vno8k41015.htm - Generated by SEC Publisher for SEC Filing

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 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):

April 10, 2015

 

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 7.01.  Regulation FD Disclosure.

 

On April 10, 2015, Vornado Realty Trust (“Vornado”) made available to its shareholders, its Annual Report for the year ended December 31, 2014. The Chairman’s Letter included with the Annual Report contains information that may be of interest to investors. A copy of the Chairman’s Letter is attached hereto as Exhibit 99.1 and incorporated herein by reference.

 

In accordance with General Instruction B.2 of Form 8-K, the information incorporated by reference in this Item 7.01 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 Vornado or Vornado Realty L.P., the operating partnership through which Vornado conducts its business, under the Securities Act of 1933, as amended, or the Exchange Act.

 

 

Item 9.01. Financial Statements, Pro Forma Financial Information and Exhibits.

(c)       Exhibits.

99.1 Chairman’s Letter from Vornado Realty Trust’s Annual Report for the year ended December 31, 2014.

- 2 -

 


 

 

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: April 10, 2015

 

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: April 10, 2015

 

- 3 -

 


 

 

 

 

Exhibit Index

99.1     Chairman’s Letter from Vornado Realty Trust’s Annual Report for the year ended December 31, 2014.

- 4 -

exhibit991.htm - Generated by SEC Publisher for SEC Filing  

 

Exhibit 99.1

To Our Shareholders

Funds from Operations, as Adjusted for Comparability (an apples-to-apples comparison of our continuing business, eliminating certain one-timers) for the year ended December 31, 2014 was $980.3 million, $5.20 per diluted share, compared to $896.5 million, $4.77 per diluted share, for the previous year, a 9.0% increase per share – a very good year.

 

Funds from Operations, as Reported (apples-to-apples plus one-timers) for the year ended December 31, 2014 was $911.1 million, $4.83 per diluted share, compared to $641.0 million, $3.41 per diluted share, for the previous year. (See page 4 for a reconciliation of Funds from Operations, as Reported to Funds from Operations, as Adjusted for Comparability.)

 

Net Income attributable to common shares for the year ended December 31, 2014 was $783.4 million, $4.15 per diluted share, versus $392.0 million, $2.09 per diluted share, for the previous year.

 

Our core business is concentrated in New York, the most important city in the world, and in Washington, DC, our nation’s capital, and is office and retail centric.

 

We have run Vornado for 35 years. In each year, cash flow from the core business has increased in both total dollars and on a same-store basis until 2012 when for the first time, there was a decrease caused by BRAC in Washington. 2013 began another run of increases.

 

Here are our financial results (presented in EBITDA format) by business segment:

($ IN MILLIONS)

2014
Same Store
% Increase/
(Decrease)

% of 2014
EBITDA(2)

EBITDA

Increase/
(Decrease)
2013/2014

 

 

 

2014

2013

2012

EBITDA:

Cash

GAAP

 

 

 

 

 

New York:

 

 

 

 

 

 

 

Office

7.8%

5.0%

41.3%

26.5

623.2

596.7

531.5

Street Retail

7.1%

5.5%

18.6%

33.7

279.6

245.9

188.9

Alexander’s

18.2%

0.1%

2.8%

(0.5)

41.7

42.2

40.4

Hotel Pennsylvania

--

--

2.0%

--

30.7

30.7

28.3

Total New York

7.6%

4.7%

64.7%

59.7

975.2

915.5

789.1

Washington

(2.3%)

(2.4%)

22.1%

(7.4)

333.8

341.2

355.5

theMart

0.7%

8.8%

5.3%

7.7

79.6

71.9

62.5

555 California Street

(0.8%)

11.6%

3.2%

6.1

48.8

42.7

40.5

Real Estate Fund

 

 

4.7%

          20.8

           70.3

          49.5

          24.6

EBITDA before Retail(2)

 

 

 

86.9

1,507.7

1,420.8

1,272.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail¾Strips and Malls(2)

2.3%

1.7%

          N/A

            6.7

         204.9

         198.2

        195.7

 

 

 

100.0%

93.6

1,712.6

1,619.0

1,467.9

Other (see page 3 for details)

 

 

 

           82.8

           31.4

        357.8

EBITDA before non-controlling

     interest and gains on sale of

     real estate

 

 

 

1,795.4

1,650.4

1,825.7

This letter and this Annual Report contain 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. The Company’s future results, financial condition and business may differ materially from those expressed in these forward-looking statements.  These forward-looking statements are subject to numerous assumptions, risks and uncertainties.  Many of the factors that will determine these items are beyond our ability to control or predict.  For further discussion of these factors, see “Forward-Looking Statements” and “Item 1A.  Risk Factors” in the Company’s Annual Report on Form 10‑K for the year ended December 31, 2014, a copy of which accompanies this letter or can be viewed at www.vno.com.

                               

     2    The Retail¾Strips and Malls Segment was spun off in January 2015.  Accordingly, to more meaningfully reflect the continuing business, the table above has been presented before the Retail Segment and the percentages of 2014 EBITDA column is on a pro-forma basis to reflect the spin-off as if it occurred in 2014.

 

2


 
 

 

Other EBITDA is comprised of:

 

 

 

 

 

 

 

($ in thousands)

2014

 

2013

 

2012

 

 

 

 

 

 

 

 

Corporate general and administrative expenses

(94,929

)

(94,904

)

(96,001

)

Investment income

31,665

 

49,295

 

42,685

 

Other investments

24,528

 

29,776

 

39,386

 

JCPenney losses(3)

--

 

(127,888

)(3)

(300,752

)(3)

Toys “R” Us EBITDA, including impairment losses of

      240.8 million in 2013 and 40.0 million in 2012

103,632

 

(5,529

)

281,289

 

Lexington Realty Trust equity and gains from stock

        issuances

--

 

20,443

 

51,662

 

Gains on sale of marketable securities, land, trade

      shows and residential condos

13,568

 

58,245

 

44,452

 

Acquisition – related costs and tenant buy-out costs

(31,348

)

(24,857

)

(11,248

)

Stop & Shop litigation settlement income

--

 

59,599

 

5,900

 

Recognition of unamortized discount on subordinated

      debt of Independence Plaza

--

 

--

 

60,396

 

1290 Avenue of the Americas and 555 California

        Street priority return

--

 

--

 

13,222

 

Discontinued operations – EBITDA of properties and

        investments sold

39,525

 

66,474

 

232,153

 

Other, net

(3,841

)

746

 

(5,344

)

Total

82,800

 

31,400

 

357,800

 

 

 

 

 

 

 

 

                               

3    Total economic loss on JCPenney was $256 million.  That amount cannot be reconciled to the presentation above because of mark-to-market income recognition in prior periods.

 

3


 
 

The following chart reconciles Funds from Operations to Funds from Operations, as Adjusted for Comparability:

($ IN MILLIONS, EXCEPT PER SHARE)

2014

 

2013

 

2012

 

Funds from Operations, as Reported

911.1

 

641.0

 

818.6

 

Adjustments for certain items that affect comparability:

 

 

 

 

 

 

Acquisition related costs

(31.3

)

(24.9

)

(11.2

)

Write-off of deferred financing costs and defeasance cost in
connection with financings and in 2012 net gain on extinguishment
of debt

(22.7

)

(8.8

)

8.9

 

Net gain on sale of marketable securities, land, Canadian trade
shows and residential condos

13.5

 

58.2

 

33.0

 

Impairment loss and loan reserve

(10.3

)

--

 

--

 

Recognition of unamortized discount on subordinated debt
of Independence Plaza

--

 

--

 

60.4

 

Net gain from Lexington’s stock issuance

 

 

--

 

14.1

 

Stop & Shop litigation settlement income

--

 

59.6

 

5.9

 

Toys “R” Us (Negative FFO) FFO

(60.0

)

(312.8

)

65.7

 

JCPenney losses(3)

--

 

(127.9

)(3)

(300.7

)(3)

Discontinued operations – FFO of real estate sold

39.5

 

80.8

 

184.9

 

Other

(2.1

)

3.9

 

13.4

 

Noncontrolling interests’ share

4.2

 

16.4

 

(4.5

)

Total adjustments

(69.2

)

(255.5

)

69.9

 

Funds from Operations, as Adjusted for Comparability

980.3

 

896.5

 

748.7

 

Funds from Operations, as Adjusted for Comparability per share

5.20

 

4.77

 

4.02

 

 

 

 

Funds from Operations, as Adjusted for Comparability increased by $83.8 million in 2014, to $5.20 from $4.77 per share, or $0.43, 9.0%, as detailed below:

 

 

 

 

($ IN MILLIONS, EXCEPT PER SHARE)

Amount

Per Share

Same Store Operations:

 

 

New York

42.3

0.21

Washington

(8.8)

(0.04)

theMart

6.9

0.04

555 California Street

5.0

0.03

Retail

3.4

0.02

Acquisitions, net of interest expense

19.2

0.10

Vornado Capital Partners

20.8

0.10

Interest Expense

28.3

0.14

Investment income, decrease resulting from lower
mezz loans outstanding

(17.4)

(0.09)

Other, primarily lease termination income last year

(15.9)

(0.08)

Increase in Comparable FFO

83.8

0.43

 

 

 

 

 

4


 
 

 

Report Card

Here is a chart showing Vornado’s total return to shareholders compared to the Office REIT and RMS indices for various periods ending December 31, 2014 and for 2015 year-to-date:

 

 

Vornado

 

Office
REIT
Index

 

RMS

Index

 

2015 YTD

4.9

%

7.2

%

5.4

%

One-year

36.4

%

25.9

%

30.4

%

Three-year

70.8

%

51.7

%

57.3

%

Five-year

100.6

%

78.2

%

119.7

%

Ten-year

131.1

%

89.5

%

122.2

%

Fifteen-year

637.5

%

323.8

%

492.5

%

Twenty-year

1,648.8

%

892.8

%

755.0

%

 

 

 

 

 

 

 

 

 

 

 

Growth

As is our custom, we present the chart below that traces our ten-year record of growth, both in absolute dollars and per share amounts:

 

 

 

 

Adjusted for Comparability

 

 

 

FFO

Shares
Outstanding

($ AND SHARES IN THOUSANDS, EXCEPT PER SHARE DATA)

EBITDA

Amount

Per
Share

2014

   1,672,096

980,252

5.20

198,477

2013

1,672,096

896,539

4.77

197,811

2012

1,459,008

748,699

4.02

197,310

2011

1,481,883

766,371

4.00

196,541

2010

1,434,833

767,594

4.04

195,746

2009

1,380,842

605,925

3.49

194,082

2008

1,376,396

663,730

4.05

168,903

2007

1,348,229

672,394

4.10

167,672

2006

1,031,867

511,429

3.28

166,513

2005

927,680

488,195

3.36

156,487

 

 

 

 

 

               

 

FFO has grown this year by 9.3% (9.0% on a per share basis), 10.1% per year over five years (8.3% on a per share basis) and 7.8% per year over ten years (4.1% on a per share basis).

 

5


 
 

 

Acquisitions/Dispositions(4)

Our external growth has never been programmed, formulaic or linear, i.e. we do not budget acquisition activity.  Each year, we mine our deal flow for opportunities and, as such, our acquisition volume is lumpy.

 

Our acquisition activity since 2012 has ebbed in response to a rising market.  Acquisitions during that period have been focused almost entirely in New York and on Street Retail.  If we were an industrial company, you might call them bolt-on acquisitions. 

 

Our disposition activity since 2012 has increased four-fold as we have implemented our strategic simplification.

 

 

 

Here is a ten-year schedule of acquisitions and dispositions:

 

Acquisitions

Dispositions(5)

($ IN THOUSANDS)

Number of
Transactions

Asset
Cost

 

Number of
Transactions

Proceeds

 

Net
Gains

2015 to date

3

199,800

 

3

505,170

 

23,900

2014

6

648,100

 

11

1,061,400

 

523,400

2013

6

813,300

 

20

1,429,800

 

434,100

2012

10

1,365,200

 

23

1,222,274

 

454,005

2011

12

1,499,100

 

7

389,212

 

137,846

2010

15

542,400

 

5

137,792

 

56,830

2009

--

--

 

16

262,838

 

42,987

2008

3

31,500

 

6

493,172

 

171,110

2007

38

4,063,600

 

5

186,259

 

60,126

2006

32

2,177,000

 

3

105,187

 

31,662

2005

31

4,686,000

 

--

--

 

--

 

156

16,026,000

 

99

5,793,104

 

1,935,966

               

2014 and 2015 to date acquisitions are shown below:

($ in thousands except square Feet)

 

 

Square Feet

2015 to date:

 

Asset
Cost

Our Ownership

Total

Center Building – Office (Long Island City)

NY

142,000

437,000

437,000

Crowne Plaza Times Square (increased ownership to 33.0% from 11.0%)

NY

    39,000

46,000

211,000

138 – 142 West 32nd Street – Retail

NY

    

  18,800  

5,000

5,000

 

 

 

199,800  

 

 

2014:

 

 

 

 

St. Regis Fifth Avenue – Retail (75% interest)

NY

525,000

19,000

25,000

715 Lexington Avenue – land

NY

63,000

--

--

One Park Avenue – Office (increased ownership
to 55% from 49.7%)

NY

22,700

80,000

943,000

304-306 Canal Street – Retail

NY

 16,400

15,000

15,000

Development rights and land

DC

 

21,000  

--

--

 

 

 

648,100  

 

 

 

                                                                 

4     Excludes marketable securities.

5   Excludes $3.7 billion Urban Edge spin-off.

 

 

 

6


 
 

 

As I wrote last year, we sell assets for several reasons:

·         To make an outsized profit, i.e. where we would rather have the cash amount offered than the asset.  This is a rare event…in most instances we’d rather have the asset than the cash.  By the way, history shows that the unique, irreplaceable, timeless assets should never be sold…and I agree.

·         To cut losses where an investment isn’t turning out as we expected or where we have made a mistake.

·         To raise cash for current or future needs.

·         For strategic reasons, where an asset no longer fits either geographically or by line of business or whatever or no longer fits our quality profile.

To lift us out of the “lost-our-luster” period (a very unhappy time for us, and for me personally, I must say), we have shifted strategy to focus our business on our core strengths, trimmed, pruned and simplified.  We exited business lines, (the mall business,(6) the showroom business, LNR, etc.), disposed of mistakes (JCPenney and even a few real estate mistakes) and sold anything off the fairway.  We executed over $4.2 billion of asset sales in 57 transactions.  We separated the strip shopping center business by pro-rata tax-free spin-off to our shareholders.

 

In January 2015, we completed the spin-off of substantially all of our retail segment comprised of 79 strip shopping centers, three malls, a warehouse park and $225 million of cash to Urban Edge Properties (NYSE:UE).  As part of the spin-off, our shareholders received 94.6% of the shares and Vornado retained a 5.4% ownership interest in the form of 5,712,000 UE operating partnership units. We are providing transitional services to UE for an initial period of up to two years and they are providing us with leasing and property management services for certain assets.  I am a member of the Board of Trustees of UE.  The spin-off was effected by Vornado distributing one UE common share for every two Vornado common shares.  Beginning in the first quarter of 2015, the historical financial results of UE will be reflected in our consolidated financial statements as discontinued operations for all periods presented.  Our strategy here was that both Vornado and UE would benefit from being separate and focused.  I firmly believe that UE’s dedicated management team, led by CEO Jeff Olson and COO Bob Minutoli, focusing solely on these fine assets, will create a ton of value.

 

In December, we sold 1740 Broadway for $605 million, $1,000 per square foot.  The financial statement gain on the sale was $439 million.  The tax gain of $484 million was deferred in a like-kind exchange for the acquisition of the St. Regis Fifth Avenue retail.

 

Last week we completed the transfer of Springfield Town Center to PREIT.  Proceeds to us were $465 million, comprised of $340 million in cash and 6.25 million common units valued at $20 per share (current market is $23.38).  The units are tax protected in favor of our original seller; accordingly, these units are in the hold-for-a-while box.  We (as well as other analysts and investors) think the shares at $20 are a good investment.  We are rooting for PREIT CEO Joe Coradino and team.

 

Our IRR on this investment is basically breakeven, a result we are very happy with.  In 2010/2011, we tried to sell the site and the opportunity to the usual suspects.  The answer was no bid, no bid and a low-ball bid which was retraded and then withdrawn.  With no viable alternative, this then became an easy decision, use our balance sheet and development capability to build the job ourselves and then sell the finished product.  Thanks to Bob Minutoli and his team(7) who built a first class A mall, basically from the ground up,  on schedule and on budget.  Our friends at PREIT will do very well with this asset.

 

I AM DELIGHTED WITH THE SCALE, SPEED AND FINANCIAL OUTCOME OF OUR SIMPLIFICATION PROGRAM.

 

The action here takes place on the 45th floor where our acquisitions/dispositions teams reside.  Special thanks to Michael and Wendy and to SVPs Dan Guglielmone, Cliff Broser, Mario Ramirez, Adam Green and the rest of the team.

 

                                                                 

6   For someone who has been in the mall and strip shopping center business my whole life, this was a difficult and courageous decision.

7    Bob Byrne, Bill Rowe, Michael Khouri and their colleagues; each a senior member of the Springfield development team deserve special mention – Stacy Meyer, Allison Fee, Terry Furry, Jessica Secreti, Jill Creps, Leigh Lyons, Rob Mercer, Joe Lemarb, David Perl, Mara Olguin, Karen Smith, Trish Ketelsen, Michael Lowe, Ben Levine, Irene Gardiner, Genevieve Kelly, Jennifer DeDermott, Trish Zafferese, Mara Licari.

 

7


 
 

 

Michael Franco ¾ Chief Investment Officer

 

I am delighted to announce that Michael Franco has been appointed Chief Investment Officer, a promotion from his previous role as co-head.  Michael oversees acquisitions/dispositions and capital markets.  Michael, 46, is a highly intelligent, seasoned, well known and well respected, measured real estate executive.  After four long dog years with us, and 12 years in senior positions at Morgan Stanley’s fund business, Michael is a veteran.  At Vornado, capital allocation is a main event (right up there with lease, lease, lease).  David, Mitchell, Steve and Joe all participate with Michael and me at the capital allocation table.  Thank you and congratulations, Michael.

 

 

8


 
 

 

Capital Markets ¾ Thank You Wendy ¾ Welcome Mark

At year-end we had $4.091 billion of liquidity comprised of $1.591 billion of cash, restricted cash and marketable securities and our $2.5 billion revolving credit facilities (with no outstandings).  Today, after adjusting year end liquidity for the repayment of $500 million of unsecured debt in January and for the $225 million of cash spun-off to UE, we have $3.365 billion in liquidity.  We expect our cash balance to approach $2 billion by year end resulting from the now completed transfer of Springfield Town Center to PREIT, financing the St. Regis retail condo and financing other asset(s), thereby increasing our liquidity to $4.5 billion.

 

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

 

·         In January 2015, when they first became freely repayable, we repaid $500 million of 4.25% senior unsecured notes due April 2015.

·         In December 2014, we completed a $575 million refinancing ($355 per square foot) of Two Penn Plaza.  The loan is interest-only at LIBOR plus 1.65% and matures in 2019 with two one-year extension options.  We realized net proceeds of $143 million.  The previous $422 million loan on the property had been swapped to a fixed rate of 4.78% through March 2018.  Therefore, $422 million of the new loan bears interest at a fixed rate of 4.78% through March 2018 and the balance of $153 million floats through March 2018; the entire $575 million will float thereafter for the duration of the new loan.

·         In October 2014, on the first open call date, we redeemed at par the $445 million of 7.875% senior unsecured notes due October 2039.

·         Also in October, we completed a $140 million financing of 655 Fifth Avenue, the Ferragamo flagship store.  This loan is interest only at LIBOR plus 1.40% (1.56% at December 31, 2014) and matures in October 2019 with two one-year extension options.

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

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

·         Also in August, we completed a $185 million financing ($270 per square foot) of the Universal buildings.  This loan bears interest at LIBOR plus 1.90% (2.06% at December 31, 2014) and matures in August 2019 with two one-year extension options.

·         In June 2014, we issued $450 million, 2.50% 5-year senior unsecured green bonds.

·         In April 2014, we completed a $350 million financing ($411 per square foot) of 909 Third Avenue.  The seven-year interest only loan bears interest at 3.91% and matures in May 2021.  We realized net proceeds of $145 million.

·         In January 2014, we completed a $600 million loan secured by our 220 Central Park South development site.  The loan bears interest at LIBOR plus 2.75% (2.92% at December 31, 2014) and matures in January 2016, with three one-year extension options.

 

Debt is now 31.5% of our enterprise value.  Since stock prices fluctuate, we believe an even better measure of leverage may be debt to EBITDA – ours is currently 7.0x.

 

Vornado remains committed to maintaining our investment grade rating.

9


 
 

 

One of the hallmarks of a blue chip REIT is access to the four corners of the capital markets.  Vornado is an investment-grade blue chip that enjoys such access.  But, let’s think about it. For purposes of this discussion, let’s call the four corners of the capital markets common stock, preferred stock,(8) unsecured debt and secured or project-level debt.

 

From the beginning in 1980, through 1992, our principal financial strategy was to relentlessly acquire our under-valued shares.  We acquired 52.6 million(9) shares (66% of the outstanding) at an average price of $3.64 per share.(9)  We believe this 12-year buy-back program was at that time the largest percentage cap shrink in the history of the NYSE.

 

Then we switched to growth mode.  From 1997 through our last issuance in 2010, we issued 108 million shares of common stock and units at an average price of $50.14 per share.  It’s easy to issue stock; many managements think they have an unlimited supply of script, just roll the printing press.  Buying assets for stock certainly grows the business (and maybe gets the CEO a front table or larger car/plane), but it is per share growth which creates the shareholder value we seek.  Let’s focus on two large, transformative deals where we had to use stock.  In 2002, we acquired the Washington, Charles E. Smith Company using $600 million of units, valued at $38 per share, as part of the purchase price.  Those shares are now valued at $123(10) or 3.2x.  The assets have not gone up that much.  But in this case, the seller would only transact assets for stock on a tax protected basis, i.e. no stock, no deal.  And, it is  not really fair to focus just on the stock portion of the deal, the $1.3 billion balance of the purchase price was paid with cash, so all the accretion there came to us.  In 1997, we acquired the Mendik Company, the foundation of our New York business, using 5.3 million units valued at $26.00 per share.  Those shares appreciated 4.73x, but in this case the assets have gone up more.  Even better, the equity portion of this deal was only 22%.  The long and short of it is that I value our stock even more than cash.  We will issue shares reluctantly and be very wary of dilution.

 

Unsecured debt is an attractive vehicle and trades in a very efficient marketplace. An investment grade company, using its pre-filed shelf registration, need merely call its friendly investment banker to get $500 million, or even $1 billion, in a matter of days - no fuss, no muss, no roadshow…easy.  But, like cigarettes, there should be two warnings on the label of unsecured debt.  First, that it bears the full faith and credit of the issuer, in effect a personal guarantee and, second, that markets are volatile and unpredictable and even a market as big, deep and strong as the unsecured debt market shuts down cold in every cycle, at the very worst time.  To safely partake in this market, one should have modest maturities and have back-up liquidity.  We partake, but we partake in this market in a very measured way.

 

Secured or project-level debt is different.  It is a much more cumbersome and time-consuming process to execute…but it has no covenants and is recourse solely to the asset that is pledged.

 

Here is Vornado’s debt structure:

($ in thousands)

 

 

Nonrecourse Secured Debt

8,358,950

 

Unsecured Debt

847,159

 

 

9,206,109

 

 

 

 

Nonrecourse Joint Venture Debt

1,924,494

 

Total

11,130,603

 

 

 

 

We calculate that Vornado has about $20 billion of assets at fair value pledged to its secured creditors ¾ very low leverage.  The remainder of our assets are unencumbered.  Interestingly, if, say, 60% is an appropriate loan-to-value ratio for secured debt (as opposed to our current 42%), the math says we should then be able to unencumber up to an additional $6 billion of assets (a worthy goal).

 

                                                                       

8       For us, and most everyone else in the industry (except for Public Storage), preferred stock is a minor event and therefore need not be discussed here; but I must say preferred stock with its due date of never is attractive, as is its being open after five years to an issuer call at par.

9       Adjusted for stock splits aggregating 15 for 1.

10     $111.52 Vornado stock price plus one-half of $23.52 Urban Edge Properties stock price.

 

 

10


 
 

Thank You Wendy

 

After 17 years at Vornado, Wendy Silverstein, Head of Capital Markets and more recently Co-Head of Acquisitions and Capital Markets, has decided it is her time and she will be leaving us.

 

Wendy led the team that executed the financings that fueled our growth from a $3 billion NJ-based strip center company to the $35 billion company we are now. All told, she oversaw over $30 billion of debt and equity financing in 134 separate transactions.

 

Wendy was our Capital Markets Queen - Plus.  She loves deals and even a little complexity here and there.  She has been heavily involved in the buying and selling of Toys “R” Us, LNR and AmeriCold and has represented us on those companies’ boards (she avoided JCPenney, that was all mine). She was also instrumental in raising and investing our real estate fund and led our mezzanine lending platform.

 

Wendy is highly intelligent, strong willed, has an incredible work ethic, a fierce competitive drive and a love of challenge.

 

I met Wendy when the bank she then worked for repossessed a third of Alexander’s shares. We had some fun, the outcome of which was Vornado bought those shares for $40.50 per share (current value $580 per share, $122 from a special dividend plus shares valued today at $458).  Interestingly, we will come full circle here, as Wendy, who was on the Alexander’s Board in the mid 1990’s representing her bank, will now, 20 years later, rejoin the Alexander’s Board.

 

I thank Wendy for her commitment and contributions to Vornado over the years.  She is part of the history of Vornado and a part of our family.

 

 

 

Welcome Mark

 

We are delighted to announce that Mark A. Hudspeth will be joining us as Executive Vice President – Head of Capital Markets.  Mark, 40, comes to us after a 15-year career at Morgan Stanley in real estate finance.  Mark is the full package: smart, entrepreneurial, battle tested and well known to all of the financial counterparties we deal with (and even a few more) both home and abroad.  Mark is a capital structure expert.  He will be joining us this summer when his garden leave ends.  Mark will report to Chief Investment Officer Michael Franco (and I guess a little bit to me, too). 

 

Mark will be a senior member of our talented 45th floor deal and finance teams.  On the finance side, special thanks to Richard and Jan and Dan and Adam for their contributions this year and every year.

 

 

 

11


 
 

Operating Platforms…Lease, Lease, Lease

The mission of our business is to create value for shareholders by growing our asset base through the addition of carefully selected properties and by adding value through intensive and efficient management.  Our operating platforms are where the rubber meets the road.  And…in our business, leasing is the main event.  In New York, we leased an unprecedented 4.2 million square feet.  In Washington, we leased a strong 2.1 million square feet, notwithstanding difficult market conditions.

 

As in past years, we present below leasing and occupancy statistics for our businesses. 

 

 

 

 

 

 

 

 

 

(square feet in thousands)

Total

 

New York

 

Washington

 

Retail

 

 

 

 

Office

 


Street
Retail

 

 

 

 

 

2014

 

 

 

 

 

 

 

 

 

 

Square feet leased

7,138

 

4,151

 

119

 

1,817

(11)

1,051

 

GAAP Mark-to-Market

12.5

%

18.8

%

62.3

%

(3.3)

%

9.0

%

Number of transactions

519

 

158

 

30

 

192

 

139

 

 

 

 

 

 

 

 

 

 

 

 

2013

 

 

 

 

 

 

 

 

 

 

Square feet leased

6,446

 

2,410

 

138

 

1,836

 

2,062

 

GAAP Mark-to-Market

13.7

%

14.0

%

92.6

%

3.8

%

13.7

%

Number of transactions

599

 

162

 

27

 

182

 

228

 

 

 

 

 

 

 

 

 

 

 

 

2012

 

 

 

 

 

 

 

 

 

 

Square feet leased

5,675

 

1,950

 

192

 

2,111

 

1,422

 

GAAP Mark-to-Market

8.8

%

4.9

%

29.5

%

3.4

%

20.5

%

Number of transactions

529

 

139

 

23

 

201

 

166

 

 

 

 

 

 

 

 

 

 

 

 

Occupancy rate:

 

 

 

 

 

 

 

 

 

 

2014

92.2

%

96.9

%

96.4

%

83.8

%

95.9

%

2013

91.8

%

96.6

%

97.4

%

83.4

%

94.3

%

2012

91.5

%

95.8

%

96.8

%

84.1

%

93.7

%

2011

93.4

%

96.2

%

95.6

%

90.6

%

93.2

%

2010

94.5

%

96.1

%

96.4

%

95.0

%

92.6

%

2009

94.1

%

95.5

%

(12)

 

93.3

%

91.6

%

2008

94.3

%

96.7

%

(12)

 

95.0

%

92.0

%

2007

94.8

%

97.6

%

(12)

 

93.3

%

94.2

%

 

 

 

 

 

 

 

 

 

 

 

 

I call attention with pride, that our New York Office occupancy rate is in the high 90’s percent year-in and year-out.  That’s some performance.  Thanks to EVP Glen Weiss and his leasing team, Josh, Craig, Jared, Andy, Jared and Eddie.

 

 

                                                                       

11     Excludes 247 square feet of non-office leases.

12     Included in New York Office.

 

 

12


 
 

Leasing highlights this year in the New York division include:

                                   ·           Amazon at 7 West 34th Street – 470,000 square feet;

                                   ·           Neuberger Berman at 1290 Avenue of the Americas – 402,000 square feet;

                                   ·           AMC Networks at 11 Penn Plaza – 324,000 square feet;

                                   ·           Madison Square Garden at 2 Penn Plaza – 312,000 square feet;

                                   ·           Bloomberg, L.P. at 731 Lexington Avenue – 189,000 square feet;

                                   ·           New York and Company at 330 West 34th Street – 178,000 square feet;

                                   ·           Facebook at 770 Broadway – 97,000 square feet;

                                   ·           555 California Street – 502,000 square feet in 11 leases;

                                   ·           theMART – 372,000 square feet in 57 leases.

 

Leasing highlights this year in the Washington division include:

                                   ·           Department of Justice at Skyline Tower – 169,000 square feet;

                                   ·           WeWork at 2221 S. Clarke Street (Crystal City) – 165,000 square feet;

                                   ·           Army Surgeon General at 5109 Leesburg Pike – 97,000 square feet;

                                   ·           WeWork at 1875 Connecticut Avenue –83,000 square feet;

                                   ·           American Diabetes Association at 2451 Crystal Drive – 78,000 square feet;

                                   ·           The Department of Labor at 201 12th Street – 75,000 square feet;

                                   ·           Booz Allen at 1550 Crystal Drive – 59,000 square feet.

 

Growth in this cycle is coming from the creative side.  We are market leaders here, completing company wide in 2014, 92 deals totaling 2.9 million square feet including: Cisco Systems, Aruba Wireless Networks, CommVault Systems, Dimension Data, SRA America, North Highland, Technologent, CS Technology, China Laws & Technology, CSC Holding LLC, Madison Square Garden, UBM, Axiom Markets, Tetra Tech, AMC, Yodle, Deutsch, Amazon, ET Publishing International, Hachette Book Company, Wenner Media, Facebook, Factset, Earthlink, ABC Enterprise, The Health Pub, Sapient Corp, Young & Rubicam, Microsoft, Matter, Yelp, Braintree, 1871, Alenia Aermacchi North America, Applied Information Sciences, Arete Associates, Booz Allen Hamilton Inc., Chinook Systems, Clarabridge, General Dynamics Information, L-3 Communications Corporation, L-3 National Security Solutions, Lockheed Martin Corp., Raytheon Company, Science Applications International, Technology Service Corporation, Uber Technologies, Vista Research, WeWork, Eastern Foundry.

 

Thank you to our all-star leasing captains: Glen Weiss, Sherri White, Jim Creedon, Bruce Pascal and Paul Heinen.  And, we thank Michael Zucker and Leigh Lyons, who lead the Urban Edge leasing team.

 

Real Estate is a deal oriented business: buying is a deal; selling is a deal; leasing is a deal.  But one of the essential things we do every day and embedded in our culture is CUSTOMER SERVICE.  Customer service is one of the key reasons brokers bring their tenants to us, tenants prefer to lease space from us and tenants renew with us.  Our customer facing teams are at the head of the class, keeping our buildings at the highest level of maintenance, cleaned and polished 24-7, technology at the cutting edge, staff well trained, well-dressed and courteous…you get the picture.

 

 

 

13


 
 

 

Street Retail

We own the best in-class 56-property, 2.5 million square foot street retail business in Manhattan, concentrated in the best submarkets – Madison Avenue, Fifth Avenue, Times Square, Penn Plaza and Soho.  While the street retail portfolio accounts for 9% of our total Manhattan square footage, it generates 29% of the New York division EBITDA.

 

 

There has been a lot of attention shown by market participants recently in Manhattan street retail (a business we have been in for 20 years), as well there should be.  The key shopping streets of New York are the ultimate definition of supply constraint – the centuries old street grid is not changing.  Almost without exception, if a retailer has a store in New York, it is their number one store; if they have two stores in New York, they are number one and number two – you get the picture.  The growth in retail rents in the hot spots of New York has been extraordinary.  Street retail asset values have been soaring(13) in the private market fueled by all manner of global investors and local sharp-shooters.  Manhattan is not an outlier here, the best retail assets in the other global cities are priced similarly.  Here’s an interesting table – note the comparison of retail rent growth to office rent growth.

 

 

 

$ Rents Per SF

%
Increase

10-Yr CAGR

2004

2014

Manhattan Retail Rents:

 

 

 

 

Upper Fifth Avenue- 49th to 57th St.

742

3,420

361%

16.5%

Times Square

331

2,317

600%

21.5%

Madison Avenue

667

1,709

156%

9.9%

Soho

212

830

292%

14.6%

 

 

 

 

 

Manhattan Office Rents:

 

 

 

 

Penn Plaza

42

59

42%

3.6%

Sixth Avenue/Rockefeller Center

52

83

60%

4.8%

Midtown South

37

66

82%

6.2%

Plaza District

58

92

59%

4.7%

Grand Central

47

66

40%

3.4%

West Side

51

76

48%

4.0%

Downtown

34

55

60%

4.8%

 

 

 

 

 

(Sources: REBNY Retail Report and C&W Research)

 

 

 

 

 

 

                                                           

         13     Here’s the math.  Simplistically, using Fifth Avenue as an example, values have risen from, say, $12,000 per on-grade square foot in 2004 to, say, $85,000 per on-grade square foot in 2014, this calculated by applying a 6% cap rate to 2004 rents and a 4% cap rate to 2014 rents.

 

 

 

14


 
 

 

Here is a numerical tour(14) of our assets and some recent acquisitions on upper Fifth Avenue:

 

Year Purchased

Fifth
Avenue
Frontage

Cost
Per
Front Foot

Cost
Per
Square Foot
on Grade

Vornado:

 

 

 

 

640 Fifth Avenue

1997

100

$ 315,000

$ 2,000

689 Fifth Avenue

1998

50

$ 401,000

$ 4,000

666 Fifth Avenue

2012

126

$ 5,611,000

$ 50,000

Ferragamo

2013

50

$ 5,137,000

$ 54,000

St Regis

2014

100

$ 7,000,000

$ 87,000

 

 

 

 

 

Other Recent Transactions:

 

 

 

 

685 Fifth Avenue

2014

58

$ 7,172,000

$ 80,000

Crown Building

2014

100

$ 11,724,000

$ 96,000

 

 

 

In November 2014, a partnership in which we own a 75% interest completed the purchase of the St. Regis Fifth Avenue retail for $700 million.  There are lots of things which make this asset attractive to us.  The asset is prime pitch (as the British say), on the east side of Fifth Avenue at 55th Street bookended by the new Polo flagship on one side and the new Valentino flagship on the other.(15)  It had short term leases, which would allow us to get to market rents quickly.  And, perhaps most important of all, its physical configuration was perfect to create small stores for luxury retailers.  We will shortly announce, after only four months of ownership, leases with new tenants for the entire space, which more than achieves our underwriting and validates the acquisition.

                                                           

       14      These numbers were calculated by Charlie adjusting the purchase price by deducting value ascribed to office and off-grade retail.

15      We also own 689 Fifth Avenue on the same block.

 

15


 
 

I Love Our Business

 

Vornado is a big business, $22 billion of equity at market after spinning-off UE.  We operate in New York, the most important city in the world and in Washington, DC, our nation’s capital.  In New York, we own office towers and the best portfolio of irreplaceable, timeless retail on the streets of Manhattan.

 

Vornado is a vertically integrated operating platform.  On our most recent conference call, I made the following comment:

 

We are one of only a handful of firms who have the track record, heft, talent, relationships and trust in the marketplace to lease, acquire, develop, finance and manage million foot towers and Fifth Avenue retail.  It’s a complicated business, rookies need not apply.  Kudos to our 4,200 team members.

 

I am very constructive on New York where demand, activity and absorption are accelerating and where office rents are now rising.

 

The Big Kahuna for us is the Penn Plaza District where we are the dominant owner with 9 million square feet including office, retail and the Hotel Pennsylvania.  The Penn Plaza district benefits enormously from the Hudson Yards development a few blocks to the West, and from the overflow (and direct flow) of creative class tenants in neighboring sub-markets a few blocks South and a few blocks East.  We will focus, reposition and invest here towards the goal of driving office rents and long-term values.  Welcome Marc Ricks, SVP, a government affairs veteran who joins Judy Kessler and, of course, Barry Langer on the dedicated Penn Plaza development team we are building.

 

Construction is advancing on our 220 Central Park South super-tall luxury condo project.  Our offering document has now been approved and last month we opened a sales gallery for friends and family.  Our goal is to make this amenities-heavy, limestone tower, designed by Robert A.M. Stern, Architects and the Office of Thierry Despont, the best building in New York.  Initial response from brokers and buyers has been excellent.  Barry Langer and Mel Blum lead our development team here and Eli Zamek leads our construction team (together with Peter Lehrer, we are fielding very much the same leadership team here who so successfully developed and built our 731 Lexington Avenue/Beacon Court tower).

 

We are busy in New York and Washington. We just transformed 7 West 34th Street and 330 West 34th Street into 1.1 million square feet of space targeted to the creative class market, a recurring theme and already we have leased 470,000 square feet at 7 West 34th Street to Amazon and 340,000 square feet at 330 West 34th Street; in the bowtie in Times Square at 1535 Broadway, the Marriott Marquis, directly across from our 1540 Broadway, we launched the world’s largest 10K LED sign in November with Google as the first advertiser, we now have Beats/Apple; at 608 Fifth Avenue we created a 44,000 square foot 4-level flagship for TopShop/TopMan; at our Alexander’s affiliate, we built a 312 unit rental apartment tower on top of the Rego Park II shopping center – we expect to begin leasing apartments in May; at 61 Ninth Avenue in the heart of the Meatpacking District, adjacent to the Apple store and Chelsea Market and across from 111 Eighth Avenue – Google’s 3 million square foot New York headquarters building, we together with a partner will be developing a ground-up new build 130,000 square foot office building; we have commenced a building wide redevelopment program at 90 Park Avenue and have almost completed the repositioning and retenanting of 280 Park Avenue (50% owned); we are doing plans to redevelop 20 Broad Street after the NYSE vacates in 2016; we are repositioning theMart in Chicago to continue to attract creative class tenants by adding amenity rich spaces; we are well into construction at The Bartlett, a 699-unit residential project in Pentagon City with a 37,000 square foot Whole Foods Market at the base of the building, expected to be completed in 2016; in Crystal City we are renovating a 165,000 square foot building for WeWork’s residential concept which is scheduled to open later this year; we will demolish two older contiguous buildings, where we will develop 1700 M Street, our new 335,000 square foot trophy office building in the heart of the District; and, of course, we continue to keep our buildings in tip top shape by transforming our lobbies and common areas.  We thank our New York development team – Barry, Geoff, James, Alan, Mark, Alejandro, Eli, Dave, Sandy, Brian and Eric.  We thank our Washington development team – Mitch, Paul, Toby and Gordon.

 

 

 

16


 
 

 

*        *        *

 

 

We are confident that we will do very well in Washington as over time we raise the occupancy rate and income level back to normal and execute on the trove of development opportunities we have.  Nevertheless, we have considered and are still considering options with respect to our Washington business, such as inviting in a new investor(s) or even separating the business in a spin or in a spin-merge.  Ditto for our Street Retail business.  That we continuously consider our options should not be a revelation or a surprise to anyone ¾ everything-is-on-the-table.(16)

 

At Toys, we invested in a club with two renowned private equity firms who are focused on improving operations and growing earnings.  Our suggestions of realizing value through real estate played second fiddle…as did our suggestion that the global business should be split into its three natural geographies.

 

I am beginning to get a little wary.  It looks like the easy money has been made for this cycle.  Asset prices today are high, well past the 2007 peak, and acquisitions are getting dicey.  Our sense is that this may be a better time to harvest than to invest…and that this is the time in the cycle when the smart guys start to build cash.  At Vornado, we will continue to build cash reserves for opportunities that will undoubtedly present themselves in the future.

 

 

*        *        *

 

 

Sustainability

 

Vornado continues to lead the industry in sustainability – it’s important to our tenants and it is important to us.  From energy procurement, to utilities management, energy efficiency and infrastructure upgrades, demand response and metering, we are unique in our focus on energy issues.  We are also committed to other critical issues like air quality, green cleaning and water efficiency, as the link between health and the office environment is better understood.

 

Between 2013 and 2014, we reduced our energy consumption by 27,000 megawatt hours and diverted over 15,000 tons of waste from landfills.  We issued a $450 million green bond in 2014, with the use of proceeds tied to projects related to our sustainability efforts.

 

We continue to be recognized for our efforts.  In 2014, we were named ENERGY STAR Partner of the Year, we won NAREIT’s Leader in the Light award (5th year in a row), and Global Real Estate Sustainability Benchmark gave us its Green Star ranking.

 

Sustainability is serious business with us.  Our industry leading team is led by SVP Sukanya Paciorek.

 

For more detail on our 2014 sustainability efforts, and a breakdown of our green bond’s use of proceeds, please see our sustainability report at www.vno.com.

                                                           

 

       16    Of course, there can be no assurance that any transaction will occur here.

 

17


 
 

 

*        *        *

 

After 31 years at Vornado, Ross Morrison will be retiring in April.  For all those years, Ross was the go-to guy in the Finance Department.  He was the know-it-all, in the sense that he did…really know it all (or knew where to find it).  He was always there…late at night…over the weekend…whenever there was a job to do…he did it.  He did it with joy in his heart, intelligence in his head and judgment in his belly.  He was a zero tolerance for mistakes kind of guy…he himself was always 100% accurate. And through it all, with his check shirts and fancy ties he was sartorially splendid.  I for one have always been a bit jealous of his fast-growing full head of unruly hair.  Ross, we wish you long life and happy times…we will miss you and hope that you miss us. For sure we will be calling you, for you are our institutional historian.

 

*        *        *

 

This year for the first time we are recognizing our very talented divisional executive vice presidents by listing them on Vornado’s Corporate Information page.  These are our team leaders, deal makers and executors.

 

We continually broaden our leadership team through promotions from within our Company.  Please join me in congratulating this year’s class; they deserve it.  Barry S. Langer was promoted to Executive Vice President, Head of Development; Matthew Iocco was promoted to Executive Vice President, Chief Accounting Officer; Adam Green was promoted to SVP, Acquisitions & Capital Markets; Joshua Glick was promoted to SVP, Leasing; Lisa Vogel was promoted to SVP, Marketing; Gavin Stephenson was promoted to SVP & Senior Financial Officer; Richard Famularo was promoted to SVP, Controller; Steve Santora was promoted to SVP, Financial Operations; Nicholas Stello was promoted to SVP, IT Infrastructure; Joanne Porrazzo was promoted to VP – New York Operations; Valerie Bilenker, was promoted to VP – New York Leasing Counsel, Niles Llolla, was promoted to VP – New York Operations, Bridget Cunningham, was promoted to VP – New York Operations, Brian Cantrell was promoted to VP, Acquisitions & Capital Markets; Jared Toothman was promoted to VP, Acquisitions & Capital Markets; Sandy Michaels was promoted to VP, Leasing; Holly Baglieri was promoted to VP, Tax & Compliance; Melissa Graffeo was promoted to VP, SEC Reporting; Jonathan Sherick was promoted to VP, NY Retail Controller.

 

Welcome Dave Bellman, Senior Vice President – Construction, Marc Ricks, Senior Vice President – Development and Robyn Neff, Vice President – Leasing Counsel to our New York Office team and Shawn Kyle, Senior Vice President – Management Services to our Washington Division.

 

I am happy to say year after year that I am fortunate to work every day with the gold medal team.  Our operating platforms are the best in the business.  Thanks again to my partners David Greenbaum, Mitchell Schear, Michael Franco, Joe Macnow, and Steve Theriot. 

 

Special thanks to our operating officers Gaston Silva, Patrick Tyrrell, Myron Maurer and Michael Doherty.  Thanks to Laurie, Ernie, Tom and to the Paramus team…Matt, Rich and Chris, Craig and Frank, Brian and Steve, Bob, Errol and Cathy.  Thank you as well to our very talented and hardworking 38 Senior Vice Presidents and 80 Vice Presidents who make the trains run on time, every day.

 

Our Vornado Family has grown with 14 marriages and 34 births this year, 15 girls and 19 boys, but who’s counting.

 

On behalf of Vornado’s Board, senior management and 4,168 associates, we thank our shareholders, analysts and other stake holders for their continued support.

 

Steven Roth

Chairman and CEO

 

April 3, 2015

 

Again this year, I offer to assist shareholders with tickets to my wife’s productions on Broadway – the new musical It  Shoulda Been You, starring Tyne Daly, and Tony award winning best musical Kinky Boots.  Please call if I can be of help.

 

Abigail became a bat mitzvah in Israel two weeks ago.  She is a curly-haired beauty, caring, happy, smart, strong, slightly irreverent, a little stubborn in a charming sort of way.  Gammy and Pop love you and congratulate you.

 

 

18


 
 

 

 

Below is a reconciliation of Net Income to EBITDA:

 

 

 

($ IN MILLIONS)

2014

2013

2012

2011

2010

2009

2008

2007

2006

2005

Net Income

864.9

476.0

617.3

662.3

647.9

106.2

359.3

541.5

554.8

536.9

Interest and debt expense

654.4

758.8

760.5

797.9

828.1

826.8

821.9

853.5

698.4

418.9

Depreciation, amortization,
and income taxes

710.2

759.1

742.3

782.2

706.4

739.0

568.1

680.9

530.7

346.2

EBITDA

2,229.5

1,993.9

2,120.1

2,242.2

2,182.4

1,672.0

1,749.3

2,075.9

1,783.9

1,302.0

Gains on sale of real estate

(518.8)

(412.1)

(471.4)

(61.4)

(63.0)

(46.7)

(67.0)

(80.5)

(45.9)

(34.5)

Real estate impairment loss

26.5

43.7

131.8

28.8

109.0

23.2

--

--

--

--

Noncontrolling interests

59.2

24.9

45.3

55.9

55.2

25.1

55.4

69.8

79.9

133.5

EBITDA before noncontrolling interests and

     gains on sale of real estate

1,796.4

1,650.4

1,825.8

2,265.7

2,283.6

1,673.6

1,737.7

2,065.2

1,817.9

1,401.0

Non-comparable items

(124.3)

(44.0)

(366.7)

(783.9)

(848.7)

(292.8)

(361.3)

(717.0)

(786.0)

(473.3)

EBITDA adjusted for comparability

1,672.1

1,606.4

1,459.1

1,481.8

1,434.9

1,380.8

1,376.4

1,348.2

1,031.9

927.7

                       

 

Below is a reconciliation of Net Income to FFO:

 

 

 

 

 

 

 

($ IN MILLIONS, EXCEPT SHARE AMOUNTS)

2011

2010

2009

2008

2007

2006

2005

Net Income

662.3

647.9

106.2

359.3

541.5

554.8

536.9

Preferred share dividends

(60.5)

(51.2)

(57.1)

(57.1)

(57.1)

(57.5)

(46.5)

Net Income applicable to common shares

601.8

596.7

49.1

302.2

484.4

497.3

490.4

Depreciation and amortization of real property

530.1

505.8

508.6

509.4

451.3

337.7

276.9

Net gains on sale of real estate and insurance settlements

(51.6)

(57.2)

(45.3)

(57.5)

(60.8)

(33.8)

(31.6)

Real estate impairment losses

28.8

97.5

23.2

--

--

--

--

Partially-owned entities adjustments:

 

 

 

 

 

 

 

Depreciation and amortization of real property

170.9

148.3

140.6

115.9

134.0

105.6

42.1

Net gains on sale of real estate

(9.8)

(5.8)

(1.4)

(9.5)

(15.5)

(13.2)

(2.9)

Income tax effect of adjustments included above

(24.6)

(24.6)

(22.9)

(23.2)

(28.8)

(21.0)

(4.6)

Real estate impairment losses

--

11.5

--

--

--

--

--

Noncontrolling interests’ share of above adjustments

(41.0)

(46.8)

(47.0)

(49.7)

(46.7)

(39.8)

(32.0)

Interest on exchangeable senior debentures

26.3

25.9

--

25.3

25.0

24.7

18.0

Preferred share dividends

0.3

0.2

0.2

0.2

0.3

0.7

0.9

Funds From Operations

1,231.1

1,251.5

605.1

813.1

943.2

858.2

757.2

Funds From Operations per share

$6.42

$6.59

$3.49

$4.97

$5.75

$5.51

$5.21

 

 

 

 

 

 

 

 

 

 

Below is a reconciliation of Revenues to Revenues as adjusted for comparability:

 

Below is a reconciliation of Total Assets to Total Assets as adjusted for comparability:

 

 

 

 

 

 

 

 

 

 

($ IN MILLIONS)

2014

 

2013

 

($ IN MILLIONS)

2014

 

2013

 

Revenues

2,635.9

 

2,669.3

 

Total Assets

21,248.3

 

20,097.2

 

Less: non-comparable items:

 

 

 

 

Less: non-comparable items:

 

 

 

 

Cleveland Medical Mart

--

 

36.4

 

Assets related to discontinued operations

477.6

 

874.0

 

Stop & Shop litigation settlement income

--

 

59.6

 

Investment in Toys “R” Us

--

 

83.2

 

Revenues, adjusted for comparability

2,635.9

 

2,573.3

 

Cash available to repay revolving credit facilities

--

 

295.9

 

 

 

 

 

 

Accumulated depreciation

(3,629.1

)

(3,296.7

)

 

 

 

 

 

Total assets, adjusted for comparability

24,399.8

 

22,140.8

 

 

19