Not Available

Encumbrances

Property

Ownership %

Occupancy

PSF (1)

Property

In Service

for Lease

(in thousands)

Major Tenants

VORNADO CAPITAL PARTNERS

REAL ESTATE FUND:

New York, NY:

Lucida, 86th Street and Lexington Avenue 

(ground leased through 2082) 

Barnes & Noble, Hennes & Mauritz,

- Retail 

100.0%

100.0%

$

133.91 

95,000 

95,000 

-   

Sephora, Bank of America

- Residential 

100.0%

100.0%

-   

51,000 

51,000 

-   

100.0%

100.0%

-   

146,000 

146,000 

-   

$

146,000 

11 East 68th Street Retail 

100.0%

100.0%

737.85 

9,000 

9,000 

-   

-   

Belstaff, Kent & Curwen

Crowne Plaza Times Square 

- Hotel (795 Keys) 

- Retail  

38.2%

100.0%

347.19 

14,000 

14,000 

-   

Hershey

- Office 

38.2%

100.0%

37.55 

220,000 

220,000 

-   

American Management Association

38.2%

100.0%

56.08 

234,000 

234,000 

-   

251,250 

501 Broadway 

100.0%

100.0%

232.43 

9,000 

9,000 

-   

20,000 

Capital One

Washington, DC:

Washington Sports, Dean & Deluca, Anthropologie,

Pinstripes, DSW, Hennes & Mauritz,

Georgetown Park Retail Shopping Center 

50.0%

100.0%

36.28 

313,000 

280,000 

33,000 

97,500 

J. Crew, TJ Maxx, Forever 21

Santa Monica, CA:

Premier Office Centers LLC, Diversified Mercury Comm,

520 Broadway 

100.0%

81.6%

50.62 

112,000 

112,000 

-   

30,000 

Microsoft Corporation

Culver City, CA:

Meredith Corp., West Publishing Corp., Symantec Corp.,

800 Corporate Pointe 

100.0%

57.0%

33.62 

243,000 

243,000 

-   

60,094 

Syska Hennessy Group, X Prize Foundation

Miami, FL:

1100 Lincoln Road 

100.0%

99.6%

104.22 

127,000 

127,000 

-   

66,000 

Regal Cinema, Anthropologie, Banana Republic

Total Real Estate Fund 

75.5%

85.7%

1,193,000 

1,160,000 

33,000 

$

670,844 

Vornado's Ownership Interest 

18.9%

85.7%

223,000 

219,000 

4,000 

$

116,705 

(1) Weighted Average Annual Rent PSF excludes ground rent, storage rent and garages.

 

 

- 56 -