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):

August 3, 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 August 3, 2015, Vornado Realty Trust (the “Company”), the general partner of Vornado Realty L.P., issued a press release announcing its financial results for the second quarter of 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 August 3, 2015.

99.2     Vornado Realty Trust supplemental operating and financial data for the quarter ended June 30, 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: August 4, 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: August 4, 2015

 

2

 

­


 
 

 

Exhibit Index

 

 

 

99.1     Vornado Realty Trust press release dated August 3, 2015.

99.2     Vornado Realty Trust supplemental operating and financial data for the quarter ended June 30, 2015.

 

3

 

­

exhibit991.htm - Generated by SEC Publisher for SEC Filing  

EXHIBIT 99.1

CONTACT:

STEPHEN THERIOT

 

 

 

(201) 587-1000

 

 

 

 

 

Vornado Logo 282

 

 

 

210 Route 4 East

 

 

 

Paramus , NJ

 

FOR IMMEDIATE RELEASE – August 3, 2015

 

 

Vornado Announces Second Quarter 2015 Financial Results

 

PARAMUS, NEW JERSEY.......VORNADO REALTY TRUST (New York Stock Exchange: VNO) filed its Form 10-Q for the quarter ended June 30, 2015 today and reported:

 

NET INCOME attributable to common shareholders for the quarter ended June 30, 2015 was $165.7 million, or $0.87 per diluted share, compared to $76.6 million, or $0.41 per diluted share, for the prior year’s quarter.  Net income for the quarter ended June 30, 2015 includes $14.8 million of real estate impairment losses, of which $10.3 million relates to depreciable real estate and is therefore excluded from Funds From Operations attributable to common shareholders plus assumed conversions (“FFO”).  Net income for the quarter ended June 30, 2015 also includes $4.5 million of net gains on sale of real estate.   Adjusting net income attributable to common shareholders for certain items that affect comparability which are listed in the table below, net income attributable to common shareholders for the quarters ended June 30, 2015 and 2014 was $93.9 million and $111.5 million, or $0.49 and $0.59 per diluted share, respectively.

 

FFO for the quarter ended June 30, 2015 was $323.4 million, or $1.71 per diluted share, compared to $216.5 million, or $1.15 per diluted share, for the prior year’s quarter.  Adjusting FFO for certain items that affect comparability which are listed in the table below, FFO for the quarters ended June 30, 2015 and 2014 was $246.5 million and $231.6 million, or $1.30 and $1.23 per diluted share, respectively.

 

(Amounts in thousands, except per share amounts)

For the Three Months Ended June 30,

2015 

2014 

FFO (1)

$

323,381 

$

216,547 

Per Share

$

1.71 

$

1.15 

Items that affect comparability income (expense):

Reversal of allowance for deferred tax assets (re: taxable REIT subsidiary's

ability to utilize NOLs)

$

90,030 

$

-   

Our share of impairment loss on India real estate venture's non-depreciable real estate

(4,502)

-   

Acquisition and transaction related costs

(4,061)

(1,067)

FFO from discontinued operations (including UE spin-off related

costs of $327 and $3,016, respectively)

(767)

41,673 

Toys FFO (negative FFO)

500 

(51,862)

Defeasance cost in connection with the refinancing of 909 Third Avenue

-   

(5,589)

Other, net

433 

905 

81,633 

(15,940)

Noncontrolling interests' share of above adjustments

(4,774)

928 

Items that affect comparability, net

$

76,859 

$

(15,012)

FFO as adjusted for comparability

$

246,522 

$

231,559 

Per Share

$

1.30 

$

1.23 

(1) See page 4 for a reconciliation of our net income to FFO for the three months ended June 30, 2015 and 2014.

 

 


 
 

 

 

First Half 2015 Results

 

NET INCOME attributable to common shareholders for the six months ended June 30, 2015 was $250.2 million, or $1.32 per diluted share, compared to $139.0 million, or $0.74 per diluted share, for the six months ended June 30, 2014.  Net income for the six months ended June 30, 2015 includes $15.4 million of net gains on sale of real estate and $14.8 million of real estate impairment losses, of which $10.3 million relates to depreciable real estate and is therefore excluded from FFO.  Net income for the six months ended June 30, 2015 also includes $0.3 million of real estate impairment losses of other properties.  Net income for the six months ended June 30, 2014 includes $20.8 million of real estate impairment losses.  Adjusting net income attributable to common shareholders for certain items that affect comparability which are listed in the table below, net income attributable to common shareholders for the six months ended June 30, 2015 and 2014 was $160.0 million and $157.9 million, or $0.84 and $0.84 per diluted share, respectively.

 

FFO for the six months ended June 30, 2015 was $544.3 million, or $2.87 per diluted share, compared to $463.6 million, or $2.46 per diluted share, for the prior year’s six months.  Adjusting FFO for certain items that affect comparability which are listed in the table below, FFO for the six months ended June 30, 2015 and 2014 was $456.6 million and $419.3 million, or $2.41 and $2.22 per diluted share, respectively.

 

(Amounts in thousands, except per share amounts)

For the Six Months Ended June 30,

2015 

2014 

FFO (1)

$

544,305 

$

463,626 

Per Share

$

2.87 

$

2.46 

Items that affect comparability income (expense):

Reversal of allowance for deferred tax assets (re: taxable REIT subsidiary's

ability to utilize NOLs)

$

90,030 

$

-   

FFO from discontinued operations (including UE spin-off related

costs of $22,972 and $3,515, respectively)

6,628 

87,071 

Acquisition and transaction related costs

(6,042)

(2,352)

Our share of impairment loss on India real estate venture's non-depreciable real estate

(4,502)

-   

Toys FFO (negative FFO) (including impairment losses of $75,196 in 2014)

1,954 

(42,595)

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

1,860 

10,540 

Defeasance cost in connection with the refinancing of 909 Third Avenue

-   

(5,589)

Other, net

3,154 

-   

93,082 

47,075 

Noncontrolling interests' share of above adjustments

(5,357)

(2,747)

Items that affect comparability, net

$

87,725 

$

44,328 

FFO as adjusted for comparability

$

456,580 

$

419,298 

Per Share

$

2.41 

$

2.22 

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

 

2

 


 

 

 

VORNADO REALTY TRUST

OPERATING RESULTS FOR THE THREE AND SIX MONTHS ENDED

JUNE 30, 2015 AND 2014

(Amounts in thousands, except per share amounts)

For the Three Months Ended

For the Six Months Ended

June 30,

June 30,

2015 

2014 

2015 

2014 

Revenues

$

616,288 

$

574,411 

$

1,223,090 

$

1,136,792 

Income from continuing operations

$

216,174 

$

138,744 

$

325,579 

$

228,434 

(Loss) income from discontinued operations

(774)

26,943 

15,067 

35,409 

Net income

215,400 

165,687 

340,646 

263,843 

Less net income attributable to noncontrolling interests in:

Consolidated subsidiaries

(19,186)

(63,975)

(35,068)

(75,554)

Operating Partnership

(10,198)

(4,704)

(15,485)

(8,564)

Net income attributable to Vornado

186,016 

97,008 

290,093 

179,725 

Preferred share dividends

(20,365)

(20,366)

(39,849)

(40,734)

Net income attributable to common shareholders

$

165,651 

$

76,642 

$

250,244 

$

138,991 

Income per common share - Basic:

Income from continuing operations, net

$

0.88 

$

0.27 

$

1.25 

$

0.56 

Income from discontinued operations, net

0.14 

0.08 

0.18 

Net income per common share

$

0.88 

$

0.41 

$

1.33 

$

0.74 

Weighted average shares outstanding

188,365 

187,527 

188,183 

187,418 

Income per common share - Diluted:

Income from continuing operations, net

$

0.88 

$

0.27 

$

1.25 

$

0.56 

(Loss) income from discontinued operations, net

(0.01)

0.14 

0.07 

0.18 

Net income per common share

$

0.87 

$

0.41 

$

1.32 

$

0.74 

Weighted average shares outstanding

189,600 

188,617 

189,775 

188,431 

FFO attributable to common shareholders plus assumed conversions

$

323,381 

$

216,547 

$

544,305 

$

463,626 

Per diluted share

$

1.71 

$

1.15 

$

2.87 

$

2.46 

FFO as adjusted for comparability

$

246,522 

$

231,559 

$

456,580 

$

419,298 

Per diluted share

$

1.30 

$

1.23 

$

2.41 

$

2.22 

Weighted average shares used in determining FFO per diluted share

189,600 

188,659 

189,775 

188,475 

 

3

 


 
 

 

 

The following table reconciles our net income to FFO:

(Amounts in thousands)

For the Three Months Ended

For the Six Months Ended

June 30,

June 30,

Reconciliation of our net income to FFO:

2015 

2014 

2015 

2014 

Net income attributable to Vornado

$

186,016 

$

97,008 

$

290,093 

$

179,725 

Depreciation and amortization of real property

129,296 

121,402 

247,552 

263,971 

Net gains on sale of real estate

-   

-   

(10,867)

-   

Real estate impairment losses

-   

-   

256 

20,842 

Proportionate share of adjustments to equity in net loss of

partially owned entities to arrive at FFO:

Depreciation and amortization of real property

32,282 

30,126 

68,554 

66,812 

Net gains on sale of real estate

(4,513)

-   

(4,513)

-   

Real estate impairment losses

10,304 

-   

10,304 

-   

Income tax effect of above adjustments

-   

(3,085)

-   

(7,080)

Noncontrolling interests' share of above adjustments

(9,662)

(8,561)

(18,109)

(19,960)

FFO attributable to Vornado

343,723 

236,890 

583,270 

504,310 

Preferred share dividends

(20,365)

(20,366)

(39,849)

(40,734)

FFO attributable to common shareholders

323,358 

216,524 

543,421 

463,576 

Convertible preferred share dividends

23 

23 

46 

50 

Earnings allocated to Out-Performance Plan units

-   

-   

838 

-   

FFO attributable to common shareholders plus assumed conversions

$

323,381 

$

216,547 

$

544,305 

$

463,626 

 

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 are provided on page 1 and 2 of this press release.

 

 

Conference Call and Audio Webcast

 

As previously announced, the Company will host a quarterly earnings conference call and an audio webcast on Tuesday, August 4, 2015 at 10:00 a.m. Eastern Time (ET).  The conference call can be accessed by dialing 800-708-4539 (domestic) or 847-619-6396 (international) and indicating to the operator the passcode 40238026.  A telephonic replay of the conference call will be available from 1:00 p.m. ET on August 4, 2015 through September 3, 2015.  To access the replay, please dial 888-843-7419 and enter the passcode 40238026#.  A live webcast of the conference call will be available on the Company’s website at www.vno.com and an online playback of the webcast will be available on the website for 90 days following the conference call.

 

 

#####

 

4

 

exhibit992.htm - Generated by SEC Publisher for SEC Filing

 

EXHIBIT 99.2

 

 

 

 

 

SUPPLEMENTAL OPERATING

AND FINANCIAL DATA

For the Quarter Ended June 30, 2015

 

 

 

 

 

 

 


 

Description: Vornado Logo

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 - 13

EBITDA by Segment and Region

14 - 15

Consolidated Balance Sheets

16

Capital Structure

17

Debt Analysis

18 - 20

Unconsolidated Joint Ventures

21 - 23

Square Footage

24

Top 30 Tenants

25

Lease Expirations

26 - 27

Leasing Activity

28 - 29

Occupancy, Same Store EBITDA and Residential Statistics

30

Capital Expenditures

31 - 34

Development Costs and Construction in Progress

35

Property Table

36 - 48

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. We also note the following forward-looking statements: in the case of our development and redevelopment projects, the estimated completion date, estimated project cost and cost to complete; and estimates of future capital expenditures, dividends to common and preferred shareholders and operating partnership distributions. 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

Executive Officers:

Steven Roth

Chairman of the Board and Chief Executive Officer

David R. Greenbaum

President - New York Division

Mitchell N. Schear

President - 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 / Gene Nusinzon

Ross T. Nussbaum / Nick Yulico

Credit Suisse

JP Morgan

UBS

212-538-6889 / 212-325-9752

212-622-6682 / 212-633-1041

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 increased our aggregate ownership interest of the Crowne Plaza Times Square Hotel to 33% from 11% for $39,000,000 which valued the property at approximately $480,000,000.

 

·         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.

 

·         On June 2, we completed the acquisition of 150 West 34th Street, a 78,000 square foot retail property leased to Old Navy through May 2019, and 226,000 square feet of additional zoning air rights, for approximately $355,000,000.  At closing we completed a $205,000,000 financing of the property.

 

·         On June 24, we entered into a joint venture, in which we own a 55% interest, to develop a 173,000 square foot Class-A office building, located along the western edge of the High Line at 510 West 22nd Street.  The development cost of this project is approximately $225,000,000.  The development is expected to commence during the third quarter of 2015 and be completed in 2017.

 

·         On July 31, 2015, we acquired 260 Eleventh Avenue, a 235,000 square foot office property leased to the City of New York through 2021 with two five-year renewal options, a 10,000 square foot parking lot and additional air rights.  The 44,000 square foot site is located on Eleventh Avenue from 26th to 27th Streets directly across from the Starrett Lehigh building.  The transaction is structured as a 99-year ground lease with an option to purchase the land for $110,000,000.  The $3,900,000 annual ground rent and the purchase option price escalate annually at the lesser of 1.5% or CPI.  The buildings were purchased for 813,900 newly issued Vornado Operating Partnership units valued at approximately $80,000,000.  We intend to redevelop and expand the property to serve the supply constrained West Chelsea office market. 

- 3 -

 


 
 

 

2015 BUSINESS DEVELOPMENTS

         

 

Dispositions

 

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

 

·         On March 13, we sold our Geary Street, CA lease 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 in Santa Monica, CA 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 PREIT Associates, L.P., which is the operating partnership of Pennsylvania Real Estate Investment Trust (NYSE: PEI) (collectively, “PREIT”).  The financial statement gain was $7,823,000, of which $7,192,000 was recognized in the first quarter of 2015 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 “(loss) income from discontinued operations” on our consolidated statements of income.

 

·         During the first quarter of 2015, 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, VA.  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.

 

·         On June 2, we completed a $205,000,000 financing in connection with the acquisition of 150 West 34th Street.  The loan bears interest at LIBOR plus 2.25% and matures in 2018 with two one-year extension options.

 

·         On July 28, we completed a $580,000,000 refinancing of 100 West 33rd Street, a 1.1 million square foot property comprised of 851,000 square feet of office space and the 256,000 square foot Manhattan Mall.  The loan is interest only at LIBOR plus 1.65%, and matures in July 2020.  We realized net proceeds of approximately $242,000,000.

- 4 -

 


 
 

COMMON SHARES DATA (NYSE: VNO)

(unaudited)

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

Second Quarter

2015

First Quarter

2015

Fourth Quarter

2014

Third Quarter

2014

High Price

$

113.12 

$

116.02 

$

120.23 

$

109.12 

Low Price

$

94.55 

$

104.11 

$

93.09 

$

99.26 

Closing Price - end of quarter

$

94.93 

$

112.00 

$

117.71 

$

99.96 

Annualized Dividend per share

$

2.52 

(1)

$

2.52 

(1)

$

2.92 

(1)

$

2.92 

(1)

Annualized Dividend Yield - on Closing Price

2.7%

2.3%

2.5%

2.9%

Outstanding shares, Class A units and convertible preferred units

as converted, excluding stock options (in thousands)

200,575 

200,361 

199,753 

199,721 

Closing market value of outstanding shares, Class A units and

convertible preferred units as converted, excluding stock options

$

19.0 Billion

$

22.4 Billion

$

23.5 Billion

$

20.0 Billion

(1)

Post spin-off of Urban Edge Properties (NYSE: UE), the $2.52 annualized dividend, combined with the annualized 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

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

Six Months Ended

June 30,

March 31,

June 30,

2015 

2014 

2015 

2015 

2014 

Total revenues

$

616,288 

$

574,411 

$

606,802 

$

1,223,090 

$

1,136,792 

Net income attributable to common shareholders

$

165,651 

$

76,642 

$

84,593 

$

250,244 

$

138,991 

Per common share:

Basic

$

0.88 

$

0.41 

$

0.45 

$

1.33 

$

0.74 

Diluted

$

0.87 

$

0.41 

$

0.45 

$

1.32 

$

0.74 

FFO as adjusted for comparability

$

246,522 

$

231,559 

$

209,262 

$

456,580 

$

419,298 

Per diluted share

$

1.30 

$

1.23 

$

1.10 

$

2.41 

$

2.22 

FFO

$

323,381 

$

216,547 

$

220,084 

$

544,305 

$

463,626 

FFO - Operating Partnership Basis ("OP Basis")

$

343,470 

$

229,933 

$

233,926 

$

577,544 

$

492,352 

Per diluted share

$

1.71 

$

1.15 

$

1.16 

$

2.87 

$

2.46 

FAD

$

139,674 

$

188,865 

$

154,345 

$

295,636 

$

341,151 

Per diluted share

$

0.74 

$

1.00 

$

0.81 

$

1.56 

$

1.81 

Dividends per common share

$

0.63 

$

0.73 

$

0.63 

$

1.26 

$

1.46 

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

48.5%

59.3%

57.3%

52.3%

65.8%

FAD payout ratio

85.1%

73.0%

77.8%

80.8%

80.7%

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

189,600 

188,659 

189,381 

189,775 

188,475 

Convertible units:

Class A

10,673 

10,705 

10,675 

10,674 

10,658 

D-13

458 

453 

423 

443 

478 

G1-G4

87 

80 

76 

88 

81 

Equity awards - unit equivalents

560 

424 

737 

384 

461 

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

201,378 

200,321 

201,292 

201,364 

200,153 

- 6 -

 


 
 

RECONCILIATION OF NET INCOME TO FFO (1)

(unaudited and in thousands, except per share amounts)

Three Months Ended

Six Months Ended

June 30,

March 31,

June 30,

2015 

2014 

2015 

2015 

2014 

Reconciliation of our net income to FFO:

Net income attributable to Vornado

$

186,016 

$

97,008 

$

104,077 

$

290,093 

$

179,725 

Depreciation and amortization of real property

129,296 

121,402 

118,256 

247,552 

263,971 

Net gains on sale of real estate

-   

-   

(10,867)

(10,867)

-   

Real estate impairment losses

-   

-   

256 

256 

20,842 

Proportionate share of adjustments to equity in net loss of

partially owned entities to arrive at FFO:

Depreciation and amortization of real property

32,282 

30,126 

36,272 

68,554 

66,812 

Net gains on sale of real estate

(4,513)

-   

-   

(4,513)

-   

Real estate impairment losses

10,304 

-   

-   

10,304 

-   

Income tax effect of above adjustments

-   

(3,085)

-   

-   

(7,080)

Noncontrolling interests' share of above adjustments

(9,662)

(8,561)

(8,448)

(18,109)

(19,960)

FFO attributable to Vornado

343,723 

236,890 

239,546 

583,270 

504,310 

Preferred share dividends

(20,365)

(20,366)

(19,484)

(39,849)

(40,734)

FFO attributable to common shareholders

323,358 

216,524 

220,062 

543,421 

463,576 

Convertible preferred share dividends

23 

23 

22 

46 

50 

Earnings allocated to Out-Performance Plan units

-   

-   

-   

838 

-   

FFO attributable to common shareholders plus assumed conversions

323,381 

216,547 

220,084 

544,305 

463,626 

Add back of income allocated to noncontrolling interests of the

Operating Partnership

20,089 

13,386 

13,842 

33,239 

28,726 

FFO - OP Basis (1)

$

343,470 

$

229,933 

$

233,926 

$

577,544 

$

492,352 

FFO per diluted share (1)

$

1.71 

$

1.15 

$

1.16 

$

2.87 

$

2.46 

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

- 7 -

 


 
 

RECONCILIATION OF FFO TO FFO AS ADJUSTED FOR COMPARABILITY

(unaudited and in thousands, except per share amounts)

Three Months Ended

Six Months Ended

June 30,

March 31,

June 30,

2015 

2014 

2015 

2015 

2014 

FFO attributable to common shareholders plus assumed conversions

(A)

$

323,381 

$

216,547 

$

220,084 

$

544,305 

$

463,626 

Per diluted share

$

1.71 

$

1.15 

$

1.16 

$

2.87 

$

2.46 

Items that affect comparability income:

Reversal of allowance for deferred tax assets (re: taxable REIT subsidiary's

ability to utilize NOLs)

90,030 

90,030 

Our share of impairment loss on India real estate ventures

(4,502)

(4,502)

Acquisition and transaction related costs

(4,061)

(1,067)

(1,981)

(6,042)

(2,352)

FFO from discontinued operations (including UE spin-off related costs

of $327, $3,016, and $22,645 in the three months ended June 30,

2015 and 2014 and March 31, 2015, respectively, and $22,972 and

$3,515 in the six months ended June 30, 2015 and 2014, respectively)

(767)

41,673 

7,396 

6,628 

87,071 

Toys "R" Us ("Toys") FFO (negative FFO)

500 

(51,862)

1,454 

1,954 

(42,595)

Defeasance cost in connection with the refinancing of 909 Third Avenue

(5,589)

(5,589)

Net gain on sale of residential condominiums and a land parcel

1,860 

1,860 

10,540 

Other, net

433 

905 

2,721 

3,154 

81,633 

(15,940)

11,450 

93,082 

47,075 

Noncontrolling interests' share of above adjustments

(4,774)

928 

(628)

(5,357)

(2,747)

Items that affect comparability, net

(B)

$

76,859 

$

(15,012)

$

10,822 

$

87,725 

$

44,328 

Per diluted share

$

0.41 

$

(0.08)

$

0.06 

$

0.46 

$

0.24 

FFO attributable to common shareholders plus assumed conversions,

as adjusted for comparability

(A-B)

$

246,522 

$

231,559 

$

209,262 

$

456,580 

$

419,298 

Per diluted share

$

1.30 

$

1.23 

$

1.10 

$

2.41 

$

2.22 

- 8 -

 


 
 

RECONCILIATION OF FFO TO FAD(1)

(unaudited and in thousands, except per share amounts)

Three Months Ended

Six Months Ended

June 30,

March 31,

June 30,

2015 

2014 

2015 

2015 

2014 

FFO attributable to common shareholders plus assumed conversions

(A)

$

323,381 

$

216,547 

$

220,084 

$

544,305 

$

463,626 

Adjustments to arrive at FAD:

Recurring tenant improvements, leasing commissions and other capital expenditures

71,488 

55,921 

52,048 

123,536 

128,421 

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

discontinued operations

82,400 

(57,613)

4,054 

86,454 

(39,996)

Straight-line rentals

34,662 

19,892 

29,296 

63,958 

32,882 

Amortization of acquired below-market leases, net

12,920 

8,064 

11,992 

24,912 

17,776 

Carried interest and our share of net unrealized gains from real estate fund investments

8,743 

17,372 

1,621 

10,364 

22,245 

Amortization of debt issuance costs

(7,497)

(2,148)

(7,456)

(14,953)

(6,570)

Stock-based compensation expense

(6,685)

(9,051)

(20,142)

(26,827)

(20,075)

Non real estate depreciation

(1,667)

(3,044)

(1,922)

(3,589)

(4,619)

Noncontrolling interests' share of above adjustments

(10,657)

(1,711)

(3,752)

(15,186)

(7,589)

(B)

183,707 

27,682 

65,739 

248,669 

122,475 

FAD(1)

(A-B)

$

139,674 

$

188,865 

$

154,345 

$

295,636 

$

341,151 

FAD per diluted share

$

0.74 

$

1.00 

$

0.81 

$

1.56 

$

1.81 

FAD payout ratio(2)

85.1%

73.0%

77.8%

80.8%

80.7%

(1)

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

(2)

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

- 9 -

 


 
 

CONSOLIDATED NET INCOME / EBITDA (1)

(unaudited and in thousands)

Three Months Ended

June 30,

March 31,

2015 

2014 

Inc (Dec)

2015 

Property rentals

$

466,803 

$

450,076 

$

16,727 

$

458,528 

Straight-line rent adjustments

34,662 

19,892 

14,770 

29,296 

Amortization of acquired below-market leases, net

13,378 

8,522 

4,856 

12,450 

Total rentals

514,843 

478,490 

36,353 

500,274 

Tenant expense reimbursements

62,215 

55,110 

7,105 

66,921 

Fee and other income:

BMS cleaning fees

21,741 

22,195 

(454)

22,633 

Management and leasing fees

4,274 

5,765 

(1,491)

4,192 

Lease termination fees

2,893 

4,545 

(1,652)

3,747 

Other income

10,322 

8,306 

2,016 

9,035 

Total revenues

616,288 

574,411 

41,877 

606,802 

Operating expenses

242,690 

230,398 

12,292 

254,493 

Depreciation and amortization

136,957 

113,200 

23,757 

124,122 

General and administrative

39,189 

40,478 

(1,289)

58,492 

Acquisition and transaction related costs

4,061 

1,067 

2,994 

1,981 

Total expenses

422,897 

385,143 

37,754 

439,088 

Operating income

193,391 

189,268 

4,123 

167,714 

Loss from partially owned entities

(5,231)

(53,742)

48,511 

(2,405)

Income from real estate fund investments

26,368 

100,110 

(73,742)

24,089 

Interest and other investment income, net

5,666 

9,396 

(3,730)

10,792 

Interest and debt expense

(92,092)

(103,913)

11,821 

(91,674)

Net gain on disposition of wholly owned and partially owned assets

-   

905 

(905)

1,860 

Income before income taxes

128,102 

142,024 

(13,922)

110,376 

Income tax benefit (expense)

88,072 

(3,280)

91,352 

(971)

Income from continuing operations

216,174 

138,744 

77,430 

109,405 

(Loss) income from discontinued operations

(774)

26,943 

(27,717)

15,841 

Net income

215,400 

165,687 

49,713 

125,246 

Less net income attributable to noncontrolling interests in:

Consolidated subsidiaries

(19,186)

(63,975)

44,789 

(15,882)

Operating Partnership

(10,198)

(4,704)

(5,494)

(5,287)

Net income attributable to Vornado

186,016 

97,008 

89,008 

104,077 

Interest and debt expense

115,073 

179,520 

(64,447)

114,675 

Depreciation and amortization

163,245 

173,443 

(10,198)

156,450 

Income tax benefit

(87,653)

(574)

(87,079)

(739)

EBITDA

$

376,681 

$

449,397 

$

(72,716)

$

374,463 

Capitalized leasing and development payroll

$

5,444 

$

4,038 

$

1,406 

$

4,941 

Capitalized interest and debt expense

$

11,702 

$

16,560 

$

(4,858)

$

11,110 

(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 -

 


 
 

 

CONSOLIDATED NET INCOME / EBITDA

(unaudited and in thousands)

Six Months Ended June 30,

2015 

2014 

Inc (Dec)

Property rentals

$

925,331 

$

894,514 

$

30,817 

Straight-line rent adjustments

63,958 

32,882 

31,076 

Amortization of acquired below-market leases, net

25,828 

18,234 

7,594 

Total rentals

1,015,117 

945,630 

69,487 

Tenant expense reimbursements

129,136 

114,411 

14,725 

Fee and other income:

BMS cleaning fees

44,374 

41,151 

3,223 

Management and leasing fees

8,466 

11,593 

(3,127)

Lease termination fees

6,640 

8,122 

(1,482)

Other income

19,357 

15,885 

3,472 

Total revenues

1,223,090 

1,136,792 

86,298 

Operating expenses

497,183 

466,959 

30,224 

Depreciation and amortization

261,079 

244,992 

16,087 

General and administrative

97,681 

87,980 

9,701 

Acquisition and transaction related costs

6,042 

2,352 

3,690 

Total expenses

861,985 

802,283 

59,702 

Operating income

361,105 

334,509 

26,596 

Loss from partially owned entities

(7,636)

(51,763)

44,127 

Income from real estate investments

50,457 

118,258 

(67,801)

Interest and other investment income, net

16,458 

21,246 

(4,788)

Interest and debt expense

(183,766)

(200,225)

16,459 

Net gain on disposition of wholly owned and partially owned assets

1,860 

10,540 

(8,680)

Income before income taxes

238,478 

232,565 

5,913 

Income tax benefit (expense)

87,101 

(4,131)

91,232 

Income from continuing operations

325,579 

228,434 

97,145 

Income from discontinued operations

15,067 

35,409 

(20,342)

Net income

340,646 

263,843 

76,803 

Less net income attributable to noncontrolling interests in:

Consolidated subsidiaries

(35,068)

(75,554)

40,486 

Operating Partnership

(15,485)

(8,564)

(6,921)

Net income attributable to Vornado

290,093 

179,725 

110,368 

Interest and debt expense

229,748 

350,472 

(120,724)

Depreciation and amortization

319,695 

369,782 

(50,087)

Income tax (benefit) expense

(88,392)

19,257 

(107,649)

EBITDA

$

751,144 

$

919,236 

$

(168,092)

Capitalized leasing and development payroll

$

10,385 

$

7,607 

$

2,778 

Capitalized interest and debt expense

$

22,812 

$

30,182 

$

(7,370)

- 11 -

 


 
 

 

EBITDA BY SEGMENT

(unaudited and in thousands)

Three Months Ended June 30, 2015

Total

New York

Washington, DC

Other

Property rentals

$

466,803 

$

299,181 

$

107,362 

$

60,260 

Straight-line rent adjustments

34,662 

24,938 

6,059 

3,665 

Amortization of acquired below-market leases, net

13,378 

12,008 

378 

992 

Total rentals

514,843 

336,127 

113,799 

64,917 

Tenant expense reimbursements

62,215 

45,373 

10,587 

6,255 

Fee and other income:

BMS cleaning fees

21,741 

26,366 

-   

(4,625)

Management and leasing fees

4,274 

1,690 

2,761 

(177)

Lease termination fees

2,893 

2,277 

125 

491 

Other income

10,322 

2,429 

7,584 

309 

Total revenues

616,288 

414,262 

134,856 

67,170 

Operating expenses

242,690 

169,169 

48,418 

25,103 

Depreciation and amortization

136,957 

73,240 

43,732 

19,985 

General and administrative

39,189 

7,889 

6,511 

24,789 

Acquisition and transaction related costs

4,061 

-   

-   

4,061 

Total expenses

422,897 

250,298 

98,661 

73,938 

Operating income (loss)

193,391 

163,964 

36,195 

(6,768)

(Loss) income from partially owned entities

(5,231)

3,176 

(1,805)

(6,602)

Income from real estate fund investments

26,368 

-   

-   

26,368 

Interest and other investment income, net

5,666 

1,892 

13 

3,761 

Interest and debt expense

(92,092)

(47,173)

(17,483)

(27,436)

Income (loss) before income taxes

128,102 

121,859 

16,920 

(10,677)

Income tax benefit (expense)

88,072 

(1,095)

(466)

89,633 

Income from continuing operations

216,174 

120,764 

16,454 

78,956 

Loss from discontinued operations

(774)

-   

-   

(774)

Net income

215,400 

120,764 

16,454 

78,182 

Less net income attributable to noncontrolling interests in:

Consolidated subsidiaries

(19,186)

(2,552)

-   

(16,634)

Operating Partnership

(10,198)

-   

-   

(10,198)

Net income attributable to Vornado

186,016 

118,212 

16,454 

51,350 

Interest and debt expense

115,073 

61,057 

20,891 

33,125 

Depreciation and amortization

163,245 

95,567 

47,803 

19,875 

Income tax (benefit) expense

(87,653)

1,152 

486 

(89,291)

EBITDA for the three months ended June 30, 2015

$

376,681 

$

275,988 

$

85,634 

$

15,059 

EBITDA for the three months ended June 30, 2014

$

449,397 

$

251,329 

$

84,894 

$

113,174 

EBITDA as adjusted for comparability - OP basis:

For the three months ended June 30, 2015

$

400,191 

$

274,688 

(1)

$

85,634 

(2)

$

39,869 

(3)

For the three months ended June 30, 2014

$

394,312 

$

245,239 

(1)

$

84,894 

(2)

$

64,179 

(3)

See notes on page 14.

- 12 -

 


 
 

 

EBITDA BY SEGMENT

(unaudited and in thousands)

Six Months Ended June 30, 2015

Total

New York

Washington, DC

Other

Property rentals

$

925,331 

$

585,975 

$

214,728 

$

124,628 

Straight-line rent adjustments

63,958 

42,412 

11,370 

10,176 

Amortization of acquired below-market leases, net

25,828 

23,118 

755 

1,955 

Total rentals

1,015,117 

651,505 

226,853 

136,759 

Tenant expense reimbursements

129,136 

94,874 

22,056 

12,206 

Fee and other income:

BMS cleaning fees

44,374 

53,669 

-   

(9,295)

Management and leasing fees

8,466 

3,134 

5,847 

(515)

Lease termination fees

6,640 

5,799 

254 

587 

Other income

19,357 

4,794 

13,814 

749 

Total revenues

1,223,090 

813,775 

268,824 

140,491 

Operating expenses

497,183 

339,830 

99,221 

58,132 

Depreciation and amortization

261,079 

143,295 

80,222 

37,562 

General and administrative

97,681 

19,933 

12,215 

65,533 

Acquisition and transaction related costs

6,042 

-   

-   

6,042 

Total expenses

861,985 

503,058 

191,658 

167,269 

Operating income (loss)

361,105 

310,717 

77,166 

(26,778)

Loss from partially owned entities

(7,636)

(2,487)

(1,674)

(3,475)

Income from real estate fund investments

50,457 

-   

-   

50,457 

Interest and other investment income, net

16,458 

3,754 

26 

12,678 

Interest and debt expense

(183,766)

(92,524)

(35,643)

(55,599)

Net gain on disposition of wholly owned and partially owned assets

1,860 

-   

-   

1,860 

Income (loss) before income taxes

238,478 

219,460 

39,875 

(20,857)

Income tax benefit (expense)

87,101 

(2,038)

208 

88,931 

Income from continuing operations

325,579 

217,422 

40,083 

68,074 

Income from discontinued operations

15,067 

-   

-   

15,067 

Net income

340,646 

217,422 

40,083 

83,141 

Less net income attributable to noncontrolling interests in:

Consolidated subsidiaries

(35,068)

(4,058)

-   

(31,010)

Operating Partnership

(15,485)

-   

-   

(15,485)

Net income attributable to Vornado

290,093 

213,364 

40,083 

36,646 

Interest and debt expense

229,748 

119,724 

42,403 

67,621 

Depreciation and amortization

319,695 

189,691 

88,555 

41,449 

Income tax (benefit) expense

(88,392)

2,154 

(2,150)

(88,396)

EBITDA for the six months ended June 30, 2015

$

751,144 

$

524,933 

$

168,891 

$

57,320 

EBITDA for the six months ended June 30, 2014

$

919,236 

$

485,127 

$

168,981 

$

265,128 

EBITDA as adjusted for comparability - OP basis:

For the six months ended June 30, 2015

$

758,790 

$

523,633 

(1)

$

168,891 

(2)

$

66,266 

(3)

For the six months ended June 30, 2014

$

736,042 

$

472,915 

(1)

$

168,981 

(2)

$

94,146 

(3)

See notes on page 14.

- 13 -

 


 
 

NOTES TO EBITDA BY SEGMENT

(unaudited and in thousands)

(1)

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

Three Months Ended June 30,

Six Months Ended June 30,

2015 

2014 

2015 

2014 

Office (including BMS EBITDA of $6,593, $6,018, $12,274 and $11,545, respectively)

$

169,440 

$

157,123 

$

328,799 

$

309,249 

Retail

86,151 

67,567 

167,456 

133,393 

Alexander's

10,241 

10,271 

20,648 

20,701 

Hotel Pennsylvania

8,856 

10,278 

6,730 

9,572 

     Total New York

$

274,688 

$

245,239 

$

523,633 

$

472,915 

(2)

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

Three Months Ended June 30,

Six Months Ended June 30,

2015 

2014 

2015 

2014 

Office, excluding the Skyline Properties

$

68,514 

$

67,057 

$

135,898 

$

134,314 

Skyline properties

6,984 

7,073 

13,039 

13,572 

     Total Office

75,498 

74,130 

148,937 

147,886 

Residential

10,136 

10,764 

19,954 

21,095 

     Total Washington, DC

$

85,634 

$

84,894 

$

168,891 

$

168,981 

 

(3)

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

Three Months Ended June 30,

Six Months Ended June 30,

2015 

2014 

2015 

2014 

Our share of real estate fund investments:

Income before net realized/unrealized gains

$

1,533 

$

2,191 

$

4,285 

$

4,617 

Net realized/unrealized gains on investments

6,054 

24,265 

10,464 

27,807 

Carried interest

2,909 

11,874 

6,297 

13,205 

Total

10,496 

38,330 

21,046 

45,629 

The Mart and trade shows

22,144 

22,454 

43,185 

41,541 

555 California Street

12,831 

11,506 

25,232 

23,572 

India real estate ventures

375 

99 

2,216 

1,923 

Other investments

11,222 

6,780 

18,966 

14,380 

57,068 

79,169 

110,645 

127,045 

Corporate general and administrative expenses(a) (b)

(23,760)

(23,022)

(59,702)

(49,004)

Investment income and other, net(a)

6,561 

8,032 

15,323 

16,105 

Total Other

$

39,869 

$

64,179 

$

66,266 

$

94,146 

(a)

The amounts in these captions (for this table only) exclude income/expense from the mark-to-market of our deferred compensation plan of $609 and $2,380 for the three months ended June 30, 2015 and 2014, respectively, and $2,250 and $6,780 for the six months ended June 30, 2015 and 2014, respectively.

(b)

The six months ended June 30, 2015 includes $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 $1,734 and $6,217 thereafter.

- 14 -

 


 
 

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 June 30,

Six Months Ended June 30,

2015 

2014 

2015 

2014 

Segment

New York

76%

74%

76%

74%

Washington, DC

24%

26%

24%

26%

100%

100%

100%

100%

Region

New York City metropolitan area

69%

67%

69%

67%

Washington, DC / Northern Virginia area

22%

24%

22%

24%

Chicago, IL

6%

6%

6%

6%

San Francisco, CA

3%

3%

3%

3%

100%

100%

100%

100%

- 15 -

 


 

 

 

CONSOLIDATED BALANCE SHEETS

(unaudited and in thousands)

June 30, 2015

December 31, 2014

Increase (Decrease)

ASSETS

Real estate, at cost:

Land

$

4,036,944 

$

3,861,913 

$

175,031 

Buildings and improvements

12,188,912 

11,705,749 

483,163 

Development costs and construction in progress

1,273,897 

1,128,037 

145,860 

Leasehold improvements and equipment

129,930 

126,659 

3,271 

Total

17,629,683 

16,822,358 

807,325 

Less accumulated depreciation and amortization

(3,303,014)

(3,161,633)

(141,381)

Real estate, net

14,326,669 

13,660,725 

665,944 

Cash and cash equivalents

516,337 

1,198,477 

(682,140)

Restricted cash

127,857 

176,204 

(48,347)

Marketable securities

159,991 

206,323 

(46,332)

Tenant and other receivables, net

115,049 

109,998 

5,051 

Investments in partially owned entities

1,477,090 

1,246,496 

230,594 

Real estate fund investments

565,976 

513,973 

52,003 

Receivable arising from the straight-lining of rents, net

851,894 

787,271 

64,623 

Deferred leasing and financing costs, net

528,179 

475,158 

53,021 

Identified intangible assets, net

245,846 

225,155 

20,691 

Assets related to discontinued operations

34,891 

2,238,474 

(2,203,583)

Other assets

636,128 

410,066 

226,062 

Total assets

$

19,585,907 

$

21,248,320 

$

(1,662,413)

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY

Liabilities:

Mortgages payable

$

8,562,314 

$

8,263,165 

$

299,149 

Senior unsecured notes

847,463 

1,347,159 

(499,696)

Revolving credit facility debt

400,000 

-   

400,000 

Accounts payable and accrued expenses

437,813 

447,745 

(9,932)

Deferred revenue

390,636 

358,613 

32,023 

Deferred compensation plan

118,931 

117,284 

1,647 

Liabilities related to discontinued operations

12,611 

1,511,362 

(1,498,751)

Other liabilities

417,935 

375,830 

42,105 

Total liabilities

11,187,703 

12,421,158 

(1,233,455)

Redeemable noncontrolling interests

1,092,894 

1,337,780 

(244,886)

Vornado shareholders' equity

6,537,744 

6,745,426 

(207,682)

Noncontrolling interests in consolidated subsidiaries

767,566 

743,956 

23,610 

Total liabilities, redeemable noncontrolling interests and equity

$

19,585,907 

$

21,248,320 

$

(1,662,413)

- 16 -

 


 
 

CAPITAL STRUCTURE

(unaudited and in thousands, except per share and unit amounts)

June 30, 2015

Debt:

Consolidated debt:

Mortgages payable

$

8,562,314 

Senior unsecured notes

847,463 

$2.5 billion revolving credit facilities

400,000 

9,809,777 

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

(excluding $1,686,465 of Toys' debt)

2,655,913 

Less: Noncontrolling interests' share of consolidated debt

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

(473,556)

Total debt

11,992,134 

Shares/Units

Par Value

Perpetual Preferred:

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

1,000 

3.25% Preferred Units (D-17) (177,100 units @ $25 per unit)

4,428 

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 

1,321,678 

June 30, 2015

Converted

Common

Shares

Share Price

Equity:

Common shares

188,497 

$

94.93 

17,894,020 

Class A units

10,589 

94.93 

1,005,214 

Convertible share equivalents:

Equity awards - unit equivalents

866 

94.93 

82,210 

D-13 preferred units

492 

94.93 

46,706 

G1-G4 units

86 

94.93 

8,164 

Series A preferred shares

45 

94.93 

4,272 

19,040,586 

Total Market Capitalization

$

32,354,398 

- 17 -

 


 
 

DEBT ANALYSIS

(unaudited and in thousands)

As of June 30, 2015

Total

Variable

Fixed

Weighted

Weighted

Weighted

Average

Average

Average

Amount

Interest Rate

Amount

Interest Rate

Amount

Interest Rate

Consolidated debt

$

9,809,777 

3.73%

$

2,612,436 

2.02%

$

7,197,341 

4.34%

Pro rata share of non-consolidated debt:

Toys

1,686,465 

7.76%

1,028,680 

7.18%

657,785 

8.67%

All other

2,655,913 

5.15%

364,355 

1.96%

2,291,558 

5.66%

Total

14,152,155 

4.47%

4,005,471 

3.34%

10,146,684 

4.92%

Less: Noncontrolling interests' share of consolidated debt

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

(473,556)

(10,500)

(463,056)

Company's pro rata share of total debt

$

13,678,599 

4.49%

$

3,994,971 

3.34%

$

9,683,628 

4.96%

Senior Unsecured Notes

Unencumbered EBITDA

Due 2019

Due 2022

2Q 2015

Settlement Date

6/16/2014

12/7/2011

Annualized

Principal Amount

$ 450,000 

$ 400,000 

New York

$

445,260 

Issue Price

99.619%

99.546%

Washington, DC

174,696 

Coupon

2.500%

5.000%

Other

34,668 

Effective economic interest rate

2.581%

5.057%

Total

$

654,624 

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%

31%

Secured Debt / Total Assets

Less than 50%

37%

37%

Less than 50%

26%

Interest Coverage Ratio (Annualized Combined

EBITDA to Annualized Interest Expense)

Greater than 1.50

3.26 

3.26 

N/A

Fixed Charge Coverage

N/A

N/A

Greater than 1.40

2.80 

Unencumbered Assets / Unsecured Debt

Greater than 150%

752%

752%

N/A

Unsecured Debt / Cap Value of Unencumbered Assets

N/A

N/A

Less than 60%

11%

Unencumbered Coverage Ratio

N/A

N/A

Greater than 1.50

16.97 

(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.

- 18 -

 


 
 

DEBT MATURITIES

(unaudited and in thousands)

Spread

Maturity

over

Interest

Property

Date (1)

LIBOR

Rate

2015 

2016 

2017 

2018 

2019 

Thereafter

Total

888 Seventh Avenue

01/16

5.71%

$

-   

$

318,554 

$

-   

$

-   

$

-   

$

-   

$

318,554 

510 5th Avenue

01/16

5.60%

-   

29,913 

-   

-   

-   

-   

29,913 

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

1.43%

-   

43,581 

-   

-   

-   

-   

43,581 

The Mart

12/16

5.57%

-   

550,000 

-   

-   

-   

-   

550,000 

350 Park Avenue

01/17

3.75%

-   

-   

292,124 

-   

-   

-   

292,124 

100 West 33rd Street - office and retail

03/17

L+150

1.69%

-   

-   

325,000 

-   

-   

-   

325,000 

2011 Crystal Drive

08/17

7.30%

-   

-   

76,960 

-   

-   

-   

76,960 

220 20th Street

02/18

4.61%

-   

-   

-   

70,676 

-   

-   

70,676 

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

2.94%

-   

-   

-   

-   

600,000 

-   

600,000 

Senior unsecured notes due 2019

06/19

2.50%

-   

-   

-   

-   

448,628 

-   

448,628 

435 Seventh Avenue - retail

08/19

L+225

2.44%

-   

-   

-   

-   

98,000 

-   

98,000 

$1.25 Billion unsecured revolving credit facility

11/19

L+105

1.24%

-   

-   

-   

-   

400,000 

-   

400,000 

4 Union Square South - retail

11/19

L+215

2.33%

-   

-   

-   

-   

118,951 

-   

118,951 

2200 / 2300 Clarendon Boulevard (Courthouse Plaza)

05/20

L+160

1.79%

-   

-   

-   

-   

-   

33,750 

33,750 

150 West 34th Street

06/20

L+225

2.44%

-   

-   

-   

-   

-   

205,000 

205,000 

Eleven Penn Plaza

12/20

3.95%

-   

-   

-   

-   

-   

450,000 

450,000 

Borgata Land

02/21

5.14%

-   

-   

-   

-   

-   

58,002 

58,002 

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

2.08%

-   

-   

-   

-   

-   

185,000 

185,000 

555 California Street

09/21

5.10%

-   

-   

-   

-   

-   

593,521 

593,521 

655 Fifth Avenue

10/21

L+140

1.57%

-   

-   

-   

-   

-   

140,000 

140,000 

Two Penn Plaza

12/21

(2)

3.98%

-   

-   

-   

-   

-   

575,000 

575,000 

Senior unsecured notes due 2022

01/22

5.00%

-   

-   

-   

-   

-   

398,835 

398,835 

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%

-   

-   

-   

-   

-   

145,299 

145,299 

666 Fifth Avenue Retail Condominium

03/23

3.61%

-   

-   

-   

-   

-   

390,000 

390,000 

2101 L Street

08/24

3.97%

-   

-   

-   

-   

-   

147,577 

147,577 

See notes on the following page.

- 19 -

 


 
 

 

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%

$

-   

$

-   

$

-   

$

-   

$

-   

$

96,300 

$

96,300 

River House Apartments

04/25

L+128

1.46%

-   

-   

-   

-   

-   

307,710 

307,710 

Other properties

Various

2.97%

-   

-   

-   

-   

-   

19,825 

19,825 

Purchase accounting valuation adjustments

Various

-   

-   

-   

(126)

-   

2,004 

1,878 

Total

$

-   

$

1,410,070 

$

694,084 

$

212,550 

$

1,665,579 

$

5,827,494 

$

9,809,777 

Weighted average rate

0.00%

5.54%

3.18%

4.83%

2.34%

3.71%

3.73%

Fixed rate debt

$

-   

$

1,366,489 

$

369,084 

$

212,550 

$

448,628 

$

4,800,590 

$

7,197,341 

Fixed weighted average rate expiring

0.00%

5.67%

4.49%

4.83%

2.50%

4.10%

4.34%

Floating rate debt

$

-   

$

43,581 

$

325,000 

$

-   

$

1,216,951 

$

1,026,904 

$

2,612,436 

Floating weighted average rate expiring

0.00%

1.43%

1.69%

0.00%

2.28%

1.85%

2.02%

(1)

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

(2)

Pursuant to an existing swap agreement, $420,000 of the loan bears interest at a fixed rate of 4.78% through March 2018, and the balance of $155,000 floats through March 2018. The entire $575,000 will float thereafter for the duration of the loan.

- 20 -

 


 
 

UNCONSOLIDATED JOINT VENTURES

(unaudited and in thousands)

As of June 30, 2015

Debt

Percentage

Company's

Company's

Asset

Ownership at

Carrying

Pro rata

100% of

Joint Venture Name

Category

June 30, 2015

Amount

Share

Joint Venture

PREIT Associates

REIT

8.1%

$

143,031 

$

150,832 

$

1,869,049 

Alexander's, Inc.

Office/Retail

32.4%

130,639 

334,113 

1,031,213 

India real estate ventures

Office/Land

4.1% to 36.5%

50,542 

47,803 

191,213 

Urban Edge

REIT

5.4%

25,610 

68,337 

1,253,889 

Toys

Retailer

32.5%

-   

1,686,465 

5,189,125 

Partially owned office buildings:

280 Park Avenue

Office

50.0%

319,443 

363,281 

726,563 

One Park Avenue

Office

55.0%

139,845 

139,436 

253,519 

650 Madison Avenue

Office/Retail

20.1%

119,543 

161,024 

800,000 

510 West 22nd Street

Office

55.0%

75,281 

19,305 

35,100 

Rosslyn Plaza

Office/Residential

43.7% to 50.4%

51,638 

16,881 

33,488 

666 Fifth Avenue Office Condominium

Office

49.5%

45,648 

619,278 

1,251,067 

West 57th Street properties

Office

50.0%

40,942 

10,000 

20,000 

330 Madison Avenue

Office

25.0%

30,938 

37,500 

150,000 

Warner Building

Office

55.0%

19,532 

160,985 

292,700 

Fairfax Square

Office

20.0%

5,869 

18,000 

90,000 

1101 17th Street

Office

55.0%

(3,355)

17,050 

31,000 

825 Seventh Avenue

Office

50.0%

810 

10,250 

20,500 

Other partially owned office buildings

Office

Various

13,410 

17,465 

50,150 

Other investments:

Independence Plaza

Residential

50.1%

146,698 

275,550 

550,000 

Monmouth Mall

Retail

50.0%

5,778 

76,905 

153,810 

Other investments

Various

Various

115,248 

111,918 

748,468 

$

1,477,090 

$

4,342,378 

$

14,740,854 

- 21 -

 


 
 

UNCONSOLIDATED JOINT VENTURES

(unaudited and in thousands)

Percentage

Our Share of Net (Loss) Income for the

Our Share of EBITDA for the

Ownership at

Three Months Ended June 30,

Three Months Ended June 30,

June 30, 2015

2015 

2014 

2015 

2014 

Joint Venture Name

New York:

666 Fifth Avenue Office Condominium

49.5%

$

(9,320)

$

1,934 

$

6,866 

$

7,646 

Alexander's, Inc.

32.4%

5,447 

5,272 

10,241 

10,271 

650 Madison Avenue

20.1%

4,517 

(556)

8,557 

3,276 

330 Madison Avenue

25.0%

1,554 

1,674 

2,557 

2,400 

Independence Plaza

50.1%

(1,042)

239 

5,267 

6,298 

One Park Avenue

55.0%

839 

181 

3,500 

2,079 

825 Seventh Avenue

50.0%

712 

5,201 

857 

862 

280 Park Avenue (partially under development)

50.0%

339 

357 

7,090 

5,959 

West 57th Street properties (partially under development)

50.0%

(97)

(4,978)

167 

373 

Other

Various

227 

(328)

1,136 

676 

3,176 

8,996 

46,238 

39,840 

Washington, DC:

Warner Building

55.0%

(1,818)

(1,462)

1,986 

2,264 

Rosslyn Plaza

43.7% to 50.4%

(778)

(1,499)

1,172 

823 

1101 17th Street

55.0%

460 

278 

845 

604 

Fairfax Square

20.0%

(32)

83 

420 

649 

Other

Various

363 

352 

1,271 

1,292 

(1,805)

(2,248)

5,694 

5,632 

Other:

India real estate ventures

4.1% to 36.5%

(16,567)

(2,041)

(14,431)

99 

Green Courte

8.3%

4,516 

-   

5,088 

528 

Alexander's corporate fee income

32.4%

1,876 

1,622 

1,876 

1,622 

Urban Edge

5.4%

904 

-   

2,246 

-   

Toys

32.5%

500 

(57,591)

500 

5,189 

Monmouth Mall

50.0%

391 

319 

2,278 

2,191 

Other

Various

1,778 

(2,799)

6,516 

4,750 

(6,602)

(60,490)

4,073 

14,379 

$

(5,231)

$

(53,742)

$

56,005 

$

59,851 

- 22 -

 


 
 

 

UNCONSOLIDATED JOINT VENTURES

(unaudited and in thousands)

Percentage

Our Share of Net (Loss) Income for the

Our Share of EBITDA for the

Ownership at

Six Months Ended June 30,

Six Months Ended June 30,

June 30, 2015

2015 

2014 

2015 

2014 

Joint Venture Name

New York:

666 Fifth Avenue Office Condominium

49.5%

$

(17,894)

$

3,939 

$

12,652 

$

15,041 

Alexander's, Inc.

32.4%

11,041 

10,031 

20,648 

20,701 

650 Madison Avenue

20.1%

3,973 

(2,646)

11,526 

6,193 

Independence Plaza

50.1%

(3,091)

(1,825)

9,925 

10,634 

330 Madison Avenue

25.0%

3,018 

3,019 

5,079 

4,667 

West 57th Street properties (partially under development)

50.0%

(2,316)

(7,577)

251 

863 

825 Seventh Avenue

50.0%

1,419 

5,676 

1,690 

1,630 

One Park Avenue

55.0%

1,412 

279 

8,370 

3,949 

280 Park Avenue (partially under development)

50.0%

(227)

306 

12,679 

11,221 

Other

Various

178 

(640)

2,177 

1,356 

(2,487)

10,562 

84,997 

76,255 

Washington, DC:

Warner Building

55.0%

(3,689)

(2,948)

4,201 

4,523 

1101 17th Street

55.0%

2,777 

564 

1,560 

1,201 

Rosslyn Plaza

43.7% to 50.4%

(1,515)

(2,071)

2,252 

2,479 

Fairfax Square

20.0%

(16)

116 

880 

1,247 

Other

Various

769 

825 

2,584 

2,667 

(1,674)

(3,514)

11,477 

12,117 

Other:

India real estate ventures

4.1% to 36.5%

(16,676)

(2,178)

(12,590)

1,923 

Green Courte

8.3%

4,516 

-   

5,088 

1,068 

Alexander's corporate fee income

32.4%

3,973 

3,248 

3,973 

3,248 

Toys

32.5%

1,954 

(55,744)

1,954 

90,586 

Urban Edge

5.4%

1,488 

-   

2,830 

-   

Monmouth Mall

50.0%

709 

836 

4,517 

4,582 

Other

Various

561 

(4,973)

12,717 

10,531 

(3,475)

(58,811)

18,489 

111,938 

$

(7,636)

$

(51,763)

$

114,963 

$

200,310 

- 23 -

 


 
 

SQUARE FOOTAGE in service

(unaudited and square feet in thousands)

Owned by Company

Total

Portfolio

Total

Office

Retail

Showroom

Other

Segment:

New York:

Office

20,928 

17,555 

17,372 

-   

183 

-   

Retail

2,538 

2,347 

-   

2,347 

-   

-   

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 

28,565 

22,769 

17,659 

2,766 

183 

2,161 

Washington, DC:

Office, excluding the Skyline Properties

13,431 

11,059 

10,270 

789 

-   

-   

Skyline Properties

2,646 

2,646 

2,597 

49 

-   

-   

Total Office

16,077 

13,705 

12,867 

838 

-   

-   

Residential (2,414 units)

2,597 

2,455 

-   

-   

-   

2,455 

Other

384 

384 

-   

-   

375 

19,058 

16,544 

12,867 

847 

-   

2,830 

Other:

The Mart

3,578 

3,569 

1,667 

99 

1,803 

-   

555 California Street (70% interest)

1,802 

1,261 

1,168 

93 

-   

-   

85 Tenth Avenue (49.9% effective interest)

612 

305 

286 

19 

-   

-   

Other Properties

2,171 

1,210 

-   

1,210 

-   

-   

8,163 

6,345 

3,121 

1,421 

1,803 

-   

Total square feet at June 30, 2015

55,786 

45,658 

33,647 

5,034 

1,986 

4,991 

Total square feet at March 31, 2015

55,492 

45,401 

33,475 

4,960 

1,975 

4,991 

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 June 30, 2015

11,356 

72 

36,725 

- 24 -

 


 
 

TOP 30 TENANTS

(unaudited)

2015 

Annualized

% of 2015

Square

Revenues

Annualized

Tenants

Footage

(in thousands)

Revenues

U.S. Government

4,612,338 

$

162,823 

6.6%

IPG and affiliates

829,325 

47,198 

1.9%

Bank of America

642,570 

41,350 

1.7%

AXA Equitable Life Insurance

480,920 

40,933 

1.7%

Macy's

665,433 

35,641 

1.4%

Amazon.com

470,143 

32,157 

1.3%

Neuberger Berman Group LLC

411,894 

31,041 

1.3%

Forever 21

167,106 

28,348 

1.1%

J. Crew

389,968 

27,528 

1.1%

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 

25,178 

1.0%

Madison Square Garden

393,299 

24,683 

1.0%

Topshop

94,349 

21,159 

0.9%

Fast Retailing (Uniqlo)

90,732 

20,510 

0.8%

Motorola Mobility (guaranteed by Google)

607,872 

20,440 

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%

Alston & Bird LLP

148,705 

11,281 

0.5%

- 25 -

 


 
 

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

43,000 

$

2,308,000 

$

53.67 

0.2%

Third Quarter 2015

154,000 

11,055,000 

71.79 

1.0%

Fourth Quarter 2015

134,000 

9,194,000 

68.61 

0.9%

Total 2015

288,000 

20,249,000 

70.31 

1.9%

First Quarter 2016

162,000 

8,916,000 

55.04 

0.8%

Second Quarter 2016

547,000 

34,675,000 

63.39 

3.3%

Remaining 2016

563,000 

38,265,000 

67.97 

3.6%

2017 

994,000 

57,380,000 

57.73 

5.4%

2018 

1,041,000 

78,492,000 

75.40 

7.4%

2019 

953,000 

64,984,000 

68.19 

6.2%

2020 

1,545,000 

90,732,000 

58.73 

8.6%

2021 

1,045,000 

68,050,000 

65.12 

6.4%

2022 

510,000 

29,647,000 

58.13 

2.8%

2023 

1,613,000 

112,588,000 

69.80 

10.7%

2024 

1,214,000 

90,161,000 

74.27 

8.5%

Retail:

Month to Month

12,000 

$

1,431,000 

$

119.25 

0.4%

Third Quarter 2015

36,000 

3,403,000 

94.53 

1.0%

Fourth Quarter 2015

12,000 

1,658,000 

138.17 

0.5%

Total 2015

48,000 

5,061,000 

105.44 

1.4%

First Quarter 2016

54,000 

12,593,000 

233.20 

3.6%

Second Quarter 2016

7,000 

3,154,000 

450.57 

0.9%

Remaining 2016

32,000 

9,844,000 

307.63 

2.8%

2017 

15,000 

3,348,000 

223.20 

0.9%

2018 

158,000 

38,254,000 

242.11 

10.9%

2019 

183,000 

31,462,000 

171.92 

8.9%

2020 

63,000 

9,823,000 

155.92 

2.8%

2021 

38,000 

7,437,000 

195.71 

2.1%

2022 

34,000 

4,088,000 

120.24 

1.2%

2023 

81,000 

18,863,000 

232.88 

5.4%

2024 

171,000 

57,300,000 

335.09 

16.3%

- 26 -

 


 
 

 

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

225,000 

$

7,076,000 

$

31.49 

1.6%

Third Quarter 2015

299,000 

12,216,000 

40.82 

2.7%

Fourth Quarter 2015

647,000 

25,459,000 

39.36 

5.6%

Total 2015

946,000 

37,675,000 

39.82 

8.3%

First Quarter 2016

592,000 

23,361,000 

39.46 

5.2%

Second Quarter 2016

229,000 

11,077,000 

48.43 

2.4%

Remaining 2016

449,000 

21,903,000 

48.81 

4.8%

2017 

624,000 

25,793,000 

41.31 

5.7%

2018 

1,007,000 

44,828,000 

44.52 

9.9%

2019 

1,530,000 

64,734,000 

42.31 

14.3%

2020 

906,000 

42,975,000 

47.43 

9.5%

2021 

618,000 

28,023,000 

45.31 

6.2%

2022 

994,000 

43,522,000 

43.77 

9.6%

2023 

178,000 

8,332,000 

46.77 

1.8%

2024 

437,000 

17,320,000 

39.65 

3.8%

- 27 -

 


 
 

LEASING ACTIVITY

(unaudited)

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

(square feet in thousands)

New York

Washington, DC

Office

Street Retail

Office

Quarter Ended June 30, 2015

Total square feet leased

605 

36 

411 

Our share of square feet leased:

494 

27 

391 

Initial rent (1)

$

82.21 

$

1,381.81 

$

40.50 

Weighted average lease term (years)

11.0 

12.9 

8.3 

Second generation relet space:

Square feet

257 

24 

202 

Cash basis:

Initial rent (1)

$

89.39 

$

1,297.54 

$

40.79 

Prior escalated rent

$

80.63 

$

376.12 

$

43.64 

Percentage increase (decrease)

10.9% 

245.0% 

(6.5%)

GAAP basis:

Straight-line rent (2)

$

87.28 

$

1,642.75 

$

38.98 

Prior straight-line rent

$

72.87 

$

993.62 

$

40.71 

Percentage increase (decrease)

19.8% 

65.3% 

(4.2%)

Tenant improvements and leasing commissions:

Per square foot

$

84.56 

$

714.48 

$

41.66 

Per square foot per annum

$

7.69 

$

55.39 

$

5.02 

Percentage of initial rent

9.4%

4.0%

12.4%

Six Months Ended June 30, 2015

Total square feet leased

1,158 

43 

1,165 

Our share of square feet leased:

911 

34 

1,087 

Initial rent (1)

$

80.21 

$

1,169.82 

$

37.01 

Weighted average lease term (years)

10.0 

12.7 

10.1 

Second generation relet space:

Square feet

520 

27 

707 

Cash basis:

Initial rent (1)

$

81.94 

$

1,173.47 

$

35.44 

(3)

Prior escalated rent

$

72.10 

$

361.48 

$

41.32 

(3)

Percentage increase (decrease)

13.6% 

224.6% 

(14.2%)

(3)

GAAP basis:

Straight-line rent (2)

$

79.11 

$

1,479.21 

$

33.37 

(3)

Prior straight-line rent

$

66.44 

$

899.84 

$

38.43 

(3)

Percentage increase (decrease)

19.1% 

64.4% 

(13.2%)

(3)

Tenant improvements and leasing commissions:

Per square foot

$

80.06 

$

627.55 

$

69.01 

Per square foot per annum

$

8.01 

$

49.41 

$

6.83 

Percentage of initial rent

10.0%

4.2%

18.5%

See notes on the following page.

- 28 -

 


 
 

 

LEASING ACTIVITY

(unaudited)

(square feet in thousands)

New York

Washington, DC

Office

Retail

Office

Year Ended December 31, 2014

Total square feet leased

3,973 

119 

1,817 

Our share of square feet leased:

3,416 

114 

1,674 

Initial rent (1)

$

66.78 

$

327.38 

$

38.57 

Weighted average lease term (years)

11.3 

11.2 

8.2 

Second generation relet space:

Square feet

2,550 

92 

1,121 

Cash basis:

Initial rent (1)

$

68.18 

$

289.74 

$

38.57 

Prior escalated rent

$

60.50 

$

206.62 

$

41.37 

Percentage increase (decrease)

12.7% 

40.2% 

(6.8%)

GAAP basis:

Straight-line rent (2)

$

67.44 

$

331.33 

$

36.97 

Prior straight-line rent

$

56.76 

$

204.15 

$

38.25 

Percentage increase (decrease)

18.8% 

62.3% 

(3.3%)

Tenant improvements and leasing commissions:

Per square foot

$

75.89 

$

110.60 

$

46.77 

Per square foot per annum

$

6.72 

$

9.88 

$

5.70 

Percentage of initial rent

10.1%

3.0%

14.8%

(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), the initial rent and prior escalated rent on a cash basis was $37.88 and $39.35 per square foot, respectively (3.7% decrease), and the initial rent and prior escalated rent on a GAAP basis was $34.33 and $35.77 per square foot, respectively (3.7% decrease).

- 29 -

 


 
 

OCCUPANCY, SAME STORE EBITDA AND RESIDENTIAL STATISTICS

(unaudited)

Occupancy and Same Store EBITDA:

New York

Washington, DC (1)

Occupancy rate at:

June 30, 2015

96.5% 

85.0% 

March 31, 2015

97.3% 

84.2% 

December 31, 2014

96.9% 

83.8% 

June 30, 2014

97.0% 

83.5% 

Same store EBITDA % increase:

Three months ended June 30, 2015 vs. June 30, 2014

1.5%  (2)

0.8% 

Six months ended June 30, 2015 vs. June 30, 2014

2.3%  (3)

0.4% 

Three months ended June 30, 2015 vs. March 31, 2015

4.6%  (4)

1.9% 

Cash basis same store EBITDA % increase (decrease):

Three months ended June 30, 2015 vs. June 30, 2014

2.4%  (2)

(3.3%)

Six months ended June 30, 2015 vs. June 30, 2014

3.9%  (3)

(4.3%)

Three months ended June 30, 2015 vs. March 31, 2015

3.1%  (4)

1.8% 

(1)

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

June 30, 2015

82.7%

March 31, 2015

81.5%

December 31, 2014

80.9%

June 30, 2014

80.5%

(2)

Excluding Hotel Pennsylvania, same store EBITDA increased by 2.2% and by 3.2% on a cash basis.

(3)

Excluding Hotel Pennsylvania, same store EBITDA increased by 3.0% and by 4.7% on a cash basis.

(4)

Excluding Hotel Pennsylvania, same store EBITDA increased by 0.1% and decreased by 2.0% on a cash basis.

Residential Statistics:

Average Monthly

Number of Units

Occupancy Rate

Rent Per Unit

New York:

June 30, 2015

1,654 

96.1%

$

3,289 

March 31, 2015

1,654 

96.1%

$

3,251 

December 31, 2014

1,654 

95.7%

$

3,163 

June 30, 2014

1,655 

97.1%

$

3,060 

Washington, DC:

June 30, 2015

2,414 

95.4%

$

2,107 

March 31, 2015

2,414 

97.1%

$

2,060 

December 31, 2014

2,414 

97.4%

$

2,078 

June 30, 2014

2,414 

98.0%

$

2,122 

- 30 -

 


 
 

CAPITAL EXPENDITURES,

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

CONSOLIDATED

(unaudited and in thousands)

Six Months Ended

Year Ended December 31,

June 30, 2015

2014 

2013 

Capital expenditures (accrual basis):

Expenditures to maintain assets

$

46,080 

$

107,728 

$

73,130 

Tenant improvements

62,363 

205,037 

120,139 

Leasing commissions

15,610 

79,636 

51,476 

Non-recurring capital expenditures

90,592 

122,330 

49,441 

Total capital expenditures and leasing commissions (accrual basis)

214,645 

514,731 

294,186 

Adjustments to reconcile to cash basis:

Expenditures in the current year applicable to prior periods

77,839 

140,490 

155,035 

Expenditures to be made in future periods for the current period

(122,715)

(313,746)

(150,067)

Total capital expenditures and leasing commissions (cash basis)

$

169,769 

$

341,475 

$

299,154 

Our share of square feet leased

2,032 

5,204 

3,537 

Tenant improvements and leasing commissions per square foot per annum

$

8.25 

$

6.53 

$

5.55 

Percentage of initial rent

11.0%

10.3%

9.3%

Development and redevelopment expenditures:

220 Central Park South

$

57,554 

$

78,059 

$

243,687 

The Bartlett

41,889 

38,163 

6,289 

330 West 34th Street

18,324 

41,592 

6,832 

Marriott Marquis Times Square - retail and signage

15,294 

112,390 

40,356 

Springfield Town Center

14,478 

127,467 

68,716 

90 Park Avenue

12,868 

8,910 

-   

Wayne Towne Center

10,959 

19,740 

4,927 

2221 South Clark Street

6,939 

3,481 

283 

251 18th Street

3,891 

4,866 

1,430 

Penn Plaza

2,011 

4,009 

731 

608 Fifth Avenue

1,811 

20,377 

3,492 

7 West 34th Street

1,533 

11,555 

-   

Other

13,419 

73,578 

92,674 

$

200,970 

$

544,187 

$

469,417 

- 31 -

 


 
 

 

CAPITAL EXPENDITURES,

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

NEW YORK SEGMENT

(unaudited and in thousands)

Six Months Ended

Year Ended December 31,

June 30, 2015

2014 

2013 

Capital expenditures (accrual basis):

Expenditures to maintain assets

$

25,985 

$

48,518 

$

34,553 

Tenant improvements

19,798 

143,007 

87,275 

Leasing commissions

10,144 

66,369 

39,348 

Non-recurring capital expenditures

63,633 

64,423 

11,579 

Total capital expenditures and leasing commissions (accrual basis)

119,560 

322,317 

172,755 

Adjustments to reconcile to cash basis:

Expenditures in the current year applicable to prior periods

41,085 

67,577 

56,345 

Expenditures to be made in future periods for the current period

(60,309)

(205,258)

(91,107)

Total capital expenditures and leasing commissions (cash basis)

$

100,336 

$

184,636 

$

137,993 

Our share of square feet leased

945 

3,530 

2,145 

Tenant improvements and leasing commissions per square foot per annum

$

9.88 

$

6.82 

$

5.89 

Percentage of initial rent

8.3%

9.1%

8.1%

Development and redevelopment expenditures:

330 West 34th Street

$

18,324 

$

41,592 

$

6,832 

Marriott Marquis Times Square - retail and signage

15,294 

112,390 

40,356 

90 Park Avenue

12,868 

8,910 

-   

Penn Plaza

2,011 

4,009 

731 

608 Fifth Avenue

1,811 

20,377 

3,492 

7 West 34th Street

1,533 

11,555 

-   

Other

2,504 

14,973 

34,574 

$

54,345 

$

213,806 

$

85,985 

- 32 -

 


 
 

 

CAPITAL EXPENDITURES,

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

WASHINGTON, DC SEGMENT

(unaudited and in thousands)

Six Months Ended

Year Ended December 31,

June 30, 2015

2014 

2013 

Capital expenditures (accrual basis):

Expenditures to maintain assets

$

6,009 

$

23,425 

$

22,165 

Tenant improvements

36,913 

37,842 

6,976 

Leasing commissions

4,677 

5,857 

4,389 

Non-recurring capital expenditures

26,638 

37,798 

37,342 

Total capital expenditures and leasing commissions (accrual basis)

74,237 

104,922 

70,872 

Adjustments to reconcile to cash basis:

Expenditures in the current year applicable to prior periods

20,826 

45,084 

26,075 

Expenditures to be made in future periods for the current period

(58,408)

(63,283)

(36,702)

Total capital expenditures and leasing commissions (cash basis)

$

36,655 

$

86,723 

$

60,245 

Our share of square feet leased

1,087 

1,674 

1,392 

Tenant improvements and leasing commissions per square foot per annum

$

6.83 

$

5.70 

$

4.75 

Percentage of initial rent

18.5%

14.8%

11.9%

Development and redevelopment expenditures:

The Bartlett

$

41,889 

$

38,163 

$

6,289 

2221 South Clark Street

6,939 

3,481 

283 

251 18th Street

3,891 

4,866 

1,430 

Other

10,628 

37,135 

33,699 

$

63,347 

$

83,645 

$

41,701 

- 33 -

 


 
 

 

CAPITAL EXPENDITURES,

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

OTHER

(unaudited and in thousands)

Six Months Ended

Year Ended December 31,

June 30, 2015

2014 

2013 

Capital expenditures (accrual basis):

Expenditures to maintain assets

$

14,086 

$

35,785 

$

16,412 

Tenant improvements

5,652 

24,188 

25,888 

Leasing commissions

789 

7,410 

7,739 

Non-recurring capital expenditures

321 

20,109 

520 

Total capital expenditures and leasing commissions (accrual basis)

20,848 

87,492 

50,559 

Adjustments to reconcile to cash basis:

Expenditures in the current year applicable to prior periods

15,928 

27,829 

72,615 

Expenditures to be made in future periods for the current period

(3,998)

(45,205)

(22,258)

Total capital expenditures and leasing commissions (cash basis)

$

32,778 

$

70,116 

$

100,916 

Development and redevelopment expenditures:

220 Central Park South

$

57,554 

$

78,059 

$

243,687 

Springfield Town Center

14,478 

127,467 

68,716 

Wayne Towne Center

10,959 

19,740 

4,927 

Other

287 

21,470 

24,401 

$

83,278 

$

246,736 

$

341,731 

- 34 -

 


 
 

DEVELOPMENT COSTS AND CONSTRUCTION IN PROGRESS

(unaudited and in thousands, except square feet)

Zoning

Square Feet

At June 30, 2015

Development Projects

Total

Development Costs Expended

Land and

Acquisition Costs

New York:

220 Central Park South - Residential Condominiums

472,000 

$

672,496 

$

176,106 

$

496,390 

1535 Broadway - Marriott Marquis - Retail

109,000 

219,386 

82,474 

136,912 

Other

109,025 

109,025 

Total New York

1,000,907 

367,605 

633,302 

Washington, DC:

The Bartlett - Rental Residential / Retail

618,000 

144,920 

103,620 

41,300 

Other

122,432 

122,432 

Total Washington, DC

267,352 

226,052 

41,300 

Other Projects

5,638 

5,638 

Total Amount on the Balance Sheet

$

1,273,897 

$

599,295 

$

674,602 

Zoning

Square Feet

Total

Undeveloped Land

Washington, DC:

1900 Crystal Drive

712,000 

$

35,658 

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

1,144,000 

84,669 

PenPlace - Office / Hotel (300 Units)

1,381,000 

71,227 

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

937,000 

16,230 

Square 649

675,000 

19,823 

Total

$

227,607 

- 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:

Penn Plaza:

One Penn Plaza

Cisco, MWB Leasing, Parsons Brinkerhoff, Symantec Corporation,

(ground leased through 2098)

United Health Care, United States Customs Department,

-Office

100.0% 

97.5% 

$

58.50 

2,251,000 

2,251,000 

-   

URS Corporation Group Consulting, Lion Resources

-Retail

100.0% 

99.0% 

120.57 

270,000 

270,000 

-   

Bank of America, Kmart Corporation

100.0% 

97.6% 

65.15 

2,521,000 

2,521,000 

-   

$

-   

Two Penn Plaza

EMC, Forest Electric, Information Builders, Inc.,

-Office

100.0% 

99.9% 

54.34 

1,579,000 

1,579,000 

-   

Madison Square Garden, McGraw-Hill Companies, Inc.

-Retail

100.0% 

38.3% 

191.30 

50,000 

50,000 

-   

Chase Manhattan Bank

100.0% 

98.0% 

58.54 

1,629,000 

1,629,000 

-   

Eleven Penn Plaza

-Office

100.0% 

99.6% 

58.18 

1,133,000 

1,133,000 

-   

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

-Retail

100.0% 

86.0% 

177.36 

18,000 

18,000 

-   

PNC Bank National Association

100.0% 

99.3% 

60.04 

1,151,000 

1,151,000 

-   

450,000 

100 West 33rd Street

-Office

100.0% 

99.5% 

55.35 

851,000 

851,000 

-   

223,242 

IPG and affiliates, Rocket Fuel

Manhattan Mall

-Retail

100.0% 

87.9% 

135.30 

256,000 

256,000 

-   

101,758 

JCPenney, Aeropostale, Express

330 West 34th Street

(ground leased through 2148 -

34.8% ownership interest in the land)

New York & Co.,

-Office

100.0% 

100.0% 

57.92 

705,000 

520,000 

185,000 

Deutsch, Inc., Yodle, Inc., Footlocker (lease not yet commenced)

-Retail

100.0% 

-   

13,000 

-   

13,000 

100.0% 

100.0% 

57.92 

718,000 

520,000 

198,000 

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 yet 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% 

244.62 

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 

-   

-   

150 West 34th Street

-Retail

100.0% 

100.0% 

68.08 

78,000 

78,000 

-   

205,000 

Old Navy

- 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):

Penn Plaza (Continued):

137 West 33rd Street

-Retail

100.0% 

100.0% 

$

66.40 

3,000 

3,000 

-   

$

-   

138-142 West 32nd Street

-Retail

100.0% 

83.8% 

106.00 

5,000 

5,000 

-   

-   

Total Penn Plaza

7,770,000 

7,556,000 

214,000 

1,128,150 

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% 

58.23 

(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

Soros Fund, TPG-Axon Capital, Lone Star US Acquisitions LLC,

(ground leased through 2067)

Pershing Square Capital Management,

-Office

100.0% 

93.4% 

88.34 

866,000 

866,000 

-   

Vornado Executive Headquarters

-Retail

100.0% 

100.0% 

203.17 

15,000 

15,000 

-   

Redeye Grill L.P.

100.0% 

93.5% 

90.30 

881,000 

881,000 

-   

318,554 

57th Street - 5 buildings

-Office

50.0% 

99.2% 

54.96 

133,000 

81,000 

52,000 

Various

-Retail

50.0% 

100.0% 

121.09 

22,000 

22,000 

-   

50.0% 

99.3% 

64.34 

155,000 

103,000 

52,000 

20,000 

825 Seventh Avenue

-Office

50.0% 

100.0% 

74.64 

165,000 

165,000 

-   

Young & Rubicam

-Retail

100.0% 

100.0% 

261.97 

4,000 

4,000 

-   

Lindy's

100.0% 

79.07 

169,000 

169,000 

-   

20,500 

Total Midtown West

1,205,000 

1,153,000 

52,000 

359,054 

- 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):

Park Avenue:

280 Park Avenue

Cohen & Steers Inc., GIC Inc,

Franklin Templeton Co. LLC (lease not commenced),

-Office

50.0% 

100.0% 

$

96.69 

1,226,000 

1,066,000 

160,000 

New Advisory L.P., Investcorp International Inc.

-Retail

50.0% 

100.0% 

218.22 

31,000 

7,000 

24,000 

Scottrade Inc., Starbucks

50.0% 

100.0% 

99.69 

1,257,000 

1,073,000 

184,000 

$

726,563 

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 

-   

292,124 

Total Park Avenue

1,827,000 

1,643,000 

184,000 

1,018,687 

Grand Central:

90 Park Avenue

Alston & Bird, Amster, Rothstein & Ebenstein,

-Office

100.0% 

81.5% 

64.78 

920,000 

920,000 

-   

Capital One, Factset Research Systems Inc., Foley & Lardner

-Retail

100.0% 

100.0% 

116.00 

25,000 

25,000 

-   

Citibank

82.0% 

66.13 

945,000 

945,000 

-   

-   

330 Madison Avenue

Guggenheim Partners LLC, HSBC Bank AFS,

Jones Lang LaSalle Inc., Wells Fargo,

-Office

25.0% 

98.2% 

69.88 

809,000 

809,000 

-   

American Century (lease not yet commenced)

-Retail

25.0% 

100.0% 

283.46 

33,000 

33,000 

-   

Ann Taylor Retail Inc., Citibank

25.0% 

98.3% 

78.25 

842,000 

842,000 

-   

150,000 

510 Fifth Avenue

-Retail

100.0% 

90.6% 

148.39 

65,000 

65,000 

-   

29,913 

Joe Fresh

Total Grand Central

1,852,000 

1,852,000 

-   

179,913 

- 38 -

 


 
 

 

NEW YORK SEGMENT

PROPERTY TABLE

Weighted

Square Feet

Average

Under Development

%

%

Annual Rent

Total

or Not Available

Encumbrances

Property

Ownership

Occupancy

PSF (1)

Property

In Service

for Lease

(in thousands)

Major Tenants

NEW YORK (Continued):

Madison/Fifth:

640 Fifth Avenue

Fidelity Investments, Owl Creek Asset Management LP,

-Office

100.0% 

92.5% 

$

86.82 

264,000 

264,000 

-   

Stifel Financial Corp., GCA Savvian Inc

-Retail

100.0% 

100.0% 

187.38 

63,000 

63,000 

-   

Citibank, Forever 21

100.0% 

93.9% 

106.20 

327,000 

327,000 

-   

$

-   

666 Fifth Avenue

Fulbright & Jaworski, Colliers International NY LLC,

-Office (Office Condo)

49.5% 

75.4% 

75.26 

1,370,000 

1,370,000 

-   

1,251,067 

Integrated Holding Group, Vinson & Elkins LLP

-Retail (Office Condo)

49.5% 

100.0% 

169.19 

45,000 

45,000 

-   

-   

HSBC Bank USA, Citibank

-Retail (Retail Condo)

100.0% 

100.0% 

373.50 

114,000 

(3)

114,000 

-   

390,000 

Uniqlo, Hollister, Swatch

78.0% 

100.26 

1,529,000 

1,529,000 

-   

1,641,067 

595 Madison Avenue

Beauvais Carpets, Levin Capital Strategies LP,

-Office

100.0% 

98.6% 

73.34 

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% 

139.08 

322,000 

322,000 

-   

-   

650 Madison Avenue

Memorial Sloan Kettering Cancer Center, Polo Ralph Lauren,

-Office

20.1% 

87.2% 

105.19 

524,000 

524,000 

-   

Willett Advisors LLC

-Retail

20.1% 

100.0% 

310.26 

71,000 

71,000 

-   

Crate & Barrel, Moncler USA Inc. (lease not yet commenced)

20.1% 

88.7% 

129.66 

595,000 

595,000 

-   

800,000 

689 Fifth Avenue

-Office

100.0% 

100.0% 

71.06 

82,000 

82,000 

-   

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

-Retail

100.0% 

100.0% 

724.58 

18,000 

18,000 

-   

MAC Cosmetics, Massimo Dutti

100.0% 

100.0% 

188.69 

100,000 

100,000 

-   

-   

655 Fifth Avenue

-Retail

92.5% 

100.0% 

195.40 

57,000 

57,000 

-   

140,000 

Ferragamo

697-703 5th Avenue (St. Regis)

-Retail

74.3% 

100.0% 

356.29 

25,000 

25,000 

-   

-   

Bottega Veneta, DeBeers Diamond Jewelers

Total Madison/Fifth

2,955,000 

2,955,000 

-   

2,581,067 

Midtown South:

770 Broadway

-Office

100.0% 

100.0% 

70.93 

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% 

67.86 

1,156,000 

1,156,000 

-   

353,000 

One Park Avenue

New York University, Clarins USA Inc,

-Office

55.0% 

96.5% 

45.32 

868,000 

868,000 

-   

Public Service Mutual Insurance

-Retail

55.0% 

100.0% 

61.67 

79,000 

79,000 

-   

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

55.0% 

96.8% 

46.68 

947,000 

947,000 

-   

253,519 

4 Union Square South

-Retail

100.0% 

100.0% 

95.01 

206,000 

206,000 

-   

118,951 

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

692 Broadway

-Retail

100.0% 

100.0% 

71.36 

35,000 

35,000 

-   

-   

Equinox, Major League Baseball

Total Midtown South

2,344,000 

2,344,000 

-   

725,470 

- 39 -

 


 
 

 

NEW YORK SEGMENT

PROPERTY TABLE

Weighted

Square Feet

Average

Under Development

%

%

Annual Rent

Total

or Not Available

Encumbrances

Property

Ownership

Occupancy

PSF (1)

Property

In Service

for Lease

(in thousands)

Major Tenants

NEW YORK (Continued):

Rockefeller Center:

1290 Avenue of the Americas

AXA Equitable Life Insurance, Hachette Book Group Inc.,

Bryan Cave LLP, Neuberger Berman, SSB Realty LLC,

Cushman & Wakefield, Fitzpatrick,

-Office

70.0% 

97.8% 

$

75.91 

2,029,000 

2,029,000 

-   

Cella, Harper & Scinto, Columbia University

-Retail

70.0% 

100.0% 

164.84 

78,000 

78,000 

-   

Duane Reade, JPMorgan Chase Bank, Sovereign Bank

70.0% 

97.8% 

79.20 

2,107,000 

2,107,000 

-   

$

950,000 

608 Fifth Avenue (ground leased through 2033)

-Office

100.0% 

92.5% 

57.64 

84,000 

84,000 

-   

-Retail

100.0% 

100.0% 

419.77 

44,000 

44,000 

-   

Topshop

100.0% 

95.1% 

182.12 

128,000 

128,000 

-   

-   

Total Rockefeller Center

2,235,000 

2,235,000 

-   

950,000 

Wall Street/Downtown:

20 Broad Street (ground leased through 2081)

-Office

100.0% 

97.3% 

59.31 

473,000 

473,000 

-   

-   

New York Stock Exchange

40 Fulton Street

-Office

100.0% 

92.8% 

37.19 

245,000 

245,000 

-   

Market News International Inc., Sapient Corp.

-Retail

100.0% 

100.0% 

97.78 

5,000 

5,000 

-   

TD Bank

100.0% 

93.0% 

38.40 

250,000 

250,000 

-   

-   

Total Wall Street/Downtown

723,000 

723,000 

-   

-   

Soho:

478-486 Broadway - 2 buildings

-Retail

100.0% 

100.0% 

157.85 

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% 

-   

-   

15,000 

11,000 

4,000 

-   

155 Spring Street

-Retail

100.0% 

98.5% 

80.24 

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 

-   

- 40 -

 


 
 

 

NEW YORK SEGMENT

PROPERTY TABLE

Weighted

Square Feet

Average

Under Development

%

%

Annual Rent

Total

or Not Available

Encumbrances

Property

Ownership

Occupancy

PSF (1)

Property

In Service

for Lease

(in thousands)

Major Tenants

NEW YORK (Continued):

Times Square:

1540 Broadway

Forever 21, Planet Hollywood, Disney, Sunglass Hut,

-Retail

100.0% 

100.0% 

$

217.75 

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% 

2,102.51 

46,000 

8,000 

38,000 

T-Mobile, Invicta, Swatch

-Theatre

100.0% 

100.0% 

13.05 

62,000 

62,000 

-   

Nederlander-Marquis Theatre

100.0% 

244.30 

108,000 

70,000 

38,000 

-   

Total Times Square

268,000 

230,000 

38,000 

-   

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% 

912.96 

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, Crunch LLC

Total Upper East Side

59,000 

59,000 

-   

80,000 

Long Island City:

33-00 Northern Boulevard

-Office

100.0% 

95.5% 

29.19 

446,000 

446,000 

-   

61,874 

City of New York (HRA), NYC Transit Authority

New Jersey:

Paramus

-Office

100.0% 

94.7% 

21.45 

129,000 

129,000 

-   

-   

Vornado's Administrative Headquarters

Washington D.C.:

3040 M Street

-Retail

100.0% 

100.0% 

62.16 

44,000 

44,000 

-   

-   

Nike, Barneys

Property to be Developed:

510 West 22nd Street

55.0% 

-   

-   

-   

-   

-   

35,100 

New York Office:

Total

95.7%

$

66.83 

21,325,000 

20,928,000 

397,000 

$

6,305,694 

Vornado's Ownership Interest

96.4%

$

64.77 

17,846,000 

17,555,000 

291,000 

$

4,974,006 

New York Retail:

Total

96.8%

$

178.45 

2,647,000 

2,538,000 

109,000 

$

1,163,621 

Vornado's Ownership Interest

96.6%

$

176.47 

2,444,000 

2,347,000 

97,000 

$

1,163,621 

- 41 -

 


 
 

 

NEW YORK SEGMENT

PROPERTY TABLE

Weighted

Square Feet

Average

Under Development

%

%

Annual Rent

Total

or Not Available

Encumbrances

Property

Ownership

Occupancy

PSF (1)

Property

In Service

for Lease

(in thousands)

Major Tenants

NEW YORK (Continued):

ALEXANDER'S, INC.:

New York:

731 Lexington Avenue, Manhattan

-Office

32.4% 

100.0% 

$

99.62 

885,000 

885,000 

-   

$

300,000 

Bloomberg

-Retail

32.4% 

100.0% 

177.42 

174,000 

174,000 

-   

320,000 

Hennes & Mauritz, The Home Depot, The Container Store

32.4% 

100.0% 

111.38 

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 

-   

264,967 

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% 

73.36 

2,433,000 

2,178,000 

255,000 

1,031,213 

Hotel Pennsylvania:

-Hotel (1,700 Keys)

-   

-   

1,400,000 

1,400,000 

-   

-   

Residential:

50-70 W 93rd Street (326 units)

49.9% 

98.5% 

-   

283,000 

283,000 

-   

64,372 

Independence Plaza, Tribeca (1,328 units)

-Residential

50.1% 

94.2% 

-   

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 

-   

614,372 

Total New York

96.2%

$

77.93 

29,326,000 

28,565,000 

761,000 

$

9,114,900 

Vornado's Ownership Interest

96.5%

$

77.29 

23,240,000 

22,769,000 

471,000 

$

6,779,412 

(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.

- 42 -

 


 
 

 

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% 

91.8% 

$

43.73 

2,322,000 

2,322,000 

-   

$

222,259 

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% 

84.4% 

37.48 

1,545,000 

1,545,000 

-   

58,009 

General Services Administration, L-3 Communications,

The Int'l Justice Mission, Management Systems International

1550-1750 Crystal Drive /

100.0% 

86.0% 

40.42 

1,477,000 

1,457,000 

20,000 

*

40,295 

General Services Administration,

241-251 18th Street - 4 buildings

Alion Science & Technologies, Booz Allen,

Arete Associates, Battelle Memorial Institute

1800, 1851 and 1901 South Bell Street

100.0% 

91.9% 

40.27 

869,000 

506,000 

363,000 

*

-   

General Services Administration, Lockheed Martin

- 3 buildings

2100 / 2200 Crystal Drive - 2 buildings

100.0% 

100.0% 

33.88 

529,000 

529,000 

-   

-   

General Services Administration,

Public Broadcasting Service

223 23rd Street / 2221 South Clark Street

100.0% 

-

-

318,000 

-   

318,000 

-   

WeWork

- 2 buildings

2001 Jefferson Davis Highway

100.0% 

70.7% 

34.44 

162,000 

162,000 

-   

-   

Institute for the Psychology Sciences, VT Aepco, Inc.

Crystal City Shops at 2100

100.0% 

96.0% 

25.94 

80,000 

80,000 

-   

-   

Various

Crystal Drive Retail

100.0% 

94.4% 

47.43 

57,000 

57,000 

-   

-   

Various

Total Crystal City

100.0% 

89.1% 

40.10 

7,359,000 

6,658,000 

701,000 

320,563 

Central Business District:

Universal Buildings

100.0% 

93.1% 

45.59 

686,000 

686,000 

-   

185,000 

Family Health International, WeWork

1825-1875 Connecticut Avenue, NW

- 2 buildings

Warner Building - 1299 Pennsylvania

55.0% 

84.0% 

68.67 

616,000 

616,000 

-   

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 

-   

147,577 

Greenberg Traurig, LLP, US Green Building Council,

American Insurance Association, RTKL Associates, DTZ

1750 Pennsylvania Avenue, NW

100.0% 

97.4% 

48.54 

278,000 

278,000 

-   

-   

General Services Administration, UN Foundation, AOL

1150 17th Street, NW

100.0% 

91.7% 

42.96 

241,000 

241,000 

-   

28,728 

American Enterprise Institute

Bowen Building - 875 15th Street, NW

100.0% 

100.0% 

67.56 

231,000 

231,000 

-   

115,022 

Paul Hastings LLP, Millennium Challenge Corporation

1101 17th Street, NW

55.0% 

100.0% 

47.81 

215,000 

215,000 

-   

31,000 

AFSCME, Verto Solutions

1730 M Street, NW

100.0% 

82.7% 

46.77 

203,000 

203,000 

-   

14,853 

General Services Administration

(ground leased through 2061)

- 43 -

 


 
 

 

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% 

84.9% 

$

41.08 

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% 

83.64 

129,000 

129,000 

-   

-   

Bloomberg, Abbott Laboratories, Abbvie US LLC

      Total Central Business District

93.0% 

55.77 

4,125,000 

3,450,000 

675,000 

814,880 

Skyline Properties:

Skyline Place - 7 buildings

100.0% 

42.2% 

34.22 

2,128,000 

2,128,000 

-   

559,186 

General Services Administration, Analytic Services,

Northrop Grumman, Axiom Resource Management,

Booz Allen, Intellidyne, Inc.

One Skyline Tower

100.0% 

100.0% 

33.16 

518,000 

518,000 

-   

138,639 

General Services Administration

      Total Skyline Properties

100.0% 

53.5% 

33.82 

2,646,000 

2,646,000 

-   

697,825 

Rosslyn / Ballston:

2200 / 2300 Clarendon Blvd

100.0% 

93.9% 

44.27 

638,000 

638,000 

-   

33,750 

Arlington County, General Services Administration,

   (Courthouse Plaza) - 2 buildings

AMC Theaters

      (ground leased through 2062)

Rosslyn Plaza - 4 buildings

46.2% 

56.1% 

41.88 

736,000 

524,000 

212,000 

33,488 

General Services Administration, Corporate Executive Board,

Nathan Associates, Inc.

     Total Rosslyn / Ballston

83.3% 

43.79 

1,374,000 

1,162,000 

212,000 

67,238 

Reston:

Commerce Executive - 3 buildings

100.0% 

`

92.5% 

33.32 

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% 

95.9% 

31.68 

214,000 

214,000 

-   

-   

National Institutes of Health

   (ground leased through 2084)

Tysons Corner:

Fairfax Square - 3 buildings

20.0% 

71.7% 

42.06 

559,000 

559,000 

-   

90,000 

Dean & Company, Womble Carlyle

Pentagon City:

Fashion Centre Mall

7.5% 

97.0% 

41.91 

818,000 

818,000 

-   

410,000 

Macy's, Nordstrom

Washington Tower

7.5% 

100.0% 

47.47 

170,000 

170,000 

-   

40,000 

The Rand Corporation

     Total Pentagon City

97.5% 

42.89 

988,000 

988,000 

-   

450,000 

Total Washington, DC office properties

83.3% 

$

43.68 

17,684,000 

16,077,000 

1,607,000 

$

2,440,506 

Vornado's Ownership Interest

82.7% 

$

42.53 

14,535,000 

13,705,000 

830,000 

$

1,789,984 

- 44 -

 


 
 

 

WASHINGTON, DC SEGMENT

PROPERTY TABLE

Weighted

Square Feet

Average

Under Development

%

%

Annual Rent

Total

or Not Available

Encumbrances

Property

Ownership

Occupancy

PSF (1)

Property

In Service

for Lease

(in thousands)

Major Tenants

WASHINGTON, DC (Continued):

Residential:

For rent residential:

     Riverhouse - 3 buildings (1,670 units)

100.0% 

95.0% 

$

-   

1,802,000 

1,802,000 

-   

$

307,710 

     West End 25 (283 units)

100.0% 

96.5% 

-   

273,000 

273,000 

-   

101,671 

     220 20th Street (265 units)

100.0% 

95.5% 

-   

269,000 

269,000 

-   

70,676 

     Rosslyn Plaza - 2 buildings (196 units)

43.7% 

100.0% 

-   

253,000 

253,000 

-   

-   

       Total Residential

95.4% 

2,597,000 

2,597,000 

-   

480,057 

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

85.3% 

$

43.68 

21,305,000 

19,058,000 

2,247,000 

$

2,920,563 

Vornado's Ownership Interest

85.0% 

$

42.53 

18,014,000 

16,544,000 

1,470,000 

$

2,270,041 

* 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.

- 45 -

 


 
 

 

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% 

$

66.43 

1,507,000 

1,507,000 

-   

$

593,521 

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 yet commenced)

315 Montgomery Street

70.0% 

100.0% 

48.64 

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% 

$

65.24 

1,802,000 

1,802,000 

-   

$

593,521 

Vornado's Ownership Interest

97.5% 

$

65.24 

1,261,000 

1,261,000 

-   

$

415,465 

The Mart:

The Mart, Chicago

100.0% 

93.9% 

$

37.19 

3,559,000 

3,559,000 

-   

$

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% 

95.4% 

31.99 

19,000 

19,000 

-   

34,744 

Total The Mart 

93.9% 

$

37.16 

3,578,000 

3,578,000 

-   

$

584,744 

Vornado's Ownership Interest

93.9% 

$

37.16 

3,569,000 

3,569,000 

-   

$

567,372 

85 Tenth Avenue:

85 Tenth Avenue, Manhattan

Google, General Services Administration,

Telehouse International Corp., L-3 Communications,

    - Office

49.9% 

(2)

100.0% 

$

71.48 

573,000 

573,000 

-   

Moet Hennessy USA, Inc.

    - Retail

49.9% 

(2)

100.0% 

65.10 

39,000 

39,000 

-   

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

49.9% 

(2)

100.0% 

71.08 

612,000 

612,000 

-   

$

270,000 

(3)

Total 85 Tenth Avenue 

100.0% 

$

71.08 

612,000 

612,000 

-   

$

270,000 

Vornado's Ownership Interest

100.0% 

$

71.08 

305,000 

305,000 

-   

$

134,730 

(1)

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

(2)

As of June 30, 2015, we own junior and senior mezzanine loans of 85 Tenth Avenue with an accreted balance of $155.6 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 $25.6 million on our consolidated balance sheets.

(3)

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

- 46 -

 


 
 

 

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% 

83.3% 

-   

51,000 

51,000 

-   

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)

92.5% 

333.78 

15,000 

15,000 

-   

Hershey's

      - Office 

75.3% 

(2)

100.0% 

38.88 

220,000 

220,000 

-   

American Management Association

57.70 

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:

800 Corporate Pointe - 2 buildings 

100.0% 

57.0% 

36.62 

243,000 

243,000 

-   

60,094 

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

Syska Hennessy Group, X Prize Foundation

Miami, FL:

1100 Lincoln Road 

      - Retail 

100.0% 

100.0% 

144.63 

48,000 

48,000 

-   

Anthropologie, Banana Republic

      - Theatre 

36.45 

79,000 

79,000 

-   

Regal Cinema

77.63 

127,000 

127,000 

-   

66,000 

Total Real Estate Fund 

92.4% 

84.0% 

771,000 

768,000 

3,000 

$

602,094 

Vornado's Ownership Interest 

23.1% 

84.0% 

178,239 

177,489 

750 

$

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%.

- 47 -

 


 
 

 

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% 

$

26.97 

644,000 

137,000 

443,000 

64,000 

$

-   

JCPenney, Costco, Dick's Sporting Goods, Nordstrom Rack

   (ground leased through 2064)

Monmouth Mall, Eatontown

50.0% 

89.9% 

36.26 

(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

2,107,000 

988,000 

1,055,000 

64,000 

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

93.2%

$

31.87 

2,235,000 

1,116,000 

1,055,000 

64,000 

$

165,862 

Vornado's Ownership Interest

95.8%

$

28.60 

1,274,000 

690,000 

520,000 

64,000 

$

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.

 

- 48 -