form8k.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):

May 4, 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 2.02.       Results of Operations and Financial Condition.

 

 

            On May 4, 2015, Vornado Realty Trust (the “Company”), the general partner of Vornado Realty L.P., issued a press release announcing its financial results for the first quarter of 2015.  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 May 4, 2015.

99.2     Vornado Realty Trust supplemental operating and financial data for the quarter ended March 31, 2015.

 

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: May 5, 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: May 5, 2015

 

2

 

­


 
 

 

Exhibit Index

 

 

 

99.1     Vornado Realty Trust press release dated May 4, 2015.

99.2     Vornado Realty Trust supplemental operating and financial data for the quarter ended March 31, 2015.

 

3

 

­

exhibit991.htm - Generated by SEC Publisher for SEC Filing  

 

 

CONTACT:

STEPHEN THERIOT

 

EXHIBIT 99.1

 

(201) 587-1000

 

 

 

 

 

Vornado Logo 282

 

 

 

210 Route 4 East

 

 

 

Paramus , NJ

 

FOR IMMEDIATE RELEASE – May 4, 2015

 

 

Vornado Announces First Quarter 2015 Financial Results

 

PARAMUS, NEW JERSEY.......VORNADO REALTY TRUST (New York Stock Exchange: VNO) filed its Form 10-Q for the quarter ended March 31, 2015 today and reported:

 

NET INCOME attributable to common shareholders for the quarter ended March 31, 2015 was $84.6 million, or $0.45 per diluted share, compared to $62.3 million, or $0.33 per diluted share for the quarter ended March 31, 2014.  Net income for the quarters ended March 31, 2015 and 2014 include $0.3 million and $20.8 million, respectively, of real estate impairment losses and $10.9 million of net gains on sale of real estate in the quarter ended March 31, 2015.  In addition, the quarters ended March 31, 2015 and 2014 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 March 31, 2015 and 2014 was $65.8 million and $45.8 million, or $0.35 and $0.24 per diluted share, respectively.

 

FUNDS FROM OPERATIONS attributable to common shareholders plus assumed conversions (“FFO”) for the quarter ended March 31, 2015 was $220.1 million, or $1.16 per diluted share, compared to $247.1 million, or $1.31 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 March 31, 2015 and 2014 was $209.3 million and $187.3 million, or $1.10 and $0.99 per diluted share, respectively.

 

(Amounts in thousands, except per share amounts)

For the Three Months Ended March 31,

2015 

2014 

FFO (1)

$

220,084 

$

247,079 

Per Share

$

1.16 

$

1.31 

Items that affect comparability income (expense):

FFO from discontinued operations (including Urban Edge spin-off related

costs of $22,645 in 2015)

$

7,396 

$

45,398 

Net gain on sale of residential condominiums and a land parcel

1,860 

9,635 

Toys "R" Us FFO

1,454 

9,267 

Other, net

740 

(1,285)

11,450 

63,015 

Noncontrolling interests' share of above adjustments

(628)

(3,272)

Items that affect comparability, net

$

10,822 

$

59,743 

FFO as adjusted for comparability

$

209,262 

$

187,336 

Per Share

$

1.10 

$

0.99 

(1) See page 3 for a reconciliation of our net income to FFO for the three months ended March 31, 2015 and 2014.

 

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, 2014.  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)

 

1

 


 

 

 

VORNADO REALTY TRUST

OPERATING RESULTS FOR THE THREE MONTHS ENDED

MARCH 31, 2015 AND 2014

For the Three Months

Ended March 31,

(Amounts in thousands, except per share amounts)

2015 

2014 

Revenues

$

606,802 

$

562,381 

Income from continuing operations

$

109,405 

$

89,690 

Income from discontinued operations

15,841 

8,466 

Net income

125,246 

98,156 

Less net income attributable to noncontrolling interests in:

Consolidated subsidiaries

(15,882)

(11,579)

Operating Partnership

(5,275)

(3,848)

Preferred unit distributions of the Operating Partnership

(12)

(12)

Net income attributable to Vornado

104,077 

82,717 

Preferred share dividends

(19,484)

(20,368)

Net income attributable to common shareholders

$

84,593 

$

62,349 

Income per common share - Basic:

Income from continuing operations, net

$

0.37 

$

0.29 

Income from discontinued operations, net

0.08 

0.04 

Net income per common share

$

0.45 

$

0.33 

Weighted average shares outstanding

187,999 

187,307 

Income per common share - Diluted:

Income from continuing operations, net

$

0.37 

$

0.29 

Income from discontinued operations, net

0.08 

0.04 

Net income per common share

$

0.45 

$

0.33 

Weighted average shares outstanding

189,336 

188,240 

FFO attributable to common shareholders plus assumed conversions

$

220,084 

$

247,079 

Per diluted share

$

1.16 

$

1.31 

FFO as adjusted for comparability

$

209,262 

$

187,336 

Per diluted share

$

1.10 

$

0.99 

Weighted average shares used in determining FFO per diluted share

189,381 

188,287 

 

2

 


 
 

 

 

The following table reconciles our net income to FFO:

(Amounts in thousands)

For the Three Months

Ended March 31,

Reconciliation of our net income to FFO:

2015 

2014 

Net income attributable to Vornado

$

104,077 

$

82,717 

Depreciation and amortization of real property

118,256 

142,569 

Net gains on sale of real estate

(10,867)

-   

Real estate impairment losses

256 

20,842 

Proportionate share of adjustments to equity in net income of

Toys, to arrive at FFO:

Depreciation and amortization of real property

-   

11,415 

Income tax effect of above adjustments

-   

(3,995)

Proportionate share of adjustments to equity in net (loss) income of

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

Depreciation and amortization of real property

36,272 

25,271 

Noncontrolling interests' share of above adjustments

(8,448)

(11,399)

FFO attributable to Vornado

239,546 

267,420 

Preferred share dividends

(19,484)

(20,368)

FFO attributable to common shareholders

220,062 

247,052 

Convertible preferred share dividends

22 

27 

FFO attributable to common shareholders plus assumed conversions

$

220,084 

$

247,079 

 

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 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, May 5, 2015 at 10:00 a.m. Eastern Time (ET).  The conference call can be accessed by dialing 888-895-5479 (domestic) or 847-619-6250 (international) and indicating to the operator the passcode 39538678.  A telephonic replay of the conference call will be available from 1:00 p.m. ET on May 5, 2015 through June 4, 2015.  To access the replay, please dial 888-843-7419 and enter the passcode 39538678#.  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.

 

 

#####

 

3

 

exhibit992.htm - Generated by SEC Publisher for SEC Filing

 

 

EXHIBIT 99.2

 

 

 

 

SUPPLEMENTAL OPERATING

AND FINANCIAL DATA

For the Quarter Ended March 31, 2015

 

 

 

 

 

 

 


 
 

INDEX

Page

Investor Information

2015 Business Developments

3 - 4

Common Shares Data

Financial Highlights

Funds From Operations

7 - 8

Funds Available for Distribution

Net Income / EBITDA (Consolidated and by Segment)

10 - 12

EBITDA by Segment and Region

13

Consolidated Balance Sheets

14

Capital Structure

15

Debt Analysis

16 - 18

Unconsolidated Joint Ventures

19 - 20

Square Footage

21

Top 30 Tenants

22

Lease Expirations

23 - 24

Leasing Activity

25

Occupancy, Same Store EBITDA and Residential Statistics

26

Capital Expenditures

27 - 30

Development Costs and Construction in Progress

31

Property Table

32 - 44

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 future 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, 2014.

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

David R. Greenbaum

President - New York Division

Mitchell N. Schear

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

Michael J. Franco

Executive Vice President - Chief Investment Officer

Joseph Macnow

Executive Vice President - Finance and Chief Administrative Officer

Stephen W. Theriot

Chief Financial Officer

RESEARCH COVERAGE - EQUITY

James Feldman / Scott Freitag

Steve Sakwa / Gabriel Hilmoe

Alexander Goldfarb / Ryan Peterson

Bank of America / Merrill Lynch

Evercore ISI

Sandler O'Neill

646-855-5808 / 646-855-3197

212-446-9462 / 212-446-9459

212-466-7937 / 212-466-7927

Ross Smotrich / Peter Siciliano

Brad K. Burke

John W. Guinee / Erin T. Aslakson

Barclays Capital

Goldman Sachs

Stifel Nicolaus & Company

212-526-2306 / 212-526-3098

917-343-2082

443-224-1307 / 443-224-1350

Michael Bilerman / Emmanuel Korchman

John Bejjani

Michael Lewis

Citi

Green Street Advisors

SunTrust Robinson Humphrey

212-816-1383 / 212-816-1382

949-640-8780

212-319-5659

Ian Weissman / Derek J.A. van Dijkum

Anthony Paolone

Ross T. Nussbaum / Nick Yulico

Credit Suisse

JP Morgan

UBS

212-538-6889 / 212-325-9752

212-622-6682

212-713-2484 / 212-713-3402

Vincent Chao

Vance H. Edelson

Deutsche Bank

Morgan Stanley

212-250-6799

212-761-0078

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

Peter Troisi

Ron Perrotta

Barclays Capital

Goldman Sachs

212-412-3695

212-902-7885

Thomas Cook

Mark Streeter

Citi

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 -

 


 
 

2015 BUSINESS DEVELOPMENTS

         

 

 

Urban Edge Properties (“UE”) (NYSE: UE) spin-off

 

On January 15, 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 $225,000,000 of cash to Urban Edge Properties (“UE”) (NYSE: UE).  As part of this transaction, we retained 5,717,184 UE operating partnership units (5.4% ownership interest).  We are providing transition services to UE for an initial period of up to two years, including information technology, human resources, tax and financial reporting. UE is providing us with leasing and property management services for (i) the Monmouth Mall, (ii) certain small retail properties that we plan to sell, and (iii) our affiliate, Alexander’s, Inc. (NYSE: ALX), Rego Park retail assets. Steven Roth, our Chairman and Chief Executive Officer is a member of the Board of Trustees of UE.  The spin-off distribution was effected by Vornado distributing one UE common share for every two Vornado common shares.

 

 

Acquisitions

 

Since January 1, 2015, we completed the following acquisitions:

 

·         On January 20, we and one of the Fund’s limited partners co-invested with the Fund to buy out the Fund’s joint venture partner’s 57% interest in the Crowne Plaza Times Square Hotel.

 

·         On March 18, we acquired the Center Building, a 437,000 square foot office building, located at 33-00 Northern Boulevard in Long Island City, New York, for $142,000,000, including the assumption of an existing $62,000,000, 4.43% mortgage maturing in October 2018.

 

·         As of March 31, we have made a $25,000,000 non-refundable deposit related to an agreement to acquire a property in the Penn Plaza submarket in Manhattan for $355,000,000.

 

·         On April 8, we made an $11,000,000 refundable contribution to a joint venture, in which we will have a 55% interest.  The joint venture plans to develop a 173,000 square foot Class-A office building, located on the western side of the High Line at 510 West 22nd Street.

- 3 -

 


 
 

 

2015 BUSINESS DEVELOPMENTS

         

 

Dispositions

 

Since January 1, 2015, we completed the following dispositions:

 

·         On March 13, we sold our lease position in Geary Street, CA for $34,189,000, which resulted in a net gain of $21,376,000.

 

·         On March 25, the Fund completed the sale of 520 Broadway for $91,650,000. The Fund realized a $24,705,000 net gain over the holding period.

 

·         On March 31, we transferred the redeveloped Springfield Town Center, a 1,350,000 square foot mall located in Springfield, Fairfax County, Virginia, to Pennsylvania Real Estate Investment Trust (“PREIT”).  The financial statement gain was $7,823,000, of which $7,192,000 was recognized in the first quarter and the remaining $631,000 was deferred based on our ownership interest in PREIT.  In the first quarter of 2014, we recorded a non-cash impairment loss of $20,000,000 on Springfield Town Center which is included in “income from discontinued operations” on our consolidated statements of income.

 

·         During the first quarter, we sold five residual retail properties, in separate transactions, for an aggregate of $10,731,000, which resulted in net gains of $3,675,000.

 

Financing Activities

 

Since January 1, 2015, we completed the following financing transactions:

 

·         On January 1, we redeemed all of the $500,000,000 principal amount of our outstanding 4.25% senior unsecured notes, which were scheduled to mature on April 1, 2015, at a redemption price of 100% of the principal amount plus accrued interest through December 31, 2014.

 

·         On April 1, we completed a $308,000,000 refinancing of RiverHouse Apartments, a three building, 1,670 unit rental complex located in Arlington, V.A.  The loan is interest-only at LIBOR plus 1.28% and matures in 2025.  We realized net proceeds of approximately $43,000,000.  The property was previously encumbered by a 5.43% $195,000,000 mortgage maturing in April 2015 and a $64,000,000 mortgage at LIBOR plus 1.53% maturing in 2018.

- 4 -

 


 
 

COMMON SHARES DATA (NYSE: VNO)

(unaudited)

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

First Quarter

2015

Fourth Quarter

2014

Third Quarter

2014

Second Quarter

2014

High Price

$

116.02 

$

120.23 

$

109.12 

$

109.01 

Low Price

$

104.11 

$

93.09 

$

99.26 

$

96.93 

Closing Price - end of quarter

$

112.00 

$

117.71 

$

99.96 

$

106.73 

Annualized Dividend per share

$

2.52 

(1)

$

2.92 

$

2.92 

$

2.92 

Annualized Dividend Yield - on Closing Price

2.3%

2.5%

2.9%

2.7%

Outstanding shares, Class A units and convertible preferred units

as converted, excluding stock options (in thousands)

200,361 

199,753 

199,721 

199,652 

Closing market value of outstanding shares, Class A units and

convertible preferred units as converted, excluding stock options

$

22.4 Billion

$

23.5 Billion

$

20.0 Billion

$

21.3 Billion

(1)

The first quarter 2015 dividend is after the January 15, 2015 spin-off of Urban Edge Properties (NYSE: UE). The $2.52 annualized dividend, combined with the expected dividend of UE, is the same $2.92 annual dividend that was paid in 2014.

TIMING

Quarterly financial results and related earnings conference calls for the remainder of 2015 are expected to occur as follows:

Filing Date

Earnings Call

Second Quarter 2015

Monday, August 3, 2015

Tuesday, August 4, 2015 10AM ET

Third Quarter 2015

Monday, November 2, 2015

Tuesday, November 3, 2015 10AM ET

- 5 -

 


 
 

FINANCIAL HIGHLIGHTS

(unaudited and in thousands, except per share amounts)

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

Three Months Ended

March 31,

December 31,

2015 

2014 

2014 

Total revenues

$

606,802 

$

562,381 

$

597,010 

Net income attributable to common shareholders

$

84,593 

$

62,349 

$

513,238 

Per common share:

Basic

$

0.45 

$

0.33 

$

2.73 

Diluted

$

0.45 

$

0.33 

$

2.72 

FFO as adjusted for comparability

$

209,262 

$

187,336 

$

222,941 

Per diluted share

$

1.10 

$

0.99 

$

1.18 

FFO

$

220,084 

$

247,079 

$

230,143 

FFO - Operating Partnership Basis ("OP Basis")

$

233,926 

$

262,431 

$

244,315 

Per diluted share

$

1.16 

$

1.31 

$

1.22 

FAD

$

154,305 

$

152,032 

$

141,499 

Per diluted share

$

0.81 

$

0.81 

$

0.75 

Dividends per common share

$

0.63 

$

0.73 

$

0.73 

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

57.3%

73.7%

61.9%

FAD payout ratio

77.8%

90.1%

97.3%

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

189,381 

188,287 

188,970 

Convertible units:

Class A

10,675 

10,611 

10,599 

D-13

423 

498 

429 

G1-G4

76 

87 

73 

Equity awards - unit equivalents

737 

503 

536 

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

201,292 

199,986 

200,607 

- 6 -

 


 
 

RECONCILIATION OF NET INCOME TO FFO (1)

(unaudited and in thousands, except per share amounts)

Three Months Ended

March 31,

December 31,

2015 

2014 

2014 

Reconciliation of our net income to FFO:

Net income attributable to Vornado

$

104,077 

$

82,717 

$

533,603 

Depreciation and amortization of real property

118,256 

142,569 

129,944 

Net gains on sale of real estate

(10,867)

-   

(449,396)

Real estate impairment losses

256 

20,842 

5,676 

Proportionate share of adjustments to equity in net loss of

Toys, to arrive at FFO:

Depreciation and amortization of real property

-   

11,415 

-   

Income tax effect of above adjustments

-   

(3,995)

-   

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

36,272 

25,271 

24,350 

Net gains on sale of real estate

-   

-   

(10,820)

Noncontrolling interests' share of above adjustments

(8,448)

(11,399)

17,127 

FFO attributable to Vornado

239,546 

267,420 

250,484 

Preferred share dividends

(19,484)

(20,368)

(20,365)

FFO attributable to common shareholders

220,062 

247,052 

230,119 

Convertible preferred share dividends

22 

27 

24 

FFO attributable to common shareholders plus assumed conversions

220,084 

247,079 

230,143 

Add back of income allocated to noncontrolling interests of the

Operating Partnership

13,842 

15,352 

14,172 

FFO - OP Basis (1)

$

233,926 

$

262,431 

$

244,315 

FFO per diluted share (1)

$

1.16 

$

1.31 

$

1.22 

(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 gains 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 used by management, investors and analysts to facilitate meaningful comparisons of operating performance between periods and among our peers because it excludes the effect of real estate depreciation and amortization and net gains on sales, which are based on historical costs and implicitly assume that the value of real estate diminishes predictably over time, rather than fluctuating based on existing market conditions. FFO does not represent cash generated from operating activities and is not necessarily indicative of cash available to fund cash requirements and should not be considered as an alternative to net income as a performance measure or cash flows as a liquidity measure. FFO may not be comparable to similarly titled measures employed by other companies.

- 7 -

 


 
 

RECONCILIATION OF FFO TO FFO AS ADJUSTED FOR COMPARABILITY

(unaudited and in thousands, except per share amounts)

Three Months Ended

March 31,

December 31,

2015 

2014 

2014 

FFO attributable to common shareholders plus assumed conversions

(A)

$

220,084 

$

247,079 

$

230,143 

Per diluted share

$

1.16 

$

1.31 

$

1.22 

Items that affect comparability income:

FFO from discontinued operations (including UE spin-off related

costs of $22,645, $499, and $5,613 in the three months ended

March 31, 2015 and 2014, and December 31, 2014, respectively)

7,396 

45,398 

38,284 

Acquisition and transaction related costs

(1,981)

(1,285)

(12,763)

Net gain on sale of residential condominiums and a land parcel

1,860 

9,635 

363 

Toys FFO

1,454 

9,267 

606 

Write-off of deferred financing costs and defeasance costs in connection

with refinancings

(16,747)

Other, net

2,721 

(2,097)

11,450 

63,015 

7,646 

Noncontrolling interests' share of above adjustments

(628)

(3,272)

(444)

Items that affect comparability, net

(B)

$

10,822 

$

59,743 

$

7,202 

Per diluted share

$

0.06 

$

0.32 

$

0.04 

FFO attributable to common shareholders plus assumed conversions,

as adjusted for comparability

(A-B)

$

209,262 

$

187,336 

$

222,941 

Per diluted share

$

1.10 

$

0.99 

$

1.18 

- 8 -

 


 
 

RECONCILIATION OF FFO TO FAD(1)

(unaudited and in thousands, except per share amounts)

Three Months Ended

March 31,

December 31,

2015 

2014 

2014 

FFO attributable to common shareholders plus assumed conversions

(A)

$

220,084 

$

247,079 

$

230,143 

Adjustments to arrive at FAD:

Recurring tenant improvements, leasing commissions and other capital expenditures

52,048 

72,500 

101,756 

Straight-line rentals

29,296 

12,990 

24,261 

Stock-based compensation expense

(20,142)

(11,024)

(8,252)

Amortization of acquired below-market leases, net

11,992 

9,254 

10,725 

Amortization of debt issuance costs

(7,456)

(4,422)

(9,945)

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

discontinued operations

4,054 

17,617 

(30,638)

Non real estate depreciation

(1,922)

(1,575)

(1,529)

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

1,621 

5,317 

7,725 

Noncontrolling interests' share of above adjustments

(3,712)

(5,610)

(5,459)

(B)

65,779 

95,047 

88,644 

FAD(1)

(A-B)

$

154,305 

$

152,032 

$

141,499 

FAD per diluted share

$

0.81 

$

0.81 

$

0.75 

FAD payout ratio(2)

77.8%

90.1%

97.3%

(1)

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

(2)

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

- 9 -

 


 
 

CONSOLIDATED NET INCOME / EBITDA (1)

(unaudited and in thousands)

Three Months Ended

March 31,

December 31,

2015 

2014 

Inc (Dec)

2014 

Property rentals

$

458,528 

$

444,438 

$

14,090 

$

455,435 

Straight-line rent adjustments

29,296 

12,990 

16,306 

24,261 

Amortization of acquired below-market leases, net

12,450 

9,712 

2,738 

11,183 

Total rentals

500,274 

467,140 

33,134 

490,879 

Tenant expense reimbursements

66,921 

59,301 

7,620 

65,455 

Fee and other income:

BMS cleaning fees

22,633 

18,956 

3,677 

22,040 

Management and leasing fees

4,192 

5,828 

(1,636)

4,046 

Lease termination fees

3,747 

3,577 

170 

4,940 

Other income

9,035 

7,579 

1,456 

9,650 

Total revenues

606,802 

562,381 

44,421 

597,010 

Operating expenses

254,493 

236,561 

17,932 

246,564 

Depreciation and amortization

124,122 

131,792 

(7,670)

121,489 

General and administrative

58,492 

47,502 

10,990 

40,906 

Acquisition and transaction related costs, and impairment losses

1,981 

1,285 

696 

14,806 

Total expenses

439,088 

417,140 

21,948 

423,765 

Operating income

167,714 

145,241 

22,473 

173,245 

Income from real estate fund investments

24,089 

18,148 

5,941 

20,616 

(Loss) income from partially owned entities

(2,405)

1,979 

(4,384)

19,295 

Interest and debt expense

(91,674)

(96,312)

4,638 

(111,713)

Interest and other investment income, net

10,792 

11,850 

(1,058)

9,938 

Net gain on disposition of wholly owned and partially owned assets

1,860 

9,635 

(7,775)

363 

Income before income taxes

110,376 

90,541 

19,835 

111,744 

Income tax expense

(971)

(851)

(120)

(2,498)

Income from continuing operations

109,405 

89,690 

19,715 

109,246 

Income from discontinued operations

15,841 

8,466 

7,375 

466,740 

Net income

125,246 

98,156 

27,090 

575,986 

Less net income attributable to noncontrolling interests in:

Consolidated subsidiaries

(15,882)

(11,579)

(4,303)

(11,322)

Operating Partnership

(5,287)

(3,860)

(1,427)

(31,061)

Net income attributable to Vornado

104,077 

82,717 

21,360 

533,603 

Interest and debt expense

114,675 

170,952 

(56,277)

143,674 

Depreciation and amortization

156,450 

196,339 

(39,889)

155,921 

Income tax (benefit) expense

(739)

19,831 

(20,570)

2,759 

EBITDA

$

374,463 

$

469,839 

$

(95,376)

$

835,957 

Capitalized leasing and development payroll

$

4,941 

$

3,569 

$

1,372 

$

5,762 

Capitalized interest and debt expense

$

11,110 

$

13,622 

$

(2,512)

$

16,269 

(1)

EBITDA represents "Earnings Before Interest, Taxes, Depreciation and Amortization." Management considers EBITDA a supplemental measure for making decisions and assessing the unlevered performance of its segments as it relates to the total return on assets as opposed to the levered return on equity. As properties are bought and sold based on a multiple of EBITDA, management utilizes this measure to make investment decisions as well as to compare the performance of its assets to that of its peers. EBITDA should not be considered a substitute for net income. EBITDA may not be comparable to similarly titled measures employed by other companies.

- 10 -

 


 
 

 

EBITDA BY SEGMENT

(unaudited and in thousands)

Three Months Ended March 31, 2015

Total

New York

Washington, DC

Other

Property rentals

$

458,528 

$

286,794 

$

107,366 

$

64,368 

Straight-line rent adjustments

29,296 

17,474 

5,311 

6,511 

Amortization of acquired below-market leases, net

12,450 

11,110 

377 

963 

Total rentals

500,274 

315,378 

113,054 

71,842 

Tenant expense reimbursements

66,921 

49,501 

11,469 

5,951 

Fee and other income:

BMS cleaning fees

22,633 

27,303 

-   

(4,670)

Management and leasing fees

4,192 

1,444 

3,086 

(338)

Lease termination fees

3,747 

3,522 

129 

96 

Other income

9,035 

2,365 

6,230 

440 

Total revenues

606,802 

399,513 

133,968 

73,321 

Operating expenses

254,493 

170,661 

50,803 

33,029 

Depreciation and amortization

124,122 

70,055 

36,490 

17,577 

General and administrative

58,492 

12,044 

5,704 

40,744 

Acquisition and transaction related costs, and impairment losses

1,981 

-   

-   

1,981 

Total expenses

439,088 

252,760 

92,997 

93,331 

Operating income (loss)

167,714 

146,753 

40,971 

(20,010)

Income from real estate fund investments

24,089 

-   

-   

24,089 

(Loss) income from partially owned entities

(2,405)

(5,663)

131 

3,127 

Interest and debt expense

(91,674)

(45,351)

(18,160)

(28,163)

Interest and other investment income, net

10,792 

1,862 

13 

8,917 

Net gain on disposition of wholly owned and partially owned assets

1,860 

-   

-   

1,860 

Income (loss) before income taxes

110,376 

97,601 

22,955 

(10,180)

Income tax (expense) benefit

(971)

(943)

674 

(702)

Income (loss) from continuing operations

109,405 

96,658 

23,629 

(10,882)

Income from discontinued operations

15,841 

-   

-   

15,841 

Net income

125,246 

96,658 

23,629 

4,959 

Less net income attributable to noncontrolling interests in:

Consolidated subsidiaries

(15,882)

(1,506)

-   

(14,376)

Operating Partnership

(5,287)

-   

-   

(5,287)

Net income (loss) attributable to Vornado

104,077 

95,152 

23,629 

(14,704)

Interest and debt expense

114,675 

58,667 

21,512 

34,496 

Depreciation and amortization

156,450 

94,124 

40,752 

21,574 

Income tax (benefit) expense

(739)

1,002 

(2,636)

895 

EBITDA for the three months ended March 31, 2015

$

374,463 

$

248,945 

$

83,257 

$

42,261 

EBITDA for the three months ended March 31, 2014

$

469,839 

$

233,798 

$

84,087 

$

151,954 

EBITDA as adjusted for comparability - OP basis:

For the three months ended March 31, 2015

$

358,510 

$

248,945 

(1)

$

83,257 

(2)

$

26,308 

(3)

For the three months ended March 31, 2014

$

341,730 

$

227,676 

(1)

$

84,087 

(2)

$

29,967 

(3)

See notes on page 12.

- 11 -

 


 
 

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 March 31,

2015 

2014 

Office (including BMS EBITDA of $5,681 and $5,527, respectively)

$

159,359 

$

152,126 

Retail

81,305 

65,826 

Alexander's

10,407 

10,430 

Hotel Pennsylvania

(2,126)

(706)

Total New York

$

248,945 

$

227,676 

(2)

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

Three Months Ended March 31,

2015 

2014 

Office, excluding the Skyline Properties

$

67,385 

$

67,257 

Skyline properties

6,055 

6,499 

Total Office

73,440 

73,756 

Residential

9,817 

10,331 

Total Washington, DC

$

83,257 

$

84,087 

 

(3)

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

Three Months Ended March 31,

2015 

2014 

Our share of Real Estate Fund:

Income before net realized/unrealized gains

$

1,614 

$

1,982 

Net realized/unrealized gains on investments

5,548 

3,542 

Carried interest

3,388 

1,775 

Total

10,550 

7,299 

The Mart and trade shows

21,041 

19,087 

555 California Street

12,401 

12,066 

India real estate ventures

1,841 

1,824 

Other investments

7,655 

7,600 

53,488 

47,876 

Corporate general and administrative expenses(a)

(35,942)

(25,982)

Investment income and other, net(a)

8,762 

8,073 

Total Other

$

26,308 

$

29,967 

(a)

The amounts in these captions (for this table only) exclude income / expense from the mark-to-market of our deferred compensation plan of $2,859 and $4,400 for the three months ended March 31, 2015 and 2014, respectively. The three months ended March 31, 2015, include $8,817 from the acceleration of the recognition of compensation expense related to 2013-2015 Out-Performance Plans due to the modification of the vesting criteria of awards such that they will fully vest at age 65. The accelerated expense will result in lower general and administrative expense for the remainder of 2015 of $2,600 and $6,217 thereafter.

- 12 -

 


 
 

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 and other items that affect comparability.

Three Months Ended March 31,

2015 

2014 

Segment

New York

75%

73%

Washington, DC

25%

27%

100%

100%

Region

New York City metropolitan area

68%

66%

Washington, DC / Northern Virginia area

23%

25%

Chicago, IL

6%

5%

San Francisco, CA

3%

4%

100%

100%

- 13 -

 


 
 

CONSOLIDATED BALANCE SHEETS

(unaudited and in thousands)

March 31,

December 31,

(Decrease)

2015 

2014 

Increase

ASSETS

Real estate, at cost:

Land

$

3,914,401 

$

3,861,913 

$

52,488 

Buildings and improvements

11,881,228 

11,705,749 

175,479 

Development costs and construction in progress

1,157,180 

1,128,037 

29,143 

Leasehold improvements and equipment

127,534 

126,659 

875 

Total

17,080,343 

16,822,358 

257,985 

Less accumulated depreciation and amortization

(3,248,078)

(3,161,633)

(86,445)

Real estate, net

13,832,265 

13,660,725 

171,540 

Cash and cash equivalents

1,067,568 

1,198,477 

(130,909)

Restricted cash

198,672 

176,204 

22,468 

Marketable securities

184,991 

206,323 

(21,332)

Tenant and other receivables, net

110,477 

109,998 

479 

Investments in partially owned entities

1,408,214 

1,246,496 

161,718 

Real estate fund investments

554,426 

513,973 

40,453 

Receivable arising from the straight-lining of rents, net

816,661 

787,271 

29,390 

Deferred leasing and financing costs, net

478,507 

475,158 

3,349 

Identified intangible assets, net

229,579 

225,155 

4,424 

Assets related to discontinued operations

35,342 

2,238,474 

(2,203,132)

Other assets

344,349 

410,066 

(65,717)

Total assets

$

19,261,051 

$

21,248,320 

$

(1,987,269)

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY

Liabilities:

Mortgages payable

$

8,316,793 

$

8,263,165 

$

53,628 

Senior unsecured notes

847,332 

1,347,159 

(499,827)

Revolving credit facility debt

400,000 

-   

400,000 

Accounts payable and accrued expenses

432,970 

447,745 

(14,775)

Deferred revenue

346,026 

358,613 

(12,587)

Deferred compensation plan

121,530 

117,284 

4,246 

Liabilities related to discontinued operations

11,354 

1,511,362 

(1,500,008)

Other liabilities

436,608 

375,830 

60,778 

Total liabilities

10,912,613 

12,421,158 

(1,508,545)

Redeemable noncontrolling interests

1,304,790 

1,337,780 

(32,990)

Vornado shareholders' equity

6,285,898 

6,745,426 

(459,528)

Noncontrolling interests in consolidated subsidiaries

757,750 

743,956 

13,794 

Total liabilities, redeemable noncontrolling interests and equity

$

19,261,051 

$

21,248,320 

$

(1,987,269)

- 14 -

 


 
 

CAPITAL STRUCTURE

(unaudited and in thousands, except per share amounts)

Debt:

March 31, 2015

Consolidated debt:

Mortgages payable

$

8,316,793 

Senior unsecured notes

847,332 

$2.5 billion revolving credit facilities

400,000 

9,564,125 

Pro rata share of non-consolidated debt in partially owned entities

(excluding $1,549,865 of Toys' debt)

2,407,285 

Less: Noncontrolling interests' share of consolidated debt

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

(474,213)

Total debt

11,497,197 

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 

March 31, 2015

Converted

Common

Equity:

Shares

Share Price

Common shares

188,273 

$

112.00 

21,086,576 

Class A units

10,759 

112.00 

1,205,008 

Convertible share equivalents:

Equity awards - unit equivalents

796 

112.00 

89,152 

D-13 preferred units

417 

112.00 

46,704 

G1-G4 units

71 

112.00 

7,952 

Series A preferred shares

45 

112.00 

5,040 

22,440,432 

Total Market Capitalization

$

35,254,879 

- 15 -

 


 
 

DEBT ANALYSIS

(unaudited and in thousands)

As of March 31, 2015

Total

Variable

Fixed

Weighted

Weighted

Weighted

Average

Average

Average

Amount

Interest Rate

Amount

Interest Rate

Amount

Interest Rate

Consolidated debt

$

9,564,125 

3.91%

$

2,162,869 

2.32%

$

7,401,256 

4.37%

Pro rata share of non-consolidated debt:

Toys

1,549,865 

8.31%

892,325 

8.04%

657,540 

8.68%

All other

2,407,285 

5.24%

318,935 

1.74%

2,088,350 

5.77%

Total

13,521,275 

4.65%

3,374,129 

3.78%

10,147,146 

4.94%

Less: Noncontrolling interests' share of consolidated debt

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

(474,213)

(10,500)

(463,713)

Company's pro rata share of total debt

$

13,047,062 

4.67%

$

3,363,629 

3.79%

$

9,683,433 

4.98%

Senior Unsecured Notes

Unencumbered EBITDA

Due 2019

Due 2022

1Q 2015

Settlement Date

6/16/2014

12/7/2011

Annualized

Principal Amount

$ 450,000 

$ 400,000 

New York

$

383,016 

Issue Price

99.619%

99.546%

Washington, DC

164,004 

Coupon

2.500%

5.000%

Other

38,540 

Effective economic interest rate

2.581%

5.057%

Total

$

585,560 

Ratings:

Moody's

Baa2

Baa2

S&P

BBB

BBB

Fitch

BBB

BBB

Maturity Date / Put Date

6/30/2019

1/15/2022

Debt Covenant Ratios: (1)

Senior Unsecured Notes

Revolving Credit Facilities

Actual

Required

Due 2019

Due 2022

Required

Actual

Total Outstanding Debt / Total Assets (2)

Less than 65%

43%

43%

Less than 60%

30%

Secured Debt / Total Assets

Less than 50%

37%

37%

Less than 50%

25%

Interest Coverage Ratio (Annualized Combined

EBITDA to Annualized Interest Expense)

Greater than 1.50

2.84 

2.84 

N/A

Fixed Charge Coverage

N/A

N/A

Greater than 1.40

2.67 

Unencumbered Assets / Unsecured Debt

Greater than 150%

749%

749%

N/A

Unsecured Debt / Cap Value of Unencumbered Assets

N/A

N/A

Less than 60%

10%

Unencumbered Coverage Ratio

N/A

N/A

Greater than 1.50

15.96 

(1)

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.

(2)

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

- 16 -

 


 
 

DEBT MATURITIES

(unaudited and in thousands)

Spread

Maturity

over

Interest

Property

Date (1)

LIBOR

Rate

2015 

2016 

2017 

2018 

2019 

Thereafter

Total

River House Apartments

04/15

5.43%

$

195,546 

$

-   

$

-   

$

-   

$

-   

$

-   

$

195,546 

2200 / 2300 Clarendon Boulevard

05/15

L+75

0.93%

33,586 

-   

-   

-   

-   

-   

33,586 

888 Seventh Avenue

01/16

5.71%

-   

318,554 

-   

-   

-   

-   

318,554 

510 5th Avenue

01/16

5.60%

-   

30,052 

-   

-   

-   

-   

30,052 

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

1.42%

-   

43,581 

-   

-   

-   

-   

43,581 

The Mart

12/16

5.57%

-   

550,000 

-   

-   

-   

-   

550,000 

350 Park Avenue

01/17

3.75%

-   

-   

293,544 

-   

-   

-   

293,544 

100 West 33rd Street - office and retail

03/17

L+150

1.67%

-   

-   

325,000 

-   

-   

-   

325,000 

2011 Crystal Drive

08/17

7.30%

-   

-   

77,249 

-   

-   

-   

77,249 

220 20th Street

02/18

4.61%

-   

-   

-   

71,012 

-   

-   

71,012 

River House Apartments

04/18

L+153

1.70%

-   

-   

-   

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

0.00%

-   

-   

-   

-   

-   

-   

-   

33-00 Northern Blvd

10/18

4.43%

-   

-   

-   

62,000 

-   

-   

62,000 

220 Central Park South

01/19

L+275

2.93%

-   

-   

-   

-   

600,000 

-   

600,000 

Senior unsecured notes due 2019

06/19

2.50%

-   

-   

-   

-   

448,543 

-   

448,543 

435 Seventh Avenue - retail

08/19

L+225

2.43%

-   

-   

-   

-   

98,000 

-   

98,000 

$1.25 Billion unsecured revolving credit facility

11/19

L+105

1.23%

-   

-   

-   

-   

400,000 

-   

400,000 

4 Union Square South - retail

11/19

L+215

2.32%

-   

-   

-   

-   

119,385 

-   

119,385 

Eleven Penn Plaza

12/20

3.95%

-   

-   

-   

-   

-   

450,000 

450,000 

Borgata Land

02/21

5.14%

-   

-   

-   

-   

-   

58,220 

58,220 

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

2.07%

-   

-   

-   

-   

-   

185,000 

185,000 

555 California Street

09/21

5.10%

-   

-   

-   

-   

-   

595,709 

595,709 

655 Fifth Avenue

10/21

L+140

1.57%

-   

-   

-   

-   

-   

140,000 

140,000 

Two Penn Plaza

12/21

(2)

3.99%

-   

-   

-   

-   

-   

575,000 

575,000 

Senior unsecured notes due 2022

01/22

5.00%

-   

-   

-   

-   

-   

398,789 

398,789 

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%

-   

-   

-   

-   

-   

145,851 

145,851 

666 Fifth Avenue Retail Condominium

03/23

3.61%

-   

-   

-   

-   

-   

390,000 

390,000 

2101 L Street

08/24

3.97%

-   

-   

-   

-   

-   

148,237 

148,237 

See notes on the following page.

- 17 -

 


 
 

 

DEBT MATURITIES

(unaudited and in thousands)

Spread

Maturity

over

Interest

Property

Date (1)

LIBOR

Rate

2015 

2016 

2017 

2018 

2019 

Thereafter

Total

1215 Clark Street, 200 12th Street &

251 18th Street

01/25

7.94%

$

-   

$

-   

$

-   

$

-   

$

-   

$

97,075 

$

97,075 

Other properties

Various

2.97%

-   

-   

-   

-   

-   

20,577 

20,577 

Purchase accounting valuation adjustments

Various

-   

-   

-   

(135)

-   

2,057 

1,922 

Total

$

229,132 

$

1,410,209 

$

695,793 

$

276,877 

$

1,665,928 

$

5,286,186 

$

9,564,125 

Weighted average rate

4.77%

5.54%

3.17%

4.11%

2.70%

3.90%

3.91%

Fixed rate debt

$

195,546 

$

1,366,628 

$

370,793 

$

212,877 

$

448,543 

$

4,806,869 

$

7,401,256 

Fixed weighted average rate expiring

5.43%

5.67%

4.49%

4.83%

2.50%

4.11%

4.37%

Floating rate debt

$

33,586 

$

43,581 

$

325,000 

$

64,000 

$

1,217,385 

$

479,317 

$

2,162,869 

Floating weighted average rate expiring

0.93%

1.42%

1.67%

1.70%

2.78%

1.85%

2.32%

(1)

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

(2)

Pursuant to an existing swap agreement, $421,000 of the loan bears interest at a fixed rate of 4.78% through March 2018, and the balance of $154,000 floats through March 2018. The entire $575,000 will float thereafter for the duration of the loan.

- 18 -

 


 
 

UNCONSOLIDATED JOINT VENTURES

(unaudited and in thousands)

As of March 31, 2015

Debt

Percentage

Company's

Company's

Asset

Ownership at

Carrying

Pro rata

100% of

Joint Venture Name

Category

March 31, 2015

Amount

Share

Joint Venture

PREIT Associates

REIT

8.1%

$

144,681 

$

-   

(1)

$

-   

(1)

Alexander's, Inc.

Office/Retail

32.4%

132,143 

334,370 

1,032,004 

India real estate ventures

Office/Land

4.1% to 36.5%

67,159 

46,662 

186,649 

Urban Edge

REIT

5.4%

25,206 

-   

(1)

-   

(1)

Toys

Retailer

32.6%

-   

1,549,865 

4,754,178 

Partially owned office buildings:

280 Park Avenue

Office

50.0%

302,571 

364,125 

728,249 

One Park Avenue

Office

55.0%

139,007 

139,659 

253,926 

650 Madison Avenue

Office/Retail

20.1%

113,125 

161,024 

800,000 

Rosslyn Plaza

Office/Residential

43.7% to 50.4%

52,567 

16,881 

33,488 

666 Fifth Avenue Office Condominium

Office

49.5%

49,542 

612,301 

1,236,972 

West 57th Street properties

Office

50.0%

40,738 

10,000 

20,000 

330 Madison Avenue

Office

25.0%

30,134 

37,500 

150,000 

Warner Building

Office

55.0%

21,577 

160,985 

292,700 

Fairfax Square

Office

20.0%

5,927 

18,000 

90,000 

1101 17th Street

Office

55.0%

(3,562)

17,050 

31,000 

825 Seventh Avenue

Office

50.0%

1,397 

10,250 

20,500 

Other partially owned office buildings

Office

Various

13,051 

17,465 

50,150 

Other investments:

Independence Plaza

Residential

50.1%

151,034 

275,550 

550,000 

Monmouth Mall

Retail

50.0%

5,869 

77,229 

154,457 

Other investments

Various

Various

116,048 

108,234 

773,182 

$

1,408,214 

$

3,957,150 

$

11,157,455 

(1)

Because we file our Form 10-Q prior to PREIT and UE's 10-Q filings, we account for these investments on a one-quarter lag basis and accordingly, we will report our pro rata share of debt of these entities beginning in the second quarter of 2015.

- 19 -

 


 
 

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 March 31,

Three Months Ended March 31,

Joint Venture Name

March 31, 2015

2015 

2014 

2015 

2014 

New York:

666 Fifth Avenue Office Condominium

49.5%

$

(8,574)

$

2,005 

$

5,786 

$

7,395 

Alexander's, Inc.

32.4%

5,594 

4,759 

10,407 

10,430 

West 57th Street properties (partially under development)

50.0%

(2,219)

(2,599)

84 

490 

Independence Plaza

50.1%

(2,049)

(2,064)

4,659 

4,336 

330 Madison Avenue

25.0%

1,464 

1,345 

2,522 

2,267 

825 Seventh Avenue

50.0%

707 

475 

833 

768 

One Park Avenue

55.0%

573 

98 

4,870 

1,870 

280 Park Avenue (partially under development)

50.0%

(566)

(51)

5,589 

5,262 

650 Madison Avenue

20.1%

(544)

(2,090)

2,969 

2,917 

Other

Various

(49)

(312)

1,041 

680 

(5,663)

1,566 

38,760 

36,415 

Washington, DC:

1101 17th Street

55.0%

2,317 

286 

715 

597 

Warner Building

55.0%

(1,871)

(1,486)

2,215 

2,259 

Rosslyn Plaza

43.7% to 50.4%

(737)

(572)

1,080 

1,656 

Fairfax Square

20.0%

16 

33 

460 

598 

Other

Various

406 

473 

1,313 

1,375 

131 

(1,266)

5,783 

6,485 

Other:

Alexander's corporate fee income

32.4%

2,097 

1,626 

2,097 

1,626 

Toys

32.6%

1,454 

1,847 

1,454 

85,397 

Urban Edge (1)

5.4%

584 

-   

584 

-   

Monmouth Mall

50.0%

318 

517 

2,239 

2,391 

India real estate ventures

4.1% to 36.5%

(109)

(137)

1,841 

1,824 

Other

Various

(1,217)

(2,174)

6,201 

6,321 

3,127 

1,679 

14,416 

97,559 

$

(2,405)

$

1,979 

$

58,959 

$

140,459 

(1)

Represents fees earned pursuant to our transitional services agreement with UE.

20 -

 


 
 

SQUARE FOOTAGE in service

(unaudited and square feet in thousands)

Owned by Company

Total

Portfolio

Total

Office

Retail

Showroom

Other

Segment:

New York:

Office

20,695 

17,363 

17,180 

-   

183 

-   

Retail

2,474 

2,201 

-   

2,201 

-   

-   

Alexander's (32.4% interest)

2,178 

706 

287 

419 

-   

-   

Hotel Pennsylvania

1,400 

1,400 

-   

-   

-   

1,400 

Residential (1,654 units)

1,521 

761 

-   

-   

-   

761 

28,268 

22,431 

17,467 

2,620 

183 

2,161 

Washington, DC:

Office, excluding the Skyline Properties

13,457 

11,083 

10,267 

816 

-   

-   

Skyline Properties

2,648 

2,648 

2,599 

49 

-   

-   

Total Office

16,105 

13,731 

12,866 

865 

-   

-   

Residential (2,414 units)

2,597 

2,455 

-   

-   

-   

2,455 

Other

384 

384 

-   

-   

375 

19,086 

16,570 

12,866 

874 

-   

2,830 

Other:

The Mart

3,587 

3,578 

1,687 

99 

1,792 

-   

555 California Street (70% interest)

1,802 

1,261 

1,168 

93 

-   

-   

85 Tenth Avenue (49.9% effective interest)

614 

306 

287 

19 

-   

-   

Other Properties

2,135 

1,174 

-   

1,174 

-   

-   

8,138 

6,319 

3,142 

1,385 

1,792 

-   

Total square feet at March 31, 2015

55,492 

45,320 

33,475 

4,879 

1,975 

4,991 

Total square feet at December 31, 2014

54,830 

44,745 

32,922 

4,859 

1,971 

4,993 

Number of

Number of

Parking Garages (not included above):

Square Feet

Garages

Spaces

New York

1,702 

11 

4,980 

Washington, DC

8,928 

56 

29,628 

The Mart

558 

1,664 

555 California Street

168 

453 

Total at March 31, 2015

11,356 

72 

36,725 

- 21 -

 


 
 

TOP 30 TENANTS

(unaudited)

2015 

Annualized

% of 2015

Square

Revenues

Annualized

Tenants

Footage

(in thousands)

Revenues

U.S. Government

4,574,818 

$

162,043 

6.7%

IPG and affiliates

754,979 

42,676 

1.8%

Bank of America

642,570 

40,737 

1.7%

AXA Equitable Life Insurance

422,934 

37,228 

1.5%

Macy's

665,433 

36,094 

1.5%

Amazon.com

470,143 

32,157 

1.3%

Neuberger Berman Group LLC

411,894 

31,011 

1.3%

Forever 21

165,388 

28,348 

1.2%

McGraw-Hill Companies, Inc.

479,557 

27,505 

1.1%

Ziff Brothers Investments, Inc.

287,030 

26,931 

1.1%

New York Stock Exchange

381,425 

24,987 

1.0%

J. Crew

389,968 

24,723 

1.0%

Madison Square Garden

393,299 

24,683 

1.0%

Topshop

94,349 

21,159 

0.9%

Motorola Mobility (guaranteed by Google)

607,872 

20,222 

0.8%

Fast Retailing (Uniqlo)

90,732 

20,138 

0.8%

AOL

233,264 

19,670 

0.8%

AMC Networks, Inc.

283,745 

18,842 

0.8%

Hollister

21,741 

17,566 

0.7%

JCPenney

154,038 

17,052 

0.7%

Bryan Cave LLP

213,946 

16,117 

0.7%

Family Health International

340,605 

15,738 

0.6%

Cushman & Wakefield

166,287 

15,077 

0.6%

Lockheed Martin

328,919 

14,783 

0.6%

New York & Co

197,154 

12,930 

0.5%

Sears Holding Company (Kmart Corporation and Sears Corporation)

286,705 

12,184 

0.5%

Information Builders, Inc.

243,486 

12,100 

0.5%

Hennes & Mauritz

42,769 

11,500 

0.5%

Fitzpatrick Cella Harper

130,424 

11,444 

0.5%

Ferragamo

57,481 

10,756 

0.4%

- 22 -

 


 
 

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

46,000 

$

2,247,000 

$

48.86 

0.2%

Second Quarter 2015

300,000 

18,007,000 

60.02 

1.8%

Third Quarter 2015

228,000 

17,000,000 

74.56 

1.7%

Fourth Quarter 2015

153,000 

10,489,000 

68.55 

1.0%

Total 2015

681,000 

45,496,000 

66.81 

4.4%

First Quarter 2016

254,000 

13,916,000 

54.79 

1.4%

Remaining 2016

1,089,000 

71,733,000 

65.87 

7.0%

2017 

887,000 

51,712,000 

58.30 

5.0%

2018 

1,028,000 

76,914,000 

74.82 

7.5%

2019 

983,000 

66,403,000 

67.55 

6.5%

2020 

1,577,000 

92,112,000 

58.41 

9.0%

2021 

1,021,000 

65,734,000 

64.38 

6.4%

2022 

854,000 

50,930,000 

59.64 

5.0%

2023 

1,603,000 

111,586,000 

69.61 

10.9%

2024 

1,205,000 

87,447,000 

72.57 

8.5%

Retail:

Month to Month

15,000 

$

1,843,000 

$

122.88 

0.5%

Second Quarter 2015

9,000 

1,506,000 

167.30 

0.4%

Third Quarter 2015

31,000 

2,636,000 

85.04 

0.8%

Fourth Quarter 2015

10,000 

1,497,000 

149.68 

0.4%

Total 2015

50,000 

5,639,000 

112.78 

1.6%

First Quarter 2016

58,000 

14,170,000 

244.30 

4.1%

Remaining 2016

39,000 

12,781,000 

327.71 

3.7%

2017 

15,000 

3,467,000 

231.12 

1.0%

2018 

161,000 

39,123,000 

243.00 

11.4%

2019 

120,000 

31,346,000 

261.22 

9.2%

2020 

63,000 

9,722,000 

154.32 

2.8%

2021 

38,000 

7,427,000 

195.46 

2.2%

2022 

31,000 

3,891,000 

125.52 

1.1%

2023 

81,000 

18,721,000 

231.13 

5.5%

2024 

171,000 

56,874,000 

332.59 

16.6%

- 23 -

 


 
 

 

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

244,000 

$

8,371,000 

$

34.36 

1.9%

Second Quarter 2015

211,000 

10,499,000 

49.84 

2.4%

Third Quarter 2015

325,000 

13,361,000 

41.05 

3.0%

Fourth Quarter 2015

661,000 

26,271,000 

39.77 

5.9%

Total 2015

1,197,000 

50,131,000 

41.89 

11.2%

First Quarter 2016

589,000 

23,031,000 

39.11 

5.2%

Remaining 2016

606,000 

28,230,000 

46.60 

6.3%

2017 

621,000 

25,541,000 

41.12 

5.7%

2018 

992,000 

44,067,000 

44.42 

9.9%

2019 

1,520,000 

64,076,000 

42.14 

14.4%

2020 

867,000 

41,301,000 

47.64 

9.3%

2021 

569,000 

25,967,000 

45.63 

5.8%

2022 

990,000 

43,140,000 

43.59 

9.7%

2023 

178,000 

8,231,000 

46.20 

1.8%

2024 

385,000 

15,276,000 

39.63 

3.4%

- 24 -

 


 
 

LEASING ACTIVITY

(unaudited)

The leasing activity presented below is based on leases signed during the period and is not intended to coincide with the commencement of rental revenue in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Tenant improvements and leasing commissions presented below are based on square feet leased during the period. Second generation relet space represents square footage that has not been vacant for more than nine months.

New York

Washington, DC

(square feet in thousands)

Office

Street Retail

Office

Quarter Ended March 31, 2015

Total square feet leased

553 

754 

Our share of square feet leased:

417 

696 

Initial rent (1)

$

77.85 

$

362.96 

$

35.06 

Weighted average lease term (years)

8.7 

12.2 

11.1 

Second generation relet space:

Square feet

263 

505 

Cash basis:

Initial rent (1)

$

74.67 

$

302.30 

$

33.30 

(3)

Prior escalated rent

$

63.78 

$

258.75 

$

40.39 

(3)

Percentage increase (decrease)

17.1% 

16.8% 

(17.6%)

(3)

GAAP basis:

Straight-line rent (2)

$

71.14 

$

330.95 

$

31.13 

(3)

Prior straight-line rent

$

60.16 

$

241.36 

$

37.51 

(3)

Percentage increase (decrease)

18.2% 

37.1% 

(17.0%)

(3)

Tenant improvements and leasing commissions:

Per square foot

$

74.72 

$

296.70 

$

84.37 

Per square foot per annum

$

8.59 

$

24.32 

$

7.60 

Percentage of initial rent

11.0%

6.7%

21.7%

(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 371 square feet of leasing activity with the U.S. Marshals Service (of which 293 square feet are second generation relet space), our initial rent and prior escalated rent on a cash basis was $35.11 and $35.26 per square foot, respectively (0.4% decrease), and our initial rent and prior escalated rent on a GAAP basis was $32.72 and $33.77 per square foot, respectively (3.1% decrease).

- 25 -

 


 
 

OCCUPANCY, SAME STORE EBITDA AND RESIDENTIAL STATISTICS

(unaudited)

Occupancy and Same Store EBITDA:

New York

Washington, DC (1)

Occupancy rate at:

March 31, 2015

97.3% 

84.2% 

December 31, 2014

96.9% 

83.8% 

March 31, 2014

97.0% 

83.3% 

Same store EBITDA % increase (decrease):

Three months ended March 31, 2015 vs. March 31, 2014

3.2%  (2)

(0.2%)

Three months ended March 31, 2015 vs. December 31, 2014

(4.3%) (3)

2.4% 

Cash basis same store EBITDA % increase (decrease):

Three months ended March 31, 2015 vs. March 31, 2014

5.5%  (2)

(5.5%)

Three months ended March 31, 2015 vs. December 31, 2014

(3.9%) (3)

(0.8%)

(1)

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

March 31, 2015

81.5%

December 31, 2014

80.9%

March 31, 2014

80.5%

(2)

Excluding Hotel Pennsylvania, same store EBITDA increased by 3.8% and by 6.1% on a cash basis.

(3)

Excluding Hotel Pennsylvania, same store EBITDA increased by 1.5% and by 2.6% on a cash basis.

Residential Statistics:

Average Monthly

Number of Units

Occupancy Rate

Rent Per Unit

New York:

March 31, 2015

1,654 

96.1%

$

3,251 

December 31, 2014

1,654 

95.2%

$

3,163 

March 31, 2014

1,655 

96.2%

$

2,858 

Washington, DC:

March 31, 2015

2,414 

97.1%

$

2,060 

December 31, 2014

2,414 

97.4%

$

2,078 

March 31, 2014

2,414 

96.8%

$

2,102 

- 26 -

 


 
 

CAPITAL EXPENDITURES,

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

CONSOLIDATED

(unaudited and in thousands)

Three Months Ended

Year Ended December 31,

Capital expenditures (accrual basis):

March 31, 2015

2014 

2013 

Expenditures to maintain assets

$

20,935 

$

107,728 

$

73,130 

Tenant improvements

50,900 

205,037 

120,139 

Leasing commissions

8,281 

79,636 

51,476 

Non-recurring capital expenditures

35,987 

122,330 

49,441 

Total capital expenditures and leasing commissions (accrual basis)

116,103 

514,731 

294,186 

Adjustments to reconcile to cash basis:

Expenditures in the current year applicable to prior periods

40,209 

140,490 

155,035 

Expenditures to be made in future periods for the current period

(88,136)

(313,746)

(150,067)

Total capital expenditures and leasing commissions (cash basis)

$

68,176 

$

341,475 

$

299,154 

Our share of square feet leased

1,120 

5,204 

3,537 

Tenant improvements and leasing commissions per square foot per annum

$

8.04 

$

6.53 

$

5.55 

Percentage of initial rent

15.2%

10.3%

9.3%

Development and redevelopment expenditures:

220 Central Park South

$

20,277 

$

78,059 

$

243,687 

Springfield Towne Center

14,478 

127,467 

68,716 

The Bartlett

13,791 

38,163 

6,289 

330 West 34th Street

11,902 

41,592 

6,832 

Marriott Marquis Times Square - retail and signage

10,651 

112,390 

40,356 

90 Park Avenue

5,173 

8,910 

-   

Wayne Towne Center

2,362 

19,740 

4,927 

Penn Plaza

1,163 

4,009 

731 

2221 South Clark Street

1,127 

3,481 

283 

608 Fifth Avenue

809 

20,377 

3,492 

7 West 34th Street

506 

11,555 

-   

Other

5,813 

78,444 

94,104 

$

88,052 

$

544,187 

$

469,417 

- 27 -

 


 
 

 

CAPITAL EXPENDITURES,

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

NEW YORK SEGMENT

(unaudited and in thousands)

Three Months Ended

Year Ended December 31,

Capital expenditures (accrual basis):

March 31, 2015

2014 

2013 

Expenditures to maintain assets

$

12,810 

$

48,518 

$

34,553 

Tenant improvements

9,762 

143,007 

87,275 

Leasing commissions

3,744 

66,369 

39,348 

Non-recurring capital expenditures

19,774 

64,423 

11,579 

Total capital expenditures and leasing commissions (accrual basis)

46,090 

322,317 

172,755 

Adjustments to reconcile to cash basis:

Expenditures in the current year applicable to prior periods

26,220 

67,577 

56,345 

Expenditures to be made in future periods for the current period

(28,594)

(205,258)

(91,107)

Total capital expenditures and leasing commissions (cash basis)

$

43,716 

$

184,636 

$

137,993 

Our share of square feet leased

424 

3,530 

2,145 

Tenant improvements and leasing commissions per square foot per annum

$

8.95 

$

6.82 

$

5.89 

Percentage of initial rent

10.8%

9.1%

8.1%

Development and redevelopment expenditures:

330 West 34th Street

$

11,902 

$

41,592 

$

6,832 

Marriott Marquis Times Square - retail and signage

10,651 

112,390 

40,356 

90 Park Avenue

5,173 

8,910 

-   

Penn Plaza

1,163 

4,009 

731 

608 Fifth Avenue

809 

20,377 

3,492 

7 West 34th Street

506 

11,555 

-   

Other

939 

14,973 

34,574 

$

31,143 

$

213,806 

$

85,985 

- 28 -

 


 
 

 

CAPITAL EXPENDITURES,

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

WASHINGTON, DC SEGMENT

(unaudited and in thousands)

Three Months Ended

Year Ended December 31,

Capital expenditures (accrual basis):

March 31, 2015

2014 

2013 

Expenditures to maintain assets

$

1,986 

$

23,425 

$

22,165 

Tenant improvements

37,011 

37,842 

6,976 

Leasing commissions

3,748 

5,857 

4,389 

Non-recurring capital expenditures

16,129 

37,798 

37,342 

Total capital expenditures and leasing commissions (accrual basis)

58,874 

104,922 

70,872 

Adjustments to reconcile to cash basis:

Expenditures in the current year applicable to prior periods

6,924 

45,084 

26,075 

Expenditures to be made in future periods for the current period

(54,612)

(63,283)

(36,702)

Total capital expenditures and leasing commissions (cash basis)

$

11,186 

$

86,723 

$

60,245 

Our share of square feet leased

696 

1,674 

1,392 

Tenant improvements and leasing commissions per square foot per annum

$

7.60 

$

5.70 

$

4.75 

Percentage of initial rent

21.7%

14.8%

11.9%

Development and redevelopment expenditures:

The Bartlett

$

13,791 

$

38,163 

$

6,289 

2221 South Clark Street

1,127 

3,481 

283 

Other

4,628 

42,001 

35,129 

$

19,546 

$

83,645 

$

41,701 

- 29 -

 


 
 

CAPITAL EXPENDITURES,

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

OTHER

(unaudited and in thousands)

Three Months Ended

Year Ended December 31,

Capital expenditures (accrual basis):

March 31, 2015

2014 

2013 

Expenditures to maintain assets

$

6,139 

$

35,785 

$

16,412 

Tenant improvements

4,127 

24,188 

25,888 

Leasing commissions

789 

7,410 

7,739 

Non-recurring capital expenditures

84 

20,109 

520 

Total capital expenditures and leasing commissions (accrual basis)

11,139 

87,492 

50,559 

Adjustments to reconcile to cash basis:

Expenditures in the current year applicable to prior periods

7,065 

27,829 

72,615 

Expenditures to be made in future periods for the current period

(4,930)

(45,205)

(22,258)

Total capital expenditures and leasing commissions (cash basis)

$

13,274 

$

70,116 

$

100,916 

Development and redevelopment expenditures:

220 Central Park South

$

20,277 

$

78,059 

$

243,687 

Springfield Town Center

14,478 

127,467 

68,716 

Wayne Towne Center

2,362 

19,740 

4,927 

Other

246 

21,470 

24,401 

$

37,363 

$

246,736 

$

341,731 

- 30 -

 


 
 

DEVELOPMENT COSTS AND CONSTRUCTION IN PROGRESS

(unaudited and in thousands, except square feet)

Zoning

Square Feet

At March 31, 2015

Development Projects

Total

Development Costs Expended

Land and

Acquisition Costs

New York:

220 Central Park South - Residential Condominiums

472,000 

$

626,620 

$

130,230 

$

496,390 

1535 Broadway - Marriott Marquis - Retail

109,000 

224,876 

81,069 

143,807 

Other

83,745 

83,745 

Total New York

935,241 

295,044 

640,197 

Washington, DC:

The Bartlett - Rental Residential / Retail

618,000 

108,097 

66,797 

41,300 

Other

108,444 

108,444 

Total Washington, DC

216,541 

175,241 

41,300 

Other Projects

5,398 

5,398 

Total Amount on the Balance Sheet

$

1,157,180 

$

475,683 

$

681,497 

Zoning

Square Feet

Total

Undeveloped Land

Washington, DC:

1900 Crystal Drive

712,000 

$

35,382 

Metropolitan Park 6,7 & 8 - Rental Residential (1,403 Units) / Retail

1,144,000 

84,228 

PenPlace - Office / Hotel (300 Units)

1,381,000 

71,147 

223 23rd Street - Office / Rental Residential (353 Units)

937,000 

15,847 

Square 649

675,000 

19,823 

Total

$

226,427 

- 31 -

 


 
 

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% 

96.5% 

$

58.43 

2,252,000 

2,252,000 

-   

URS Corporation Group Consulting, Lion Resources

-Retail

100.0% 

99.6% 

122.40 

272,000 

272,000 

-   

Bank of America, Kmart Corporation

100.0% 

96.8% 

65.32 

2,524,000 

2,524,000 

-   

$

-   

Two Penn Plaza

EMC, Forest Electric, Information Builders, Inc.,

-Office

100.0% 

99.9% 

54.58 

1,569,000 

1,569,000 

-   

Madison Square Garden, McGraw-Hill Companies, Inc.

-Retail

100.0% 

38.4% 

191.30 

50,000 

50,000 

-   

Chase Manhattan Bank

100.0% 

98.0% 

58.81 

1,619,000 

1,619,000 

-   

575,000 

Eleven Penn Plaza

-Office

100.0% 

99.6% 

58.00 

1,133,000 

1,133,000 

-   

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

-Retail

100.0% 

93.1% 

179.09 

17,000 

17,000 

-   

PNC Bank National Association

100.0% 

99.5% 

59.79 

1,150,000 

1,150,000 

-   

450,000 

100 West 33rd Street

-Office

100.0% 

99.5% 

55.29 

851,000 

851,000 

-   

223,242 

IPG and affiliates, Rocket Fuel

Manhattan Mall

-Retail

100.0% 

87.8% 

133.25 

256,000 

256,000 

-   

101,758 

JCPenney, Aeropostale, Express

330 West 34th Street

(ground leased through 2148 -

34.8% ownership interest in the land)

Deutsch, Inc. (lease not commenced),

-Office

100.0% 

100.0% 

53.52 

669,000 

382,000 

287,000 

New York & Co., Yodle, Inc.

-Retail

100.0% 

-   

13,000 

-   

13,000 

100.0% 

100.0% 

53.52 

682,000 

382,000 

300,000 

50,150 

435 Seventh Avenue

-Retail

100.0% 

100.0% 

268.88 

43,000 

43,000 

-   

98,000 

Hennes & Mauritz

7 West 34th Street

-Office

100.0% 

100.0% 

62.80 

456,000 

456,000 

-   

Amazon

-Retail

100.0% 

100.0% 

306.71 

21,000 

21,000 

-   

Mango NY Inc., Amazon (lease not commenced)

100.0% 

100.0% 

73.54 

477,000 

477,000 

-   

-   

484 Eighth Avenue

-Retail

100.0% 

-   

-   

16,000 

16,000 

-   

-   

431 Seventh Avenue

-Retail

100.0% 

100.0% 

224.12 

10,000 

10,000 

-   

-   

488 Eighth Avenue

-Retail

100.0% 

100.0% 

73.20 

6,000 

6,000 

-   

-   

267 West 34th Street

-Retail

100.0% 

100.0% 

165.31 

6,000 

6,000 

-   

-   

138-142 West 32nd Street

-Retail

100.0% 

100.0% 

92.69 

5,000 

5,000 

-   

-   

Total Penn Plaza

7,645,000 

7,345,000 

300,000 

1,498,150 

- 32 -

 


 
 

 

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% 

$

57.04 

(2)

1,343,000 

1,343,000 

-   

$

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% 

98.2% 

67.25 

541,000 

541,000 

-   

Various showroom tenants

-Retail

100.0% 

100.0% 

171.69 

2,000 

2,000 

-   

100.0% 

98.2% 

67.63 

543,000 

543,000 

-   

-   

715 Lexington

-Retail

100.0% 

100.0% 

252.72 

23,000 

23,000 

-   

-   

New York & Company, Zales

966 Third Avenue

-Retail

100.0% 

100.0% 

88.30 

7,000 

7,000 

-   

-   

McDonald's

968 Third Avenue

-Retail

50.0% 

100.0% 

246.47 

6,000 

6,000 

-   

-   

Capital One Financial Corporation

Total Midtown East

1,922,000 

1,922,000 

-   

350,000 

Midtown West:

888 Seventh Avenue

(ground leased through 2067)

Soros Fund, TPG-Axon Capital,

-Office

100.0% 

96.3% 

85.71 

865,000 

865,000 

-   

Vornado Executive Headquarters

-Retail

100.0% 

100.0% 

201.62 

15,000 

15,000 

-   

Redeye Grill L.P.

100.0% 

96.4% 

87.68 

880,000 

880,000 

-   

318,554 

57th Street - 5 buildings

-Office

50.0% 

99.2% 

52.82 

132,000 

80,000 

52,000 

Various

-Retail

50.0% 

99.3% 

119.83 

56,000 

22,000 

34,000 

50.0% 

99.2% 

72.78 

188,000 

102,000 

86,000 

20,000 

825 Seventh Avenue

-Office

50.0% 

100.0% 

74.64 

165,000 

165,000 

-   

Young & Rubicam

-Retail

100.0% 

100.0% 

293.05 

4,000 

4,000 

-   

Lindy's

51.2% 

100.0% 

79.81 

169,000 

169,000 

-   

20,500 

Total Midtown West

1,237,000 

1,151,000 

86,000 

359,054 

Park Avenue:

280 Park Avenue

Cohen & Steers Inc.,

Franklin Templeton Co. LLC (lease not commenced),

-Office

50.0% 

100.0% 

94.25 

1,235,000 

990,000 

245,000 

New Advisory L.P., Investcorp International Inc.

-Retail

50.0% 

100.0% 

218.76 

31,000 

7,000 

24,000 

Scottrade Inc., Starbucks

50.0% 

100.0% 

97.30 

1,266,000 

997,000 

269,000 

728,249 

350 Park Avenue

Kissinger Associates Inc., Ziff Brothers Investment Inc.,

-Office

100.0% 

100.0% 

92.56 

553,000 

553,000 

-   

MFA Financial Inc., M&T Bank

-Retail

100.0% 

100.0% 

205.57 

17,000 

17,000 

-   

Fidelity Investment, AT&T Wireless, Valley National Bank

100.0% 

100.0% 

95.93 

570,000 

570,000 

-   

293,544 

Total Park Avenue

1,836,000 

1,567,000 

269,000 

1,021,793 

- 33 -

 


 
 

 

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,

Capital One, First Manhattan Consulting,

-Office

100.0% 

97.1% 

$

69.96 

922,000 

922,000 

-   

Factset Research Systems Inc., Foley & Lardner

-Retail

100.0% 

100.0% 

115.82 

26,000 

26,000 

-   

Citibank

100.0% 

97.2% 

71.22 

948,000 

948,000 

-   

$

-   

330 Madison Avenue

Guggenheim Partners LLC, HSBC Bank AFS,

-Office

25.0% 

100.0% 

67.90 

806,000 

806,000 

-   

Jones Lang LaSalle Inc., Wells Fargo

-Retail

25.0% 

100.0% 

280.98 

34,000 

34,000 

-   

Ann Taylor Retail Inc., Citibank

25.0% 

100.0% 

76.52 

840,000 

840,000 

-   

150,000 

510 Fifth Avenue

-Retail

100.0% 

90.6% 

141.38 

65,000 

65,000 

-   

30,052 

Joe Fresh

Total Grand Central

1,853,000 

1,853,000 

-   

180,052 

Madison/Fifth:

640 Fifth Avenue

Fidelity Investments, Owl Creek Asset Management LP,

-Office

100.0% 

87.6% 

81.78 

264,000 

264,000 

-   

Stifel Financial Corp.

-Retail

100.0% 

100.0% 

187.38 

63,000 

63,000 

-   

Citibank

100.0% 

90.0% 

102.12 

327,000 

327,000 

-   

-   

666 Fifth Avenue

Fulbright & Jaworski, Colliers International NY LLC,

-Office (Office Condo)

49.5% 

76.3% 

74.75 

1,368,000 

1,368,000 

-   

1,236,972 

Integrated Holding Group, Vinson & Elkins LLP

-Retail (Office Condo)

49.5% 

100.0% 

162.65 

46,000 

46,000 

-   

-   

HSBC Bank USA, Citibank

-Retail (Retail Condo)

100.0% 

100.0% 

370.26 

114,000 

(3)

114,000 

-   

390,000 

Uniqlo, Hollister, Swatch

78.7% 

99.44 

1,528,000 

1,528,000 

-   

1,626,972 

595 Madison Avenue

Beauvais Carpets, Levin Capital Strategies LP,

-Office

100.0% 

98.6% 

73.15 

292,000 

292,000 

-   

Cosmetech Mably Int'l LLC.

-Retail

100.0% 

100.0% 

778.99 

30,000 

30,000 

-   

Coach, Prada

100.0% 

98.7% 

138.91 

322,000 

322,000 

-   

-   

650 Madison Avenue

-Office

20.1% 

86.2% 

103.49 

524,000 

524,000 

-   

Memorial Sloan Kettering Cancer Center, Polo Ralph Lauren

-Retail

20.1% 

100.0% 

266.43 

71,000 

71,000 

-   

Crate & Barrel

20.1% 

87.9% 

122.94 

595,000 

595,000 

-   

800,000 

689 Fifth Avenue

-Office

100.0% 

100.0% 

70.23 

82,000 

82,000 

-   

Yamaha Artist Services Inc., Brunello Cucinelli USA, Inc.

-Retail

100.0% 

100.0% 

724.55 

17,000 

17,000 

-   

MAC Cosmetics, Massimo Dutti

100.0% 

100.0% 

182.59 

99,000 

99,000 

-   

-   

655 Fifth Avenue

-Retail

92.5% 

100.0% 

189.00 

57,000 

57,000 

-   

140,000 

Ferragamo

697-703 5th Avenue (St. Regis)

-Retail

74.3% 

100.0% 

355.83 

25,000 

25,000 

-   

-   

Bottega Veneta, DeBeers Diamond Jewelers

Total Madison/Fifth

2,953,000 

2,953,000 

-   

2,566,972 

- 34 -

 


 
 

 

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% 

$

70.92 

988,000 

988,000 

-   

AOL, J. Crew, Facebook, Structure Tone

-Retail

100.0% 

100.0% 

49.80 

168,000 

168,000 

-   

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

100.0% 

100.0% 

67.85 

1,156,000 

1,156,000 

-   

$

353,000 

One Park Avenue

-Office

55.0% 

96.5% 

45.32 

868,000 

868,000 

-   

New York University, Public Service Mutual Insurance

-Retail

55.0% 

100.0% 

61.65 

79,000 

79,000 

-   

Bank of Baroda, Citibank, Equinox, Men's Wearhouse

55.0% 

96.8% 

46.68 

947,000 

947,000 

-   

253,926 

4 Union Square South

-Retail

100.0% 

100.0% 

94.88 

206,000 

206,000 

-   

119,386 

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

692 Broadway

-Retail

100.0% 

100.0% 

70.41 

35,000 

35,000 

-   

-   

Equinox, Major League Baseball

Total Midtown South

2,344,000 

2,344,000 

-   

726,312 

Rockefeller Center:

1290 Avenue of the Americas

AXA Equitable Life Insurance, Hachette Book Group Inc.,

Bryan Cave LLP, Neuberger Berman, SSB Realty LLC,

Warner Music Group, Cushman & Wakefield, Fitzpatrick,

-Office

70.0% 

97.8% 

75.88 

2,029,000 

2,029,000 

-   

Cella, Harper & Scinto, Columbia University

-Retail

70.0% 

100.0% 

161.16 

79,000 

79,000 

-   

Duane Reade, JPMorgan Chase Bank, Sovereign Bank

70.0% 

97.8% 

79.08 

2,108,000 

2,108,000 

-   

950,000 

608 Fifth Avenue (ground leased through 2033)

-Office

100.0% 

93.9% 

57.02 

81,000 

81,000 

-   

-Retail

100.0% 

100.0% 

419.77 

44,000 

44,000 

-   

Topshop

100.0% 

96.1% 

184.71 

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% 

58.54 

473,000 

473,000 

-   

-   

New York Stock Exchange

40 Fulton Street

-Office

100.0% 

99.0% 

37.09 

244,000 

244,000 

-   

Market News International Inc., Sapient Corp.

-Retail

100.0% 

100.0% 

97.78 

5,000 

5,000 

-   

TD Bank

100.0% 

99.0% 

38.31 

249,000 

249,000 

-   

-   

Total Wall Street/Downtown

722,000 

722,000 

-   

-   

- 35 -

 


 
 

 

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% 

$

152.59 

85,000 

85,000 

-   

$

-   

Topshop, Madewell, J. Crew

443 Broadway

-Retail

100.0% 

100.0% 

128.40 

16,000 

16,000 

-   

-   

Necessary Clothing

304 Canal Street

-Retail

100.0% 

-   

-   

14,000 

-   

14,000 

-   

334 Canal Street

-Retail

100.0% 

100.0% 

-   

15,000 

11,000 

4,000 

-   

155 Spring Street

-Retail

100.0% 

98.5% 

79.89 

49,000 

49,000 

-   

-   

Sigrid Olsen

148 Spring Street

-Retail

100.0% 

100.0% 

130.00 

7,000 

7,000 

-   

-   

150 Spring Street

-Retail

100.0% 

100.0% 

242.15 

7,000 

7,000 

-   

-   

Sandro

Total Soho

193,000 

175,000 

18,000 

-   

Times Square:

1540 Broadway

Forever 21, Planet Hollywood, Disney, Sunglass Hut,

-Retail

100.0% 

100.0% 

217.02 

160,000 

160,000 

-   

-   

MAC Cosmetics, U.S. Polo

1535 Broadway (Marriott Marquis - retail and signage)

(ground and building leased through 2032)

-Retail

100.0% 

100.0% 

2,147.66 

47,000 

5,000 

42,000 

T-Mobile, Invicta

-Theatre

100.0% 

100.0% 

13.05 

62,000 

62,000 

-   

Nederlander-Marquis Theatre

100.0% 

100.0% 

172.35 

109,000 

67,000 

42,000 

-   

Total Times Square

269,000 

227,000 

42,000 

-   

Upper East Side:

828-850 Madison Avenue

-Retail

100.0% 

100.0% 

576.73 

18,000 

18,000 

-   

80,000 

Gucci, Chloe, Cartier, Cho Cheng, Christofle Silver Inc.

677-679 Madison Avenue

-Retail

100.0% 

100.0% 

452.65 

8,000 

8,000 

-   

-   

Berluti

40 East 66th Street

-Retail

100.0% 

100.0% 

881.63 

11,000 

11,000 

-   

-   

John Varvatos, Nespresso USA, J. Crew

1131 Third Avenue

-Retail

100.0% 

85.9% 

109.09 

22,000 

22,000 

-   

-   

Nike, Boom Fitness

Total Upper East Side

59,000 

59,000 

-   

80,000 

- 36 -

 


 
 

 

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):

Long Island City:

33-00 Northern Boulevard

-Office

100.0% 

95.5% 

$

29.19 

445,000 

445,000 

-   

$

61,865 

City of New York (HRA), NYC Transit Authority

New Jersey:

Paramus

-Office

100.0% 

96.1% 

21.41 

129,000 

129,000 

-   

-   

Vornado's Administrative Headquarters

Washington D.C.:

3040 M Street

-Retail

100.0% 

100.0% 

61.44 

44,000 

44,000 

-   

-   

Nike, Barneys

New York Office:

Total

96.5%

$

66.34 

21,279,000 

20,695,000 

584,000 

$

6,835,003 

Vornado's Ownership Interest

97.3%

$

64.46 

17,800,000 

17,363,000 

436,000 

$

4,950,441 

New York Retail:

Total

96.3%

$

177.74 

2,605,000 

2,474,000 

131,000 

$

959,195 

Vornado's Ownership Interest

96.0%

$

176.65 

2,303,000 

2,201,000 

102,000 

$

959,195 

- 37 -

 


 
 

 

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% 

$

100.42 

885,000 

885,000 

-   

$

300,000 

Bloomberg

-Retail

32.4% 

100.0% 

177.67 

174,000 

174,000 

-   

320,000 

Hennes & Mauritz, The Home Depot, The Container Store

32.4% 

100.0% 

112.09 

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% 

98.9% 

43.39 

609,000 

609,000 

-   

265,758 

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% 

-   

-   

255,000 

-   

255,000 

-   

Property to be Developed:

Rego Park III (adjacent to Rego Park II),

32.4% 

-   

-   

-   

-   

-   

-   

Queens, NY (3.4 acres)

Total Alexander's

99.7% 

73.71 

2,433,000 

2,178,000 

255,000 

1,032,004 

Hotel Pennsylvania:

-Hotel (1,700 Keys)

100.0% 

-   

-   

1,400,000 

1,400,000 

-   

-   

Residential:

50-70 W 93rd Street (326 units)

49.9% 

97.8% 

-   

283,000 

283,000 

-   

65,000 

Independence Plaza, Tribeca (1,328 units)

-Residential

50.1% 

95.6% 

-   

1,187,000 

1,187,000 

-   

-Retail

50.1% 

80.3% 

30.64 

51,000 

51,000 

-   

Duane Reade, Food Emporium

1,238,000 

1,238,000 

-   

550,000 

Total Residential

96.1% 

1,521,000 

1,521,000 

-   

615,000 

Total New York

96.8%

$

77.20 

29,238,000 

28,268,000 

970,000 

$

9,441,202 

Vornado's Ownership Interest

97.3%

$

76.68 

23,053,000 

22,431,000 

621,000 

$

6,551,991 

(1)

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

(2)

Excludes US Post Office leased through 2038 (including four five-year renewal options) for which the annual escalated rent is $11.27 PSF.

(3)

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

(4)

Leased by Alexander's through January 2037.

- 38 -

 


 
 

 

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% 

89.1% 

$

43.63 

2,321,000 

2,321,000 

-   

$

223,099 

General Services Administration, Lockheed Martin, Finmeccanica,

Conservation International, Smithsonian Institution,

Natl. Consumer Coop. Bank, Council on Foundations,

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

Food Marketing Institute, American Diabetes Association

S. Clark Street / 12th Street - 5 buildings

100.0% 

83.3% 

37.59 

1,540,000 

1,540,000 

-   

58,498 

General Services Administration, L-3 Communications,

The Int'l Justice Mission, Management Systems International

1550-1750 Crystal Drive /

100.0% 

81.5% 

40.58 

1,484,000 

1,484,000 

-   

40,634 

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% 

91.6% 

40.32 

869,000 

506,000 

363,000 

*

-   

General Services Administration, Lockheed Martin

- 3 buildings

2100 / 2200 Crystal Drive - 2 buildings

100.0% 

100.0% 

33.52 

529,000 

529,000 

-   

-   

General Services Administration,

Public Broadcasting Service

223 23rd Street / 2221 South Clark Street

100.0% 

-

-

316,000 

-   

316,000 

-   

WeWork

- 2 buildings

2001 Jefferson Davis Highway

100.0% 

63.6% 

36.14 

162,000 

162,000 

-   

-   

Institute for the Psychology Sciences, VT Aepco, Inc.

Crystal City Shops at 2100

100.0% 

96.0% 

25.87 

80,000 

80,000 

-   

-   

Various

Crystal Drive Retail

100.0% 

100.0% 

46.64 

57,000 

57,000 

-   

-   

Various

Total Crystal City

100.0% 

86.7% 

40.09 

7,358,000 

6,679,000 

679,000 

322,231 

Central Business District:

Universal Buildings

100.0% 

95.1% 

45.05 

685,000 

685,000 

-   

185,000 

Family Health International, WeWork

1825-1875 Connecticut Avenue, NW

- 2 buildings

Warner Building - 1299 Pennsylvania

55.0% 

78.6% 

70.42 

613,000 

613,000 

-   

292,700 

Baker Botts LLP, General Electric, Cooley LLP,

Avenue, NW

Facebook, Live Nation, APCO Worldwide Inc

2101 L Street, NW

100.0% 

99.0% 

66.81 

380,000 

380,000 

-   

148,237 

Greenberg Traurig, LLP, US Green Building Council,

American Insurance Association, RTKL Associates, DTZ

1750 Pennsylvania Avenue, NW

100.0% 

94.0% 

48.35 

277,000 

277,000 

-   

-   

General Services Administration, UN Foundation, AOL

1150 17th Street, NW

100.0% 

91.7% 

44.61 

241,000 

241,000 

-   

28,728 

American Enterprise Institute

Bowen Building - 875 15th Street, NW

100.0% 

100.0% 

69.22 

231,000 

231,000 

-   

115,022 

Paul Hastings LLP, Millennium Challenge Corporation

1101 17th Street, NW

55.0% 

98.4% 

47.83 

214,000 

214,000 

-   

31,000 

AFSCME, Verto Solutions

1730 M Street, NW

100.0% 

90.8% 

46.72 

203,000 

203,000 

-   

14,853 

General Services Administration

(ground rent through 2061)

- 39 -

 


 
 

 

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% 

98.0% 

$

42.60 

92,000 

92,000 

-   

$

-   

Aptima, Inc., Nelnet Corporation

Waterfront Station

2.5% 

-   

-   

675,000 

-   

675,000 

*

-   

1501 K Street, NW

5.0% 

100.0% 

67.93 

379,000 

379,000 

-   

-   

Sidley Austin LLP, UBS

1399 New York Avenue, NW

100.0% 

92.9% 

81.41 

129,000 

129,000 

-   

-   

Bloomberg, Abbott Laboratories, Abbvie US LLC

Total Central Business District

93.4% 

55.80 

4,119,000 

3,444,000 

675,000 

815,540 

Skyline Properties:

Skyline Place - 7 buildings

100.0% 

42.0% 

33.76 

2,130,000 

2,130,000 

-   

559,789 

General Services Administration, Analytic Services,

Northrop Grumman, Axiom Resource Management,

Booz Allen, Intellidyne, Inc.

One Skyline Tower

100.0% 

100.0% 

33.10 

518,000 

518,000 

-   

138,788 

General Services Administration

Total Skyline Properties

100.0% 

53.4% 

33.51 

2,648,000 

2,648,000 

-   

698,577 

Rosslyn / Ballston:

2200 / 2300 Clarendon Blvd

100.0% 

94.8% 

44.18 

638,000 

638,000 

-   

33,586 

Arlington County, General Services Administration,

(Courthouse Plaza) - 2 buildings

AMC Theaters

(ground leased through 2062)

Rosslyn Plaza - 4 buildings

46.2% 

55.7% 

40.76 

744,000 

532,000 

212,000 

33,488 

General Services Administration, Corporate Executive Board,

Nathan Associates, Inc.

Total Rosslyn / Ballston

83.7% 

43.49 

1,382,000 

1,170,000 

212,000 

67,074 

Reston:

Commerce Executive - 3 buildings

100.0% 

`

87.6% 

32.91 

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% 

94.9% 

31.76 

216,000 

216,000 

-   

-   

National Institutes of Health

(ground leased through 2084)

Tysons Corner:

Fairfax Square - 3 buildings

20.0% 

72.5% 

42.17 

559,000 

559,000 

-   

90,000 

Dean & Company, Womble Carlyle

Pentagon City:

Fashion Centre Mall

7.5% 

97.4% 

41.61 

819,000 

819,000 

-   

410,000 

Macy's, Nordstrom

Washington Tower

7.5% 

100.0% 

47.93 

170,000 

170,000 

-   

40,000 

The Rand Corporation

Total Pentagon City

97.9% 

42.72 

989,000 

989,000 

-   

450,000 

Total Washington, DC office properties

82.2% 

$

43.65 

17,690,000 

16,105,000 

1,585,000 

$

2,443,422 

Vornado's Ownership Interest

81.5% 

$

42.53 

14,538,000 

13,731,000 

807,000 

$

1,792,900 

- 40 -

 


 
 

 

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% 

96.6% 

$

-   

1,802,000 

1,802,000 

-   

$

259,546 

West End 25 (283 units)

100.0% 

98.6% 

-   

273,000 

273,000 

-   

101,671 

220 20th Street (265 units)

100.0% 

98.1% 

-   

269,000 

269,000 

-   

71,012 

Rosslyn Plaza - 2 buildings (196 units)

43.7% 

98.5% 

-   

253,000 

253,000 

-   

-   

Total Residential

97.1% 

2,597,000 

2,597,000 

-   

432,229 

Other:

Crystal City Hotel

100.0% 

100.0% 

-   

266,000 

266,000 

-   

-   

Met Park / Warehouses - 1 building

100.0% 

100.0% 

-   

129,000 

109,000 

20,000 

*

-   

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 

384,000 

640,000 

-   

Total Washington, DC

84.6% 

$

43.65 

21,311,000 

19,086,000 

2,225,000 

$

2,875,651 

Vornado's Ownership Interest

84.2% 

$

42.53 

18,016,000 

16,570,000 

1,446,000 

$

2,225,129 

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

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

- 41 -

 


 
 

 

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% 

$

66.36 

1,507,000 

1,507,000 

-   

$

595,708 

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% 

100.0% 

47.58 

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

97.5% 

$

65.03 

1,802,000 

1,802,000 

-   

$

595,708 

Vornado's Ownership Interest

97.5% 

$

65.03 

1,261,000 

1,261,000 

-   

$

416,996 

The Mart:

Illinois:

The Mart, Chicago

100.0% 

94.5% 

$

36.88 

3,568,000 

3,568,000 

-   

$

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, Chicago School of Professional Psychology,

Yelp Inc., Paypal, Inc.

Other

50.0% 

100.0% 

32.82 

19,000 

19,000 

-   

22,682 

Total Illinois

94.5% 

36.86 

3,587,000 

3,587,000 

-   

572,682 

Total The Mart 

94.5% 

$

36.86 

3,587,000 

3,587,000 

-   

$

572,682 

Vornado's Ownership Interest

94.5% 

$

36.86 

3,578,000 

3,578,000 

-   

$

561,341 

85 Tenth Avenue:

NEW YORK

85 Tenth Avenue, Manhattan

Google, General Services Administration,

Telehouse International Corp., L-3 Communications,

- Office

49.9% 

(2)

100.0% 

$

62.70 

576,000 

576,000 

-   

Moet Hennessy USA, Inc.

- Retail

49.9% 

(2)

100.0% 

66.45 

38,000 

38,000 

-   

Craft Restaurants Inc., IL Posto LLC, Toro NYC Restaurant

49.9% 

(2)

100.0% 

62.85 

614,000 

614,000 

-   

$

270,000 

(3)

Total 85 Tenth Avenue 

100.0% 

$

62.85 

614,000 

614,000 

-   

$

270,000 

Vornado's Ownership Interest

100.0% 

$

62.85 

306,000 

306,000 

-   

$

134,730 

(1)

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

(2)

As of March 31, 2015, we own junior and senior mezzanine loans of 85 Tenth Avenue with an accreted balance of $151.4 million. The junior and senior mezzanine loans bear paid-in-kind interest of 12% and 9%, respectively and mature in May 2017. We account for our investment in 85 Tenth Avenue using the equity method of accounting because we will receive a 49.9% interest in the property after repayment of the junior mezzanine loan. As a result of recording our share of the GAAP losses of the property, the net carrying amount of these loans is $26.2 million on our consolidated balance sheets.

(3)

Excludes the Company's junior and senior mezzanine loans which are accounted for as equity.

- 42 -

 


 
 

 

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% 

$

190.84 

95,000 

95,000 

-   

Sephora, Bank of America

- Residential 

100.0% 

91.7% 

-   

51,000 

51,000 

-   

100.0% 

97.1% 

-   

146,000 

146,000 

-   

$

146,000 

11 East 68th Street Retail 

100.0% 

100.0% 

793.75 

11,000 

8,000 

3,000 

-   

Belstaff, Kent & Curwen

Crowne Plaza Times Square 

- Hotel (795 Keys) 

- Retail  

75.3% 

(2)

100.0% 

353.24 

15,000 

15,000 

-   

Hershey

- Office 

75.3% 

(2)

100.0% 

38.09 

220,000 

220,000 

-   

American Management Association

75.3% 

(2)

100.0% 

58.21 

235,000 

235,000 

-   

310,000 

501 Broadway 

100.0% 

100.0% 

238.25 

9,000 

9,000 

-   

20,000 

Capital One

Culver City, CA:

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

800 Corporate Pointe - 2 buildings 

100.0% 

57.0% 

35.22 

243,000 

243,000 

-   

60,094 

Syska Hennessy Group, X Prize Foundation

Miami, FL:

1100 Lincoln Road 

- Retail 

100.0% 

100.0% 

133.21 

48,000 

48,000 

-   

Anthropologie, Banana Republic

- Theatre 

100.0% 

100.0% 

36.45 

79,000 

79,000 

-   

Regal Cinema

100.0% 

100.0% 

73.28 

127,000 

127,000 

-   

66,000 

Total Real Estate Fund 

92.4% 

84.7% 

771,000 

768,000 

3,000 

$

602,094 

Vornado's Ownership Interest 

23.1% 

84.7% 

178,000 

177,000 

1,000 

$

102,628 

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

(2) Vornado's effective ownership through its Real Estate Fund and its co-investment is 33%.

- 43 -

 


 
 

 

OTHER

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

Other Properties:

NEW JERSEY

Wayne Town Center, Wayne

100.0% 

100.0% 

$

26.25 

663,000 

101,000 

443,000 

119,000 

$

-   

JCPenney, Costco, Dick's Sporting Goods

(ground leased through 2064)

Monmouth Mall, Eatontown

50.0% 

92.0% 

35.30 

(3)

1,463,000 

(4)

851,000 

612,000 

(4)

-   

165,862 

Boscov's, Macy's (4), JCPenney (4), Lord & Taylor,

Loews Theatre, Barnes & Noble, Forever 21

Total New Jersey

2,126,000 

952,000 

1,055,000 

119,000 

165,862 

MARYLAND

Annapolis

(ground and building leased through 2042)

100.0% 

100.0% 

8.99 

128,000 

128,000 

-   

-   

-   

The Home Depot

Total Other Properties

94.5%

$

31.19 

2,254,000 

1,080,000 

1,055,000 

119,000 

$

165,862 

Vornado's Ownership Interest

96.6%

$

27.99 

1,293,000 

654,000 

520,000 

119,000 

$

82,931 

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

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

(3) Weighted Average Annual Rent PSF shown is for in-line tenants only.

(4) Includes square footage of anchors who own their land and building.

 

- 44 -