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):

November 3, 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 November 3, 2014, Vornado Realty Trust (the “Company”), the general partner of Vornado Realty L.P., issued a press release announcing its financial results for the third 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 November 3, 2014.

99.2     Vornado Realty Trust supplemental operating and financial data for the quarter ended September 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 W. Theriot

 

Name:

Stephen W. Theriot

 

Title: 

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

 

Date: November 4, 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 W. Theriot

 

Name:

Stephen W. 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: November 4, 2014

 

2

 

­


 
 

 

Exhibit Index

 

 

 

99.1     Vornado Realty Trust press release dated November 3, 2014.

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

 

3

 

­

exhibit991.htm - Generated by SEC Publisher for SEC Filing  

 

 

CONTACT:

STEPHEN THERIOT

 

EXHIBIT 99.1

 

(201) 587-1000

 

 

 

 

 

 

  Description: Vornado Logo 282

 

 

 

 

 210 Route 4 East

 

 

 

 

 Paramus , NJ

 

 

FOR IMMEDIATE RELEASE – November 3, 2014

 

 

Vornado Announces Third Quarter 2014 Financial Results

 

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

 

NET INCOME attributable to common shareholders for the quarter ended September 30, 2014 was $131.2 million, or $0.69 per diluted share, compared to $83.0 million, or $0.44 per diluted share for the quarter ended September 30, 2013.  Net income for the quarters ended September 30, 2014 and 2013 include $57.8 million and $16.1 million, respectively, of net gains on sale of real estate and $2.5 million of real estate impairment losses in the quarter ended September 30, 2013.  In addition, the quarters ended September 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 September 30, 2014 and 2013 was $107.9 million and $103.6 million, or $0.57 and $0.55 per diluted share, respectively.

 

FUNDS FROM OPERATIONS attributable to common shareholders plus assumed conversions (“FFO”) for the quarter ended September 30, 2014 was $217.4 million, or $1.15 per diluted share, compared to $210.6 million, or $1.12 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 September 30, 2014 and 2013 was $248.2 million and $231.9 million, or $1.31 and $1.23 per diluted share, respectively.

 

(Amounts in thousands, except per share amounts)

For the Three Months Ended September 30,

2014 

2013 

FFO (1)

$

217,362 

$

210,627 

Per Share

$

1.15 

$

1.12 

Items that affect comparability income (expense):

Toys "R" Us Negative FFO

$

(18,035)

$

(22,343)

Impairment loss and loan loss reserve on investment in Suffolk Downs

(10,263)

-   

Acquisition and transaction related costs

(7,105)

(2,818)

Net gain on sale of residential condominiums

2,665 

134 

FFO from discontinued operations

335 

7,169 

Losses from the disposition of investment in J.C. Penney

-   

(38,126)

Net gain on sale of marketable securities

-   

31,741 

Other, net

(324)

1,377 

(32,727)

(22,866)

Noncontrolling interests' share of above adjustments

1,903 

1,596 

Items that affect comparability, net

$

(30,824)

$

(21,270)

FFO as adjusted for comparability

$

248,186 

$

231,897 

Per Share

$

1.31 

$

1.23 

_______________________________________________________________________

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

 

1

 


 
 

 

 

Nine Months 2014 Results

 

NET INCOME attributable to common shareholders for the nine months ended September 30, 2014 was $270.2 million, or $1.43 per diluted share, compared to $460.9 million, or $2.46 per diluted share for the nine months ended September 30, 2013.  Net income for the nine months ended September 30, 2014 and 2013 include $57.8 million and $284.5 million, respectively, of net gains on sale of real estate, and $20.8 million and $10.8 million, respectively, of real estate impairment losses.  In addition, the nine months ended September 30, 2014 and 2013 include certain 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 nine months ended September 30, 2014 and 2013 was $315.6 million and $282.5 million, or $1.67 and $1.51 per diluted share, respectively.

 

FFO for the nine months ended September 30, 2014 was $684.2 million, or $3.63 per diluted share, compared to $647.8 million, or $3.45 per diluted share for the prior year’s nine months.  Adjusting FFO for certain items that affect comparability which are listed in the table below, FFO for the nine months ended September 30, 2014 and 2013 was $750.4 million and $683.3 million, or $3.98 and $3.64 per diluted share, respectively.

 

(Amounts in thousands, except per share amounts)

For the Nine Months Ended September 30,

2014 

2013 

FFO (1)

$

684,247 

$

647,767 

Per Share

$

3.63 

$

3.45 

Items that affect comparability income (expense):

Toys "R" Us Negative FFO (including impairment losses of $75,196 and $78,542,

respectively)

$

(60,630)

$

(30,747)

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

13,205 

1,139 

Acquisition and transaction related costs

(12,972)

(6,769)

Impairment loss and loan loss reserve on investment in Suffolk Downs

(10,263)

-   

FFO from discontinued operations, including LNR in 2013

6,316 

42,179 

Defeasance cost in connection with the refinancing of 909 Third Avenue

(5,589)

-   

Losses from the disposition of investment in J.C. Penney

-   

(127,888)

Stop & Shop litigation settlement income

-   

59,599 

Net gain on sale of marketable securities

-   

31,741 

The Mart reduction-in-force and severance costs

-   

(4,154)

Preferred unit and share redemptions

-   

(1,130)

Other, net

(324)

(1,742)

(70,257)

(37,772)

Noncontrolling interests' share of above adjustments

4,096 

2,198 

Items that affect comparability, net

$

(66,161)

$

(35,574)

FFO as adjusted for comparability

$

750,408 

$

683,341 

Per Share

$

3.98 

$

3.64 

(1) See page 4 for a reconciliation of our net income to FFO for the nine months ended September 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 NINE MONTHS ENDED

SEPTEMBER 30, 2014 AND 2013

For the Three Months

For the Nine Months

Ended September 30,

Ended September 30,

(Amounts in thousands, except per share amounts)

2014 

2013 

2014 

2013 

Revenues

$

670,909 

$

668,989 

$

1,997,702 

$

2,058,525 

Income from continuing operations

$

111,066 

$

107,973 

$

371,240 

$

303,510 

Income from discontinued operations

58,131 

24,278 

61,800 

299,989 

Net income

169,197 

132,251 

433,040 

603,499 

Less net income attributable to noncontrolling interests in:

Consolidated subsidiaries

(9,685)

(23,833)

(85,239)

(50,049)

Operating Partnership

(7,975)

(5,032)

(16,514)

(27,814)

Preferred unit distributions of the Operating Partnership

(13)

(12)

(38)

(1,146)

Net income attributable to Vornado

151,524 

103,374 

331,249 

524,490 

Preferred share dividends

(20,365)

(20,369)

(61,099)

(62,439)

Preferred unit and share redemptions

-   

-   

-   

(1,130)

Net income attributable to common shareholders

$

131,159 

$

83,005 

$

270,150 

$

460,921 

Income per common share - Basic:

Income from continuing operations, net

$

0.41 

$

0.33 

$

1.13 

$

0.97 

Income from discontinued operations, net

0.29 

0.11 

0.31 

1.50 

Net income per common share

$

0.70 

$

0.44 

$

1.44 

$

2.47 

Weighted average shares outstanding

187,671 

186,969 

187,503 

186,885 

Income per common share - Diluted:

Income from continuing operations, net

$

0.40 

$

0.33 

$

1.12 

$

0.96 

Income from discontinued operations, net

0.29 

0.11 

0.31 

1.50 

Net income per common share

$

0.69 

$

0.44 

$

1.43 

$

2.46 

Weighted average shares outstanding

188,812 

187,724 

188,592 

187,679 

FFO attributable to common shareholders plus assumed conversions

$

217,362 

$

210,627 

$

684,247 

$

647,767 

Per diluted share

$

1.15 

$

1.12 

$

3.63 

$

3.45 

FFO as adjusted for comparability

$

248,186 

$

231,897 

$

750,408 

$

683,341 

Per diluted share

$

1.31 

$

1.23 

$

3.98 

$

3.64 

Weighted average shares used in determining FFO per diluted share

188,812 

187,771 

188,592 

187,679 

 

3

 


 
 

 

 

The following table reconciles our net income to FFO:

(Amounts in thousands)

For the Three Months

For the Nine Months

Ended September 30,

Ended September 30,

Reconciliation of our net income to FFO:

2014 

2013 

2014 

2013 

Net income attributable to Vornado

$

151,524 

$

103,374 

$

331,249 

$

524,490 

Depreciation and amortization of real property

123,578 

117,901 

387,549 

377,142 

Net gains on sale of real estate

(57,796)

(16,087)

(57,796)

(284,081)

Real estate impairment losses

-   

720 

20,842 

4,727 

Proportionate share of adjustments to equity in net income of

Toys, to arrive at FFO:

Depreciation and amortization of real property

1,350 

16,430 

21,579 

53,235 

Net gains on sale of real estate

(760)

-   

(760)

-   

Real estate impairment losses

-   

1,826 

-   

6,096 

Income tax effect of above adjustments

(207)

(6,390)

(7,287)

(20,766)

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

25,254 

20,931 

71,837 

62,247 

Net gains on sale of real estate

-   

-   

-   

(465)

Noncontrolling interests' share of above adjustments

(5,240)

(7,736)

(21,916)

(11,343)

FFO

237,703 

230,969 

745,297 

711,282 

Preferred share dividends

(20,365)

(20,369)

(61,099)

(62,439)

Preferred unit and share redemptions

-   

-   

-   

(1,130)

FFO attributable to common shareholders

217,338 

210,600 

684,198 

647,713 

Convertible preferred share dividends

24 

27 

49 

54 

FFO attributable to common shareholders plus assumed conversions

$

217,362 

$

210,627 

$

684,247 

$

647,767 

 

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 November 4, 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 38322664.  A telephonic replay of the conference call will be available from 1:00 p.m. ET on November 4, 2014 through December 4, 2014.  To access the replay, please dial 888-843-7419 and enter the passcode 38322664#.  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 September 30, 2014

 

 

 

 

 

 

 


 
 

INDEX

Page

Investor Information

2

2014 Business Developments

3 - 5

Common Shares Data

6

Financial Highlights

7

Funds From Operations

8 - 9

Funds Available for Distribution

10

Net Income / EBITDA (Consolidated and by Segment)

11 - 16

EBITDA by Segment and Region

17

Consolidated Balance Sheets

18

Capital Structure

19

Debt Analysis

20 - 22

Unconsolidated Joint Ventures

23 - 25

Square Footage

26

Top 30 Tenants

27

Lease Expirations

28 - 30

Leasing Activity

31 - 32

Occupancy, Same Store EBITDA and Residential Statistics

33

Capital Expenditures

34 - 38

Development Costs and Construction in Progress

39

Property Table

40 - 57

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

Jeffrey S. Olson

Chief Executive Officer of Vornado's Retail Spinoff Urban Edge Properties

RESEARCH COVERAGE - EQUITY

James Feldman / Scott Freitag

Michael Knott / John Bejjani

John W. Guinee / Erin T. Aslakson

Bank of America / Merrill Lynch

Green Street Advisors, Inc.

Stifel Nicolaus & Company

646-855-5808 / 646-855-3197

949-640-8780 / 949-640-8780

443-224-1307 / 443-224-1350

Ross Smotrich / Charles Croson

Steve Sakwa / Gabriel Hilmoe

Michael Lewis

Barclays Capital

ISI Group

SunTrust Robinson Humphrey

212-526-2306 / 212-526-7146

212-446-9462 / 212-446-9459

212-319-5659

Michael Bilerman / Emmanuel Korchman

Anthony Paolone

Ross T. Nussbaum / Nick Yulico

Citigroup Global Markets

JP Morgan

UBS

212-816-1383 / 212-816-1382

212-622-6682

212-713-2484 / 212-713-3402

Vincent Chao / Venkat Kommineni

Vance H. Edelson

Deutsche Bank

Morgan Stanley

212-250-6799 / 212-250-6090

212-761-0078

Brad K. Burke

Alexander Goldfarb / Andrew Schaffer

Goldman Sachs

Sandler O'Neill & Partners

917-343-2082

212-466-7937 / 212-466-8062

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 Spinoff

 

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, Urban Edge Properties (“UE”), formerly Vornado Spinco.  The spin-off is expected to be effectuated through a pro rata distribution of UE’s common 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.  We expect the spin-off to be completed by the end of 2014, subject to certain conditions, including the Securities and Exchange Commission (“SEC”) declaring UE’s Form 10 registration statement effective, filing and approval of UE’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, 20 small retail assets which do not fit UE’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 23, 2014, a joint venture in which we are a 50.1% 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 building, with retail at the base, 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.

 

·         On October 28, 2014, we completed the purchase of the St. Regis Fifth Avenue retail for $700,000,000.  We own approximately 75% of the joint venture which owns the property.  The acquisition will be used in a like-kind exchange for income tax purposes for the sale of 1740 Broadway.

- 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 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.  In connection therewith, we recorded a non-cash impairment loss of $20,000,000 in the first quarter of 2014, which is included in “impairment losses, acquisition and transaction related costs” on our consolidated statements of income. The redevelopment was completed in October 2014 and the closing will be no later than March 31, 2015.

 

·         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 $44,155,000, which was recognized in the third quarter of 2014.

 

·         During the third quarter of 2014, we sold two of the 20 strip shopping centers which do not fit UE’s strategy, in separate transactions, for an aggregate of $15,000,000 in cash, which resulted in a net gain aggregating $13,641,000.

 

·         On October 31, 2014, we entered into an agreement to sell 1740 Broadway, a 601,000 square foot office building in Manhattan for approximately $605,000,000.  The sale will result in net proceeds of approximately $585,000,000, after closing costs, and result in a financial statement gain of approximately $443,000,000.  The tax gain will be approximately $483,000,000, which will be deferred in like-kind exchanges, primarily for the St. Regis Fifth Avenue retail.  The sale is subject to customary closing conditions and is expected to be completed in the fourth quarter of 2014.

 

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 September 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 the San Juan area of Puerto Rico. The 10-year fixed rate loan bears interest at 4.43% and matures in August 2024. The loan amortizes based on a 30-year schedule beginning in year six.

- 4 -

 


 
 

 

2014 BUSINESS DEVELOPMENTS

         

 

Financing Activities - continued

 

·         On August 12, 2014, we completed a $185,000,000 financing of the Universal buildings, a 690,000 square foot, two-building office complex located in Washington, DC. The loan bears interest at LIBOR plus 1.90% (2.06% at September 30, 2014) and matures in August 2019 with two one-year extension options. The loan amortizes based on a 30-year schedule beginning in the fourth year.

 

·         On August 26, 2014, we obtained a standby commitment for up to $500,000,000 of five-year mezzanine loan financing to fund a portion of the development expenditures at 220 Central Park South.

 

·         On September 30, 2014, we extended one of our two $1.25 billion unsecured revolving credit facilities from November 2015 to November 2018 with two six-month extension options.  The interest rate on the extended facility was lowered from LIBOR plus 125 basis points to LIBOR plus 105 basis points and the facility fee was reduced from 25 to 20 points.    

 

·         On October 1, 2014, we redeemed all of the $445,000,000 principal amount of our outstanding 7.875% senior unsecured notes, which were scheduled to mature on October 1, 2039, at a redemption price of 100% of the principal amount plus accrued interest to the redemption date.  In the fourth quarter of 2014, we will write off $12,532,000 of unamortized deferred financing costs, which will be included as a component of “interest and debt expense” on our consolidated statements of income.

 

·         On October 27, 2014, we completed a $140,000,000 financing of 655 Fifth Avenue, a 57,500 square foot retail and office property.  The loan is interest only at LIBOR plus 1.40% and matures in October 2019 with two one-year extension options.

 

 

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 $75,529,000 net gain.

 

·         On August 21, 2014, the Fund and its 50% joint venture partner completed the sale of The Shops at Georgetown Park, a 305,000 square foot retail property, for $272,500,000. From the inception of this investment through its disposition, the Fund realized a $51,124,000 net gain.

- 5 -

 


 
 

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):

Third Quarter

2014

Second Quarter

2014

First Quarter

2014

Fourth Quarter

2013

High Price

$

109.12 

$

109.01 

$

100.02 

$

91.91 

Low Price

$

99.26 

$

96.93 

$

87.82 

$

82.73 

Closing Price - end of quarter

$

99.96 

$

106.73 

$

98.56 

$

88.79 

Annualized Dividend per share

$

2.92 

$

2.92 

$

2.92 

$

2.92 

Annualized Dividend Yield - on Closing Price

2.9%

2.7%

3.0%

3.3%

Outstanding shares, Class A units and convertible preferred units

as converted, excluding stock options (in thousands)

199,721 

199,652 

199,583 

199,245 

Closing market value of outstanding shares, Class A units and

convertible preferred units as converted, excluding stock options

$

20.0 Billion

$

21.3 Billion

$

19.7 Billion

$

17.7 Billion

- 6 -

 


 
 

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

Nine Months Ended

September 30,

June 30,

September 30,

2014 

2013 

2014 

2014 

2013 

Total revenues

$

670,909 

$

668,989 

$

666,418 

$

1,997,702 

$

2,058,525 

Net income attributable to common shareholders

$

131,159 

$

83,005 

$

76,642 

$

270,150 

$

460,921 

Per common share:

Basic

$

0.70 

$

0.44 

$

0.41 

$

1.44 

$

2.47 

Diluted

$

0.69 

$

0.44 

$

0.41 

$

1.43 

$

2.46 

FFO as adjusted for comparability

$

248,186 

$

231,897 

$

271,674 

$

750,408 

$

683,341 

Per diluted share

$

1.31 

$

1.23 

$

1.44 

$

3.98 

$

3.64 

FFO

$

217,362 

$

210,627 

$

216,547 

$

684,247 

$

647,767 

FFO - Operating Partnership Basis ("OP Basis")

$

230,783 

$

223,693 

$

229,933 

$

726,610 

$

687,790 

Per diluted share

$

1.15 

$

1.12 

$

1.15 

$

3.63 

$

3.45 

FAD

$

164,078 

$

166,177 

$

195,663 

$

515,008 

$

476,860 

Per diluted share

$

0.87 

$

0.88 

$

1.04 

$

2.73 

$

2.54 

Dividends per common share

$

0.73 

$

0.73 

$

0.73 

$

2.19 

$

2.19 

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

55.7%

59.4%

50.7%

55.0%

60.2%

FAD payout ratio

83.9%

83.0%

70.2%

80.2%

86.2%

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

188,812 

187,771 

188,659 

188,592 

187,679 

Convertible units:

Class A

10,651 

10,630 

10,705 

10,655 

10,626 

D-13

446 

556 

453 

471 

567 

G1-G4

84 

99 

80 

86 

101 

Equity awards - unit equivalents

477 

363 

424 

464 

302 

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

200,470 

199,419 

200,321 

200,268 

199,275 

- 7 -

 


 
 

RECONCILIATION OF NET INCOME TO FFO (1)

(unaudited and in thousands, except per share amounts)

Three Months Ended

Nine Months Ended

September 30,

June 30,

September 30,

2014 

2013 

2014 

2014 

2013 

Reconciliation of our net income to FFO:

Net income attributable to Vornado

$

151,524 

$

103,374 

$

97,008 

$

331,249 

$

524,490 

Depreciation and amortization of real property

123,578 

117,901 

121,402 

387,549 

377,142 

Net gains on sale of real estate

(57,796)

(16,087)

-   

(57,796)

(284,081)

Real estate impairment losses

-   

720 

-   

20,842 

4,727 

Proportionate share of adjustments to equity in net income of

Toys, to arrive at FFO:

Depreciation and amortization of real property

1,350 

16,430 

8,814 

21,579 

53,235 

Net gains on sale of real estate

(760)

-   

-   

(760)

-   

Real estate impairment losses

-   

1,826 

-   

-   

6,096 

Income tax effect of above adjustments

(207)

(6,390)

(3,085)

(7,287)

(20,766)

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

25,254 

20,931 

21,312 

71,837 

62,247 

Net gains on sale of real estate

-   

-   

-   

-   

(465)

Noncontrolling interests' share of above adjustments

(5,240)

(7,736)

(8,561)

(21,916)

(11,343)

FFO

237,703 

230,969 

236,890 

745,297 

711,282 

Preferred share dividends

(20,365)

(20,369)

(20,366)

(61,099)

(62,439)

Preferred unit and share redemptions

-   

-   

-   

-   

(1,130)

FFO attributable to common shareholders

217,338 

210,600 

216,524 

684,198 

647,713 

Convertible preferred share dividends

24 

27 

23 

49 

54 

FFO attributable to common shareholders plus assumed conversions

217,362 

210,627 

216,547 

684,247 

647,767 

Add back of income allocated to noncontrolling interests of the

Operating Partnership

13,421 

13,066 

13,386 

42,363 

40,023 

FFO - OP Basis (1)

$

230,783 

$

223,693 

$

229,933 

$

726,610 

$

687,790 

FFO per diluted share (1)

$

1.15 

$

1.12 

$

1.15 

$

3.63 

$

3.45 

(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.

- 8 -

 


 
 

RECONCILIATION OF FFO TO FFO AS ADJUSTED FOR COMPARABILITY

(unaudited and in thousands, except per share amounts)

Three Months Ended

Nine Months Ended

September 30,

June 30,

September 30,

2014 

2013 

2014 

2014 

2013 

FFO attributable to common shareholders plus assumed

conversions

(A)

$

217,362 

$

210,627 

$

216,547 

$

684,247 

$

647,767 

Per diluted share

$

1.15 

$

1.12 

$

1.15 

$

3.63 

$

3.45 

Items that affect comparability income (expense):

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

in the nine months ended September 30, 2014 and 2013, respectively)

(18,035)

(22,343)

(51,862)

(60,630)

(30,747)

Impairment loss and loan loss reserve on investment in Suffolk Downs

(10,263)

(10,263)

Acquisition and transaction related costs

(7,105)

(2,818)

(4,083)

(12,972)

(6,769)

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

in the nine months ended September 30, 2014

2,665 

134 

905 

13,205 

1,139 

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

September 30, 2014

335 

7,169 

2,094 

6,316 

42,179 

Losses from the disposition of investment in J.C. Penney

(38,126)

(127,888)

Net gain on sale of marketable securities

31,741 

31,741 

Defeasance cost in connection with the refinancing of 909 Third Avenue

(5,589)

(5,589)

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

(324)

1,377 

(324)

(1,742)

(32,727)

(22,866)

(58,535)

(70,257)

(37,772)

Noncontrolling interests' share of above adjustments

1,903 

1,596 

3,408 

4,096 

2,198 

Items that affect comparability, net

(B)

$

(30,824)

$

(21,270)

$

(55,127)

$

(66,161)

$

(35,574)

Per diluted share

$

(0.16)

$

(0.11)

$

(0.29)

$

(0.35)

$

(0.19)

FFO attributable to common shareholders plus assumed conversions,

as adjusted for comparability

(A-B)

$

248,186 

$

231,897 

$

271,674 

$

750,408 

$

683,341 

Per diluted share

$

1.31 

$

1.23 

$

1.44 

$

3.98 

$

3.64 

- 9 -

 


 
 

RECONCILIATION OF FFO TO FAD (1)

(unaudited and in thousands, except per share amounts)

Three Months Ended

Nine Months Ended

September 30,

June 30,

September 30,

2014 

2013 

2014 

2014 

2013 

FFO attributable to common shareholders plus assumed conversions

(A)

$

217,362 

$

210,627 

$

216,547 

$

684,247 

$

647,767 

Adjustments to arrive at FAD:

Items that affect comparability per page 9, excluding FFO attributable to

discontinued operations

(33,062)

(30,035)

(60,629)

(76,573)

(80,142)

Recurring tenant improvements, leasing commissions and other capital expenditures

73,405 

63,523 

55,921 

201,826 

200,136 

Straight-line rentals

23,554 

15,777 

20,109 

56,726 

46,888 

Amortization of acquired below-market leases, net

9,181 

10,164 

9,624 

29,629 

34,618 

Stock-based compensation expense

(8,315)

(9,201)

(9,051)

(28,389)

(25,796)

Amortization of debt issuance costs

(7,292)

(4,952)

(8,127)

(20,231)

(15,084)

Non real estate depreciation

(1,514)

(1,748)

(3,044)

(6,133)

(5,996)

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

617 

3,359 

17,372 

22,862 

26,843 

Noncontrolling interests' share of above adjustments

(3,290)

(2,437)

(1,291)

(10,478)

(10,560)

(B)

53,284 

44,450 

20,884 

169,239 

170,907 

FAD(1)

(A-B)

$

164,078 

$

166,177 

$

195,663 

$

515,008 

$

476,860 

FAD per diluted share

$

0.87 

$

0.88 

$

1.04 

$

2.73 

$

2.54 

FAD payout ratio (2)

83.9%

83.0%

70.2%

80.2%

86.2%

(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.

- 10 -

 


 
 

CONSOLIDATED NET INCOME / EBITDA (1)

(unaudited and in thousands)

Three Months Ended

September 30,

June 30,

2014 

2013 

Inc (Dec)

2014 

Property rentals

$

504,575 

$

494,511 

$

10,064 

$

509,404 

Straight-line rent adjustments

23,554 

15,777 

7,777 

20,109 

Amortization of acquired below-market leases, net

10,039 

11,145 

(1,106)

10,480 

Total rentals

538,168 

521,433 

16,735 

539,993 

Tenant expense reimbursements

86,330 

81,814 

4,516 

76,145 

Cleveland Medical Mart development project

-   

4,893 

(4,893)

-   

Fee and other income:

BMS cleaning fees

22,467 

15,898 

6,569 

22,195 

Signage revenue

7,698 

8,738 

(1,040)

8,873 

Management and leasing fees

4,662 

7,977 

(3,315)

6,151 

Lease termination fees

3,764 

20,344 

(16,580)

4,545 

Other income

7,820 

7,892 

(72)

8,516 

Total revenues

670,909 

668,989 

1,920 

666,418 

Operating expenses

268,450 

261,776 

6,674 

261,159 

Depreciation and amortization

130,208 

122,119 

8,089 

129,017 

General and administrative

44,547 

44,186 

361 

44,568 

Cleveland Medical Mart development project

-   

3,239 

(3,239)

-   

Impairment losses, acquisition and transaction related costs

7,105 

2,818 

4,287 

4,083 

Total expenses

450,310 

434,138 

16,172 

438,827 

Operating income

220,599 

234,851 

(14,252)

227,591 

Loss applicable to Toys

(18,418)

(34,209)

15,791 

(57,591)

(Loss) income from partially owned entities

(7,245)

1,453 

(8,698)

3,849 

Income from Real Estate Fund

24,160 

22,913 

1,247 

100,110 

Interest and other investment income (loss), net

7,602 

(10,275)

17,877 

9,435 

Interest and debt expense

(115,120)

(119,676)

4,556 

(117,051)

Net gain on disposition of wholly owned and partially owned assets

2,665 

15,138 

(12,473)

905 

Income before income taxes

114,243 

110,195 

4,048 

167,248 

Income tax expense

(3,177)

(2,222)

(955)

(3,599)

Income from continuing operations

111,066 

107,973 

3,093 

163,649 

Income from discontinued operations

58,131 

24,278 

33,853 

2,038 

Net income

169,197 

132,251 

36,946 

165,687 

Less net income attributable to noncontrolling interests in:

Consolidated subsidiaries

(9,685)

(23,833)

14,148 

(63,975)

Operating Partnership

(7,975)

(5,032)

(2,943)

(4,691)

Preferred unit distributions of the Operating Partnership

(13)

(12)

(1)

(13)

Net income attributable to Vornado

151,524 

103,374 

48,150 

97,008 

Interest and debt expense

160,252 

183,116 

(22,864)

179,520 

Depreciation and amortization

160,270 

172,756 

(12,486)

173,443 

Income tax expense (benefit)

2,232 

(20,292)

22,524 

(574)

EBITDA

$

474,278 

$

438,954 

$

35,324 

$

449,397 

Capitalized leasing and development payroll

$

4,703 

$

3,967 

$

736 

$

5,362 

Capitalized interest

$

16,335 

$

10,532 

$

5,803 

$

16,560 

(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.

- 11 -

 


 
 

 

CONSOLIDATED NET INCOME / EBITDA

(unaudited and in thousands)

Nine Months Ended September 30,

2014 

2013 

Inc (Dec)

Property rentals

$

1,517,193 

$

1,503,828 

$

13,365 

Straight-line rent adjustments

56,726 

46,888 

9,838 

Amortization of acquired below-market leases, net

32,201 

38,322 

(6,121)

Total rentals

1,606,120 

1,589,038 

17,082 

Tenant expense reimbursements

248,964 

229,938 

19,026 

Cleveland Medical Mart development project

-   

34,026 

(34,026)

Fee and other income:

BMS cleaning fees

63,618 

49,071 

14,547 

Signage revenue

25,889 

23,566 

2,323 

Management and leasing fees

17,027 

19,661 

(2,634)

Lease termination fees

12,102 

87,353 

(75,251)

Other income

23,982 

25,872 

(1,890)

Total revenues

1,997,702 

2,058,525 

(60,823)

Operating expenses

802,505 

785,992 

16,513 

Depreciation and amortization

406,868 

394,579 

12,289 

General and administrative

141,273 

145,871 

(4,598)

Cleveland Medical Mart development project

-   

29,764 

(29,764)

Impairment losses, acquisition and transaction related costs

32,972 

6,769 

26,203 

Total expenses

1,383,618 

1,362,975 

20,643 

Operating income

614,084 

695,550 

(81,466)

Loss applicable to Toys

(74,162)

(69,311)

(4,851)

(Loss) income from partially owned entities

(3,264)

23,691 

(26,955)

Income from Real Estate Fund

142,418 

73,947 

68,471 

Interest and other investment income (loss), net

28,930 

(32,935)

61,865 

Interest and debt expense

(341,613)

(360,679)

19,066 

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

13,205 

(20,581)

33,786 

Income before income taxes

379,598 

309,682 

69,916 

Income tax expense

(8,358)

(6,172)

(2,186)

Income from continuing operations

371,240 

303,510 

67,730 

Income from discontinued operations

61,800 

299,989 

(238,189)

Net income

433,040 

603,499 

(170,459)

Less net income attributable to noncontrolling interests in:

Consolidated subsidiaries

(85,239)

(50,049)

(35,190)

Operating Partnership

(16,514)

(27,814)

11,300 

Preferred unit distributions of the Operating Partnership

(38)

(1,146)

1,108 

Net income attributable to Vornado

331,249 

524,490 

(193,241)

Interest and debt expense

510,724 

551,357 

(40,633)

Depreciation and amortization

530,052 

549,072 

(19,020)

Income tax expense

21,489 

18,101 

3,388 

EBITDA

$

1,393,514 

$

1,643,020 

$

(249,506)

Capitalized leasing and development payroll

$

14,551 

$

13,216 

$

1,335 

Capitalized interest

$

46,517 

$

28,024 

$

18,493 

- 12 -

 


 
 

 

EBITDA BY SEGMENT

(unaudited and in thousands)

Three Months Ended September 30, 2014

Retail

Total

New York

Washington, DC

Properties

Toys

Other

Property rentals

$

504,575 

$

283,870 

$

110,866 

$

59,345 

$

-   

$

50,494 

Straight-line rent adjustments

23,554 

12,496 

2,771 

1,071 

-   

7,216 

Amortization of acquired below-market leases, net

10,039 

6,438 

455 

2,071 

-   

1,075 

Total rentals

538,168 

302,804 

114,092 

62,487 

-   

58,785 

Tenant expense reimbursements

86,330 

51,566 

9,901 

18,875 

-   

5,988 

Fee and other income:

BMS cleaning fees

22,467 

27,266 

-   

-   

-   

(4,799)

Signage revenue

7,698 

7,698 

-   

-   

-   

-   

Management and leasing fees

4,662 

1,407 

3,064 

396 

-   

(205)

Lease termination fees

3,764 

3,021 

207 

464 

-   

72 

Other income

7,820 

817 

6,277 

220 

-   

506 

Total revenues

670,909 

394,579 

133,541 

82,442 

-   

60,347 

Operating expenses

268,450 

170,579 

49,309 

25,863 

-   

22,699 

Depreciation and amortization

130,208 

64,749 

32,612 

14,440 

-   

18,407 

General and administrative

44,547 

7,986 

6,454 

4,163 

-   

25,944 

Impairment losses, acquisition and transaction related costs

7,105 

-   

-   

-   

-   

7,105 

Total expenses

450,310 

243,314 

88,375 

44,466 

-   

74,155 

Operating income (loss)

220,599 

151,265 

45,166 

37,976 

-   

(13,808)

Loss applicable to Toys

(18,418)

-   

-   

-   

(18,418)

-   

(Loss) income from partially owned entities

(7,245)

5,810 

(1,411)

371 

-   

(12,015)

Income from Real Estate Fund

24,160 

-   

-   

-   

-   

24,160 

Interest and other investment income, net

7,602 

1,859 

15 

-   

5,719 

Interest and debt expense

(115,120)

(43,061)

(18,685)

(10,056)

-   

(43,318)

Net gain on disposition of wholly owned and

partially owned assets

2,665 

-   

-   

-   

-   

2,665 

Income (loss) before income taxes

114,243 

115,873 

25,085 

28,300 

(18,418)

(36,597)

Income tax expense

(3,177)

(802)

(130)

(525)

-   

(1,720)

Income (loss) from continuing operations

111,066 

115,071 

24,955 

27,775 

(18,418)

(38,317)

Income from discontinued operations

58,131 

-   

-   

57,499 

-   

632 

Net income (loss)

169,197 

115,071 

24,955 

85,274 

(18,418)

(37,685)

Less net income attributable to noncontrolling interests in:

Consolidated subsidiaries

(9,685)

(2,690)

-   

(76)

-   

(6,919)

Operating Partnership

(7,975)

-   

-   

-   

-   

(7,975)

Preferred unit distributions of the Operating Partnership

(13)

-   

-   

-   

-   

(13)

Net income (loss) attributable to Vornado

151,524 

112,381 

24,955 

85,198 

(18,418)

(52,592)

Interest and debt expense

160,252 

58,010 

22,208 

11,205 

22,471 

46,358 

Depreciation and amortization

160,270 

79,446 

36,411 

15,256 

9,923 

19,234 

Income tax expense (benefit)

2,232 

746 

145 

525 

(1,536)

2,352 

EBITDA for the three months ended September 30, 2014

$

474,278 

$

250,583 

$

83,719 

$

112,184 

$

12,440 

$

15,352 

EBITDA for the three months ended September 30, 2013

$

438,954 

$

251,030 

$

86,942 

$

74,581 

$

13,712 

$

12,689 

EBITDA as adjusted for comparability - OP basis:

For the three months ended September 30, 2014

$

426,398 

$

250,583 

(1)

$

83,719 

(2)

$

54,685 

(3)

$

-   

$

37,411 

(4)

For the three months ended September 30, 2013

$

415,135 

$

248,548 

(1)

$

86,942 

(2)

$

53,089 

(3)

$

-   

$

26,556 

(4)

See notes on pages 15 and 16.

- 13 -

 


 
 

 

EBITDA BY SEGMENT

(unaudited and in thousands)

Nine Months Ended September 30, 2014

Retail

Total

New York

Washington, DC

Properties

Toys

Other

Property rentals

$

1,517,193 

$

841,011 

$

334,536 

$

177,747 

$

-   

$

163,899 

Straight-line rent adjustments

56,726 

31,506 

4,026 

1,891 

-   

19,303 

Amortization of acquired below-market leases, net

32,201 

21,107 

1,391 

6,261 

-   

3,442 

Total rentals

1,606,120 

893,624 

339,953 

185,899 

-   

186,644 

Tenant expense reimbursements

248,964 

137,362 

31,429 

65,269 

-   

14,904 

Fee and other income:

BMS cleaning fees

63,618 

78,148 

-   

-   

-   

(14,530)

Signage revenue

25,889 

25,889 

-   

-   

-   

-   

Management and leasing fees

17,027 

7,283 

9,079 

1,168 

-   

(503)

Lease termination fees

12,102 

6,440 

3,952 

680 

-   

1,030 

Other income

23,982 

2,649 

19,232 

607 

-   

1,494 

Total revenues

1,997,702 

1,151,395 

403,645 

253,623 

-   

189,039 

Operating expenses

802,505 

491,740 

148,607 

88,569 

-   

73,589 

Depreciation and amortization

406,868 

201,961 

96,219 

52,447 

-   

56,241 

General and administrative

141,273 

22,424 

20,473 

12,929 

-   

85,447 

Impairment losses, acquisition and transaction related costs

32,972 

-   

-   

20,000 

-   

12,972 

Total expenses

1,383,618 

716,125 

265,299 

173,945 

-   

228,249 

Operating income (loss)

614,084 

435,270 

138,346 

79,678 

-   

(39,210)

Loss applicable to Toys

(74,162)

-   

-   

-   

(74,162)

-   

(Loss) income from partially owned entities

(3,264)

16,372 

(4,925)

1,250 

-   

(15,961)

Income from Real Estate Fund

142,418 

-   

-   

-   

-   

142,418 

Interest and other investment income, net

28,930 

4,979 

93 

26 

-   

23,832 

Interest and debt expense

(341,613)

(134,970)

(56,692)

(28,565)

-   

(121,386)

Net gain on disposition of wholly owned and

partially owned assets

13,205 

-   

-   

-   

-   

13,205 

Income (loss) before income taxes

379,598 

321,651 

76,822 

52,389 

(74,162)

2,898 

Income tax expense

(8,358)

(2,997)

(46)

(1,575)

-   

(3,740)

Income (loss) from continuing operations

371,240 

318,654 

76,776 

50,814 

(74,162)

(842)

Income from discontinued operations

61,800 

-   

-   

60,993 

-   

807 

Net income (loss)

433,040 

318,654 

76,776 

111,807 

(74,162)

(35)

Less net income attributable to noncontrolling interests in:

Consolidated subsidiaries

(85,239)

(7,203)

-   

(114)

-   

(77,922)

Operating Partnership

(16,514)

-   

-   

-   

-   

(16,514)

Preferred unit distributions of the Operating Partnership

(38)

-   

-   

-   

-   

(38)

Net income (loss) attributable to Vornado

331,249 

311,451 

76,776 

111,693 

(74,162)

(94,509)

Interest and debt expense

510,724 

180,150 

67,469 

31,989 

100,549 

130,567 

Depreciation and amortization

530,052 

241,040 

108,367 

56,387 

64,533 

59,725 

Income tax expense

21,489 

3,069 

88 

1,575 

12,106 

4,651 

EBITDA for the nine months ended September 30, 2014

$

1,393,514 

$

735,710 

$

252,700 

$

201,644 

$

103,026 

$

100,434 

EBITDA for the nine months ended September 30, 2013

$

1,643,020 

$

704,290 

$

257,964 

$

515,313 

$

164,727 

$

726 

EBITDA as adjusted for comparability - OP basis:

For the nine months ended September 30, 2014

$

1,273,800 

$

735,710 

(1)

$

252,700 

(2)

$

159,181 

(3)

$

-   

$

126,209 

(4)

For the nine months ended September 30, 2013

$

1,223,420 

$

696,768 

(1)

$

257,964 

(2)

$

153,459 

(3)

$

-   

$

115,229 

(4)

See notes on the following pages.

- 14 -

 


 
 

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 September 30,

Nine Months Ended September 30,

2014 

2013 

2014 

2013 

Office (including BMS EBITDA of $6,267, $5,292, $17,812 and $15,124, respectively)(a)

$

159,568 

$

169,999 

$

480,280 

$

469,642 

Retail

71,327 

59,668 

205,469 

177,079 

Alexander's

10,387 

10,387 

31,088 

31,141 

Hotel Pennsylvania

9,301 

8,494 

18,873 

18,906 

Total New York

$

250,583 

$

248,548 

$

735,710 

$

696,768 

(a)

The three months ended September 30, 2014 and 2013, includes $2,140 and $12,029, respectively, of lease termination income, net. The nine months ended September 30, 3014 and 2013, includes $4,543 and $17,373, respectivley, of lease termination income, net.

(2)

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

Three Months Ended September 30,

Nine Months Ended September 30,

2014 

2013 

2014 

2013 

Office, excluding the Skyline Properties

$

65,904 

$

69,220 

$

200,218 

$

202,463 

Skyline properties

7,698 

6,841 

21,270 

22,546 

Total Office

73,602 

76,061 

221,488 

225,009 

Residential

10,117 

10,881 

31,212 

32,955 

Total Washington, DC

$

83,719 

$

86,942 

$

252,700 

$

257,964 

(3)

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

Three Months Ended September 30,

Nine Months Ended September 30,

2014 

2013 

2014 

2013 

Strip shopping centers

$

39,446 

$

39,823 

$

116,020 

$

111,543 

Regional malls

15,239 

13,266 

43,161 

41,916 

Total Retail properties

$

54,685 

$

53,089 

$

159,181 

$

153,459 

- 15 -

 


 
 

 

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 September 30,

Nine Months Ended September 30,

2014 

2013 

2014 

2013 

Our share of Real Estate Fund:

Income before net realized/unrealized gains

$

2,059 

$

2,086 

$

6,676 

$

5,737 

Net realized gains on exited investments

12,896 

2,046 

31,663 

2,046 

Previously recorded unrealized gains on exited investments

(12,397)

-   

(12,579)

-   

Net unrealized gains on held investments

4,583 

3,092 

13,805 

14,869 

Carried interest

8,431 

267 

21,636 

11,974 

Total

15,572 

7,491 

61,201 

34,626 

The Mart and trade shows

18,865 

14,925 

60,406 

54,232 

555 California Street

11,994 

10,720 

35,566 

32,371 

India real estate ventures

2,651 

695 

4,574 

4,708 

Other investments

4,618 

5,084 

13,650 

21,193 

53,700 

38,915 

175,397 

147,130 

Corporate general and administrative expenses(a)

(22,948)

(23,467)

(71,952)

(71,054)

Investment income and other, net(a)

6,659 

11,108 

22,764 

39,153 

Total Other

$

37,411 

$

26,556 

$

126,209 

$

115,229 

(a)

The amounts in these captions (for this table only) exclude income / expense from the mark-to-market of our deferred compensation plan of $1,352 and $269 for the three months ended September 30, 2014 and 2013, respectively, and $8,132 and $6,207 for the nine months ended September 30, 2014 and 2013, respectively.

- 16 -

 


 
 

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 September 30,

Nine Months Ended September 30,

2014 

2013 

2014 

2013 

Segment

New York

64%

64%

64%

63%

Washington, DC

22%

22%

22%

23%

Retail Properties

14%

14%

14%

14%

100%

100%

100%

100%

Region

New York City metropolitan area

75%

74%

74%

73%

Washington, DC / Northern Virginia metropolitan area

22%

23%

23%

24%

Puerto Rico

1%

1%

2%

2%

Other geographies

2%

2%

1%

1%

100%

100%

100%

100%

- 17 -

 


 
 

CONSOLIDATED BALANCE SHEETS

(unaudited and in thousands)

September 30,

December 31,

(Decrease)

2014 

2013 

Increase

ASSETS

Real estate, at cost:

Land

$

4,137,278 

$

4,066,837 

$

70,441 

Buildings and improvements

12,609,463 

12,466,244 

143,219 

Development costs and construction in progress

1,680,202 

1,353,103 

327,099 

Leasehold improvements and equipment

128,982 

132,483 

(3,501)

Total

18,555,925 

18,018,667 

537,258 

Less accumulated depreciation and amortization

(3,613,098)

(3,372,207)

(240,891)

Real estate, net

14,942,827 

14,646,460 

296,367 

Cash and cash equivalents

1,683,142 

583,290 

1,099,852 

Restricted cash

160,848 

262,440 

(101,592)

Marketable securities

184,154 

191,917 

(7,763)

Tenant and other receivables, net

118,636 

115,862 

2,774 

Investments in partially owned entities

1,268,066 

1,166,443 

101,623 

Investment in Toys

-   

83,224 

(83,224)

Real Estate Fund investments

495,392 

667,710 

(172,318)

Mortgage and mezzanine loans receivable, net

17,085 

170,972 

(153,887)

Receivable arising from the straight-lining of rents, net

873,901 

817,314 

56,587 

Deferred leasing and financing costs, net

483,902 

411,922 

71,980 

Identified intangible assets, net

280,207 

311,963 

(31,756)

Assets related to discontinued operations

-   

316,219 

(316,219)

Other assets

492,355 

351,488 

140,867 

Total assets

$

21,000,515 

$

20,097,224 

$

903,291 

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY

Liabilities:

Mortgages payable

$

9,273,212 

$

8,331,993 

$

941,219 

Senior unsecured notes

1,791,987 

1,350,855 

441,132 

Revolving credit facility debt

88,138 

295,870 

(207,732)

Accounts payable and accrued expenses

498,565 

422,276 

76,289 

Deferred revenue

489,250 

529,048 

(39,798)

Deferred compensation plan

113,549 

116,515 

(2,966)

Liabilities related to discontinued operations

-   

13,950 

(13,950)

Other liabilities

380,843 

438,353 

(57,510)

Total liabilities

12,635,544 

11,498,860 

1,136,684 

Redeemable noncontrolling interests

1,140,052 

1,003,620 

136,432 

Vornado shareholders' equity

6,516,506 

6,765,232 

(248,726)

Noncontrolling interests in consolidated subsidiaries

708,413 

829,512 

(121,099)

Total liabilities, redeemable noncontrolling interests and equity

$

21,000,515 

$

20,097,224 

$

903,291 

- 18 -

 


 
 

CAPITAL STRUCTURE

(unaudited and in thousands, except per share amounts)

Debt:

September 30, 2014

Consolidated debt:

Mortgages payable

$

9,273,212 

Senior unsecured notes

1,791,987 

$2.5 billion revolving credit facilities

88,138 

11,153,337 

Pro rata share of non-consolidated debt:

Toys

1,758,855 

All other partially owned entities

2,397,803 

Less: Noncontrolling interests' share of consolidated debt

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

(465,000)

Total debt

14,844,995 

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 

September 30, 2014

Converted

Common

Equity:

Shares

Share Price

Common shares

187,735 

$

99.96 

18,765,991 

Class A units

10,629 

99.96 

1,062,475 

Convertible share equivalents:

Equity awards - unit equivalents

766 

99.96 

76,570 

D-13 preferred units

467 

99.96 

46,681 

G1-G4 units

83 

99.96 

8,297 

Series A preferred shares

41 

99.96 

4,098 

19,964,112 

Total Market Capitalization

$

36,126,357 

- 19 -

 


 
 

DEBT ANALYSIS

(unaudited and in thousands)

As of September 30, 2014

Total

Variable

Fixed

Weighted

Weighted

Weighted

Average

Average

Average

Amount

Interest Rate

Amount

Interest Rate

Amount

Interest Rate

Consolidated debt

$

11,153,337 

4.21%

$

1,637,394 

2.23%

$

9,515,943 

4.55%

Pro rata share of non-consolidated debt:

Toys

1,758,855 

6.72%

1,075,239 

5.56%

683,616 

8.53%

All other

2,397,803 

5.28%

303,145 

1.75%

2,094,658 

5.79%

Total

15,309,995 

4.66%

3,015,778 

3.37%

12,294,217 

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

$

14,844,995 

4.68%

$

3,015,778 

3.50%

$

11,829,217 

5.02%

Senior Unsecured Notes

Unencumbered EBITDA

Due 2015

Due 2019

Due 2022

Due 2039(1)

3Q 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

$

395,272 

Issue Price

99.834%

99.619%

99.546%

100.000%

Washington, DC

161,096 

Coupon

4.250%

2.500%

5.000%

7.875%

Retail Properties

60,792 

Effective economic interest rate

4.287%

2.581%

5.057%

7.875%

Other

32,192 

Ratings:

Total

$

649,352 

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

Debt Covenant Ratios: (2)

Senior Unsecured Notes

Revolving Credit Facilities

Actual

Required

Due 2015

Due 2019

Due 2022

Due 2039(1)

Required

Actual

Total Outstanding Debt / Total Assets (3)

Less than 65%

43%

43%

43%

46%

Less than 60%

31%

Secured Debt / Total Assets

Less than 50%

36%

36%

36%

38%

Less than 50%

28%

Interest Coverage Ratio (Annualized Combined

EBITDA to Annualized Interest Expense)

Greater than 1.50

2.73 

2.73 

2.73 

2.73 

N/A

Fixed Charge Coverage

N/A

N/A

N/A

N/A

Greater than 1.40

2.48 

Unencumbered Assets / Unsecured Debt

Greater than 150%

638%

638%

638%

623%

N/A

Unsecured Debt / Cap Value of Unencumbered Assets

N/A

N/A

N/A

N/A

Less than 60%

10%

Unencumbered Coverage Ratio

N/A

N/A

N/A

N/A

Greater than 1.50

6.80 

(1)

These notes were redeemed in full on October 1, 2014.

(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.

- 20 -

 


 
 

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%

$

-   

$

36,675 

$

-   

$

-   

$

-   

$

-   

$

36,675 

Senior unsecured notes due 2015

04/15

4.25%

-   

499,917 

-   

-   

-   

-   

499,917 

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%

-   

-   

30,338 

-   

-   

-   

30,338 

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

1.41%

-   

-   

43,581 

-   

-   

-   

43,581 

Montehiedra Town Center

07/16

6.04%

-   

-   

120,000 

-   

-   

-   

120,000 

The Mart

12/16

5.57%

-   

-   

550,000 

-   

-   

-   

550,000 

350 Park Avenue

01/17

3.75%

-   

-   

-   

296,345 

-   

-   

296,345 

100 West 33rd Street - office and retail

03/17

L+150

1.65%

-   

-   

-   

325,000 

-   

-   

325,000 

2011 Crystal Drive

08/17

7.30%

-   

-   

-   

77,811 

-   

-   

77,811 

North Bergen (Tonnelle Avenue)

01/18

4.59%

-   

-   

-   

-   

75,000 

-   

75,000 

220 20th Street

02/18

4.61%

-   

-   

-   

-   

71,700 

-   

71,700 

Two Penn Plaza

03/18

5.13%

-   

-   

-   

-   

422,879 

-   

422,879 

River House Apartments

04/18

L+153

1.69%

-   

-   

-   

-   

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%

-   

-   

-   

-   

-   

448,371 

448,371 

435 Seventh Avenue - retail

08/19

L+225

2.40%

-   

-   

-   

-   

-   

98,000 

98,000 

$1.25 Billion unsecured revolving credit facility

11/19

L+105

-   

-   

-   

-   

-   

-   

-   

-   

4 Union Square South - retail

11/19

L+215

2.31%

-   

-   

-   

-   

-   

120,000 

120,000 

Cross-collateralized mortgages on 40

strip shopping centers

09/20

(2)

4.10%

-   

-   

-   

-   

-   

610,589 

610,589 

Eleven Penn Plaza

12/20

3.95%

-   

-   

-   

-   

-   

450,000 

450,000 

Borgata Land

02/21

5.14%

-   

-   

-   

-   

-   

58,673 

58,673 

909 Third Avenue

05/21

3.91%

-   

-   

-   

-   

-   

350,000 

350,000 

West End 25

06/21

4.88%

-   

-   

-   

-   

-   

101,671 

101,671 

Universal Buildings

08/21

L+190

2.06%

-   

-   

-   

-   

-   

185,000 

185,000 

555 California Street

09/21

5.10%

-   

-   

-   

-   

-   

600,000 

600,000 

Senior unsecured notes due 2022

01/22

5.00%

-   

-   

-   

-   

-   

398,699 

398,699 

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%

-   

-   

-   

-   

-   

146,931 

146,931 

666 Fifth Avenue Retail Condominium

03/23

3.61%

-   

-   

-   

-   

-   

390,000 

390,000 

Bergen Town Center

04/23

3.56%

-   

-   

-   

-   

-   

300,000 

300,000 

Las Catalinas

08/24

4.43%

-   

-   

-   

-   

-   

130,000 

130,000 

2101 L Street

08/24

3.97%

-   

-   

-   

-   

-   

149,584 

149,584 

See notes on the following page.

- 21 -

 


 
 

 

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%

$

-   

$

-   

$

-   

$

-   

$

-   

$

98,581 

$

98,581 

Senior unsecured notes due 2039 (3)

10/39

7.88%

-   

-   

-   

-   

-   

445,000 

445,000 

Other properties

Various

-   

12,170 

-   

-   

28,630 

39,051 

79,851 

Purchase accounting valuation adjustments

Various

-   

(60)

-   

-   

-   

941 

881 

Total

$

-   

$

744,248 

$

1,530,495 

$

699,156 

$

830,347 

$

7,349,091 

$

11,153,337 

Weighted average rate

-   

4.44%

5.58%

3.17%

4.32%

3.99%

4.21%

Fixed rate debt

$

-   

$

707,573 

$

1,486,914 

$

374,156 

$

661,209 

$

6,286,091 

$

9,515,943 

Fixed weighted average rate expiring

-   

4.63%

5.70%

4.49%

5.05%

4.22%

4.55%

Floating rate debt

$

-   

$

36,675 

$

43,581 

$

325,000 

$

169,138 

$

1,063,000 

$

1,637,394 

Floating weighted average rate expiring

-   

0.90%

1.41%

1.65%

1.46%

2.61%

2.23%

(1)

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

(2)

Comprised of (i) a $550,589 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 September 30, 2014), subject to a LIBOR floor of 1.00%.

(3)

These notes were redeemed in full on October 1, 2014.

- 22 -

 


 
 

UNCONSOLIDATED JOINT VENTURES

(unaudited and in thousands)

As of September 30, 2014

Debt

Percentage

Company's

Company's

Asset

Ownership at

Carrying

Pro rata

100% of

Joint Venture Name

Category

September 30, 2014

Amount

Share

Joint Venture

Toys

Retailer

32.7%

$

-   

$

1,758,855 

$

5,385,461 

Alexander's, Inc.

Office/Retail

32.4%

$

166,723 

$

334,867 

$

1,033,541 

India real estate ventures

Office/Land

4.1% to 36.5%

82,588 

47,613 

190,453 

Partially owned office buildings:

280 Park Avenue

Office

49.5%

278,305 

362,184 

731,928 

One Park Avenue

Office

55.0%

137,972 

137,500 

250,000 

650 Madison Avenue

Office/Retail

20.1%

114,909 

161,024 

800,000 

Rosslyn Plaza

Office/Residential

43.7% to 50.4%

54,223 

16,881 

33,488 

West 57th Street properties

Office

50.0%

46,219 

10,000 

20,000 

666 Fifth Avenue Office Condominium

Office

49.5%

45,599 

598,740 

1,209,576 

330 Madison Avenue

Office

25.0%

29,080 

37,500 

150,000 

Warner Building

Office

55.0%

15,551 

160,985 

292,700 

Fairfax Square

Office

20.0%

5,156 

13,699 

68,495 

1101 17th Street

Office

55.0%

-   

17,050 

31,000 

Other partially owned office buildings

Office

Various

6,890 

27,715 

70,650 

Other investments:

Independence Plaza

Residential

50.1%

156,000 

275,550 

550,000 

Monmouth Mall

Retail

50.0%

6,325 

77,898 

155,795 

Other investments

Various

Various

122,526 

118,597 

991,179 

$

1,268,066 

$

2,397,803 

$

6,578,805 

- 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

Three Months Ended September 30,

Three Months Ended September 30,

Joint Venture Name

September 30, 2014

2014 

2013 

2014 

2013 

Toys

32.7%

$

(18,418)

$

(34,209)

$

12,440 

$

13,712 

New York:

Alexander's, Inc.

32.4%

$

5,552 

$

4,299 

$

10,387 

$

10,387 

West 57th Street properties (partially under development)

50.0%

(3,073)

47 

386 

496 

666 Fifth Avenue Office Condominium

49.5%

1,995 

1,858 

7,177 

9,918 

330 Madison Avenue

25.0%

1,658 

1,225 

2,551 

2,257 

Independence Plaza

50.1%

(1,288)

(2,081)

4,533 

4,203 

825 Seventh Avenue

50.0%

733 

335 

859 

641 

One Park Avenue

55.0%

631 

680 

4,449 

2,050 

650 Madison Avenue (acquired in September 2013)

20.1%

(422)

-   

3,107 

-   

280 Park Avenue (partially under development)

49.5%

226 

(1,890)

6,057 

5,471 

Other

Various

(202)

(284)

815 

695 

5,810 

4,189 

40,321 

36,118 

Washington, DC:

Warner Building

55.0%

(1,411)

(2,004)

2,384 

1,838 

Rosslyn Plaza

43.7% to 50.4%

(703)

(707)

1,040 

1,462 

1101 17th Street

55.0%

315 

376 

634 

700 

Fairfax Square

20.0%

(30)

(24)

542 

539 

Other

Various

418 

356 

1,325 

1,284 

(1,411)

(2,003)

5,925 

5,823 

Retail Properties:

Monmouth Mall

50.0%

352 

165 

2,226 

2,081 

Other

Various

19 

23 

112 

118 

371 

188 

2,338 

2,199 

Other:

Alexander's corporate fee income

32.4%

1,640 

1,676 

1,640 

1,676 

India real estate ventures

4.1% to 36.5%

(262)

(1,449)

2,650 

695 

Other(1)

Various

(13,393)

(1,148)

(5,254)

7,320 

(12,015)

(921)

(964)

9,691 

$

(7,245)

$

1,453 

$

47,620 

$

53,831 

(1)

In the third quarter of 2014, we recognized a $10,263 non-cash charge, comprised of a $5,959 impairment loss and a $4,304 loan loss reserve, on our equity and debt investments in Suffolk Downs.

- 24 -

 


 
 

 

UNCONSOLIDATED JOINT VENTURES

(unaudited and in thousands)

Percentage

Our Share of Net Income (Loss) for the

Our Share of EBITDA for the

Ownership at

Nine Months Ended September 30,

Nine Months Ended September 30,

Joint Venture Name

September 30, 2014

2014 

2013 

2014 

2013 

Toys

32.7%

$

(74,162)

$

(69,311)

$

103,026 

$

164,727 

New York:

Alexander's, Inc.

32.4%

$

15,583 

$

12,785 

$

31,088 

$

31,141 

West 57th Street properties (partially under development)

50.0%

(10,650)

415 

1,249 

1,918 

825 Seventh Avenue

50.0%

6,409 

1,151 

2,489 

2,077 

666 Fifth Avenue Office Condominium

49.5%

5,934 

5,776 

22,218 

20,402 

330 Madison Avenue

25.0%

4,677 

3,714 

7,218 

6,461 

Independence Plaza

50.1%

(3,113)

(3,199)

14,443 

6,825 

650 Madison Avenue (acquired in September 2013)

20.1%

(3,068)

-   

9,300 

-   

One Park Avenue

55.0%

910 

1,054 

8,398 

6,124 

280 Park Avenue (partially under development)

49.5%

532 

(6,480)

17,278 

15,004 

Other

Various

(842)

(1,196)

2,171 

1,948 

16,372 

14,020 

115,852 

91,900 

Washington, DC:

Warner Building

55.0%

(4,359)

(6,346)

6,907 

4,964 

Rosslyn Plaza

43.7% to 50.4%

(2,774)

(2,158)

3,519 

4,792 

1101 17th Street

55.0%

879 

996 

1,835 

1,973 

Fairfax Square

20.0%

86 

(87)

1,789 

1,594 

Other

Various

1,243 

1,050 

3,992 

3,802 

(4,925)

(6,545)

18,042 

17,125 

Retail Properties:

Monmouth Mall

50.0%

1,188 

1,450 

6,808 

7,082 

Other

Various

62 

62 

339 

350 

1,250 

1,512 

7,147 

7,432 

Other:

Alexander's corporate fee income

32.4%

4,888 

5,017 

4,888 

5,017 

India real estate ventures

4.1% to 36.5%

(2,440)

(2,630)

4,573 

4,708 

LNR (1)

n/a

-   

18,731 

-   

20,443 

Downtown Crossing, Boston

n/a

-   

(2,358)

-   

(2,358)

Other (2)

Various

(18,409)

(4,056)

6,118 

28,184 

(15,961)

14,704 

15,579 

55,994 

$

(3,264)

$

23,691 

$

156,620 

$

172,451 

(1)

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

(2)

In the third quarter of 2014, we recognized a $10,263 non-cash charge, comprised of a $5,959 impairment loss and a $4,304 loan loss reserve, on our equity and debt investments in Suffolk Downs.

- 25 -

 


 
 

SQUARE FOOTAGE in service

(unaudited and square feet in thousands)

Owned by Company

Total

Portfolio

Total

Office

Retail

Showroom

Other

Segment:

New York:

Office

19,922 

16,660 

16,477 

-   

183 

-   

Retail

2,370 

2,186 

-   

2,186 

-   

-   

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 

27,393 

21,714 

16,764 

2,605 

183 

2,162 

Washington, DC:

Office, excluding the Skyline Properties

13,340 

11,021 

10,201 

820 

-   

-   

Skyline Properties

2,648 

2,648 

2,599 

49 

-   

-   

Total Office

15,988 

13,669 

12,800 

869 

-   

-   

Residential (2,414 units)

2,597 

2,455 

-   

-   

-   

2,455 

Other

381 

381 

-   

-   

372 

18,966 

16,505 

12,800 

878 

-   

2,827 

Retail Properties:

Strip Shopping Centers

14,439 

14,013 

-   

14,013 

-   

-   

Regional Malls

4,132 

2,644 

-   

2,644 

-   

-   

18,571 

16,657 

-   

16,657 

-   

-   

Other:

The Mart

3,586 

3,577 

1,690 

99 

1,788 

-   

555 California Street (70% interest)

1,799 

1,259 

1,166 

93 

-   

-   

Primarily Warehouses

971 

971 

-   

-   

-   

971 

6,356 

5,807 

2,856 

192 

1,788 

971 

Total square feet at September 30, 2014

71,286 

60,683 

32,420 

20,332 

1,971 

5,960 

Total square feet at June 30, 2014

71,159 

60,605 

32,371 

20,305 

1,969 

5,960 

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 September 30, 2014

11,322 

71 

36,671 

Building Owned

Number of Toys stores (not included above):

Total

Owned

on Leased Ground

Leased

Domestic

878 

282 

216 

380 

International

713 

78 

26 

609 

Total Owned and Leased

1,591 

360 

242 

989 

Franchised Stores

196 

Total at September 30, 2014

1,787 

- 26 -

 


 
 

TOP 30 TENANTS

(unaudited)

2014 

Annualized

% of 2014

Square

Revenues

Annualized

Tenants

Footage

(in thousands)

Revenues

U.S. Government

4,185,109 

$

149,672 

5.6%

IPG and affiliates

754,979 

42,208 

1.6%

Bank of America

756,595 

42,100 

1.6%

Macy's

942,678 

37,876 

1.4%

AXA Equitable Life Insurance

423,174 

37,370 

1.4%

L Brands

505,381 

36,241 

1.4%

McGraw-Hill Companies, Inc.

479,557 

27,380 

1.0%

Ziff Brothers Investments, Inc.

287,030 

26,766 

1.0%

J. Crew

396,215 

24,877 

0.9%

New York Stock Exchange

381,425 

24,776 

0.9%

Hennes & Mauritz

110,646 

24,569 

0.9%

Madison Square Garden

384,734 

23,804 

0.9%

Fast Retailing (Uniqlo)

92,577 

20,776 

0.8%

Forever 21

125,279 

20,605 

0.8%

Sears Holding Company (Kmart Corporation and Sears Corporation)

923,560 

20,187 

0.8%

Motorola Mobility (guaranteed by Google)

607,872 

20,065 

0.7%

Topshop

94,349 

19,621 

0.7%

AOL

230,365 

19,466 

0.7%

The Home Depot

993,541 

19,427 

0.7%

AMC Networks, Inc.

283,745 

18,653 

0.7%

Family Health International

398,237 

17,875 

0.7%

JCPenney

530,370 

17,703 

0.7%

Wal-Mart

1,438,730 

17,490 

0.7%

Hollister

21,741 

17,269 

0.6%

Bryan Cave LLP

213,946 

15,888 

0.6%

Lockheed Martin

328,919 

14,904 

0.6%

Cushman & Wakefield

166,287 

13,787 

0.5%

Lowe's

976,415 

12,870 

0.5%

Information Builders, Inc.

243,486 

12,326 

0.5%

Best Buy

488,544 

12,037 

0.4%

- 27 -

 


 
 

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

39,000 

$

1,375,000 

$

35.43 

0.1%

Fourth Quarter 2014

118,000 

9,015,000 

76.52 

0.9%

First Quarter 2015

91,000 

4,863,000 

53.36 

0.5%

Second Quarter 2015

578,000 

34,677,000 

60.01 

3.5%

Third Quarter 2015

122,000 

9,531,000 

78.44 

1.0%

Fourth Quarter 2015

247,000 

15,382,000 

62.25 

1.3%

Total 2015

1,038,000 

64,453,000 

62.12 

6.4%

2016 

1,384,000 

84,257,000 

60.90 

8.2%

2017 

900,000 

57,000,000 

63.37 

5.6%

2018 

997,000 

73,160,000 

73.41 

7.3%

2019 

976,000 

64,657,000 

66.22 

6.5%

2020 

1,386,000 

82,025,000 

59.19 

8.4%

2021 

1,130,000 

72,958,000 

64.56 

7.3%

2022 

1,288,000 

83,600,000 

64.90 

8.6%

2023 

1,583,000 

109,450,000 

69.16 

11.3%

Retail:

Month to Month

41,000 

$

8,408,000 

$

205.07 

3.9%

Fourth Quarter 2014

16,000 

1,655,000 

103.44 

0.8%

First Quarter 2015

75,000 

18,918,000 

252.24 

8.7%

Second Quarter 2015

3,000 

1,044,000 

348.00 

0.5%

Third Quarter 2015

45,000 

4,114,000 

91.42 

1.9%

Fourth Quarter 2015

2,000 

533,000 

266.50 

0.2%

Total 2015

125,000 

24,609,000 

195.32 

11.4%

2016 

209,189 

20,627,233 

98.61 

13.5%

2017 

34,000 

4,758,000 

139.94 

2.2%

2018 

191,000 

41,712,000 

218.39 

19.3%

2019 

124,000 

27,490,000 

221.69 

12.7%

2020 

107,000 

12,034,000 

112.47 

5.6%

2021 

179,000 

13,466,000 

75.23 

6.2%

2022 

31,000 

3,629,000 

117.06 

1.7%

2023 

93,000 

19,104,000 

205.42 

8.8%

- 28 -

 


 
 

 

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

160,000 

$

5,125,000 

$

32.12 

1.2%

Fourth Quarter 2014

195,000 

8,357,000 

42.79 

1.9%

First Quarter 2015

647,000 

27,132,000 

41.92 

6.2%

Second Quarter 2015

252,000 

12,567,000 

49.87 

2.9%

Third Quarter 2015

463,000 

17,113,000 

36.98 

3.9%

Fourth Quarter 2015

586,000 

23,087,000 

39.42 

5.3%

Total 2015

1,948,000 

79,899,000 

41.02 

18.2%

2016 

1,170,000 

50,103,000 

42.83 

11.4%

2017 

637,000 

25,975,000 

40.77 

5.9%

2018 

1,003,000 

43,825,000 

43.69 

10.0%

2019 

1,439,000 

60,986,000 

42.38 

13.9%

2020 

677,000 

34,175,000 

50.48 

7.8%

2021 

564,000 

25,749,000 

45.66 

5.9%

2022 

961,000 

41,855,000 

43.57 

9.5%

2023 

178,000 

8,110,000 

45.52 

1.8%

- 29 -

 


 
 

 

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

16,000 

$

413,000 

$

25.74 

0.2%

Fourth Quarter 2014

123,000 

2,005,000 

16.24 

1.1%

First Quarter 2015

130,000 

2,111,000 

16.21 

1.1%

Second Quarter 2015

67,000 

825,000 

12.29 

0.4%

Third Quarter 2015

54,000 

1,805,000 

33.66 

1.0%

Fourth Quarter 2015

124,000 

2,703,000 

21.76 

1.5%

Total 2015

375,000 

7,444,000 

19.84 

4.0%

2016 

719,000 

11,479,000 

15.97 

6.2%

2017 

515,000 

7,720,000 

14.99 

4.2%

2018 

1,587,000 

21,687,000 

13.66 

11.8%

2019 

1,383,000 

20,182,000 

14.59 

11.0%

2020 

1,085,000 

15,037,000 

13.85 

8.2%

2021 

594,000 

8,830,000 

14.86 

4.8%

2022 

1,023,000 

12,564,000 

12.29 

6.8%

2023 

1,163,000 

18,735,000 

16.10 

10.2%

Regional Malls:

Month to Month

7,000 

$

374,000 

$

54.72 

0.7%

Fourth Quarter 2014

37,000 

1,241,000 

33.71 

2.4%

First Quarter 2015

28,000 

1,374,000 

48.98 

2.7%

Second Quarter 2015

20,000 

1,288,000 

64.06 

2.5%

Third Quarter 2015

35,000 

582,000 

16.81 

1.1%

Fourth Quarter 2015

10,000 

718,000 

75.39 

1.4%

Total 2015

93,000 

3,962,000 

42.93 

7.7%

2016 

89,000 

3,891,000 

43.73 

7.6%

2017 

43,000 

2,540,000 

59.28 

5.0%

2018 

70,000 

3,619,000 

51.82 

7.1%

2019 

175,000 

6,148,000 

35.05 

12.0%

2020 

98,000 

4,299,000 

43.87 

8.4%

2021 

382,000 

4,274,000 

11.19 

8.3%

2022 

37,000 

1,362,000 

37.05 

2.7%

2023 

37,000 

1,454,000 

39.55 

2.8%

- 30 -

 


 
 

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 September 30, 2014

Total square feet leased

556 

33 

450 

243 

25 

Our share of square feet leased:

483 

29 

377 

243 

19 

Initial rent (1)

$

68.44 

$

168.22 

$

38.32 

$

17.66 

$

42.03 

Weighted average lease term (years)

9.7 

11.2 

7.1 

9.0 

5.7 

Second generation relet space:

Square feet

243 

15 

193 

31 

Cash basis:

Initial rent (1)

$

70.88 

$

238.45 

$

39.30 

$

27.19 

$

86.42 

Prior escalated rent

$

60.13 

$

168.14 

$

42.41 

$

25.22 

$

70.11 

Percentage increase (decrease)

17.9% 

41.8% 

(7.3%) 

7.8% 

23.3% 

GAAP basis:

Straight-line rent (2)

$

69.12 

$

247.02 

$

39.07 

$

27.89 

$

86.77 

Prior straight-line rent

$

61.40 

$

161.01 

$

40.15 

$

24.74 

$

65.89 

Percentage increase (decrease)

12.6% 

53.4% 

(2.7%) 

12.7% 

31.7% 

Tenant improvements and leasing commissions:

Per square foot

$

82.95 

$

18.90 

$

34.33 

$

28.31 

(3)

$

31.04 

(4)

Per square foot per annum

$

8.55 

$

1.69 

$

4.84 

$

3.15 

(3)

$

5.45 

(4)

Percentage of initial rent

12.5%

1.0%

12.6%

17.8%

(3)

13.0%

(4)

Nine Months Ended September 30, 2014

Total square feet leased

2,726 

68 

1,159 

(5)

707 

104 

Our share of square feet leased:

2,321 

63 

1,055 

(5)

707 

91 

Initial rent (1)

$

66.78 

$

259.92 

$

39.57 

$

18.86 

$

28.70 

Weighted average lease term (years)

10.9 

10.9 

7.5 

7.0 

5.2 

Second generation relet space:

Square feet

1,817 

47 

660 

366 

55 

Cash basis:

Initial rent (1)

$

68.14 

$

318.17 

$

39.93 

$

21.38 

$

24.30 

Prior escalated rent

$

60.47 

$

236.71 

$

42.56 

$

20.19 

$

22.66 

Percentage increase (decrease)

12.7% 

34.4% 

(6.2%) 

5.9% 

7.2% 

GAAP basis:

Straight-line rent (2)

$

67.29 

$

353.95 

$

38.76 

$

21.75 

$

24.71 

Prior straight-line rent

$

57.12 

$

233.53 

$

39.20 

$

19.50 

$

22.46 

Percentage increase (decrease)

17.8% 

51.6% 

(1.1%) 

11.5% 

10.0% 

Tenant improvements and leasing commissions:

Per square foot

$

74.65 

$

56.44 

$

38.14 

$

11.53 

$

9.32 

Per square foot per annum

$

6.85 

$

5.18 

$

5.09 

$

1.65 

$

1.79 

Percentage of initial rent

10.3%

2.0%

12.9%

8.7%

6.2%

- 31 -

 


 
 

 

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)

Excluding tenant improvements and leasing commissions for a 58,652 square foot lease at our Kearny strip shopping center, the tenant improvements and leasing commissions per square foot were $3.12 instead of $28.31, $0.45 per square foot per annum instead of $3.15 per square foot per annum and 2.5% of initial rent instead of 17.8% of initial rent.

(4)

Represents tenant improvements and leasing commissions for a 6,914 square foot lease at our Las Catalinas shopping mall. There were no other tenant improvements and leasing commissions during the quarter ended September 30, 2014.

(5)

Excludes (i) 165 square feet leased to WeWork that will be redeveloped into rental residential apartments, and (ii) 71 square feet of retail space that was leased at an initial rent of $47.06 per square foot.

- 32 -

 


 
 

OCCUPANCY, SAME STORE EBITDA AND RESIDENTIAL STATISTICS

(unaudited)

Occupancy and Same Store EBITDA:

Retail Properties

New York

Washington, DC(1)

UE

Total

Occupancy rate at:

September 30, 2014

96.7% 

83.4% 

95.3% 

94.6% 

June 30, 2014

97.3% 

83.5% 

94.8% 

94.3% 

December 31, 2013

96.8% 

83.4% 

95.5% 

94.9% 

September 30, 2013

96.1% 

83.6% 

95.6% 

94.9% 

Same store EBITDA % increase (decrease):

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

4.6% 

(2.7%) 

1.3% 

1.1% 

Nine Months Ended September 30, 2014 vs. September 30, 2013

5.3% 

(2.4%) 

1.7% 

1.4% 

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

(0.9%) 

(0.6%) 

0.6% 

0.3% 

Cash basis same store EBITDA % increase (decrease):

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

5.2% 

(4.1%) 

2.9% 

1.8% 

Nine Months Ended September 30, 2014 vs. September 30, 2013

7.4% 

(1.8%) 

2.5% 

2.1% 

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

(1.2%) 

(0.9%) 

0.3% 

(0.2%) 

(1)

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

September 30, 2014

80.5%

June 30, 2014

80.5%

December 31, 2013

80.7%

September 30, 2013

80.7%

Residential Statistics:

Average Monthly

Number of Units

Occupancy Rate

Rent Per Unit

New York:

September 30, 2014

1,655 

94.7%

$

3,074 

June 30, 2014

1,655 

97.1%

$

3,060 

December 31, 2013

1,655 

94.8%

$

2,864 

September 30, 2013

1,655 

94.4%

$

2,766 

Washington, DC:

September 30, 2014

2,414 

97.0%

$

2,102 

June 30, 2014

2,414 

98.0%

$

2,122 

December 31, 2013

2,405 

96.3%

$

2,101 

September 30, 2013

2,414 

97.5%

$

2,131 

- 33 -

 


 
 

CAPITAL EXPENDITURES,

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

CONSOLIDATED

(unaudited and in thousands)

Nine Months Ended

Year Ended

Capital expenditures (accrual basis):

September 30, 2014

2013 

2012 

Expenditures to maintain assets

$

61,235 

$

73,130 

$

69,912 

Tenant improvements

135,999 

152,319 

177,743 

Leasing commissions

59,322 

56,638 

57,961 

Non-recurring capital expenditures

67,016 

12,099 

6,902 

Total capital expenditures and leasing commissions (accrual basis)

323,572 

294,186 

312,518 

Adjustments to reconcile to cash basis:

Expenditures in the current year applicable to prior periods

110,934 

155,035 

105,350 

Expenditures to be made in future periods for the current period

(209,157)

(150,067)

(170,744)

Total capital expenditures and leasing commissions (cash basis)

$

225,349 

$

299,154 

$

247,124 

Our share of square feet leased

4,237 

5,525 

5,217 

Tenant improvements and leasing commissions per square foot per annum

$

5.75 

$

4.33 

$

4.16 

Percentage of initial rent

10.6%

9.5%

9.6%

Development and redevelopment expenditures:

Springfield Town Center

$

92,696 

$

68,716 

$

18,278 

Marriott Marquis Times Square - retail and signage

71,566 

40,356 

9,092 

220 Central Park South

54,543 

243,687 

12,191 

330 West 34th Street

32,014 

6,832 

The Bartlett

20,300 

6,289 

3,008 

608 Fifth Avenue

18,127 

3,492 

-   

Wayne Towne Center

16,109 

4,927 

3,452 

7 West 34th Street

9,454 

-   

-   

90 Park Avenue

6,293 

-   

-   

Other

47,469 

95,118 

110,844 

$

368,571 

$

469,417 

$

156,873 

- 34 -

 


 
 

 

CAPITAL EXPENDITURES,

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

NEW YORK SEGMENT

(unaudited and in thousands)

Nine Months Ended

Year Ended

Capital expenditures (accrual basis):

September 30, 2014

2013 

2012 

Expenditures to maintain assets

$

33,464 

$

34,553 

$

27,434 

Tenant improvements

102,411 

87,275 

71,572 

Leasing commissions

50,173 

39,348 

27,573 

Non-recurring capital expenditures

25,038 

11,579 

5,822 

Total capital expenditures and leasing commissions (accrual basis)

211,086 

172,755 

132,401 

Adjustments to reconcile to cash basis:

Expenditures in the current year applicable to prior periods

40,117 

56,345 

41,975 

Expenditures to be made in future periods for the current period

(132,814)

(91,107)

(76,283)

Total capital expenditures and leasing commissions (cash basis)

$

118,389 

$

137,993 

$

98,093 

Our share of square feet leased

2,384 

2,145 

1,939 

Tenant improvements and leasing commissions per square foot per annum

$

6.80 

$

5.89 

$

5.48 

Percentage of initial rent

9.5%

8.1%

8.8%

Development and redevelopment expenditures:

Marriott Marquis Times Square - retail and signage

$

71,566 

$

40,356 

$

9,092 

330 West 34th Street

32,014 

6,832 

608 Fifth Avenue

18,127 

3,492 

-   

7 West 34th Street

9,454 

-   

-   

90 Park Avenue

6,293 

-   

-   

Other

13,347 

35,305 

42,460 

$

150,801 

$

85,985 

$

51,560 

- 35 -

 


 
 

 

CAPITAL EXPENDITURES,

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

WASHINGTON, DC SEGMENT

(unaudited and in thousands)

Nine Months Ended

Year Ended

Capital expenditures (accrual basis):

September 30, 2014

2013 

2012 

Expenditures to maintain assets

$

9,815 

$

22,165 

$

20,582 

Tenant improvements

16,280 

6,976 

41,846 

Leasing commissions

3,555 

4,389 

11,393 

Non-recurring capital expenditures

23,428 

37,342 

10,296 

Total capital expenditures and leasing commissions (accrual basis)

53,078 

70,872 

84,117 

Adjustments to reconcile to cash basis:

Expenditures in the current year applicable to prior periods

48,294 

26,075 

24,370 

Expenditures to be made in future periods for the current period

(35,664)

(36,702)

(43,600)

Total capital expenditures and leasing commissions (cash basis)

$

65,708 

$

60,245 

$

64,887 

Our share of square feet leased

1,055 

1,392 

1,901 

Tenant improvements and leasing commissions per square foot per annum

$

5.09 

$

4.75 

$

4.86 

Percentage of initial rent

12.9%

11.9%

12.0%

Development and redevelopment expenditures:

The Bartlett

$

20,300 

$

6,289 

$

3,008 

Other

23,443 

35,412 

36,326 

$

43,743 

$

41,701 

$

39,334 

- 36 -

 


 
 

 

CAPITAL EXPENDITURES,

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

RETAIL PROPERTIES SEGMENT

(unaudited and in thousands)

Nine Months Ended

Year Ended

Capital expenditures (accrual basis):

September 30, 2014

2013 

2012 

Expenditures to maintain assets

$

4,848 

$

5,664 

$

4,676 

Tenant improvements

390 

12,431 

9,052 

Leasing commissions

145 

2,113 

2,368 

Non-recurring capital expenditures

8,456 

-   

-   

Total capital expenditures and leasing commissions (accrual basis)

13,839 

20,208 

16,096 

Adjustments to reconcile to cash basis:

Expenditures in the current year applicable to prior periods

3,873 

5,562 

10,353 

Expenditures to be made in future periods for the current period

(8,766)

(14,011)

(7,754)

Total capital expenditures and leasing commissions (cash basis)

$

8,946 

$

11,759 

$

18,695 

Our share of square feet leased

798 

1,988 

1,377 

Tenant improvements and leasing commissions per square foot per annum

$

1.66 

$

1.33 

$

1.04 

Percentage of initial rent

8.3%

6.6%

5.2%

Development and redevelopment expenditures:

Springfield Town Center

$

92,696 

$

68,716 

$

18,278 

Wayne Towne Center

16,109 

4,927 

3,452 

Other

5,856 

20,283 

31,816 

$

114,661 

$

93,926 

$

53,546 

- 37 -

 


 
 

CAPITAL EXPENDITURES,

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

OTHER

(unaudited and in thousands)

Nine Months Ended

Year Ended

Capital expenditures (accrual basis):

September 30, 2014

2013 

2012 

Expenditures to maintain assets

$

13,108 

$

10,748 

$

17,220 

Tenant improvements

16,918 

13,457 

46,735 

Leasing commissions

5,449 

5,626 

14,869 

Non-recurring capital expenditures

10,094 

520 

1,080 

Total capital expenditures and leasing commissions (accrual basis)

45,569 

30,351 

79,904 

Adjustments to reconcile to cash basis:

Expenditures in the current year applicable to prior periods

18,650 

67,053 

28,652 

Expenditures to be made in future periods for the current period

(31,913)

(8,247)

(43,107)

Total capital expenditures and leasing commissions (cash basis)

$

32,306 

$

89,157 

$

65,449 

Development and redevelopment expenditures:

220 Central Park South

$

54,543 

$

243,687 

$

12,191 

Other

4,823 

4,118 

242 

$

59,366 

$

247,805 

$

12,433 

- 38 -

 


 
 

DEVELOPMENT COSTS AND CONSTRUCTION IN PROGRESS

(unaudited and in thousands, except square feet)

Square Feet

At September 30, 2014

Development Projects

Total

Development Costs Expended

Land and

Acquisition Costs

New York:

1535 Broadway - Marriott Marquis - Retail & Signage

103,000 

$

376,130 

$

136,130 

$

240,000 

220 Central Park South - Residential Condominiums

472,000 

(1)

562,448 

106,383 

456,065 

Other

131,021 

131,021 

Total New York

1,069,599 

373,534 

696,065 

Washington, DC:

The Bartlett - Rental Residential / Retail

618,000 

70,406 

29,106 

41,300 

Other

103,835 

103,835 

Total Washington, DC

174,241 

132,941 

41,300 

Retail Properties:

Springfield Town Center

690,000 

412,655 

(2)

172,655 

240,000 

Other

21,784 

21,784 

Total Retail Properties

434,439 

194,439 

240,000 

Other Projects

1,923 

1,923 

Total Amount on the Balance Sheet

$

1,680,202 

$

702,837 

$

977,365 

Square Feet

Total

Undeveloped Land

Washington, DC:

1900 Crystal Drive

712,000 

$

34,959 

Metropolitan Park 6, 7 & 8:

Retail

23,818 

Residential (1,403 Units)

82,898 

PenPlace:

Office

553,000 

Hotel (300 Units)

61,970 

Square 649 - Office

675,000 

11,597 

Total

$

191,424 

(1)

Zoning square feet.

(2)

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

- 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:

Penn Plaza:

One Penn Plaza

Cisco, MWB Leasing, Parsons Brinkerhoff,

(ground leased through 2098)

United Health Care, United States Customs Department,

-Office

100.0%

94.5%

$

58.72 

2,240,000 

2,240,000 

-   

URS Corporation Group Consulting, Lion Resources

-Retail

100.0%

98.7%

116.61 

269,000 

269,000 

-   

Bank of America, Kmart Corporation

100.0%

95.0%

64.93 

2,509,000 

2,509,000 

-   

$

-   

Two Penn Plaza

EMC, Forest Electric, Information Builders, Inc.,

-Office

100.0%

99.4%

53.99 

1,572,000 

1,572,000 

-   

Madison Square Garden, McGraw-Hill Companies, Inc.

-Retail

100.0%

38.2%

190.86 

47,000 

47,000 

-   

Chase Manhattan Bank

100.0%

97.6%

57.96 

1,619,000 

1,619,000 

-   

422,879 

Eleven Penn Plaza

-Office

100.0%

99.5%

58.02 

1,131,000 

1,131,000 

-   

Macy's, Madison Square Garden, AMC Networks, Inc.

-Retail

100.0%

74.4%

207.11 

17,000 

17,000 

-   

PNC Bank National Association

100.0%

99.1%

60.23 

1,148,000 

1,148,000 

-   

450,000 

100 West 33rd Street

-Office

100.0%

99.6%

54.51 

849,000 

849,000 

-   

223,242 

IPG and affiliates, Rocket Fuel

Manhattan Mall

-Retail

100.0%

92.6%

126.42 

256,000 

256,000 

-   

101,758 

JCPenney, Aeropostale, Express, Victoria's Secret

330 West 34th Street

(ground leased through 2148 - 34.8%

Deutsche, Inc. (lease not commenced),

ownership interest in the land)

New York & Co. (lease not commenced),

-Office

100.0%

-   

622,000 

-   

622,000 

Yodle, Inc. (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%

250.22 

43,000 

43,000 

-   

98,000 

Hennes & Mauritz

7 West 34th Street

-Office

100.0%

100.0%

38.16 

416,000 

108,000 

308,000 

-Retail

100.0%

100.0%

232.24 

23,000 

23,000 

-   

Express

100.0%

100.0%

72.23 

439,000 

131,000 

308,000 

-   

484 Eighth Avenue

-Retail

100.0%

80.2%

72.71 

16,000 

16,000 

-   

-   

T.G.I. Friday's

431 Seventh Avenue

-Retail

100.0%

100.0%

219.44 

10,000 

10,000 

-   

-   

488 Eighth Avenue

-Retail

100.0%

100.0%

71.98 

6,000 

6,000 

-   

-   

267 West 34th Street

-Retail

100.0%

100.0%

335.24 

6,000 

6,000 

-   

-   

Total Penn Plaza

7,536,000 

6,593,000 

943,000 

1,346,029 

- 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):

Midtown East:

909 Third Avenue

IPG and affiliates, Forest Laboratories, Geller & Company,

(ground leased through 2063)

Morrison Cohen LLP, Robeco USA Inc.,

-Office

100.0%

100.0%

$

56.74 

(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%

94.0%

66.67 

541,000 

541,000 

-   

Various showroom tenants

-Retail

100.0%

100.0%

171.09 

2,000 

2,000 

-   

100.0%

94.0%

67.06 

543,000 

543,000 

-   

-   

715 Lexington

-Retail

100.0%

100.0%

238.31 

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%

244.69 

6,000 

6,000 

-   

-   

Capital One Financial Corporation

Total Midtown East

1,923,000 

1,923,000 

-   

350,000 

Midtown West:

888 Seventh Avenue

(ground leased through 2067)

Soros Fund, TPG-Axon Capital,

-Office

100.0%

92.3%

87.29 

862,000 

862,000 

-   

Vornado Executive Headquarters

-Retail

100.0%

100.0%

102.02 

15,000 

15,000 

-   

Redeye Grill L.P.

100.0%

92.4%

87.54 

877,000 

877,000 

-   

318,554 

1740 Broadway

-Office

100.0%

100.0%

68.17 

584,000 

584,000 

-   

Davis & Gilbert, L Brands

-Retail

100.0%

100.0%

139.33 

20,000 

20,000 

-   

Brasserie Cognac, Citibank

100.0%

100.0%

70.52 

604,000 

604,000 

-   

-   

57th Street - 5 buildings

-Office

50.0%

95.3%

54.08 

135,000 

135,000 

-   

Various

-Retail

50.0%

100.0%

117.34 

53,000 

26,000 

27,000 

50.0%

96.6%

71.92 

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%

240.46 

4,000 

4,000 

-   

Lindy's

100.0%

77.82 

174,000 

174,000 

-   

Total Midtown West

1,843,000 

1,816,000 

27,000 

359,054 

Park Avenue:

280 Park Avenue

Cohen & Steers Inc.

-Office

49.5%

100.0%

96.07 

1,223,000 

781,000 

442,000 

Investcorp International Inc.

-Retail

49.5%

100.0%

218.92 

18,000 

4,000 

14,000 

Scottrade Inc., Starbucks

49.5%

100.0%

97.85 

1,241,000 

785,000 

456,000 

731,928 

350 Park Avenue

Kissinger Associates Inc., Ziff Brothers Investment Inc.,

-Office

100.0%

98.3%

90.15 

552,000 

552,000 

-   

MFA Financial Inc., M&T Bank

-Retail

100.0%

100.0%

199.58 

17,000 

17,000 

-   

Fidelity Investment, AT&T Wireless, Valley National Bank

100.0%

98.4%

93.42 

569,000 

569,000 

-   

296,345 

Total Park Avenue

1,810,000 

1,354,000 

456,000 

1,028,273 

- 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):

Grand Central:

90 Park Avenue

Alston & Bird, Amster, Rothstein & Ebenstein,

-Office

100.0%

97.1%

$

73.38 

909,000 

909,000 

-   

Capital One, First Manhattan Consulting

-Retail

100.0%

100.0%

114.35 

26,000 

26,000 

-   

Citibank

100.0%

97.2%

74.52 

935,000 

935,000 

-   

$

-   

330 Madison Avenue

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

-Office

25.0%

98.6%

66.89 

805,000 

805,000 

-   

Wells Fargo

-Retail

25.0%

100.0%

280.10 

32,000 

32,000 

-   

Ann Taylor Retail Inc., Citibank

25.0%

98.7%

75.05 

837,000 

837,000 

-   

150,000 

510 Fifth Avenue

-Retail

100.0%

90.8%

138.30 

64,000 

64,000 

-   

30,338 

Joe Fresh

Total Grand Central

1,836,000 

1,836,000 

-   

180,338 

Madison/Fifth:

640 Fifth Avenue

Fidelity Investments, Janus Capital Group Inc.,

Scout Capital Management,

-Office

100.0%

87.5%

84.47 

263,000 

263,000 

-   

Legg Mason Investment Counsel

-Retail

100.0%

100.0%

244.67 

62,000 

62,000 

-   

Citibank, Hennes & Mauritz

100.0%

89.9%

115.03 

325,000 

325,000 

-   

-   

666 Fifth Avenue

Fulbright & Jaworski, Colliers International NY LLC,

-Office (Office Condo)

49.5%

76.0%

74.05 

1,371,000 

1,371,000 

-   

1,209,576 

Integrated Holding Group, Vinson & Elkins LLP

-Retail (Office Condo)

49.5%

100.0%

164.42 

45,000 

45,000 

-   

-   

HSBC Bank USA

-Retail (Retail Condo)

100.0%

100.0%

365.71 

114,000 

(3)

114,000 

-   

390,000 

Uniqlo, Hollister, Swatch

78.5%

98.44 

1,530,000 

1,530,000 

-   

1,599,576 

595 Madison Avenue

Beauvais Carpets, Levin Capital Strategies LP,

-Office

100.0%

100.0%

71.33 

292,000 

292,000 

-   

Cosmetech Mably Int'l LLC.

-Retail

100.0%

100.0%

778.06 

30,000 

30,000 

-   

Coach, Prada

100.0%

100.0%

137.18 

322,000 

322,000 

-   

-   

650 Madison Avenue

-Office

20.1%

87.9%

101.39 

524,000 

524,000 

-   

Polo Ralph Lauren, Memorial Sloan Kettering Cancer Center

-Retail

20.1%

100.0%

265.22 

71,000 

71,000 

-   

Crate & Barrel

20.1%

89.4%

120.94 

595,000 

595,000 

-   

800,000 

689 Fifth Avenue

-Office

100.0%

100.0%

68.69 

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%

180.60 

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 

-   

2,399,576 

- 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):

Midtown South:

770 Broadway

-Office

100.0%

100.0%

$

66.65 

982,000 

982,000 

-   

AOL, J. Crew, Facebook, Structure Tone

-Retail

100.0%

100.0%

49.37 

166,000 

166,000 

-   

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

100.0%

100.0%

64.15 

1,148,000 

1,148,000 

-   

$

353,000 

One Park Avenue

Coty Inc., New York University,

-Office

55.0%

96.5%

44.99 

864,000 

864,000 

-   

Public Service Mutual Insurance

-Retail

55.0%

100.0%

61.12 

79,000 

79,000 

-   

Bank of Baroda, Citibank, Equinox,

Men's Wearhouse

55.0%

96.8%

46.34 

943,000 

943,000 

-   

250,000 

4 Union Square South

-Retail

100.0%

100.0%

87.82 

206,000 

206,000 

-   

120,000 

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

692 Broadway

-Retail

100.0%

100.0%

84.82 

35,000 

35,000 

-   

-   

Equinox, Major League Baseball

Total Midtown South

2,332,000 

2,332,000 

-   

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%

99.5%

74.20 

2,035,000 

2,035,000 

-   

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

-Retail

70.0%

100.0%

158.56 

73,000 

73,000 

-   

Duane Reade, JPMorgan Chase Bank, Sovereign Bank

70.0%

99.5%

77.12 

2,108,000 

2,108,000 

-   

950,000 

608 Fifth Avenue (ground leased through 2033)

-Office

100.0%

88.1%

54.94 

81,000 

81,000 

-   

-Retail

100.0%

100.0%

365.75 

44,000 

44,000 

-   

Topshop

100.0%

92.3%

164.35 

125,000 

125,000 

-   

-   

Total Rockefeller Center

2,233,000 

2,233,000 

-   

950,000 

Wall Street/Downtown:

20 Broad Street (ground leased through 2081)

-Office

100.0%

99.3%

58.09 

472,000 

472,000 

-   

-   

New York Stock Exchange

40 Fulton Street

-Office

100.0%

99.0%

37.12 

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%

38.26 

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%

212.22 

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 

-   

- 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):

Soho:

478-486 Broadway - 2 buildings

-Retail

100.0%

100.0%

$

150.49 

85,000 

85,000 

-   

$

-   

Topshop, Madewell, J. Crew

443 Broadway

-Retail

100.0%

100.0%

123.71 

16,000 

16,000 

-   

-   

Necessary Clothing

304 Canal Street

-Retail

100.0%

-   

-   

14,000 

-   

14,000 

-   

334 Canal Street

-Retail

100.0%

-   

-   

15,000 

-   

15,000 

-   

155 Spring Street

-Retail

100.0%

98.5%

88.69 

49,000 

49,000 

-   

-   

Sigrid Olsen

148 Spring Street

-Retail

100.0%

100.0%

108.25 

7,000 

7,000 

-   

-   

150 Spring Street

-Retail

100.0%

100.0%

232.85 

7,000 

7,000 

-   

-   

Sandro

Total Soho

193,000 

164,000 

29,000 

-   

Upper East Side:

828-850 Madison Avenue

-Retail

100.0%

100.0%

568.26 

18,000 

18,000 

-   

80,000 

Gucci, Chloe, Cartier

677-679 Madison Avenue

-Retail

100.0%

100.0%

440.37 

8,000 

8,000 

-   

-   

Anne Fontaine

40 East 66th Street

-Retail

100.0%

100.0%

797.29 

11,000 

11,000 

-   

-   

John Varvatos, Nespresso USA, J. Crew

1131 Third Avenue

-Retail

100.0%

100.0%

121.89 

22,000 

22,000 

-   

-   

Nike, Carlo Pazolini, Boom Fitness

Total Upper East Side

59,000 

59,000 

-   

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

96.0%

$

66.46 

21,294,000 

19,922,000 

1,372,000 

$

6,596,175 

Vornado's Ownership Interest

96.6%

$

65.11 

17,809,000 

16,660,000 

1,149,000 

$

4,712,102 

New York Retail:

Total

97.1%

$

173.90 

2,517,000 

2,370,000 

147,000 

$

820,095 

Vornado's Ownership Interest

96.9%

$

172.39 

2,313,000 

2,186,000 

127,000 

$

820,095 

- 44 -

 


 
 

 

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%

$

97.63 

885,000 

885,000 

-   

$

300,000 

Bloomberg

-Retail

32.4%

100.0%

170.13 

174,000 

174,000 

-   

320,000 

Hennes & Mauritz, The Home Depot, The Container Store

32.4%

100.0%

108.59 

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%

99.0%

40.71 

609,000 

609,000 

-   

267,295 

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

Flushing, Queens (4) (1.0 acre)

32.4%

100.0%

16.53 

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

99.7%

71.25 

2,428,000 

2,178,000 

250,000 

1,033,541 

Hotel Pennsylvania:

-Hotel (1,700 Keys)

100.0%

-   

-   

1,400,000 

1,400,000 

-   

-   

Residential:

50-70 W 93rd Street (327 units)

49.9%

94.8%

-   

283,000 

283,000 

-   

45,825 

Independence Plaza, Tribeca (1,328 units)

-Residential

50.1%

94.7%

-   

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

94.7%

1,523,000 

1,523,000 

-   

595,825 

Total New York

96.3%

$

76.90 

29,162,000 

27,393,000 

1,769,000 

$

9,045,636 

Vornado's Ownership Interest

96.7%

$

76.79 

23,071,000 

21,714,000 

1,356,500 

$

6,165,482 

(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.

- 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:

Crystal City:

2011-2451 Crystal Drive - 5 buildings

100.0%

86.1%

$

43.74 

2,320,000 

2,320,000 

-   

$

224,742 

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, Finmeccanica

S. Clark Street / 12th Street - 5 buildings

100.0%

78.0%

41.40 

1,538,000 

1,538,000 

-   

59,449 

General Services Administration,

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

The Int'l Justice Mission, Management Systems International

1550-1750 Crystal Drive /

100.0%

80.0%

41.31 

1,486,000 

1,486,000 

-   

41,295 

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%

92.2%

40.08 

869,000 

506,000 

363,000 

-   

General Services Administration,

- 3 buildings

Lockheed Martin

2100 / 2200 Crystal Drive - 2 buildings

100.0%

100.0%

33.41 

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%

63.5%

33.16 

162,000 

162,000 

-   

-   

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

National Crime Prevention

Crystal City Shops at 2100

100.0%

96.0%

25.40 

80,000 

80,000 

-   

-   

Various

Crystal Drive Retail

100.0%

100.0%

46.13 

57,000 

57,000 

-   

-   

Various

Total Crystal City

100.0%

84.1%

41.04 

7,353,000 

6,678,000 

675,000 

325,486 

Central Business District:

Universal Buildings

100.0%

98.5%

43.93 

685,000 

685,000 

-   

185,000 

Family Health International, WeWork

1825-1875 Connecticut Avenue, NW

- 2 buildings

Warner Building - 1299 Pennsylvania

55.0%

72.7%

69.11 

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%

64.84 

380,000 

380,000 

-   

149,584 

Greenberg Traurig, LLP, US Green Building Council,

American Insurance Association, RTKL Associates,

Cassidy Turley

1750 Pennsylvania Avenue, NW

100.0%

93.2%

47.48 

278,000 

278,000 

-   

-   

General Services Administration, UN Foundation, AOL

1150 17th Street, NW

100.0%

91.0%

44.88 

241,000 

241,000 

-   

28,728 

American Enterprise Institute

Bowen Building - 875 15th Street, NW

100.0%

100.0%

66.41 

231,000 

231,000 

-   

115,022 

Paul Hastings LLP, Millennium Challenge Corporation

1101 17th Street, NW

55.0%

94.4%

46.59 

214,000 

214,000 

-   

31,000 

AFSCME, Verto Solutions

1730 M Street, NW

100.0%

88.0%

45.73 

202,000 

202,000 

-   

14,853 

General Services Administration

(ground rent through 2061)

- 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):

1726 M Street, NW

100.0%

100.0%

$

41.30 

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%

66.21 

380,000 

380,000 

-   

-   

Sidley Austin LLP, UBS

1399 New York Avenue, NW

100.0%

90.4%

74.66 

129,000 

129,000 

-   

-   

Bloomberg

Total Central Business District

93.3%

54.07 

4,504,000 

3,446,000 

1,058,000 

816,887 

Skyline Properties:

Skyline Place - 7 buildings

100.0%

41.8%

34.56 

2,130,000 

2,130,000 

-   

560,996 

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

Northrop Grumman, Axiom Resource Management,

Booz Allen, Intellidyne, Inc.

One Skyline Tower

100.0%

100.0%

33.10 

518,000 

518,000 

-   

139,087 

General Services Administration

Total Skyline Properties

100.0%

53.2%

34.01 

2,648,000 

2,648,000 

-   

700,083 

Rosslyn / Ballston:

2200 / 2300 Clarendon Blvd

100.0%

94.7%

43.37 

638,000 

638,000 

-   

36,675 

Arlington County, General Services Administration,

(Courthouse Plaza) - 2 buildings

AMC Theaters

(ground leased through 2062)

Rosslyn Plaza - 4 buildings

46.2%

76.3%

39.88 

736,000 

412,000 

324,000 

33,488 

General Services Administration, Corporate Executive Board

Nathan Associates, Inc.

Total Rosslyn / Ballston

90.5%

42.65 

1,374,000 

1,050,000 

324,000 

70,163 

Reston:

Commerce Executive - 3 buildings

100.0%

`

81.5%

32.90 

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%

92.6%

32.14 

216,000 

216,000 

-   

-   

National Institutes of Health

(ground leased through 2084)

Tysons Corner:

Fairfax Square - 3 buildings

20.0%

86.2%

40.82 

559,000 

559,000 

-   

68,495 

Dean & Company, Womble Carlyle

Pentagon City:

Fashion Centre Mall

7.5%

97.2%

41.23 

821,000 

821,000 

-   

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

97.7%

41.31 

991,000 

991,000 

-   

450,000 

Total Washington, DC office properties

82.0%

$

43.57 

18,064,000 

15,988,000 

2,076,000 

$

2,431,114 

Vornado's Ownership Interest

80.5%

$

42.70 

14,539,000 

13,669,000 

870,000 

$

1,797,796 

- 47 -

 


 
 

 

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%

97.0%

$

-   

1,802,000 

1,802,000 

-   

$

259,546 

West End 25 (283 units)

100.0%

95.8%

-   

273,000 

273,000 

-   

101,671 

220 20th Street (265 units)

100.0%

97.7%

-   

269,000 

269,000 

-   

71,700 

Rosslyn Plaza - 2 buildings (196 units)

43.7%

97.5%

-   

253,000 

253,000 

-   

-   

  Total Residential

97.0%

2,597,000 

2,597,000 

-   

432,917 

Other:

Crystal City Hotel

100.0%

100.0%

-   

266,000 

266,000 

-   

-   

Met Park / Warehouses - 1 building

100.0%

100.0%

-   

129,000 

106,000 

23,000 

*

-   

The Bartlett - 1 building

100.0%

-   

-   

618,000 

-   

618,000 

-   

Whole Foods

Other - 3 buildings

100.0%

100.0%

-   

11,000 

9,000 

2,000 

*

-   

Total Other

100.0%

1,024,000 

381,000 

643,000 

-   

Total Washington, DC

84.4%

$

43.57 

21,685,000 

18,966,000 

2,719,000 

$

2,864,031 

Vornado's Ownership Interest

83.4%

$

42.70 

18,017,000 

16,505,000 

1,513,000 

$

2,230,713 

* 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.

- 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:

STRIP SHOPPING CENTERS:

New Jersey:

Wayne Town Center, Wayne

100.0%

100.0%

$

39.39 

663,000 

33,000 

287,000 

343,000 

$

-   

JCPenney, Costco (under development)

(ground leased through 2064)

Dick's Sporting Goods (under development)

East Brunswick

100.0%

100.0%

17.10 

427,000 

254,000 

173,000 

-   

35,991 

(3)

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

T.J. Maxx, LA Fitness

North Bergen (Tonnelle Avenue)

100.0%

98.9%

25.63 

410,000 

204,000 

206,000 

-   

75,000 

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

East Hanover (200 - 240 Route 10 West)

100.0%

86.3%

19.45 

343,000 

337,000 

6,000 

-   

37,552 

(3)

The Home Depot, Dick's Sporting Goods, Marshalls

Bricktown

100.0%

92.3%

18.23 

279,000 

276,000 

3,000 

-   

31,365 

(3)

Kohl's , ShopRite, Marshalls

Union (Route 22 and Morris Avenue)

100.0%

99.4%

25.59 

276,000 

113,000 

163,000 

-   

31,741 

(3)

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

Hackensack

100.0%

74.5%

23.44 

275,000 

269,000 

6,000 

-   

39,810 

(3)

The Home Depot, Staples, Petco

Totowa

100.0%

100.0%

19.28 

271,000 

177,000 

94,000 

-   

24,317 

(3)

The Home Depot, Bed Bath & Beyond,

buy buy Baby, Marshalls, Staples

Cherry Hill

100.0%

97.3%

15.41 

261,000 

68,000 

193,000 

-   

13,611 

(3)

Wal-Mart, Toys "R" Us

Jersey City

100.0%

100.0%

21.79 

236,000 

66,000 

170,000 

-   

19,906 

(3)

Lowe's, P.C. Richard & Son

Union (2445 Springfield Avenue)

100.0%

100.0%

17.85 

232,000 

232,000 

-   

-   

27,974 

(3)

The Home Depot

Middletown

100.0%

94.9%

14.79 

231,000 

179,000 

52,000 

-   

17,054 

(3)

Kohl's, Stop & Shop

Woodbridge

100.0%

100.0%

22.42 

226,000 

86,000 

140,000 

-   

20,282 

(3)

Wal-Mart

Marlton

100.0%

100.0%

13.94 

213,000 

209,000 

4,000 

-   

16,947 

(3)

Kohl's (4), ShopRite, PetSmart

North Plainfield

100.0%

88.3%

17.62 

212,000 

60,000 

152,000 

-   

-   

Costco, The Tile Shop

Bergen Town Center - East, Paramus

100.0%

93.6%

38.04 

211,000 

44,000 

167,000 

-   

-   

Lowe's, REI

Manalapan

100.0%

100.0%

16.58 

208,000 

206,000 

2,000 

-   

20,659 

(3)

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

Modell's Sporting Goods, PetSmart

East Rutherford

100.0%

100.0%

34.43 

197,000 

42,000 

155,000 

-   

13,342 

(3)

Lowe's

Garfield

100.0%

100.0%

21.47 

195,000 

46,000 

149,000 

-   

-   

Wal-Mart, Marshalls

Morris Plains

100.0%

95.9%

20.71 

177,000 

176,000 

1,000 

-   

20,982 

(3)

Kohl's, ShopRite (7)

Dover

100.0%

94.0%

11.84 

173,000 

167,000 

6,000 

-   

12,912 

(3)

ShopRite, T.J. Maxx

Lodi (Route 17 North)

100.0%

100.0%

11.92 

171,000 

171,000 

-   

-   

11,136 

(3)

National Wholesale Liquidators

Watchung

100.0%

96.6%

25.93 

170,000 

54,000 

116,000 

-   

14,795 

(3)

BJ's Wholesale Club

Lawnside

100.0%

100.0%

14.11 

145,000 

142,000 

3,000 

-   

10,491 

(3)

The Home Depot, PetSmart

Hazlet

100.0%

100.0%

2.64 

123,000 

123,000 

-   

-   

Stop & Shop (7)

Kearny

100.0%

100.0%

16.31 

104,000 

91,000 

13,000 

-   

-   

Marshalls, LA Fitness (lease not commenced)

- 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):

Turnersville

100.0%

96.3%

$

6.40 

96,000 

93,000 

3,000 

-   

$

-   

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 

-   

5,003 

(3)

Food Basics

South Plainfield (ground leased through 2039)

100.0%

85.9%

22.04 

56,000 

56,000 

-   

-   

5,030 

(3)

Staples, Party City

Englewood

100.0%

73.6%

20.16 

41,000 

41,000 

-   

-   

11,630 

New York Sports Club

Eatontown

100.0%

73.7%

29.09 

30,000 

30,000 

-   

-   

-   

Petco

East Hanover (280 Route 10 West)

100.0%

94.0%

35.20 

26,000 

26,000 

-   

-   

4,465 

(3)

REI

Montclair

100.0%

100.0%

23.34 

18,000 

18,000 

-   

-   

2,582 

(3)

Whole Foods Market

Total New Jersey

6,984,000 

4,321,000 

2,320,000 

343,000 

524,577 

New York:

Poughkeepsie

100.0%

86.2%

9.12 

516,000 

516,000 

-   

-   

-   

Kmart, Burlington Coat Factory, ShopRite, Hobby Lobby,

Christmas Tree Shops, Bob's Discount Furniture

Bronx (Bruckner Boulevard)

100.0%

90.4%

21.18 

501,000 

387,000 

114,000 

-   

-   

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

Buffalo (Amherst)

100.0%

100.0%

9.84 

311,000 

242,000 

69,000 

-   

-   

BJ's Wholesale Club, T.J. Maxx, Home Goods,

Toys "R" Us, LA Fitness

Huntington

100.0%

97.9%

14.80 

328,000 

(5)

209,000 

119,000 

(5)

-   

16,355 

(3)

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

Rochester

100.0%

100.0%

-   

205,000 

205,000 

-   

4,304 

(3)

Wal-Mart

Mt. Kisco

100.0%

100.0%

22.56 

189,000 

72,000 

117,000 

-   

27,856 

Target, A&P

Freeport (437 East Sunrise Highway)

100.0%

100.0%

18.61 

173,000 

173,000 

-   

-   

20,982 

(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%

23.73 

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%

18.91 

100,000 

100,000 

-   

-   

-   

Stop & Shop

West Babylon

100.0%

80.1%

17.28 

79,000 

79,000 

-   

-   

Best Market, Rite Aid

- 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):

Bronx (1750-1780 Gun Hill Road)

100.0%

90.7%

$

32.63 

77,000 

77,000 

-   

-   

$

-   

Aldi, Planet Fitness

Queens

100.0%

83.5%

32.85 

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 

-   

86,497 

Pennsylvania:

Allentown

100.0%

90.3%

15.23 

554,000 

(5)

270,000 

284,000 

(5)

-   

29,428 

(3)

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

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

Wilkes-Barre (461 - 499 Mundy Street)

100.0%

91.7%

12.74 

329,000 

(5)

204,000 

125,000 

(5)

-   

-   

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

Ross Dress for Less, Marshalls, Petco

Lancaster

100.0%

82.1%

15.68 

228,000 

58,000 

170,000 

-   

5,299 

(3)

Lowe's, Sleepy's

Bensalem

100.0%

98.9%

11.57 

185,000 

177,000 

8,000 

-   

14,606 

(3)

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

Broomall

100.0%

100.0%

11.09 

169,000 

147,000 

22,000 

-   

10,491 

(3)

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

Bethlehem

100.0%

95.3%

7.30 

167,000 

164,000 

3,000 

-   

5,487 

(3)

Giant Food, Petco

York

100.0%

100.0%

9.49 

111,000 

111,000 

-   

-   

5,111 

(3)

Ashley Furniture, Tractor Supply Company, Petco, Aldi

Glenolden

100.0%

100.0%

25.84 

102,000 

10,000 

92,000 

-   

6,725 

(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 

77,147 

- 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):

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 

-   

8,151 

(3)

Wal-Mart

Springfield

100.0%

97.8%

16.39 

182,000 

33,000 

149,000 

-   

5,622 

(3)

Wal-Mart

Milford

100.0%

100.0%

9.01 

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 

-   

13,773 

Maryland:

Baltimore (Towson)

100.0%

100.0%

16.28 

155,000 

155,000 

-   

-   

15,333 

(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%

23.92 

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 

-   

15,333 

- 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):

Connecticut:

Newington

100.0%

100.0%

$

18.61 

188,000 

29,000 

159,000 

-   

$

11,029 

(3)

Wal-Mart, Staples

Waterbury

100.0%

68.8%

16.58 

148,000 

143,000 

5,000 

-   

13,719 

(3)

ShopRite

Total Connecticut

336,000 

172,000 

164,000 

-   

24,748 

Michigan:

Roseville

100.0%

100.0%

5.56 

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%

8.95 

41,000 

41,000 

-   

-   

-   

(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)

- 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

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

94.5%

$

16.42 

14,822,000 

10,154,000 

4,285,000 

383,000 

$

742,075 

Vornado's Ownership Interest

94.5%

$

16.42 

14,396,000 

10,154,000 

3,859,000 

383,000 

$

742,075 

 

REGIONAL MALLS:

Monmouth Mall, Eatontown, NJ

50.0%

92.5%

$

35.57 

(6)

1,463,000 

(5)

851,000 

612,000 

(5)

-   

$

167,398 

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

Loews Theatre, Barnes & Noble, Forever 21

Springfield Town Center, Springfield, VA

100.0%

100.0%

16.53 

(6)

1,374,000 

(5)

291,000 

390,000 

(5)

693,000 

-   

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

Dick's Sporting Goods (under development),

Regal Cinema (under development),

LA Fitness (under development),

Hennes & Mauritz (under development),

Forever 21 (under development)

Bergen Town Center - West, Paramus, NJ

100.0%

99.4%

43.68 

(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

Montehiedra, Puerto Rico

100.0%

91.7%

36.04 

(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%

55.59 

(6)

494,000 

(5)

355,000 

139,000 

(5)

-   

130,000 

Kmart, Sears (5)

Total Regional Malls

95.1%

$

41.34 

4,825,000 

2,960,000 

1,172,000 

693,000 

$

717,398 

Vornado's Ownership Interest

95.5%

$

42.66 

3,337,000 

2,535,000 

109,000 

693,000 

$

633,699 

- 54 -

 


 
 

 

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

94.6%

19,647,000 

13,114,000 

5,457,000 

1,076,000 

$

1,459,473 

Vornado's Ownership Interest

94.6%

17,733,000 

12,689,000 

3,968,000 

1,076,000 

$

1,375,774 

* 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 $610,589 as of September 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 in-line tenants only.

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

- 55 -

 


 
 

 

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%

$

63.35 

1,504,000 

1,504,000 

-   

$

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 (lease not commenced)

315 Montgomery Street

70.0%

94.0%

48.53 

231,000 

231,000 

-   

-   

Bank of America, Regus (lease not commenced)

345 Montgomery Street

70.0%

100.0%

96.83 

64,000 

64,000 

-   

-   

Bank of America

Total 555 California Street

96.8%

$

62.64 

1,799,000 

1,799,000 

-   

$

600,000 

Vornado's Ownership Interest

96.8%

$

62.64 

1,259,000 

1,259,000 

-   

$

420,000 

                                                             

 

The MART:

Illinois:

The Mart, Chicago

100.0%

96.6%

$

35.11 

3,567,000 

3,567,000 

-   

$

550,000 

American Intercontinental University (AIU), Steelcase,

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

CCC Information Services, Ogilvy Group (WPP),

Chicago Teachers Union, Publicis Groupe,

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

Razorfish, 1871, The Mart Headquarters,

Chicago School of Professional Psychology,

Yelp Inc. (lease not commenced), Paypal, Inc.

Other

50.0%

100.0%

31.78 

19,000 

19,000 

-   

22,929 

Total Illinois

96.7%

35.10 

3,586,000 

3,586,000 

-   

572,929 

Total The Mart 

96.7%

$

35.10 

3,586,000 

3,586,000 

-   

$

572,929 

Vornado's Ownership Interest

96.7%

$

35.10 

3,577,000 

3,577,000 

-   

$

561,464 

 

WAREHOUSES:

NEW JERSEY

East Hanover - 5 Buildings 

100.0%

45.6%

$

4.37 

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%

$

4.37 

942,000 

942,000 

-   

$

-   

Vornado's Ownership Interest 

45.6%

$

4.37 

942,000 

942,000 

-   

$

-   

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

- 56 -

 


 
 

 

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%

$

134.47 

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%

750.29 

11,000 

8,000 

3,000 

-   

Belstaff, Kent & Curwen

Crowne Plaza Times Square 

- Hotel (795 Keys) 

- Retail  

38.2%

100.0%

348.52 

14,000 

14,000 

-   

Hershey

- Office 

38.2%

100.0%

37.85 

220,000 

220,000 

-   

American Management Association

38.2%

100.0%

56.44 

234,000 

234,000 

-   

250,450 

501 Broadway 

100.0%

100.0%

232.43 

9,000 

9,000 

-   

20,000 

Capital One

Santa Monica, CA:

Premier Office Centers LLC, Diversified Mercury Comm,

520 Broadway 

100.0%

73.2%

51.92 

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%

33.98 

243,000 

243,000 

-   

60,094 

Syska Hennessy Group, X Prize Foundation

Miami, FL:

1100 Lincoln Road 

100.0%

99.6%

104.46 

127,000 

127,000 

-   

66,000 

Regal Cinema, Anthropologie, Banana Republic

Total Real Estate Fund 

83.6%

81.7%

882,000 

879,000 

3,000 

$

572,544 

Vornado's Ownership Interest 

20.9%

81.7%

184,000 

183,000 

1,000 

$

104,441 

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

 

- 57 -