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):

November 2, 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 November 2, 2015, Vornado Realty Trust (the “Company”), the general partner of Vornado Realty L.P., issued a press release announcing its financial results for the third quarter of 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 November 2, 2015.

99.2     Vornado Realty Trust supplemental operating and financial data for the quarter ended September 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: November 3, 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: November 3, 2015

 

2

 

­


 
 

Exhibit Index

 

 

 

99.1     Vornado Realty Trust press release dated November 2, 2015.

99.2     Vornado Realty Trust supplemental operating and financial data for the quarter ended September 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 – November 2, 2015

 

 

Vornado Announces Third Quarter 2015 Financial Results

 

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

 

NET INCOME attributable to common shareholders for the quarter ended September 30, 2015 was $198.9 million, or $1.05 per diluted share, compared to $131.2 million, or $0.69 per diluted share, for the prior year’s quarter.  Net income for the quarters ended September 30, 2015 and 2014 include $135.6 million and $57.8 million, respectively, of net gains on sale of real estate.  Net income for the quarter ended September 30, 2015 also includes $2.3 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 quarters ended September 30, 2015 and 2014 was $73.9 million and $79.6 million, or $0.39 and $0.42 per diluted share, respectively.

 

FUNDS FROM OPERATIONS attributable to common shareholders plus assumed conversions (“FFO”) for the quarter ended September 30, 2015 was $236.0 million, or $1.25 per diluted share, compared to $217.4 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 September 30, 2015 and 2014 was $235.1 million and $204.2 million, or $1.24 and $1.08 per diluted share, respectively.

 

(Amounts in thousands, except per share amounts)

For the Three Months Ended September 30,

 

 

 

2015 

 

2014 

FFO (1)

$

 236,039 

 

$

 217,362 

Per diluted share

$

 1.25 

 

$

 1.15 

 

 

 

 

 

 

 

 

Items that affect comparability income (expense):

 

 

 

 

 

 

FFO from discontinued operations and sold properties (including UE spin-off related

 

 

 

 

 

 

 

costs of $5,828 in 2014)

$

 3,671 

 

$

 41,240 

 

Acquisition and transaction related costs

 

 (1,518)

 

 

 (1,277)

 

Impairment loss and loan loss reserve on investment in Suffolk Downs

 

 (595)

 

 

 (10,263)

 

Toys FFO (negative FFO)

 

 46 

 

 

 (18,035)

 

Other, net

 

 (593)

 

 

 2,341 

 

 

 

 

 1,011 

 

 

 14,006 

Noncontrolling interests' share of above adjustments

 

 (62)

 

 

 (814)

Items that affect comparability, net

$

 949 

 

$

 13,192 

 

 

 

 

 

 

 

 

FFO as adjusted for comparability

$

 235,090 

 

$

 204,170 

Per diluted share

$

 1.24 

 

$

 1.08 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 


 
 

Nine Months 2015 Results

 

NET INCOME attributable to common shareholders for the nine months ended September 30, 2015 was $449.1 million, or $2.37 per diluted share, compared to $270.2 million, or $1.43 per diluted share, for the nine months ended September 30, 2014.  Net income for the nine months ended September 30, 2015 and 2014 include $150.9 million and $57.8 million, respectively, of net gains on sale of real estate, and $17.4 million and $20.8 million, respectively, 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 nine months ended September 30, 2015 and 2014 was $229.9 million and $234.1 million, or $1.21 and $1.24 per diluted share, respectively.

 

FFO for the nine months ended September 30, 2015 was $779.5 million, or $4.11 per diluted share, compared to $684.2 million, or $3.63 per diluted share, for the prior year’s nine months.  Adjusting FFO for certain items that affect comparability which are listed in the table below, FFO for the nine months ended September 30, 2015 and 2014 was $684.8 million and $620.7 million, or $3.61 and $3.29 per diluted share, respectively.

 

(Amounts in thousands, except per share amounts)

For the Nine Months Ended September 30,

 

 

 

2015 

 

2014 

FFO (1)

$

 779,506 

 

$

 684,247 

Per diluted share

$

 4.11 

 

$

 3.63 

 

 

 

 

 

 

 

 

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 and sold properties (including UE spin-off related

 

 

 

 

 

 

 

costs of $22,972 and $9,343, respectively)

 

 16,891 

 

 

 134,668 

 

Acquisition and transaction related costs

 

 (7,560)

 

 

 (3,629)

 

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

 

 (4,502)

 

 

 -   

 

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

 

 2,493 

 

 

 13,205 

 

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

 

 2,000 

 

 

 (60,630)

 

Impairment loss and loan loss reserve on investment in Suffolk Downs

 

 (595)

 

 

 (10,263)

 

Other, net

 

 1,928 

 

 

 (5,913)

 

 

 

 100,685 

 

 

 67,438 

Noncontrolling interests' share of above adjustments

 

 (6,002)

 

 

 (3,932)

Items that affect comparability, net

$

 94,683 

 

$

 63,506 

 

 

 

 

 

 

 

 

FFO as adjusted for comparability

$

 684,823 

 

$

 620,741 

Per diluted share

$

 3.61 

 

$

 3.29 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

SEPTEMBER 30, 2015 AND 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Amounts in thousands, except per share amounts)

For the Three Months Ended

 

For the Nine Months Ended

 

September 30,

 

September 30,

 

 

 

 

2015 

 

2014 

 

2015 

 

2014 

Revenues

$

 627,596 

 

$

 578,710 

 

$

 1,850,686 

 

$

 1,715,502 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

$

 200,777 

 

$

 87,029 

 

$

 525,608 

 

$

 314,584 

Income from discontinued operations

 

 34,463 

 

 

 82,168 

 

 

 50,278 

 

 

 118,456 

Net income

 

 235,240 

 

 

 169,197 

 

 

 575,886 

 

 

 433,040 

Less net income attributable to noncontrolling interests in:

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated subsidiaries

 

 (3,302)

 

 

 (9,685)

 

 

 (38,370)

 

 

 (85,239)

 

Operating Partnership

 

 (12,704)

 

 

 (7,988)

 

 

 (28,189)

 

 

 (16,552)

Net income attributable to Vornado

 

 219,234 

 

 

 151,524 

 

 

 509,327 

 

 

 331,249 

Preferred share dividends

 

 (20,364)

 

 

 (20,365)

 

 

 (60,213)

 

 

 (61,099)

Net income attributable to common shareholders

$

 198,870 

 

$

 131,159 

 

$

 449,114 

 

$

 270,150 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income per common share - Basic:

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations, net

$

0.88 

 

$

0.29 

 

$

2.13 

 

$

0.84 

 

Income from discontinued operations, net

 

0.17 

 

 

0.41 

 

 

0.25 

 

 

0.60 

 

Net income per common share

$

 1.05 

 

$

0.70 

 

$

2.38 

 

$

1.44 

 

Weighted average shares outstanding

 

 188,504 

 

 

 187,671 

 

 

 188,291 

 

 

 187,503 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income per common share - Diluted:

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations, net

$

0.88 

 

$

0.28 

 

$

2.12 

 

$

0.84 

 

Income from discontinued operations, net

 

0.17 

 

 

0.41 

 

 

0.25 

 

 

0.59 

 

Net income per common share

$

1.05 

 

$

0.69 

 

$

2.37 

 

$

1.43 

 

Weighted average shares outstanding

 

 189,581 

 

 

 188,812 

 

 

 189,789 

 

 

 188,592 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

$

 236,039 

 

$

 217,362 

 

$

 779,506 

 

$

 684,247 

Per diluted share

$

 1.25 

 

$

 1.15 

 

$

 4.11 

 

$

 3.63 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO as adjusted for comparability

$

 235,090 

 

$

 204,170 

 

$

 684,823 

 

$

 620,741 

Per diluted share

$

 1.24 

 

$

 1.08 

 

$

 3.61 

 

$

 3.29 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares used in determining FFO per diluted share

 

 189,581 

 

 

 188,812 

 

 

 189,524 

 

 

 188,592 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 


 
 

 

The following table reconciles our net income to FFO:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Amounts in thousands)

For the Three Months Ended

 

For the Nine Months Ended

 

 

 

September 30,

 

September 30,

Reconciliation of our net income to FFO:

2015 

 

2014 

 

2015 

 

2014 

Net income attributable to Vornado

$

 219,234 

 

$

 151,524 

 

$

 509,327 

 

$

 331,249 

Depreciation and amortization of real property

 

 134,623 

 

 

 123,578 

 

 

 382,175 

 

 

 387,549 

Net gains on sale of real estate

 

 (135,557)

 

 

 (57,796)

 

 

 (146,424)

 

 

 (57,796)

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

 

 38,131 

 

 

 26,604 

 

 

 106,685 

 

 

 93,416 

 

 

Net gains on sale of real estate

 

 -   

 

 

 (760)

 

 

 (4,513)

 

 

 (760)

 

 

Real estate impairment losses

 

 2,313 

 

 

 -   

 

 

 12,617 

 

 

 -   

 

 

Income tax effect of above adjustments

 

 -   

 

 

 (207)

 

 

 -   

 

 

 (7,287)

Noncontrolling interests' share of above adjustments

 

 (2,364)

 

 

 (5,240)

 

 

 (20,473)

 

 

 (21,916)

FFO attributable to Vornado

 

 256,380 

 

 

 237,703 

 

 

 839,650 

 

 

 745,297 

Preferred share dividends

 

 (20,364)

 

 

 (20,365)

 

 

 (60,213)

 

 

 (61,099)

FFO attributable to common shareholders

 

 236,016 

 

 

 217,338 

 

 

 779,437 

 

 

 684,198 

Convertible preferred share dividends

 

 23 

 

 

 24 

 

 

 69 

 

 

 49 

FFO attributable to common shareholders plus assumed conversions

$

 236,039 

 

$

 217,362 

 

$

 779,506 

 

$

 684,247 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 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, November 3, 2015 at 10:00 a.m. Eastern Time (ET).  The conference call can be accessed by dialing 800-708-4540 (domestic) or 847-619-6397 (international) and indicating to the operator the passcode 41033480.  A telephonic replay of the conference call will be available from 1:00 p.m. ET on November 3, 2015 through December 2, 2015.  To access the replay, please dial 888-843-7419 and enter the passcode 41033480#.  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

 

<BCLPAGE> </BCLPAGE><BCLPAGE></BCLPAGE><BCLPAGE></BCLPAGE><BCLPAGE></BCLPAGE><BCLPAGE></BCLPAGE><BCLPAGE></BCLPAGE><BCLPAGE></BCLPAGE><BCLPAGE></BCLPAGE><BCLPAGE></BCLPAGE><BCLPAGE></BCLPAGE><BCLPAGE></BCLPAGE><BCLPAGE></BCLPAGE><BCLPAGE></BCLPAGE><BCLPAGE></BCLPAGE><BCLPAGE></BCLPAGE><BCLPAGE></BCLPAGE><BCLPAGE></BCLPAGE><BCLPAGE></BCLPAGE><BCLPAGE></BCLPAGE><BCLPAGE></BCLPAGE><BCLPAGE></BCLPAGE><BCLPAGE></BCLPAGE><BCLPAGE></BCLPAGE><BCLPAGE></BCLPAGE>

 

 

 

 

SUPPLEMENTAL OPERATING

AND FINANCIAL DATA

For the Quarter Ended September 30, 2015

 

 

 

 

 

 


 
 

INDEX

 

 

 

 

 

 

 

 

 

Page   

 

 

 

 

Investor Information

 

 

 

 

 

2015 Business Developments

 

3 - 5

 

 

 

 

Common Shares Data

 

6

 

 

 

 

Financial Highlights

 

7

 

 

 

 

Funds From Operations

 

8 - 9

 

 

 

 

Funds Available for Distribution

 

10

 

 

 

 

Net Income / EBITDA (Consolidated and by Segment)

 

11 - 15

 

 

 

 

EBITDA by Segment and Region

 

16

 

 

 

 

Consolidated Balance Sheets

 

17

 

 

 

 

Capital Structure

 

18

 

 

 

 

Debt Analysis

 

19 - 21

 

 

 

 

Unconsolidated Joint Ventures

 

22 - 24

 

 

 

 

Square Footage

 

25

 

 

 

 

Top 30 Tenants

 

26

 

 

 

 

Lease Expirations

 

27 - 28

 

 

 

 

Leasing Activity

 

29 - 30

 

 

 

 

Occupancy, Same Store EBITDA and Residential Statistics

31

 

 

 

 

Capital Expenditures

 

32 - 35

 

 

 

 

Development Costs and Construction in Progress

 

36

 

 

 

 

Property Table

 

37 - 50

 

 

 

 

 

 

 

 

 

 

 

Certain statements contained herein constitute forward-looking statements as such term is defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.  Forward-looking statements are not guarantees of performance.  They represent our intentions, plans, expectations and beliefs and are subject to numerous assumptions, risks and uncertainties.  Our future results, financial condition and business may differ materially from those expressed in these forward-looking statements. You can find many of these statements by looking for words such as “approximates,” “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “would,” “may” or other similar expressions in this supplemental package.  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) certain small retail properties that we plan to sell, and (ii) 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 512 West 22nd Street.  The development cost of this project is approximately $235,000,000.  The development is expected to commence during the fourth quarter of 2015 and be completed in 2017.

 

·         On July 31, 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 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.

 

·         On September 25, we acquired 265 West 34th Street, a 1,700 square foot retail property and 15,200 square feet of additional zoning air rights, for approximately $28,500,000.

 

- 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 $23,768,000 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 “income from discontinued operations” on our consolidated statements of income.

 

·         On August 6, we sold our 50% interest in the Monmouth Mall in Eatontown, NJ to our joint venture partner for $38,000,000, valuing the property at approximately $229,000,000, which resulted in a net gain of $33,153,000.

 

·         On September 9, we completed the sale of 1750 Pennsylvania Avenue, NW, a 278,000 square foot office building in Washington, DC for $182,000,000, resulting in a net gain of approximately $102,000,000 which is included in “net gain on disposition of wholly owned and partially owned assets” on our consolidated statement of income.  The tax gain of approximately $137,000,000 was deferred as part of a like-kind exchange.  We are managing the property on behalf of the new owner.

 

·         On October 19, we entered into an agreement to sell our leasehold interest in 20 Broad Street, a 473,000 square foot office building in Manhattan.  We ground lease this property, which is contiguous to the New York Stock Exchange (“NYSE”), from the NYSE, who is also the major tenant in the building.  By agreement, we early terminated the NYSE space lease which was scheduled to expire in June 2016.  The aggregate consideration for the sale of the leasehold and the early termination of the NYSE lease is $200,000,000 or $423 per square foot.  The total income from this transaction is approximately $156,000,000 comprised of $141,000,000 from the gain on sale and $15,000,000 of lease termination income.  The sale, which is subject to customary closing conditions, is expected to be completed in the fourth quarter of 2015.

 

·         We also sold five residual retail properties, in separate transactions, for an aggregate of $10,731,000, which resulted in net gains of $3,675,000.

 

- 4 -

 


 
 

2015 BUSINESS DEVELOPMENTS

 

 

 

 

 

 

         

 

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.

 

·         On September 22, we upsized the loan on our 220 Central Park South development by $350,000,000 to $950,000,000.  The interest rate on the loan is LIBOR plus 2.00% and the final maturity date is 2020.  In connection with the upsizing, the standby commitment for a $500,000,000 mezzanine loan for this development has been terminated by payment of a $15,000,000 contractual termination fee, which was capitalized as a component of “development costs and construction in progress” on our consolidated balance sheet as of September 30, 2015.

 

·         On October 30, we entered into an unsecured delayed-draw term loan facility in the maximum amount of $750,000,000.  The facility matures in October 2018 with two one-year extension options.  The interest rate is LIBOR plus 115 basis points with a fee of 20 basis points per annum on the unused portion. At closing, we drew $187,500,000. The facility provides that the maximum amount available is twice the amount outstanding on April 29, 2016, limited to $750,000,000, and all draws must be made by October 2017.

 

- 5 -

 


 
 

COMMON SHARES DATA (NYSE: VNO)

  

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third Quarter

2015

  

 

Second Quarter

2015

  

 

First Quarter

2015

  

 

Fourth Quarter

2014

  

High Price

 

 

 

 

$

 98.96 

  

 

$

 113.12 

  

 

$

 116.02 

  

 

$

 120.23 

  

Low Price

 

 

 

 

$

 84.60 

  

 

$

 94.55 

  

 

$

 104.11 

  

 

$

 93.09 

  

Closing Price - end of quarter

 

 

$

 90.42 

  

 

$

 94.93 

  

 

$

 112.00 

  

 

$

 117.71 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Dividend per share

 

$

 2.52 

 (1)

 

$

 2.52 

 (1)

 

$

 2.52 

 (1)

 

$

 2.92 

 (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Dividend Yield - on Closing Price

 

 

2.8%

  

 

 

2.7%

  

 

 

2.3%

  

 

 

2.5%

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding shares, Class A units and convertible preferred units as converted,

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

excluding stock options (in thousands)

 

 

 201,431 

  

 

 

 200,575 

  

 

 

 200,361 

  

 

 

 199,753 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Closing market value of outstanding shares, Class A units and convertible preferred

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

units as converted, excluding stock options

 

$

 18.2 Billion

  

 

$

 19.0 Billion

  

 

$

 22.4 Billion

  

 

$

 23.5 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.

  

- 6 -

 


 
 

FINANCIAL HIGHLIGHTS

(unaudited and in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

 

 

 

 

 

September 30,

 

June 30,

 

September 30,

 

 

 

 

 

 

 

2015 

 

2014 

 

2015 

 

2015 

 

2014 

 

Total revenues

 

$

 627,596 

 

$

 578,710 

 

$

 616,288 

 

$

 1,850,686 

 

$

 1,715,502 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common shareholders

 

$

 198,870 

 

$

 131,159 

 

$

 165,651 

 

$

 449,114 

 

$

 270,150 

 

 

Per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

 

$

 1.05 

 

$

 0.70 

 

$

 0.88 

 

$

 2.38 

 

$

 1.44 

 

 

 

Diluted

 

 

 

 

$

 1.05 

 

$

 0.69 

 

$

 0.87 

 

$

 2.37 

 

$

 1.43 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO as adjusted for comparability

 

 

 

 

$

 235,090 

 

$

 204,170 

 

$

 243,636 

 

$

 684,823 

 

$

 620,741 

 

 

Per diluted share

 

 

 

 

$

 1.24 

 

$

 1.08 

 

$

 1.29 

 

$

 3.61 

 

$

 3.29 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

 

 

 

 

$

 236,039 

 

$

 217,362 

 

$

 323,381 

 

$

 779,506 

 

$

 684,247 

 

FFO - Operating Partnership Basis ("OP Basis")

 

 

 

 

$

 251,331 

 

$

 230,783 

 

$

 343,470 

 

$

 828,923 

 

$

 726,610 

 

 

Per diluted share

 

 

 

 

$

1.25 

 

$

 1.15 

 

$

1.71 

 

$

 4.11 

 

$

 3.63 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FAD

 

 

 

 

$

 151,144 

 

$

 158,169 

 

$

 138,439 

 

$

 442,528 

 

$

 499,411 

 

 

Per diluted share

 

 

 

 

$

 0.80 

 

$

 0.84 

 

$

 0.73 

 

$

 2.33 

 

$

 2.65 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends per common share

 

 

 

 

$

 0.63 

 

$

 0.73 

 

$

 0.63 

 

$

 1.89 

 

$

 2.19 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

50.8%

 

 

67.6%

 

 

48.8%

 

 

52.4%

 

 

66.6%

 

FAD payout ratio

78.8%

 

 

86.9%

 

 

86.3%

 

 

81.1%

 

 

82.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 189,581 

 

 

 188,812 

 

 

 189,600 

 

 

 189,524 

 

 

 188,592 

 

Convertible units:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A

 

 

 

 

 

 11,105 

 

 

 10,651 

 

 

 10,673 

 

 

 10,819 

 

 

 10,655 

 

 

D-13

 

 

 

 

 

 504 

 

 

 446 

 

 

 458 

 

 

 467 

 

 

 471 

 

 

G1-G4

 

 

 

 

 

 86 

 

 

 84 

 

 

 87 

 

 

 93 

 

 

 86 

 

 

Equity awards - unit equivalents

 

 

 

 

 

 587 

 

 

 477 

 

 

 560 

 

 

 636 

 

 

 464 

 

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

 

 201,863 

 

 

 200,470 

 

 

 201,378 

 

 

 201,539 

 

 

 200,268 

- 7 -

 


 
 

RECONCILIATION OF NET INCOME TO FFO (1)

 

 

 

 

 

 

 

 

(unaudited and in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

 

  

 

 

September 30,

  

June 30,

 

September 30,

 

 

 

 

  

 

 

2015 

 

2014 

  

2015 

 

2015 

 

2014 

Reconciliation of our net income to FFO:

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

Net income attributable to Vornado

 

$

 219,234 

 

$

 151,524 

  

$

 186,016 

 

$

 509,327 

 

$

 331,249 

 

Depreciation and amortization of real property  

 

 

 

 134,623 

 

 

 123,578 

  

 

 129,296 

 

 

 382,175 

 

 

 387,549 

 

Net gains on sale of real estate

 

 

 

 (135,557)

 

 

 (57,796)

  

 

 -   

 

 

 (146,424)

 

 

 (57,796)

 

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

 

 

 

 38,131 

 

 

 26,604 

  

 

 32,282 

 

 

 106,685 

 

 

 93,416 

 

 

 

Net gains on sale of real estate

 

 

 -   

 

 

 (760)

  

 

 (4,513)

 

 

 (4,513)

 

 

 (760)

 

 

 

Real estate impairment losses

 

 

 2,313 

 

 

 -   

  

 

 10,304 

 

 

 12,617 

 

 

 -   

 

 

 

Income tax effect of above adjustments

 

 

 

 -   

 

 

 (207)

  

 

 -   

 

 

 -   

 

 

 (7,287)

 

Noncontrolling interests' share of above adjustments

 

 

 (2,364)

 

 

 (5,240)

  

 

 (9,662)

 

 

 (20,473)

 

 

 (21,916)

 

FFO attributable to Vornado

 

 

 256,380 

 

 

 237,703 

  

 

 343,723 

 

 

 839,650 

 

 

 745,297 

 

Preferred share dividends

 

 

 (20,364)

 

 

 (20,365)

  

 

 (20,365)

 

 

 (60,213)

 

 

 (61,099)

 

FFO attributable to common shareholders

 

 

 

 236,016 

 

 

 217,338 

  

 

 323,358 

 

 

 779,437 

 

 

 684,198 

 

Convertible preferred share dividends

 

 

 

 23 

 

 

 24 

  

 

 23 

 

 

 69 

 

 

 49 

 

FFO attributable to common shareholders plus assumed conversions

 

 

 236,039 

 

 

 217,362 

  

 

 323,381 

 

 

 779,506 

 

 

 684,247 

 

Add back of income allocated to noncontrolling interests of the

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

Operating Partnership  

 

 

 

 15,292 

 

 

 13,421 

  

 

 20,089 

 

 

 49,417 

 

 

 42,363 

 

FFO - OP Basis (1)

 

 

$

 251,331 

 

$

 230,783 

  

$

 343,470 

 

$

 828,923 

 

$

 726,610 

 

FFO per diluted share (1)

 

 

$

1.25 

 

$

 1.15 

  

$

1.71 

 

$

 4.11 

 

$

 3.63 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.   

- 8 -

 


 
 

RECONCILIATION OF FFO TO FFO AS ADJUSTED FOR COMPARABILITY

 

 

 

(unaudited and in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

 

September 30,

 

June 30,

 

September 30,

 

 

 

 

2015 

 

2014 

 

2015 

 

2015 

 

2014 

FFO attributable to common shareholders plus assumed conversions

(A)

$

 236,039 

 

$

 217,362 

 

$

 323,381 

 

$

 779,506 

 

$

 684,247 

Per diluted share

 

$

1.25 

 

$

 1.15 

 

$

1.71 

 

$

 4.11 

 

$

 3.63 

Items that affect comparability income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO from discontinued operations and sold properties (including UE spin-off

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

related costs of $5,828 and $327 in the three months ended September

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30, 2014 and June 30, 2015, respectively, and $22,972 and $9,343 in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

the nine months ended September 30, 2015 and 2014, respectively)

 3,671 

 

 

 41,240 

 

 

 2,572 

 

 

 16,891 

 

 

 134,668 

 

Acquisition and transaction related costs

 

 

 (1,518)

 

 

 (1,277)

 

 

 (4,061)

 

 

 (7,560)

 

 

 (3,629)

 

Impairment loss and loan loss reserve on investment in Suffolk Downs

 (595)

 

 

 (10,263)

 

 

 - 

 

 

 (595)

 

 

 (10,263)

 

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

 46 

 

 

 (18,035)

 

 

 500 

 

 

 2,000 

 

 

 (60,630)

 

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 venture's non-depreciable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

real estate

 

 - 

 

 

 - 

 

 

 (4,502)

 

 

 (4,502)

 

 

 - 

 

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

 - 

 

 

 - 

 

 

 - 

 

 

 2,493 

 

 

 13,205 

 

Other, net

 

 

 (593)

 

 

 2,341 

 

 

 433 

 

 

 1,928 

 

 

 (5,913)

 

 

 

 

 

 1,011 

 

 

 14,006 

 

 

 84,972 

 

 

 100,685 

 

 

 67,438 

Noncontrolling interests' share of above adjustments

 

 

 (62)

 

 

 (814)

 

 

 (5,227)

 

 

 (6,002)

 

 

 (3,932)

Items that affect comparability, net

(B)

$

 949 

 

$

 13,192 

 

$

 79,745 

 

$

 94,683 

 

$

 63,506 

Per diluted share

 

$

 0.01 

 

$

0.07 

 

$

0.42 

 

$

 0.50 

 

$

 0.34 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO attributable to common shareholders plus assumed conversions,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

as adjusted for comparability

(A-B)

$

 235,090 

 

$

 204,170 

 

$

 243,636 

 

$

 684,823 

 

$

 620,741 

Per diluted share

 

$

 1.24 

 

$

 1.08 

 

$

 1.29 

 

$

 3.61 

 

$

 3.29 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 9 -

 


 
 

RECONCILIATION OF FFO TO FAD(1)

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands, except per share amounts)

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

  

 

September 30,

 

June 30,

 

September 30,

 

 

  

 

2015 

 

2014 

 

2015 

 

2015 

 

2014 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO attributable to common shareholders plus assumed conversions

(A)

$

 236,039 

 

$

 217,362 

 

$

 323,381 

 

$

 779,506 

 

$

 684,247 

 

 

  

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to arrive at FAD:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line rentals

 44,424 

 

 

 22,927 

 

 

 34,662 

 

 

 108,382 

 

 

 55,809 

 

Recurring tenant improvements, leasing commissions and other capital expenditures

 

 44,013 

 

 

 73,405 

 

 

 71,488 

 

 

 167,549 

 

 

 201,826 

 

Amortization of acquired below-market leases, net

 19,328 

 

 

 7,641 

 

 

 12,921 

 

 

 44,240 

 

 

 24,959 

 

Amortization of debt issuance costs

 

 (7,864)

 

 

 (6,532)

 

 

 (7,497)

 

 

 (22,817)

 

 

 (13,102)

 

Stock-based compensation expense

 

 (6,501)

 

 

 (8,315)

 

 

 (6,685)

 

 

 (33,328)

 

 

 (28,389)

 

Non real estate depreciation

 

 (1,317)

 

 

 (1,514)

 

 

 (1,667)

 

 

 (4,906)

 

 

 (6,133)

 

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

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

discontinued operations

 

 

 (1,052)

 

 

 (25,381)

 

 

 84,466 

 

 

 89,493 

 

 

 (61,553)

 

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

 (636)

 

 

 617 

 

 

 8,743 

 

 

 9,728 

 

 

 22,862 

 

Noncontrolling interests' share of above adjustments

 

 (5,500)

 

 

 (3,655)

 

 

 (11,489)

 

 

 (21,363)

 

 

 (11,443)

 

 

  

(B)

 

 84,895 

 

 

 59,193 

 

 

 184,942 

 

 

 336,978 

 

 

 184,836 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FAD(1)

(A-B)

$

 151,144 

 

$

 158,169 

 

$

 138,439 

 

$

 442,528 

 

$

 499,411 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FAD per diluted share

 

$

 0.80 

 

$

 0.84 

 

$

 0.73 

 

$

 2.33 

 

$

 2.65 

FAD payout ratio(2)

 

 

78.8%

 

 

86.9%

 

 

86.3%

 

 

81.1%

 

 

82.6%

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

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

 

(2)

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

- 10 -

 


 
 

CONSOLIDATED NET INCOME / EBITDA (1)

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

  

September 30,

 

June 30,

 

 

 

  

2015 

  

 

2014 

 

Inc (Dec)

 

2015 

Property rentals

  

$

 462,127 

  

 

$

 443,952 

 

$

 18,175 

 

$

 466,803 

Straight-line rent adjustments

  

 

 44,424 

  

 

 

 22,927 

 

 

 21,497 

 

 

 34,662 

Amortization of acquired below-market leases, net

  

 

 19,786 

  

 

 

 8,099 

 

 

 11,687 

 

 

 13,378 

Total rentals

  

 

 526,337 

  

 

 

 474,978 

 

 

 51,359 

 

 

 514,843 

Tenant expense reimbursements

  

 

 67,098 

  

 

 

 65,953 

 

 

 1,145 

 

 

 62,215 

Fee and other income:

  

 

 

 

 

 

 

 

 

 

 

 

 

 

BMS cleaning fees

  

 

 18,563 

  

 

 

 22,467 

 

 

 (3,904)

 

 

 21,741 

 

Management and leasing fees

  

 

 4,045 

  

 

 

 4,266 

 

 

 (221)

 

 

 4,274 

 

Lease termination fees

  

 

 1,517 

  

 

 

 3,300 

 

 

 (1,783)

 

 

 2,893 

 

Other income

  

 

 10,036 

  

 

 

 7,746 

 

 

 2,290 

 

 

 10,322 

Total revenues

  

 

 627,596 

  

 

 

 578,710 

 

 

 48,886 

 

 

 616,288 

Operating expenses

  

 

 256,561 

  

 

 

 240,088 

 

 

 16,473 

 

 

 242,690 

Depreciation and amortization

  

 

 141,920 

  

 

 

 114,822 

 

 

 27,098 

 

 

 136,957 

General and administrative

  

 

 36,157 

  

 

 

 40,384 

 

 

 (4,227)

 

 

 39,189 

Acquisition and transaction related costs

 

 1,518 

  

 

 

 1,277 

 

 

 241 

 

 

 4,061 

Total expenses

  

 

 436,156 

  

 

 

 396,571 

 

 

 39,585 

 

 

 422,897 

Operating income

  

 

 191,440 

  

 

 

 182,139 

 

 

 9,301 

 

 

 193,391 

Loss from partially owned entities

  

 

 (325)

  

 

 

 (26,034)

 

 

 25,709 

 

 

 (5,641)

Income from real estate fund investments

 

 1,665 

  

 

 

 24,160 

 

 

 (22,495)

 

 

 26,368 

Interest and other investment income, net

  

 

 3,160 

  

 

 

 7,568 

 

 

 (4,408)

 

 

 5,666 

Interest and debt expense

  

 

 (95,344)

  

 

 

 (100,817)

 

 

 5,473 

 

 

 (92,092)

Net gain on disposition of wholly owned and partially owned assets

 

 103,037 

  

 

 

 2,665 

 

 

 100,372 

 

 

 -   

Income before income taxes

  

 

 203,633 

  

 

 

 89,681 

 

 

 113,952 

 

 

 127,692 

Income tax (expense) benefit

  

 

 (2,856)

  

 

 

 (2,652)

 

 

 (204)

 

 

 88,072 

Income from continuing operations 

  

 

 200,777 

  

 

 

 87,029 

 

 

 113,748 

 

 

 215,764 

Income (loss) from discontinued operations

  

 

 34,463 

  

 

 

 82,168 

 

 

 (47,705)

 

 

 (364)

Net income

  

 

 235,240 

  

 

 

 169,197 

 

 

 66,043 

 

 

 215,400 

Less net income attributable to noncontrolling interests in:

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated subsidiaries

 

 (3,302)

  

 

 

 (9,685)

 

 

 6,383 

 

 

 (19,186)

 

Operating Partnership

 

 (12,704)

  

 

 

 (7,988)

 

 

 (4,716)

 

 

 (10,198)

Net income attributable to Vornado

  

 

 219,234 

  

 

 

 151,524 

 

 

 67,710 

 

 

 186,016 

Interest and debt expense

  

 

 118,977 

  

 

 

 160,252 

 

 

 (41,275)

 

 

 115,073 

Depreciation and amortization

  

 

 174,209 

  

 

 

 160,270 

 

 

 13,939 

 

 

 163,245 

Income tax expense (benefit)

  

 

 3,043 

  

 

 

 2,232 

 

 

 811 

 

 

 (87,653)

EBITDA

  

$

 515,463 

  

 

$

 474,278 

 

$

 41,185 

 

$

 376,681 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

Capitalized leasing and development payroll

  

$

 4,835 

  

 

$

 3,689 

 

$

 1,146 

 

$

 5,444 

Capitalized interest and debt expense

  

$

 26,005 

 (2)

 

$

 16,335 

 

$

 9,670 

 

$

 11,702 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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. 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

(2)

Inclusive of a $15,000 termination fee on the standby loan commitment for our 220 Central Park South development project.

 

- 11 -

 


 
 

 

CONSOLIDATED NET INCOME / EBITDA

 

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30,

 

 

 

  

2015 

  

 

2014 

 

Inc (Dec)

 

 

Property rentals

$

 1,387,458 

  

 

$

 1,338,466 

 

$

 48,992 

 

 

Straight-line rent adjustments

 

 108,382 

  

 

 

 55,809 

 

 

 52,573 

 

 

Amortization of acquired below-market leases, net  

 

 45,614 

  

 

 

 26,333 

 

 

 19,281 

 

 

Total rentals  

 

 1,541,454 

  

 

 

 1,420,608 

 

 

 120,846 

 

 

Tenant expense reimbursements

 

 196,234 

  

 

 

 180,364 

 

 

 15,870 

 

 

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

BMS cleaning fees

 

 62,937 

  

 

 

 63,618 

 

 

 (681)

 

 

 

Management and leasing fees

 

 12,511 

  

 

 

 15,859 

 

 

 (3,348)

 

 

 

Lease termination fees

 

 8,157 

  

 

 

 11,422 

 

 

 (3,265)

 

 

 

Other income

 

 29,393 

  

 

 

 23,631 

 

 

 5,762 

 

 

Total revenues

 

 1,850,686 

  

 

 

 1,715,502 

 

 

 135,184 

 

 

Operating expenses

 

 753,744 

  

 

 

 707,047 

 

 

 46,697 

 

 

Depreciation and amortization

 

 402,999 

  

 

 

 359,814 

 

 

 43,185 

 

 

General and administrative

 

 133,838 

  

 

 

 128,364 

 

 

 5,474 

 

 

Acquisition and transaction related costs

 

 7,560 

  

 

 

 3,629 

 

 

 3,931 

 

 

Total expenses

 

 1,298,141 

  

 

 

 1,198,854 

 

 

 99,287 

 

 

Operating income

 

 552,545 

  

 

 

 516,648 

 

 

 35,897 

 

 

Loss from partially owned entities

 

 (8,709)

  

 

 

 (78,676)

 

 

 69,967 

 

 

Income from real estate investments

 

 52,122 

  

 

 

 142,418 

 

 

 (90,296)

 

 

Interest and other investment income, net  

 

 19,618 

  

 

 

 28,814 

 

 

 (9,196)

 

 

Interest and debt expense

 

 (279,110)

  

 

 

 (301,042)

 

 

 21,932 

 

 

Net gain on disposition of wholly owned and partially owned assets  

 

 104,897 

  

 

 

 13,205 

 

 

 91,692 

 

 

Income before income taxes

 

 441,363 

  

 

 

 321,367 

 

 

 119,996 

 

 

Income tax benefit (expense)

 

 84,245 

  

 

 

 (6,783)

 

 

 91,028 

 

 

Income from continuing operations   

 

 525,608 

  

 

 

 314,584 

 

 

 211,024 

 

 

Income from discontinued operations

 

 50,278 

  

 

 

 118,456 

 

 

 (68,178)

 

 

Net income

 

 575,886 

  

 

 

 433,040 

 

 

 142,846 

 

 

Less net income attributable to noncontrolling interests in:  

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated subsidiaries

 

 (38,370)

  

 

 

 (85,239)

 

 

 46,869 

 

 

 

Operating Partnership

 

 (28,189)

  

 

 

 (16,552)

 

 

 (11,637)

 

 

Net income attributable to Vornado

 

 509,327 

  

 

 

 331,249 

 

 

 178,078 

 

 

Interest and debt expense

 

 348,725 

  

 

 

 510,724 

 

 

 (161,999)

 

 

Depreciation and amortization

 

 493,904 

  

 

 

 530,052 

 

 

 (36,148)

 

 

Income tax (benefit) expense

 

 (85,349)

  

 

 

 21,489 

 

 

 (106,838)

 

 

EBITDA

$

 1,266,607 

  

 

$

 1,393,514 

 

$

 (126,907)

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

Capitalized leasing and development payroll  

$

 15,220 

  

 

$

 11,296 

 

$

 3,924 

 

 

Capitalized interest and debt expense

$

 48,817 

 (1)

 

$

 46,517 

 

$

 2,300 

 

 

 

  

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

(1)

Inclusive of a $15,000 termination fee on the standby loan commitment for our 220 Central Park South development project.

 

 

- 12 -

 


 
 

EBITDA BY SEGMENT

 

 

  

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

Three Months Ended September 30, 2015

  

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

  

 

 

  

Total

 

 

New York

  

 

Washington, DC

  

 

Other

  

Property rentals

$

 462,127 

 

 

$

 299,207 

  

 

$

 105,388 

  

 

$

 57,532 

  

Straight-line rent adjustments

 

 44,424 

 

 

 

 32,961 

  

 

 

 7,523 

  

 

 

 3,940 

  

Amortization of acquired below-market leases, net  

 

 19,786 

 

 

 

 18,401 

  

 

 

 377 

  

 

 

 1,008 

  

Total rentals  

 

 526,337 

 

 

 

 350,569 

  

 

 

 113,288 

  

 

 

 62,480 

  

Tenant expense reimbursements

 

 67,098 

 

 

 

 51,521 

  

 

 

 9,697 

  

 

 

 5,880 

  

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BMS cleaning fees

 

 18,563 

 

 

 

 23,266 

  

 

 

 -   

  

 

 

 (4,703)

  

 

Management and leasing fees

 

 4,045 

 

 

 

 1,639 

  

 

 

 2,556 

  

 

 

 (150)

  

 

Lease termination fees

 

 1,517 

 

 

 

 -   

  

 

 

 1,414 

  

 

 

 103 

  

 

Other income

 

 10,036 

 

 

 

 2,438 

  

 

 

 5,749 

  

 

 

 1,849 

  

Total revenues

 

 627,596 

 

 

 

 429,433 

  

 

 

 132,704 

  

 

 

 65,459 

  

Operating expenses

 

 256,561 

 

 

 

 178,888 

  

 

 

 51,867 

  

 

 

 25,806 

  

Depreciation and amortization

 

 141,920 

 

 

 

 76,612 

  

 

 

 43,964 

  

 

 

 21,344 

  

General and administrative

 

 36,157 

 

 

 

 8,305 

  

 

 

 6,283 

  

 

 

 21,569 

  

Acquisition and transaction related costs

 

 1,518 

 

 

 

 -   

  

 

 

 -   

  

 

 

 1,518 

  

Total expenses

 

 436,156 

 

 

 

 263,805 

  

 

 

 102,114 

  

 

 

 70,237 

  

Operating income (loss)

 

 191,440 

 

 

 

 165,628 

  

 

 

 30,590 

  

 

 

 (4,778)

  

(Loss) income from partially owned entities

 

 (325)

 

 

 

 4,010 

  

 

 

 (1,909)

  

 

 

 (2,426)

  

Income from real estate fund investments

 

 1,665 

 

 

 

 -   

  

 

 

 -   

  

 

 

 1,665 

  

Interest and other investment income, net

 

 3,160 

 

 

 

 1,888 

  

 

 

 34 

  

 

 

 1,238 

  

Interest and debt expense

 

 (95,344)

 

 

 

 (50,480)

  

 

 

 (16,580)

  

 

 

 (28,284)

  

Net gain on disposition of wholly owned and partially owned assets

 

 103,037 

 

 

 

 -   

  

 

 

 102,404 

  

 

 

 633 

  

Income (loss) before income taxes

 

 203,633 

 

 

 

 121,046 

  

 

 

 114,539 

  

 

 

 (31,952)

  

Income tax expense

 

 (2,856)

 

 

 

 (1,147)

  

 

 

 (287)

  

 

 

 (1,422)

  

Income (loss) from continuing operations

 

 200,777 

 

 

 

 119,899 

  

 

 

 114,252 

  

 

 

 (33,374)

  

Income from discontinued operations

 

 34,463 

 

 

 

 -   

  

 

 

 -   

  

 

 

 34,463 

  

Net income

 

 235,240 

 

 

 

 119,899 

  

 

 

 114,252 

  

 

 

 1,089 

  

Less net income attributable to noncontrolling interests in:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated subsidiaries

 

 (3,302)

 

 

 

 (2,582)

  

 

 

 -   

  

 

 

 (720)

  

 

Operating Partnership

 

 (12,704)

 

 

 

 -   

  

 

 

 -   

  

 

 

 (12,704)

  

Net income (loss) attributable to Vornado

 

 219,234 

 

 

 

 117,317 

  

 

 

 114,252 

  

 

 

 (12,335)

  

Interest and debt expense

 

 118,977 

 

 

 

 64,653 

  

 

 

 20,010 

  

 

 

 34,314 

  

Depreciation and amortization

 

 174,209 

 

 

 

 99,206 

  

 

 

 48,132 

  

 

 

 26,871 

  

Income tax expense

 

 3,043 

 

 

 

 1,214 

  

 

 

 294 

  

 

 

 1,535 

  

EBITDA for the three months ended September 30, 2015

$

 515,463 

 

 

$

 282,390 

  

 

$

 182,688 

  

 

$

 50,385 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

EBITDA for the three months ended September 30, 2014

$

 474,278 

 

 

$

 250,583 

  

 

$

 83,719 

  

 

$

 139,976 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

EBITDA as adjusted for comparability - OP basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

For the three months ended September 30, 2015

$

 392,240 

 

 

$

 282,390 

 (1)

 

$

 78,683 

 (2)

 

$

 31,167 

 (3)

 

For the three months ended September 30, 2014

$

 363,764 

 

 

$

 244,733 

 (1)

 

$

 81,866 

 (2)

 

$

 37,165 

 (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes on page 15.

 

- 13 -

 


 
 

EBITDA BY SEGMENT

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2015

  

 

 

  

Total

 

 

New York

  

 

Washington, DC

  

 

Other

  

Property rentals

$

 1,387,458 

 

 

$

 885,182 

  

 

$

 320,116 

  

 

$

 182,160 

  

Straight-line rent adjustments

 

 108,382 

 

 

 

 75,373 

  

 

 

 18,893 

  

 

 

 14,116 

  

Amortization of acquired below-market leases, net  

 

 45,614 

 

 

 

 41,519 

  

 

 

 1,132 

  

 

 

 2,963 

  

Total rentals  

 

 1,541,454 

 

 

 

 1,002,074 

  

 

 

 340,141 

  

 

 

 199,239 

  

Tenant expense reimbursements

 

 196,234 

 

 

 

 146,395 

  

 

 

 31,753 

  

 

 

 18,086 

  

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BMS cleaning fees

 

 62,937 

 

 

 

 76,935 

  

 

 

 -   

  

 

 

 (13,998)

  

 

Management and leasing fees

 

 12,511 

 

 

 

 4,773 

  

 

 

 8,403 

  

 

 

 (665)

  

 

Lease termination fees

 

 8,157 

 

 

 

 5,799 

  

 

 

 1,668 

  

 

 

 690 

  

 

Other income

 

 29,393 

 

 

 

 7,232 

  

 

 

 19,563 

  

 

 

 2,598 

  

Total revenues

 

 1,850,686 

 

 

 

 1,243,208 

  

 

 

 401,528 

  

 

 

 205,950 

  

Operating expenses

 

 753,744 

 

 

 

 518,718 

  

 

 

 151,088 

  

 

 

 83,938 

  

Depreciation and amortization

 

 402,999 

 

 

 

 219,907 

  

 

 

 124,186 

  

 

 

 58,906 

  

General and administrative

 

 133,838 

 

 

 

 28,238 

  

 

 

 18,498 

  

 

 

 87,102 

  

Acquisition and transaction related costs

 

 7,560 

 

 

 

 -   

  

 

 

 -   

  

 

 

 7,560 

  

Total expenses

 

 1,298,141 

 

 

 

 766,863 

  

 

 

 293,772 

  

 

 

 237,506 

  

Operating income (loss)

 

 552,545 

 

 

 

 476,345 

  

 

 

 107,756 

  

 

 

 (31,556)

  

(Loss) income from partially owned entities

 

 (8,709)

 

 

 

 1,523 

  

 

 

 (3,583)

  

 

 

 (6,649)

  

Income from real estate fund investments

 

 52,122 

 

 

 

 -   

  

 

 

 -   

  

 

 

 52,122 

  

Interest and other investment income, net  

 

 19,618 

 

 

 

 5,642 

  

 

 

 60 

  

 

 

 13,916 

  

Interest and debt expense

 

 (279,110)

 

 

 

 (143,004)

  

 

 

 (52,223)

  

 

 

 (83,883)

  

Net gain on disposition of wholly owned and partially owned assets

 

 104,897 

 

 

 

 -   

  

 

 

 102,404 

  

 

 

 2,493 

  

Income (loss) before income taxes

 

 441,363 

 

 

 

 340,506 

  

 

 

 154,414 

  

 

 

 (53,557)

  

Income tax benefit (expense)

 

 84,245 

 

 

 

 (3,185)

  

 

 

 (79)

  

 

 

 87,509 

  

Income from continuing operations

 

 525,608 

 

 

 

 337,321 

  

 

 

 154,335 

  

 

 

 33,952 

  

Income from discontinued operations

 

 50,278 

 

 

 

 -   

  

 

 

 -   

  

 

 

 50,278 

  

Net income

 

 575,886 

 

 

 

 337,321 

  

 

 

 154,335 

  

 

 

 84,230 

  

Less net income attributable to noncontrolling interests in:

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

Consolidated subsidiaries

 

 (38,370)

 

 

 

 (6,640)

  

 

 

 -   

  

 

 

 (31,730)

  

 

Operating Partnership

 

 (28,189)

 

 

 

 -   

  

 

 

 -   

  

 

 

 (28,189)

  

Net income attributable to Vornado

 

 509,327 

 

 

 

 330,681 

  

 

 

 154,335 

  

 

 

 24,311 

  

Interest and debt expense

 

 348,725 

 

 

 

 184,377 

  

 

 

 62,413 

  

 

 

 101,935 

  

Depreciation and amortization

 

 493,904 

 

 

 

 288,897 

  

 

 

 136,687 

  

 

 

 68,320 

  

Income tax (benefit) expense

 

 (85,349)

 

 

 

 3,368 

  

 

 

 (1,856)

  

 

 

 (86,861)

  

EBITDA for the nine months ended September 30, 2015

$

 1,266,607 

 

 

$

 807,323 

  

 

$

 351,579 

  

 

$

 107,705 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

  

EBITDA for the nine months ended September 30, 2014

$

 1,393,514 

 

 

$

 735,710 

  

 

$

 252,700 

  

 

$

 405,104 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA as adjusted for comparability - OP basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the nine months ended September 30, 2015

$

 1,142,303 

 

 

$

 806,023 

 (1)

 

$

 243,584 

 (2)

 

$

 92,696 

 (3)

 

For the nine months ended September 30, 2014

$

 1,090,823 

 

 

$

 717,648 

 (1)

 

$

 247,022 

 (2)

 

$

 126,153 

 (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes on following page.

  

- 14 -

 


 
 

NOTES TO EBITDA BY SEGMENT

(unaudited and in thousands)

  

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

(1)

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

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

  

 

 

 

2015 

 

2014 

 

2015 

  

2014 

 

 

Office (including BMS EBITDA of $5,634, $6,267, $17,908 and $17,812, respectively)

$

 166,663 

 

$

 154,256 

 

$

 495,462 

  

$

 463,506 

 

 

Retail

 

 

 

 

 97,604 

 

 

 70,789 

 

 

 265,060 

  

 

 204,181 

 

 

Alexander's

 

 

 

 

 10,502 

 

 

 10,387 

 

 

 31,150 

  

 

 31,088 

 

 

Hotel Pennsylvania

 

 

 

 

 7,621 

 

 

 9,301 

 

 

 14,351 

  

 

 18,873 

 

 

     Total New York

 

 

 

$

 282,390 

 

$

 244,733 

 

$

 806,023 

  

$

 717,648 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2)

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

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

  

 

 

 

2015 

 

2014 

 

2015 

  

2014 

 

 

Office, excluding the Skyline properties  

 

 

 

$

 63,132 

 

$

 64,051 

 

$

 195,040 

  

$

 194,540 

 

 

Skyline properties

 

 

 

 

 5,998 

 

 

 7,698 

 

 

 19,037 

  

 

 21,270 

 

 

     Total Office

 

 

 

 

 69,130 

 

 

 71,749 

 

 

 214,077 

  

 

 215,810 

 

 

Residential

 

 

 

 

 9,553 

 

 

 10,117 

 

 

 29,507 

  

 

 31,212 

 

 

     Total Washington, DC

 

 

 

$

 78,683 

 

$

 81,866 

 

$

 243,584 

  

$

 247,022 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3)

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

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

  

 

 

2015 

  

2014 

 

2015 

 

2014 

 

Our share of real estate fund investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before net realized/unrealized (losses) gains

 

 

$

 2,594 

  

$

 2,051 

 

$

 6,879 

 

$

 6,668 

 

 

Net realized/unrealized (losses) gains on investments

 

 

 

 (922)

  

 

 5,083 

 

 

 9,542 

 

 

 32,890 

 

 

Carried interest

 

 

 

 (49)

  

 

 8,438 

 

 

 6,248 

 

 

 21,643 

 

Total

 

 

 

 1,623 

  

 

 15,572 

 

 

 22,669 

 

 

 61,201 

 

The Mart and trade shows

 

 

 

 19,044 

  

 

 18,865 

 

 

 62,229 

 

 

 60,406 

 

555 California Street

 

 

 

 13,005 

  

 

 11,994 

 

 

 38,237 

 

 

 35,566 

 

India real estate ventures

 

 

 

 13 

  

 

 2,651 

 

 

 2,229 

 

 

 4,574 

 

Other investments

 

 

 

 13,871 

  

 

 4,372 

 

 

 28,100 

 

 

 13,594 

 

  

 

 

 

 47,556 

  

 

 53,454 

 

 

 153,464 

 

 

 175,341 

 

Corporate general and administrative expenses(a) (b)

 

 

 

 (22,341)

  

 

 (22,948)

 

 

 (82,043)

 

 

 (71,952)

 

Investment income and other, net(a)

 

 

 

 5,952 

  

 

 6,659 

 

 

 21,275 

 

 

 22,764 

 

 

Total Other

 

 

$

 31,167 

  

$

 37,165 

 

$

 92,696 

 

$

 126,153 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

The amounts in these captions (for this table only) exclude income/expense from the mark-to-market of our deferred compensation plan of $2,577 and $1,352 for the three months ended September 30, 2015 and 2014, respectively, and $327 and $8,132 for the nine months ended September 30, 2015 and 2014, respectively.

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(b)

The nine months ended September 30, 2015 includes $7,084 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 $867 and $6,217 thereafter.

- 15 -

 


 
 

 

EBITDA BY SEGMENT AND REGION

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following tables set forth the percentages of EBITDA, by operating segment and by geographic region, excluding discontinued operations and other items that affect comparability.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2015 

 

2014 

 

2015 

 

2014 

Segment

 

 

 

 

 

 

 

 

 

New York

 

72%

 

69%

 

70%

 

68%

 

Washington, DC

 

20%

 

23%

 

21%

 

23%

 

The Mart

 

5%

 

5%

 

6%

 

6%

 

555 California

 

3%

 

3%

 

3%

 

3%

 

 

 

100%

 

100%

 

100%

 

100%

 

 

 

 

 

 

 

 

 

 

Region

 

 

 

 

 

 

 

 

 

New York City metropolitan area

 

72%

 

68%

 

70%

 

68%

 

Washington, DC / Northern Virginia area

 

20%

 

23%

 

21%

 

23%

 

Chicago, IL

 

5%

 

6%

 

6%

 

6%

 

San Francisco, CA

 

3%

 

3%

 

3%

 

3%

 

 

 

100%

 

100%

 

100%

 

100%

- 16 -

 


 
 

 

CONSOLIDATED BALANCE SHEETS

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2015

 

December 31, 2014

 

Increase (Decrease)

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

Real estate, at cost:

 

 

 

 

 

 

 

 

 

 

 

Land

$

 4,045,042 

 

$

 3,861,913 

 

$

 183,129 

 

 

 

Buildings and improvements

 

 12,278,443 

 

 

 11,705,749 

 

 

 572,694 

 

 

 

Development costs and construction in progress

 

 1,389,471 

 

 

 1,128,037 

 

 

 261,434 

 

 

 

Leasehold improvements and equipment

 

 131,760 

 

 

 126,659 

 

 

 5,101 

 

 

 

 

Total

 

 17,844,716 

 

 

 16,822,358 

 

 

 1,022,358 

 

 

 

Less accumulated depreciation and amortization

 

 (3,364,932)

 

 

 (3,161,633)

 

 

 (203,299)

 

 

Real estate, net

 

 14,479,784 

 

 

 13,660,725 

 

 

 819,059 

 

 

Cash and cash equivalents

 

 788,137 

 

 

 1,198,477 

 

 

 (410,340)

 

 

Restricted cash

 

 107,965 

 

 

 176,204 

 

 

 (68,239)

 

 

Marketable securities

 

 152,927 

 

 

 206,323 

 

 

 (53,396)

 

 

Tenant and other receivables, net

 

 108,106 

 

 

 109,998 

 

 

 (1,892)

 

 

Investments in partially owned entities

 

 1,460,178 

 

 

 1,240,489 

 

 

 219,689 

 

 

Real estate fund investments

 

 555,414 

 

 

 513,973 

 

 

 41,441 

 

 

Receivable arising from the straight-lining of rents, net

 

 885,340 

 

 

 787,271 

 

 

 98,069 

 

 

Deferred leasing and financing costs, net

 

 572,969 

 

 

 475,158 

 

 

 97,811 

 

 

Identified intangible assets, net

 

 241,814 

 

 

 225,155 

 

 

 16,659 

 

 

Assets related to discontinued operations

 

 35,142 

 

 

 2,244,481 

 

 

 (2,209,339)

 

 

Other assets

 

 584,150 

 

 

 410,066 

 

 

 174,084 

 

 

 

Total assets

$

 19,971,926 

 

$

 21,248,320 

 

$

 (1,276,394)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Mortgages payable

$

 9,159,413 

 

$

 8,263,165 

 

$

 896,248 

 

 

 

Senior unsecured notes 

 

 847,594 

 

 

 1,347,159 

 

 

 (499,565)

 

 

 

Revolving credit facility debt

 

 -   

 

 

 -   

 

 

 -   

 

 

 

Accounts payable and accrued expenses

 

 465,045 

 

 

 447,745 

 

 

 17,300 

 

 

 

Deferred revenue

 

 377,951 

 

 

 358,613 

 

 

 19,338 

 

 

 

Deferred compensation plan

 

 117,037 

 

 

 117,284 

 

 

 (247)

 

 

 

Liabilities related to discontinued operations

 

 11,520 

 

 

 1,511,362 

 

 

 (1,499,842)

 

 

 

Other liabilities

 

 434,980 

 

 

 375,830 

 

 

 59,150 

 

 

 

 

Total liabilities

 

 11,413,540 

 

 

 12,421,158 

 

 

 (1,007,618)

 

 

Redeemable noncontrolling interests

 

 1,113,885 

 

 

 1,337,780 

 

 

 (223,895)

 

 

Vornado shareholders' equity

 

 6,682,147 

 

 

 6,745,426 

 

 

 (63,279)

 

 

Noncontrolling interests in consolidated subsidiaries

 

 762,354 

 

 

 743,956 

 

 

 18,398 

 

 

 

Total liabilities, redeemable noncontrolling interests and equity

$

 19,971,926 

 

$

 21,248,320 

 

$

 (1,276,394)

 

- 17 -

 


 
 

 

CAPITAL STRUCTURE

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2015

 

 

Debt:

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgages payable

 

 

 

 

 

 

 

$

 9,159,413 

 

 

 

 

Senior unsecured notes  

 

 

 

 

 

 

 

 

 847,594 

 

 

 

 

$2.5 Billion unsecured revolving credit facilities  

 

 

 

 

 

 

 

 

 -   

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 10,007,007 

 

 

 

Pro rata share of debt of non-consolidated entities

 

 

 

 

 

 

 

 

 

 

(excluding $1,708,337 of Toys' debt)

 

 

 

 

 

 

 

 

 2,590,169 

 

 

 

Less: Noncontrolling interests' share of consolidated debt

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 (472,892)

 

 

Total debt

 

 

 

 

 

 

 

 

 12,124,284 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2015

 

 

 

 

 

 

 

 

  

 

 

Converted

 

Common

 

 

 

 

 

 

 

 

  

 

 

Shares

 

Share Price

 

 

 

 

 

Equity:

 

 

 

 

 

 

 

 

 

 

 

Common shares

 

 

 188,541 

 

$

 90.42 

 

 

 17,047,877 

 

 

Class A units  

 

 

 11,367 

 

 

 90.42 

 

 

 1,027,804 

 

 

Convertible share equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

Equity awards - unit equivalents

 

 

 892 

 

 

 90.42 

 

 

 80,655 

 

 

 

D-13 preferred units

 

 

 516 

 

 

 90.42 

 

 

 46,657 

 

 

 

G1-G4 units

 

 

 71 

 

 

 90.42 

 

 

 6,420 

 

 

 

Series A preferred shares

 

 

 44 

 

 

 90.42 

 

 

 3,978 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 18,213,391 

 

 

Total Market Capitalization

 

 

 

 

 

 

 

$

 31,659,353 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 18 -

 


 
 

DEBT ANALYSIS

 

 

  

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of September 30, 2015

 

 

 

 

 

 

Total

 

Variable

  

Fixed

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

Weighted

  

 

 

 

Weighted

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

Average

  

 

 

 

Average

 

 

 

 

 

 

Amount

 

Interest Rate

 

Amount

 

Interest Rate

  

Amount

  

Interest Rate

Consolidated debt

 

 

 

 

$

 10,007,007 

 

 

3.69%

 

$

 2,818,142 

 

 

2.01%

  

$

 7,188,865 

  

 

4.34%

Pro rata share of debt of non-consolidated entities:

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

Toys

 

 

 

 

 

 1,708,337 

 

 

7.67%

 

 

 1,046,123 

 

 

7.05%

  

 

 662,214 

  

 

8.66%

 

All other

 

 

 

 

 

 2,590,169 

 

 

4.99%

 

 

 472,046 

 

 

1.86%

  

 

 2,118,123 

  

 

5.68%

Total

 

 

 

 

 

 14,305,513 

 

 

4.40%

 

 

 4,336,311 

 

 

3.21%

  

 

 9,969,202 

  

 

4.91%

Less: Noncontrolling interests' share of consolidated debt

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 (472,892)

 

 

  

 

 

 (10,500)

 

 

 

  

 

 (462,392)

  

 

 

Company's pro rata share of total debt

 

 

 

 

$

 13,832,621 

 

 

4.41%

 

$

 4,325,811 

 

 

3.21%

  

$

 9,506,810 

  

 

4.96%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Unsecured Notes

  

 

Unencumbered EBITDA

 

 

 

 

 

 

 

 

 

 

Due 2019

 

Due 2022

  

 

 

 

3Q 2015

Settlement Date

 

 

 

 

 

 

 

 

 

 

 

6/16/2014

 

 

12/7/2011

  

 

 

  

 Annualized

Principal Amount

 

 

 

 

 

 

 

 

 

 

 

$ 450,000 

 

 

$ 400,000 

  

 

New York

$

 456,680 

Issue Price

 

 

 

 

 

 

 

 

 

 

 

99.619%

 

 

99.546%

  

 

Washington, DC

 

 161,528 

Coupon

 

 

 

 

 

 

 

 

 

 

 

2.500%

 

 

5.000%

  

 

Other

 

 32,868 

Effective economic interest rate

 

 

 

 

 

 

 

 

 

 

 

2.581%

 

 

5.057%

  

 

Total

$

 651,076 

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%

 

 

39%

 

 

39%

  

Less than 50%

  

 

28%

Interest Coverage Ratio (Annualized Combined  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

EBITDA to Annualized Interest Expense)  

 

 

 

 

Greater than 1.50

 

 

2.77 

 

 

2.77 

  

 

 

 

N/A

Fixed Charge Coverage  

 

 

 

 

 

 

 

 

 

 

 

N/A

 

 

N/A

  

Greater than 1.40

  

 

2.50 

Unencumbered Assets / Unsecured Debt

 

 

 

 

Greater than 150%

 

 

1138%

 

 

1138%

  

 

 

 

N/A

Unsecured Debt / Cap Value of Unencumbered Assets

 

 

 

 

 

  

 

 

N/A

 

 

N/A

  

Less than 60%

  

 

7%

Unencumbered Coverage Ratio

 

 

 

 

 

 

 

 

 

 

 

N/A

 

 

N/A

  

Greater than 1.50

  

 

16.10 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

- 19 -

 


 
 

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 Fifth Avenue

 

01/16

 

 

 

5.60%

 

 

 -   

 

 

 

 29,772 

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 29,772 

 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

 

1.45%

 

 

 -   

 

 

 

 43,581 

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 43,581 

 The Mart  

 

12/16

 

 

 

5.57%

 

 

 -   

 

 

 

 550,000 

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 550,000 

 350 Park Avenue  

 

01/17

 

 

 

3.75%

 

 

 -   

 

 

 

 -   

 

 

 

 290,690 

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 290,690 

 2011 Crystal Drive   

 

08/17

 

 

 

7.30%

 

 

 -   

 

 

 

 -   

 

 

 

 76,666 

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 76,666 

 220 20th Street

 

02/18

 

 

 

4.61%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 70,335 

 

 

 

 -   

 

 

 

 -   

 

 

 

 70,335 

 $1.25 Billion unsecured revolving credit facility  

 

06/18

 

L+115

 

 -   

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 828-850 Madison Avenue Retail Condominium  

 

06/18

 

 

 

5.29%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 80,000 

 

 

 

 -   

 

 

 

 -   

 

 

 

 80,000 

 33-00 Northern Boulevard

 

10/18

 

  

 

4.43%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 62,000 

 

 

 

 -   

 

 

 

 -   

 

 

 

 62,000 

 Senior unsecured notes due 2019

 

06/19

 

 

 

2.50%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 448,714 

 

 

 

 -   

 

 

 

 448,714 

 435 Seventh Avenue - retail

 

08/19

 

L+225

 

2.46%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 98,000 

 

 

 

 -   

 

 

 

 98,000 

 $1.25 Billion unsecured revolving credit facility  

 

11/19

 

L+105

 

 -   

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 4 Union Square South - retail

 

11/19

 

L+215

 

2.35%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 118,510 

 

 

 

 -   

 

 

 

 118,510 

 2200 / 2300 Clarendon Boulevard (Courthouse Plaza)

05/20

 

L+160

 

1.80%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 33,750 

 

 

 

 33,750 

 150 West 34th Street

 

06/20

 

L+225

 

2.46%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 205,000 

 

 

 

 205,000 

 100 West 33rd Street - office and retail

 

07/20

 

L+165

 

1.85%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 580,000 

 

 

 

 580,000 

 220 Central Park South  

 

09/20

 

L+200

 

2.19%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 950,000 

 

 

 

 950,000 

 Eleven Penn Plaza  

 

12/20

 

 

 

3.95%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 450,000 

 

 

 

 450,000 

 Borgata Land

 

02/21

 

 

 

5.14%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 57,781 

 

 

 

 57,781 

 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

 

2.10%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 185,000 

 

 

 

 185,000 

 555 California Street   

 

09/21

 

 

 

5.10%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 591,306 

 

 

 

 591,306 

 655 Fifth Avenue

 

10/21

 

L+140

 

1.60%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 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%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 398,880 

 

 

 

 398,880 

 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%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 144,740 

 

 

 

 144,740 

 666 Fifth Avenue Retail Condominium

 

03/23

 

 

 

3.61%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 390,000 

 

 

 

 390,000 

 2101 L Street  

 

08/24

 

 

 

3.97%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 146,911 

 

 

 

 146,911 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes on the following page.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 20 -

 


 
 

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%

 

$

 -   

 

$

 -   

 

$

 -   

 

$

 -   

 

$

 -   

 

$

 95,509 

 

$

 95,509 

 RiverHouse Apartments

 

04/25

 

L+128

 

1.48%

 

 

 -   

 

 

 -   

 

 

 -   

 

 

 -   

 

 

 -   

 

 

 307,710 

 

 

 307,710 

 Other

 

Various

 

 

 

2.97%

 

 

 -   

 

 

 -   

 

 

 -   

 

 

 -   

 

 

 -   

 

 

 19,071 

 

 

 19,071 

 Purchase accounting valuation adjustments  

 

Various

 

 

 

 

 

 

 -   

 

 

 -   

 

 

 -   

 

 

 (118)

 

 

 -   

 

 

 1,952 

 

 

 1,834 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

  

 

 

 

 

 

$

 -   

 

$

 1,409,929 

 

$

 367,356 

 

$

 212,217 

 

$

 665,224 

 

$

 7,352,281 

 

$

 10,007,007 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average rate

 

  

 

 

 

 

 

 

 -   

 

 

5.54%

 

 

4.49%

 

 

4.83%

 

 

2.47%

 

 

3.37%

 

 

3.69%

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed rate debt  

 

 

 

 

 

 

 

$

 -   

 

$

 1,366,348 

 

$

 367,356 

 

$

 212,217 

 

$

 448,714 

 

$

 4,794,230 

 

$

 7,188,865 

Fixed weighted average rate expiring

 

 

 

 

 

 

 

 

 -   

 

 

5.67%

 

 

4.49%

 

 

4.83%

 

 

2.50%

 

 

4.10%

 

 

4.34%

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Floating rate debt

 

 

 

 

 

 

 

$

 -   

 

$

 43,581 

 

$

 -   

 

$

 -   

 

$

 216,510 

 

$

 2,558,051 

 

$

 2,818,142 

Floating weighted average rate expiring

 

 

 

 

 

 

 

 

 -   

 

 

1.45%

 

 

 -   

 

 

 -   

 

 

2.40%

 

 

1.98%

 

 

2.01%

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

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

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2)

Pursuant to an existing swap agreement, $418,000 of the loan bears interest at a fixed rate of 4.78% through March 2018, and the balance of $157,000 floats through March 2018. The entire $575,000 will float thereafter for the duration of the loan.

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 21 -

 


 
 

UNCONSOLIDATED JOINT VENTURES

 

 

 

  

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

As of September 30, 2015

  

 

 

  

 

 

 

 

 

 

 

 

 

Debt

  

 

 

  

 

 

 

Percentage

 

Company's

 

Company's

  

 

 

 

 

 

  

 

Asset

Ownership at

 

Carrying

 

Pro rata

  

 

100% of

  

Joint Venture Name

 

Category

September 30, 2015

 

Amount

 

Share

  

 

Joint Venture

  

PREIT Associates

 

 

REIT

 

8.1%

 

$

 138,265 

 

$

 151,781 

  

 

$

 1,880,795 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alexander's, Inc.

 

 

Office/Retail

 

32.4%

 

 

 131,395 

 

 

 343,572 

  

 

 

 1,060,408 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

India real estate ventures

 

 

Office/Land

 

4.1% to 36.5%  

 

 

 48,114 

 

 

 46,290 

  

 

 

 185,161 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Urban Edge

 

 

REIT

 

5.4%

 

 

 25,401 

 

 

 68,127 

  

 

 

 1,250,031 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Toys

 

 

Retailer

 

32.5%

 

 

 -   

 

 

 1,708,337 

  

 

 

 5,259,657 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Partially owned office buildings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

280 Park Avenue

 

 

Office

 

50.0%

 

 

 320,170 

 

 

 362,423 

  

 

 

 724,846 

  

 

 

One Park Avenue

 

 

Office

 

55.0%

 

 

 140,797 

 

 

 138,727 

  

 

 

 252,231 

  

 

 

650 Madison Avenue

 

 

Office/Retail

 

20.1%

 

 

 124,535 

 

 

 161,024 

  

 

 

 800,000 

  

 

 

512 West 22nd Street

 

 

Office

 

55.0%

 

 

 75,281 

 

 

 19,305 

  

 

 

 35,100 

  

 

 

Rosslyn Plaza

 

Office/Residential

 

43.7% to 50.4%

 

 

 50,701 

 

 

 18,972 

  

 

 

 37,635 

  

 

 

West 57th Street properties

 

 

Office

 

50.0%

 

 

 43,042 

 

 

 10,000 

  

 

 

 20,000 

  

 

 

666 Fifth Avenue Office Condominium

 

 

Office

 

49.5%

 

 

 38,346 

 

 

 626,166 

  

 

 

 1,264,983 

  

 

 

330 Madison Avenue

 

 

Office

 

25.0%

 

 

 29,604 

 

 

 37,500 

  

 

 

 150,000 

  

 

 

Warner Building

 

 

Office

 

55.0%

 

 

 17,278 

 

 

 160,985 

  

 

 

 292,700 

  

 

 

Fairfax Square

 

 

Office

 

20.0%

 

 

 5,824 

 

 

 18,000 

  

 

 

 90,000 

  

 

 

1101 17th Street

 

 

Office

 

55.0%

 

 

 (3,061)

 

 

 17,050 

  

 

 

 31,000 

  

 

 

825 Seventh Avenue

 

 

Office

 

50.0%

 

 

 1,479 

 

 

 10,250 

  

 

 

 20,500 

  

 

 

Other partially owned office buildings

 

 

Office

 

Various

 

 

 13,286 

 

 

 17,465 

  

 

 

 50,150 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Independence Plaza

 

 

Residential

 

50.1%

 

 

 144,157 

 

 

 275,550 

  

 

 

 550,000 

  

 

 

Other investments

 

 

Various

 

Various

 

 

 115,564 

 

 

 106,982 

  

 

 

 741,129 

  

 

 

 

 

 

 

 

 

 

$

 1,460,178 

 

$

 4,298,506 

  

 

$

 14,696,326 

  

- 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

 

Three Months Ended September 30,

  

Three Months Ended September 30,

  

 

 

  

 

September 30, 2015

 

2015 

  

2014 

  

2015 

  

 

2014 

  

Joint Venture Name

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

666 Fifth Avenue Office Condominium

 

 

49.5%

 

$

 (9,476)

  

$

 1,995 

  

$

 6,162 

  

 

$

 7,177 

  

 

 

650 Madison Avenue (retail under development)

 

 

20.1%

 

 

 5,967 

  

 

 (422)

  

 

 10,196 

  

 

 

 3,107 

  

 

 

Alexander's, Inc.

 

 

32.4%

 

 

 5,716 

  

 

 5,552 

  

 

 10,502 

  

 

 

 10,387 

  

 

 

330 Madison Avenue

 

 

25.0%

 

 

 1,542 

  

 

 1,658 

  

 

 2,448 

  

 

 

 2,551 

  

 

 

Independence Plaza

 

 

50.1%

 

 

 (1,491)

  

 

 (1,288)

  

 

 4,996 

  

 

 

 5,045 

  

 

 

One Park Avenue

 

 

55.0%

 

 

 952 

  

 

 631 

  

 

 3,911 

  

 

 

 4,449 

  

 

 

280 Park Avenue

 

 

50.0%

 

 

 727 

  

 

 226 

  

 

 7,663 

  

 

 

 6,057 

  

 

 

825 Seventh Avenue

 

 

50.0%

 

 

 669 

  

 

 733 

  

 

 825 

  

 

 

 859 

  

 

 

West 57th Street properties (partially under development)

 

 

50.0%

 

 

 (63)

  

 

 (3,073)

  

 

 266 

  

 

 

 386 

  

 

 

Other

 

 

Various

 

 

 (533)

  

 

 (202)

  

 

 895 

  

 

 

 815 

  

 

 

 

 

 

 

 

 

 4,010 

  

 

 5,810 

  

 

 47,864 

  

 

 

 40,833 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington, DC:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warner Building

 

 

55.0%

 

 

 (1,712)

  

 

 (1,411)

  

 

 2,222 

  

 

 

 2,384 

  

 

 

Rosslyn Plaza

 

 

43.7% to 50.4%

 

 

 (778)

  

 

 (703)

  

 

 1,088 

  

 

 

 1,040 

  

 

 

1101 17th Street

 

 

55.0%

 

 

 299 

  

 

 315 

  

 

 748 

  

 

 

 634 

  

 

 

Fairfax Square

 

 

20.0%

 

 

 (45)

  

 

 (30)

  

 

 411 

  

 

 

 542 

  

 

 

Other

 

 

Various

 

 

 327 

  

 

 418 

  

 

 1,227 

  

 

 

 1,325 

  

 

 

 

 

 

 

 

 

 (1,909)

  

 

 (1,411)

  

 

 5,696 

  

 

 

 5,925 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alexander's corporate fee income

 

 

32.4%

 

 

 1,828 

  

 

 1,640 

  

 

 1,828 

  

 

 

 1,640 

  

 

 

India real estate ventures

 

 

4.1% to 36.5%

 

 

 (1,704)

  

 

 (262)

  

 

 13 

  

 

 

 2,650 

  

 

 

Urban Edge

 

 

5.4%

 

 

 1,400 

  

 

 -   

  

 

 2,923 

  

 

 

 -   

  

 

 

Toys

 

 

32.5%

 

 

 46 

  

 

 (18,418)

  

 

 46 

  

 

 

 12,440 

  

 

 

Green Courte

 

 

8.3%

 

 

 (1)

  

 

 -   

  

 

 38 

  

 

 

 538 

  

 

 

Other

 

 

Various

 

 

 (3,995)

  

 

 (13,393)

  

 

 8,124 

  

 

 

 (5,792)

  

 

 

  

 

 

 

 

 

 (2,426)

  

 

 (30,433)

  

 

 12,972 

  

 

 

 11,476 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 (325)

  

$

 (26,034)

  

$

 66,532 

  

 

$

 58,234 

  

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 23 -

 


 
 

UNCONSOLIDATED JOINT VENTURES

  

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

Percentage

 

Our Share of Net (Loss) Income for the

  

Our Share of EBITDA for the

  

 

 

  

 

Ownership at

 

Nine Months Ended September 30,

  

Nine Months Ended September 30,

  

 

 

  

 

September 30, 2015

 

2015 

  

2014 

  

2015 

  

 

2014 

  

Joint Venture Name

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

666 Fifth Avenue Office Condominium

 

 

49.5%

 

$

 (27,370)

  

$

 5,934 

  

$

 18,814 

  

 

$

 22,218 

  

 

 

Alexander's, Inc.

32.4%

 

 

 16,757 

  

 

 15,583 

  

 

 31,150 

  

 

 

 31,088 

  

 

 

650 Madison Avenue (retail under development)

 

 

20.1%

 

 

 9,940 

  

 

 (3,068)

  

 

 21,722 

  

 

 

 9,300 

  

 

 

Independence Plaza

 

 

50.1%

 

 

 (4,582)

  

 

 (3,113)

  

 

 14,921 

  

 

 

 15,679 

  

 

 

330 Madison Avenue

 

 

25.0%

 

 

 4,560 

  

 

 4,677 

  

 

 7,527 

  

 

 

 7,218 

  

 

 

West 57th Street properties (partially under development)

 

 

50.0%

 

 

 (2,379)

  

 

 (10,650)

  

 

 517 

  

 

 

 1,249 

  

 

 

One Park Avenue

 

 

55.0%

 

 

 2,364 

  

 

 910 

  

 

 12,281 

  

 

 

 8,398 

  

 

 

825 Seventh Avenue

 

 

50.0%

 

 

 2,088 

  

 

 6,409 

  

 

 2,515 

  

 

 

 2,489 

  

 

 

280 Park Avenue

 

 

50.0%

 

 

 500 

  

 

 532 

  

 

 20,342 

  

 

 

 17,278 

  

 

 

Other

 

 

Various

 

 

 (355)

  

 

 (842)

  

 

 3,072 

  

 

 

 2,171 

  

 

 

 

 

 

 

 

 

 1,523 

  

 

 16,372 

  

 

 132,861 

  

 

 

 117,088 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington, DC:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warner Building

 

 

55.0%

 

 

 (5,401)

  

 

 (4,359)

  

 

 6,423 

  

 

 

 6,907 

  

 

 

1101 17th Street

 

 

55.0%

 

 

 3,076 

  

 

 879 

  

 

 2,308 

  

 

 

 1,835 

  

 

 

Rosslyn Plaza

 

 

43.7% to 50.4%

 

 

 (2,293)

  

 

 (2,774)

  

 

 3,340 

  

 

 

 3,519 

  

 

 

Fairfax Square

 

 

20.0%

 

 

 (61)

  

 

 86 

  

 

 1,291 

  

 

 

 1,789 

  

 

 

Other

 

 

Various

 

 

 1,096 

  

 

 1,243 

  

 

 3,811 

  

 

 

 3,992 

  

 

 

 

 

 

 

 

 

 (3,583)

  

 

 (4,925)

  

 

 17,173 

  

 

 

 18,042 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

India real estate ventures

 

 

4.1% to 36.5%

 

 

 (18,380)

  

 

 (2,440)

  

 

 (12,577)

  

 

 

 4,573 

  

 

 

Alexander's corporate fee income

 

 

32.4%

 

 

 5,801 

  

 

 4,888 

  

 

 5,801 

  

 

 

 4,888 

  

 

 

Green Courte

 

 

8.3%

 

 

 4,515 

  

 

 -   

  

 

 5,126 

  

 

 

 1,606 

  

 

 

Urban Edge

 

 

5.4%

 

 

 2,888 

  

 

 -   

  

 

 5,753 

  

 

 

 -   

  

 

 

Toys

 

 

32.5%

 

 

 2,000 

  

 

 (74,162)

  

 

 2,000 

  

 

 

 103,026 

  

 

 

Other

 

 

Various

 

 

 (3,473)

  

 

 (18,409)

  

 

 20,621 

  

 

 

 4,512 

  

 

 

 

 

 

 

 

 

 (6,649)

  

 

 (90,123)

  

 

 26,724 

  

 

 

 118,605 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 (8,709)

  

$

 (78,676)

  

$

 176,758 

  

 

$

 253,735 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 24 -

 


 
 

SQUARE FOOTAGE in service

 

 

 

(unaudited and square feet in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Owned by Company

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio

 

Total

 

Office

 

Retail

 

Showroom

 

Other

Segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

New York:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 21,724 

 

 18,051 

 

 17,868 

 

 -   

 

 183 

 

 -   

 

 

Retail

 

 2,550 

 

 2,370 

 

 -   

 

 2,370 

 

 -   

 

 -   

 

 

Alexander's (32.4% interest)

 

 2,178 

 

 706 

 

 287 

 

 419 

 

 -   

 

 -   

 

 

Hotel Pennsylvania

 

 1,400 

 

 1,400 

 

 -   

 

 -   

 

 -   

 

 1,400 

 

 

Residential (1,653 units)

 

 1,521 

 

 761 

 

 -   

 

 -   

 

 -   

 

 761 

 

 

 

 

 29,373 

 

 23,288 

 

 18,155 

 

 2,789 

 

 183 

 

 2,161 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington, DC:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office, excluding the Skyline properties

 

 13,148 

 

 10,782 

 

 10,004 

 

 778 

 

 -   

 

 -   

 

 

Skyline properties

 

 2,648 

 

 2,648 

 

 2,593 

 

 55 

 

 -   

 

 -   

 

 

Total Office

 

 15,796 

 

 13,430 

 

 12,597 

 

 833 

 

 -   

 

 -   

 

 

Residential (2,414 units)

 

 2,597 

 

 2,455 

 

 -   

 

 -   

 

 -   

 

 2,455 

 

 

Other

 

 555 

 

 555 

 

 -   

 

 9 

 

 -   

 

 546 

 

 

 

 

 18,948 

 

 16,440 

 

 12,597 

 

 842 

 

 -   

 

 3,001 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Mart

 

 3,637 

 

 3,628 

 

 1,895 

 

 100 

 

 1,633 

 

 -   

 

 

555 California Street (70% interest)

 

 1,800 

 

 1,260 

 

 1,167 

 

 93 

 

 -   

 

 -   

 

 

Other

 

 751 

 

 751 

 

 -   

 

 751 

 

 -   

 

 -   

 

 

 

 

 6,188 

 

 5,639 

 

 3,062 

 

 944 

 

 1,633 

 

 -   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total square feet at September 30, 2015

 

 54,509 

 

 45,367 

 

 33,814 

 

 4,575 

 

 1,816 

 

 5,162 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total square feet at June 30, 2015

 

 54,046 

 

 44,649 

 

 33,384 

 

 4,288 

 

 1,986 

 

 4,991 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of

 

Number of

 

 

 

 

Parking Garages (not included above):

Square Feet

 

Garages

 

Spaces

 

 

 

 

 

New York

 

 

 

 1,702 

 

 11 

 

 4,980 

 

 

 

 

 

Washington, DC

 

 

 

 8,824 

 

 55 

 

 29,322 

 

 

 

 

 

The Mart

 

 

 

 558 

 

 4 

 

 1,664 

 

 

 

 

 

555 California Street

 

 

 

 168 

 

 1 

 

 453 

 

 

 

 

 

Total at September 30, 2015

 

 

 

 11,252 

 

 71 

 

 36,419 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 25 -

 


 
 

TOP 30 TENANTS

 

 

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015 

 

 

 

 

 

 

 

 

Annualized

 

% of 2015

 

 

Square

 

Revenues

 

Annualized

Tenants

 

Footage

 

(in thousands)

 

Revenues

U.S. Government

 

 

 4,501,775 

 

$

 157,646 

 

 

6.3%

IPG and affiliates

 

 

 829,325 

 

 

 48,487 

 

 

1.9%

AXA Equitable Life Insurance

 

 

 480,920 

 

 

 41,387 

 

 

1.6%

Macy's

 

 

 665,433 

 

 

 36,668 

 

 

1.5%

Amazon.com

 

 

 470,143 

 

 

 32,173 

 

 

1.3%

Neuberger Berman Group LLC

 

 

 411,894 

 

 

 31,066 

 

 

1.2%

Bank of America

 

 

 413,463 

 

 

 28,351 

 

 

1.1%

J. Crew

 

 

 389,968 

 

 

 28,089 

 

 

1.1%

Ziff Brothers Investments, Inc.

 

 

 287,030 

 

 

 27,697 

 

 

1.1%

McGraw-Hill Companies, Inc.

 

 

 479,557 

 

 

 27,411 

 

 

1.1%

Madison Square Garden

 

 

 393,299 

 

 

 24,450 

 

 

1.0%

Facebook

 

 

 275,635 

 

 

 22,830 

 

 

0.9%

Topshop

 

 

 94,349 

 

 

 21,495 

 

 

0.9%

Fast Retailing (Uniqlo)

 

 

 90,732 

 

 

 20,911 

 

 

0.8%

The City of New York

 

 

 523,105 

 

 

 20,423 

 

 

0.8%

Motorola Mobility (guaranteed by Google)

 

 

 607,872 

 

 

 20,386 

 

 

0.8%

AOL

 

 

 234,515 

 

 

 20,143 

 

 

0.8%

Forever 21

 

 

 127,779 

 

 

 19,850 

 

 

0.8%

AMC Networks, Inc.

 

 

 290,030 

 

 

 18,993 

 

 

0.8%

Hollister

 

 

 21,741 

 

 

 17,901 

 

 

0.7%

JCPenney

 

 

 154,038 

 

 

 17,511 

 

 

0.7%

Bryan Cave LLP

 

 

 213,946 

 

 

 16,585 

 

 

0.7%

Family Health International

 

 

 340,605 

 

 

 15,788 

 

 

0.6%

Cushman & Wakefield

 

 

 166,287 

 

 

 15,266 

 

 

0.6%

Lockheed Martin

 

 

 312,754 

 

 

 14,141 

 

 

0.6%

New York & Company, Inc.

 

 

 197,154 

 

 

 12,890 

 

 

0.5%

Sears Holding Company (Kmart Corporation and Sears Corporation)

 

 

 286,705 

 

 

 12,550 

 

 

0.5%

Information Builders, Inc.

 

 

 243,486 

 

 

 11,894 

 

 

0.5%

Hennes & Mauritz

 

 

 42,769 

 

 

 11,833 

 

 

0.5%

Fitzpatrick Cella Harper

 

 

 130,424 

 

 

 11,427 

 

 

0.5%

 

 

 

 

 

 

 

 

 

 

- 26 -

 


 
 

 

LEASE EXPIRATIONS

 

 

 

 

 

 

 

 

NEW YORK SEGMENT

 

 

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Our share of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square Feet

 

Weighted Average Annual

 

Percentage of

 

 

 

 

 

 

Year of Lease

 

of Expiring

 

Rent of Expiring Leases

 

Annualized

 

 

 

 

Expiration

 

Leases

 

Total

 

Per Sq. Ft.

 

Escalated Rent

 

 

 

Office:

 

Month to Month

 

 

 34,000 

 

$

 1,781,000 

 

$

 52.38 

 

 

0.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter 2015

 

 

 74,000 

 

 

 4,963,000 

 

 

 67.07 

 

 

0.5%

 

 

 

 

 

 

First Quarter 2016

 

 

 118,000 

 

 

 6,696,000 

 

 

 56.75 

 

 

0.6%

 

 

 

 

 

 

Second Quarter 2016

 

 

 152,000 

 

 

 9,495,000 

 

 

 62.47 

 

 

0.9%

 

 

 

 

 

 

Third Quarter 2016

 

 

 308,000 

 

 

 20,795,000 

 

 

 67.52 

 

 

1.9%

 

 

 

 

 

 

Fourth Quarter 2016

 

 

 294,000 

 

 

 22,402,000 

 

 

 76.20 

 

 

2.1%

 

 

 

 

 

 

Total 2016

 

 

 872,000 

 

 

 59,388,000 

 

 

 67.07 

 

 

7.7%

 

 

 

 

 

 

2017 

 

 

 1,012,000 

 

 

 60,125,000 

 

 

 59.41 

 

 

5.5%

 

 

 

 

 

 

2018 

 

 

 1,031,000 

 

 

 78,692,000 

 

 

 76.33 

 

 

7.2%

 

 

 

 

 

 

2019 

 

 

 982,000 

 

 

 68,397,000 

 

 

 69.65 

 

 

6.3%

 

 

 

 

 

 

2020 

 

 

 1,554,000 

 

 

 93,654,000 

 

 

 60.27 

 

 

8.6%

 

 

 

 

 

 

2021 

 

 

 1,247,000 

 

 

 80,426,000 

 

 

 64.50 

 

 

7.4%

 

 

 

 

 

 

2022 

 

 

 522,000 

 

 

 30,841,000 

 

 

 59.08 

 

 

2.8%

 

 

 

 

 

 

2023 

 

 

 1,638,000 

 

 

 117,720,000 

 

 

 71.87 

 

 

10.8%

 

 

 

 

 

 

2024 

 

 

 1,214,000 

 

 

 91,634,000 

 

 

 75.48 

 

 

8.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail:

Month to Month

 

 

 12,000 

 

$

 1,433,000 

 

$

 119.42 

 

 

0.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter 2015

 

 

 12,000 

 

 

 1,705,000 

 

 

 142.08 

 

 

0.4%

 

 

 

 

 

 

First Quarter 2016

 

 

 21,000 

 

 

 3,435,000 

 

 

 163.57 

 

 

0.9%

 

 

 

 

 

 

Second Quarter 2016

 

 

 7,000 

 

 

 3,512,000 

 

 

 501.71 

 

 

0.9%

 

 

 

 

 

 

Third Quarter 2016

 

 

 8,000 

 

 

 816,000 

 

 

 102.00 

 

 

0.2%

 

 

 

 

 

 

Fourth Quarter 2016

 

 

 23,000 

 

 

 9,089,000 

 

 

 395.17 

 

 

2.3%

 

 

 

 

 

 

Total 2016

 

 

 59,000 

 

 

 16,852,000 

 

 

 285.63 

 

 

4.2%

 

 

 

 

 

 

2017 

 

 

 16,000 

 

 

 4,159,000 

 

 

 259.94 

 

 

1.0%

 

 

 

 

 

 

2018 

 

 

 158,000 

 

 

 39,148,000 

 

 

 247.77 

 

 

9.7%

 

 

 

 

 

 

2019 

 

 

 181,000 

 

 

 32,101,000 

 

 

 177.35 

 

 

8.0%

 

 

 

 

 

 

2020 

 

 

 65,000 

 

 

 10,536,000 

 

 

 162.09 

 

 

2.6%

 

 

 

 

 

 

2021 

 

 

 38,000 

 

 

 7,500,000 

 

 

 197.37 

 

 

1.9%

 

 

 

 

 

 

2022 

 

 

 35,000 

 

 

 4,179,000 

 

 

 119.40 

 

 

1.0%

 

 

 

 

 

 

2023 

 

 

 81,000 

 

 

 19,261,000 

 

 

 237.79 

 

 

4.8%

 

 

 

 

 

 

2024 

 

 

 172,000 

 

 

 59,459,000 

 

 

 345.69 

 

 

14.8%

 

 

- 27 -

 


 
 

 

LEASE EXPIRATIONS

 

 

 

 

 

 

 

 

 

 

 

WASHINGTON, DC SEGMENT

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Our share of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square Feet

 

Weighted Average Annual

 

Percentage of

 

 

 

 

 

 

Year of Lease

 

of Expiring

 

Rent of Expiring Leases

 

Annualized

 

 

 

 

Expiration

 

Leases

 

Total

 

Per Sq. Ft.

 

Escalated Rent

 

 

 

Office:

 

Month to Month

 

 

 225,000 

 

$

 7,261,000 

 

$

 32.32 

 

 

1.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter 2015

 

 

 519,000 

 

 

 19,422,000 

 

 

 37.42 

 

 

4.4%

 

 

 

 

 

 

First Quarter 2016

 

 

 679,000 

 

 

 26,504,000 

 

 

 39.02 

 

 

6.0%

 

 

 

 

 

 

Second Quarter 2016

 

 

 196,000 

 

 

 8,493,000 

 

 

 43.35 

 

 

1.9%

 

 

 

 

 

 

Third Quarter 2016

 

 

 244,000 

 

 

 11,672,000 

 

 

 47.84 

 

 

2.7%

 

 

 

 

 

 

Fourth Quarter 2016

 

 

 255,000 

 

 

 12,628,000 

 

 

 49.63 

 

 

2.9%

 

 

 

 

 

 

Total 2016

 

 

 1,374,000 

 

 

 59,297,000 

 

 

 43.17 

 

 

13.5%

 

 

 

 

 

 

2017 

 

 

 622,000 

 

 

 25,963,000 

 

 

 41.75 

 

 

5.9%

 

 

 

 

 

 

2018 

 

 

 1,040,000 

 

 

 46,099,000 

 

 

 44.32 

 

 

10.5%

 

 

 

 

 

 

2019 

 

 

 1,519,000 

 

 

 64,595,000 

 

 

 42.54 

 

 

14.7%

 

 

 

 

 

 

2020 

 

 

 930,000 

 

 

 44,007,000 

 

 

 47.31 

 

 

10.0%

 

 

 

 

 

 

2021 

 

 

 648,000 

 

 

 29,099,000 

 

 

 44.89 

 

 

6.6%

 

 

 

 

 

 

2022 

 

 

 937,000 

 

 

 41,370,000 

 

 

 44.16 

 

 

9.4%

 

 

 

 

 

 

2023 

 

 

 178,000 

 

 

 8,351,000 

 

 

 46.87 

 

 

1.9%

 

 

 

 

 

 

2024 

 

 

 448,000 

 

 

 17,842,000 

 

 

 39.79 

 

 

4.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 28 -

 


 
 

 

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

 

Retail

 

Office

  

 

 

Quarter Ended September 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

Total square feet leased

 

 509 

 

 

 45 

 

 

 414 

  

 

 

 

Our share of square feet leased:

 

 371 

 

 

 45 

 

 

 405 

  

 

 

 

 

Initial rent (1)

$

 79.80 

 

$

 707.96 

 

$

 45.46 

  

 

 

 

 

Weighted average lease term (years)

 

 5.7 

 

 

 15.2 

 

 

 5.9 

  

 

 

 

 

Second generation relet space:

 

 

 

 

 

 

 

 

  

 

 

 

 

 

Square feet

 

 334 

 

 

 44 

 

 

 331 

  

 

 

 

 

 

Cash basis:

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

Initial rent (1)

$

 78.61 

 

$

 722.36 

 

$

 46.32 

  

 

 

 

 

 

 

Prior escalated rent  

$

 63.04 

 

$

 321.63 

 

$

 48.57 

  

 

 

 

 

 

 

Percentage increase (decrease)

 

 24.7% 

 

 

 124.6% 

 

 

 (4.6%)

  

 

 

 

 

 

GAAP basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line rent (2)

$

 77.76 

 

$

 783.69 

 

$

 43.03 

  

 

 

 

 

 

 

Prior straight-line rent

$

 62.00 

 

$

 274.10 

 

$

 46.56 

  

 

 

 

 

 

 

Percentage increase (decrease)

 

 25.4% 

 

 

 185.9% 

 

 

 (7.6%)

  

 

 

 

 

Tenant improvements and leasing commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per square foot

$

 42.07 

 

$

 777.37 

 

$

 36.10 

  

 

 

 

 

 

Per square foot per annum

$

 7.38 

 

$

 51.14 

 

$

 6.12 

  

 

 

 

 

 

 

Percentage of initial rent

 

9.2%

 

 

7.2%

 

 

13.5%

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

Total square feet leased

 

 1,666 

 

 

 88 

 

 

 1,579 

  

 

 

 

Our share of square feet leased:

 

 1,282 

 

 

 79 

 

 

 1,492 

  

 

 

 

 

Initial rent (1)

$

 80.09 

 

$

 907.45 

 

$

 39.31 

  

 

 

 

 

Weighted average lease term (years)

 

 8.7 

 

 

 14.1 

 

 

 9.0 

  

 

 

 

 

Second generation relet space:

 

 

 

 

 

 

 

 

  

 

 

 

 

 

Square feet

 

 854 

 

 

 71 

 

 

 1,038 

  

 

 

 

 

 

Cash basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Initial rent (1)

$

 80.64 

 

$

 895.79 

 

$

 38.91 

  (3)

 

 

 

 

 

 

Prior escalated rent

$

 68.56 

 

$

 336.95 

 

$

 43.63 

  (3)

 

 

 

 

 

 

Percentage increase (decrease)

 

 17.6% 

 

 

 165.9% 

 

 

 (10.8%)

  (3)

 

 

 

 

 

GAAP basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line rent (2)

$

 78.58 

 

$

 1,051.09 

 

$

 36.45 

  (3)

 

 

 

 

 

 

Prior straight-line rent

$

 64.70 

 

$

 514.67 

 

$

 41.02 

  (3)

 

 

 

 

 

 

Percentage increase (decrease)

 

 21.5% 

 

 

 104.2% 

 

 

 (11.1%)

  (3)

 

 

 

 

Tenant improvements and leasing commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per square foot

$

 69.06 

 

$

 712.66 

 

$

 60.08 

  

 

 

 

 

 

Per square foot per annum

$

 7.94 

 

$

 50.54 

 

$

 6.68 

  

 

 

 

 

 

 

Percentage of initial rent

 

9.9%

 

 

5.6%

 

 

17.0%

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes on the following page.

 

 

 

 

 

 

 

 

 

 

 

- 29 -

 


 
 

 

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 $41.63 and $43.45 per square foot, respectively (4.2% decrease), and the initial rent and prior escalated rent on a GAAP basis was $39.00 and $41.34 per square foot, respectively (5.7% decrease).

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 30 -

 


 
 

 

OCCUPANCY, SAME STORE EBITDA AND RESIDENTIAL STATISTICS

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

  

 

  

 

 

Occupancy and Same Store EBITDA:

 

 

 

 

 

 

 

 

 

 

New York 

 

Washington, DC (1)

 

 

Occupancy rate at:

 

 

 

 

 

 

   

 

  

 

 

 

September 30, 2015

 

 

 

 

 

 

 96.2%   

 

 84.7%  

 

 

 

June 30, 2015

 

 

 

 

 

 

 96.5%   

 

 84.8%  

 

 

 

December 31, 2014

 

 

 

 

 

 

 96.9%   

 

 83.6%  

 

 

 

September 30, 2014

 

 

 

 

 

 

 96.7%   

 

 83.2%  

 

 

 

 

 

 

 

 

 

 

 

   

 

  

 

 

Same store EBITDA % increase (decrease):

 

 

   

 

  

 

 

 

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

 

 

 1.4%  (2)

 

 (4.5%) 

 

 

 

Nine months ended September 30, 2015 vs. September 30, 2014

 

 

 2.0%  (3)

 

 (1.4%) 

 

 

 

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

 

 

 (0.9%) (4)

 

 (5.4%) 

 

 

 

 

 

 

 

 

 

 

 

   

 

  

 

 

Cash basis same store EBITDA % (decrease) increase:

 

 

   

 

  

 

 

 

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

 

 

 (0.3%) (2)

 

 (9.4%) 

 

 

 

Nine months ended September 30, 2015 vs. September 30, 2014

 

 

 2.4%  (3)

 

 (6.8%) 

 

 

 

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

 

 

 (3.5%) (4)

 

 (7.2%) 

 

 

 

 

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

  

 

  

 

 

(1) 

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

 

 

 

 

 

 

 

 

 

 

 

  

 

  

 

 

 

 

September 30, 2015

 

82.2%

 

 

 

 

  

 

  

 

 

 

 

June 30, 2015

 

82.4%

 

 

 

 

  

 

  

 

 

 

 

December 31, 2014

 

80.7%

 

 

 

 

  

 

  

 

 

 

 

September 30, 2014

 

80.2%

 

 

 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

  

 

  

 

 

(2) 

Excluding Hotel Pennsylvania, same store EBITDA increased by 2.2% and by 0.5% on a cash basis.

 

 

 

 

 

 

 

 

 

 

 

  

 

  

 

 

(3) 

Excluding Hotel Pennsylvania, same store EBITDA increased by 2.7% and by 3.1% on a cash basis.

 

 

 

 

 

 

 

(4) 

Excluding Hotel Pennsylvania, same store EBITDA decreased by 0.4% and by 3.0% on a cash basis.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

   

 

  

 

 

Residential Statistics:

 

  

 

 

 

 

 

 

 

 

 

 

Average Monthly 

 

  

 

 

 

 

 

 

Number of Units

 

Occupancy Rate

 

Rent Per Unit 

 

  

 

 

 

New York:

 

 

 

 

 

 

  

 

  

 

 

 

 

September 30, 2015

 

 1,653 

 

94.7%

 

$

 3,318   

 

  

 

 

 

 

June 30, 2015

 

 1,654 

 

96.1%

 

$

 3,289   

 

  

 

 

 

 

December 31, 2014

 

 1,654 

 

95.7%

 

$

 3,163   

 

  

 

 

 

 

September 30, 2014

 

 1,655 

 

94.7%

 

$

 3,074   

 

  

 

 

 

 

 

 

 

 

 

 

 

  

 

  

 

 

 

Washington, DC:

 

 

 

 

 

 

  

 

  

 

 

 

 

September 30, 2015

 

 2,414 

 

95.3%

 

$

 2,105   

 

  

 

 

 

 

June 30, 2015

 

 2,414 

 

95.4%

 

$

 2,107   

 

  

 

 

 

 

December 31, 2014

 

 2,414 

 

97.4%

 

$

 2,078   

 

  

 

 

 

 

September 30, 2014

 

 2,414 

 

97.0%

 

$

 2,102   

 

  

 

- 31 -

 


 
 

 

CAPITAL EXPENDITURES,

 

 

 

 

 

 

 

 

 

 

 

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED

 

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

Year Ended December 31,

 

 

 

 

 

September 30, 2015

 

2014 

 

2013 

 

 

Capital expenditures (accrual basis):

 

 

 

 

 

 

 

 

 

 

 

Expenditures to maintain assets

 

$

 76,461 

 

$

 107,728 

 

$

 73,130 

 

 

Tenant improvements

 

 

 128,271 

 

 

 205,037 

 

 

 120,139 

 

 

Leasing commissions

 

 

 40,661 

 

 

 79,636 

 

 

 51,476 

 

 

Non-recurring capital expenditures

 

 

 101,517 

 

 

 122,330 

 

 

 49,441 

 

 

Total capital expenditures and leasing commissions (accrual basis)

 

 

 346,910 

 

 

 514,731 

 

 

 294,186 

 

 

Adjustments to reconcile to cash basis:

 

 

 

 

 

 

 

 

 

 

 

 

Expenditures in the current year applicable to prior periods

 

 

 100,704 

 

 

 140,490 

 

 

 155,035 

 

 

 

Expenditures to be made in future periods for the current period

 

 

 (196,872)

 

 

 (313,746)

 

 

 (150,067)

 

 

Total capital expenditures and leasing commissions (cash basis)

 

$

 250,742 

 

$

 341,475 

 

$

 299,154 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Our share of square feet leased

 

 

 2,853 

 

 

 5,204 

 

 

 3,537 

 

 

Tenant improvements and leasing commissions per square foot per annum

 

$

 9.13 

 

$

 6.53 

 

$

 5.55 

 

 

Percentage of initial rent

 

 

11.2%

 

 

10.3%

 

 

9.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Development and redevelopment expenditures:

 

 

 

 

 

 

 

 

 

 

 

 

220 Central Park South

 

$

 98,680 

 

$

 78,059 

 

$

 243,687 

 

 

 

The Bartlett

 

 

 72,309 

 

 

 38,163 

 

 

 6,289 

 

 

 

330 West 34th Street

 

 

 25,707 

 

 

 41,592 

 

 

 6,832 

 

 

 

90 Park Avenue

 

 

 20,430 

 

 

 8,910 

 

 

 -   

 

 

 

Marriott Marquis Times Square - retail and signage

 

 

 19,069 

 

 

 112,390 

 

 

 40,356 

 

 

 

Wayne Towne Center

 

 

 17,827 

 

 

 19,740 

 

 

 4,927 

 

 

 

2221 South Clark Street (residential conversion)

 

 

 14,478 

 

 

 3,481 

 

 

 283 

 

 

 

640 Fifth Avenue

 

 

 11,603 

 

 

 440 

 

 

 -   

 

 

 

Penn Plaza

 

 

 11,003 

 

 

 4,009 

 

 

 731 

 

 

 

251 18th Street

 

 

 4,863 

 

 

 4,866 

 

 

 1,430 

 

 

 

S. Clark Street/12th Street

 

 

 3,120 

 

 

 2,787 

 

 

 5,104 

 

 

 

608 Fifth Avenue

 

 

 2,527 

 

 

 20,377 

 

 

 3,492 

 

 

 

7 West 34th Street

 

 

 1,460 

 

 

 11,555 

 

 

 -   

 

 

 

Other

 

 

 36,510 

 

 

 197,818 

 

 

 156,286 

 

 

 

 

 

$

 339,586 

 

$

 544,187 

 

$

 469,417 

 

 

- 32 -

 


 
 

 

CAPITAL EXPENDITURES,

 

 

 

 

 

 

 

 

 

 

 

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NEW YORK SEGMENT

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

Year Ended December 31,

 

 

 

 

 

September 30, 2015

 

2014 

 

2013 

 

 

Capital expenditures (accrual basis):

 

 

 

 

 

 

 

 

 

 

 

Expenditures to maintain assets

 

$

 41,796 

 

$

 48,518 

 

$

 34,553 

 

 

Tenant improvements

 

 

 50,702 

 

 

 143,007 

 

 

 87,275 

 

 

Leasing commissions

 

 

 26,909 

 

 

 66,369 

 

 

 39,348 

 

 

Non-recurring capital expenditures

 

 

 67,623 

 

 

 64,423 

 

 

 11,579 

 

 

Total capital expenditures and leasing commissions (accrual basis)

 

 

 187,030 

 

 

 322,317 

 

 

 172,755 

 

 

Adjustments to reconcile to cash basis:

 

 

 

 

 

 

 

 

 

 

 

 

Expenditures in the current year applicable to prior periods

 

 

 50,013 

 

 

 67,577 

 

 

 56,345 

 

 

 

Expenditures to be made in future periods for the current period

 

 

 (99,269)

 

 

 (205,258)

 

 

 (91,107)

 

 

Total capital expenditures and leasing commissions (cash basis)

 

$

 137,774 

 

$

 184,636 

 

$

 137,993 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Our share of square feet leased

 

 

 1,361 

 

 

 3,530 

 

 

 2,145 

 

 

Tenant improvements and leasing commissions per square foot per annum

 

$

 11.81 

 

$

 6.82 

 

$

 5.89 

 

 

Percentage of initial rent

 

 

9.2%

 

 

9.1%

 

 

8.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Development and redevelopment expenditures:

 

 

 

 

 

 

 

 

 

 

 

 

330 West 34th Street

 

$

 25,707 

 

$

 41,592 

 

$

 6,832 

 

 

 

90 Park Avenue

 

 

 20,430 

 

 

 8,910 

 

 

 -   

 

 

 

Marriott Marquis Times Square - retail and signage

 

 

 19,069 

 

 

 112,390 

 

 

 40,356 

 

 

 

640 Fifth Avenue

 

 

 11,603 

 

 

 440 

 

 

 -   

 

 

 

Penn Plaza

 

 

 11,003 

 

 

 4,009 

 

 

 731 

 

 

 

608 Fifth Avenue

 

 

 2,527 

 

 

 20,377 

 

 

 3,492 

 

 

 

7 West 34th Street

 

 

 1,460 

 

 

 11,555 

 

 

 -   

 

 

 

Other

 

 

 3,472 

 

 

 14,533 

 

 

 34,574 

 

 

 

 

 

$

 95,271 

 

$

 213,806 

 

$

 85,985 

 

 

- 33 -

 


 
 

 

CAPITAL EXPENDITURES,

 

 

  

 

 

 

 

 

 

 

 

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

WASHINGTON, DC SEGMENT

 

 

  

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

  

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

Year Ended December 31,

 

 

 

 

 

September 30, 2015

 

2014 

 

2013 

 

 

Capital expenditures (accrual basis):

 

 

  

 

 

 

 

 

 

 

 

Expenditures to maintain assets

 

$

 14,722 

 

$

 23,425 

 

$

 22,165 

 

 

Tenant improvements

 

 

 45,837 

 

 

 37,842 

 

 

 6,976 

 

 

Leasing commissions

 

 

 5,792 

 

 

 5,857 

 

 

 4,389 

 

 

Non-recurring capital expenditures

 

 

 32,762 

 

 

 37,798 

 

 

 37,342 

 

 

Total capital expenditures and leasing commissions (accrual basis)

 

 

 99,113 

 

 

 104,922 

 

 

 70,872 

 

 

Adjustments to reconcile to cash basis:

 

 

  

 

 

 

 

 

 

 

 

 

Expenditures in the current year applicable to prior periods

 

 

 27,029 

 

 

 45,084 

 

 

 26,075 

 

 

 

Expenditures to be made in future periods for the current period

 

 

 (70,128)

 

 

 (63,283)

 

 

 (36,702)

 

 

Total capital expenditures and leasing commissions (cash basis)

 

$

 56,014 

 

$

 86,723 

 

$

 60,245 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

Our share of square feet leased

 

 

 1,492 

 

 

 1,674 

 

 

 1,392 

 

 

Tenant improvements and leasing commissions per square foot per annum

 

$

 6.68 

 

$

 5.70 

 

$

 4.75 

 

 

Percentage of initial rent

 

 

17.0%

 

 

14.8%

 

 

11.9%

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Development and redevelopment expenditures:

 

 

  

 

 

 

 

 

 

 

 

 

The Bartlett

 

$

 72,309 

 

$

 38,163 

 

$

 6,289 

 

 

 

2221 South Clark Street (residential conversion)

 

 

 14,478 

 

 

 3,481 

 

 

 283 

 

 

 

251 18th Street

 

 

 4,863 

 

 

 4,866 

 

 

 1,430 

 

 

 

S. Clark Street/12th Street

 

 

 3,120 

 

 

 2,787 

 

 

 5,104 

 

 

 

Other

 

 

 17,969 

 

 

 34,348 

 

 

 28,595 

 

 

 

 

 

$

 112,739 

 

$

 83,645 

 

$

 41,701 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 34 -

 


 
 

 

CAPITAL EXPENDITURES,

 

 

 

 

 

 

 

 

 

 

 

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER

 

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

Year Ended December 31,

 

 

 

 

 

September 30, 2015

 

2014 

 

2013 

 

 

Capital expenditures (accrual basis):

 

 

 

 

 

 

 

 

 

 

 

Expenditures to maintain assets

 

$

 19,943 

 

$

 35,785 

 

$

 16,412 

 

 

Tenant improvements

 

 

 31,732 

 

 

 24,188 

 

 

 25,888 

 

 

Leasing commissions

 

 

 7,960 

 

 

 7,410 

 

 

 7,739 

 

 

Non-recurring capital expenditures

 

 

 1,132 

 

 

 20,109 

 

 

 520 

 

 

Total capital expenditures and leasing commissions (accrual basis)

 

 

 60,767 

 

 

 87,492 

 

 

 50,559 

 

 

Adjustments to reconcile to cash basis:

 

 

 

 

 

 

 

 

 

 

 

 

Expenditures in the current year applicable to prior periods

 

 

 23,662 

 

 

 27,829 

 

 

 72,615 

 

 

 

Expenditures to be made in future periods for the current period

 

 

 (27,475)

 

 

 (45,205)

 

 

 (22,258)

 

 

Total capital expenditures and leasing commissions (cash basis)

 

$

 56,954 

 

$

 70,116 

 

$

 100,916 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Development and redevelopment expenditures:

 

 

 

 

 

 

 

 

 

 

 

 

220 Central Park South

 

$

 98,680 

 

$

 78,059 

 

$

 243,687 

 

 

 

Wayne Towne Center

 

 

 17,827 

 

 

 19,740 

 

 

 4,927 

 

 

 

Other

 

 

 15,069 

 

 

 148,937 

 

 

 93,117 

 

 

 

 

 

$

 131,576 

 

$

 246,736 

 

$

 341,731 

 

- 35 -

 


 
 

DEVELOPMENT COSTS AND CONSTRUCTION IN PROGRESS

(unaudited and in thousands, except square feet)

 

 

 

 

  

Zoning

Square Feet

  

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

  

  

 

 

At September 30, 2015

Development Projects

 

  

  

 

 

Total

  

 

Development Costs Expended

 

 

Land and

Acquisition Costs

New York:

 

  

 

  

 

 

 

 

  

 

 

 

 

 

 

 

 

220 Central Park South - Residential Condominiums

  

 472,000 

  

 

 

$

 734,437 

  

 

$

 238,047 

 

 

$

 496,390 

 

1535 Broadway - Marriott Marquis - Retail

 

  

 109,000 

  

 

 

 

 195,173 

  

 

 

 73,944 

 

 

 

 121,229 

 

Other

 

  

 

 

 

 

 

 132,203 

  

 

 

 132,203 

 

 

 

 - 

Total New York

 

  

 

  

 

 

 

 1,061,813 

  

 

 

 444,194 

 

 

 

 617,619 

 

 

 

 

  

 

  

 

 

 

 

  

 

 

 

 

 

 

 

Washington, DC:

 

  

 

  

 

 

 

 

  

 

 

 

 

 

 

 

 

The Bartlett - Rental Residential / Retail

  

 618,000 

  

 

 

 

 186,796 

  

 

 

 145,496 

 

 

 

 41,300 

 

Other

 

  

 

 

 

 

 

 136,600 

  

 

 

 136,600 

 

 

 

 - 

Total Washington, DC

 

  

 

 

 

 

 

 323,396 

  

 

 

 282,096 

 

 

 

 41,300 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Projects

 

  

 

 

 

 

 

 4,262 

  

 

 

 4,262 

 

 

 

 - 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Amount on the Balance Sheet

 

  

 

  

 

 

$

 1,389,471 

  

 

$

 730,552 

 

 

$

 658,919 

 

 

 

 

  

 

  

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

  

 

  

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

  

 

  

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

  

 

  

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

  

Zoning

Square Feet

  

 

 

 

Total

  

 

 

 

 

 

 

 

 

 

 

 

  

  

 

 

 

  

 

 

 

 

 

 

Undeveloped Land

 

  

  

 

 

 

  

 

 

 

 

 

 

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

  

 1,144,000 

  

 

 

$

 85,066 

  

 

 

 

 

 

 

 

PenPlace - Office / Hotel (300 Units)

  

 1,381,000 

  

 

 

 

 71,283 

  

 

 

 

 

 

 

 

1900 Crystal Drive

 

  

 712,000 

  

 

 

 

 35,924 

  

 

 

 

 

 

 

 

29, 31, 33 West 57th Street

 

  

 150,000 

  

 

 

 

 35,818 

  

 

 

 

 

 

 

 

Square 649

 

  

 675,000 

  

 

 

 

 19,828 

  

 

 

 

 

 

 

 

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

 

  

 937,000 

  

 

 

 

 16,361 

  

 

 

 

 

 

 

 

527 West Kinzie

 

  

 330,000 

  

 

 

 

 5,187 

  

 

 

 

 

 

 

 

Total

 

  

 

  

 

 

$

 269,467 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 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:

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

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% 

 

97.8% 

 

$

 59.06 

  

 2,255,000 

 

 2,255,000 

  

 -   

  

 

 

 

URS Corporation Group Consulting, Lion Resources

 

 

-Retail

 

100.0% 

 

98.6% 

 

 

 122.30 

  

 270,000 

 

 270,000 

  

 -   

  

 

 

 

Bank of America, Kmart Corporation

 

 

 

 

100.0% 

 

97.9% 

 

 

 65.82 

  

 2,525,000 

 

 2,525,000 

  

 -   

  

$

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Two Penn Plaza

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

EMC, Forest Electric, Information Builders, Inc.,

 

 

-Office

 

100.0% 

 

100.0% 

 

 

 55.72 

  

 1,581,000 

 

 1,581,000 

  

 -   

  

 

 

 

Madison Square Garden, McGraw-Hill Companies, Inc.

 

 

-Retail

 

100.0% 

 

38.3% 

 

 

 192.39 

  

 50,000 

 

 50,000 

  

 -   

  

 

 

 

Chase Manhattan Bank

 

 

 

 

100.0% 

 

98.1% 

 

 

 59.91 

  

 1,631,000 

 

 1,631,000 

  

 -   

  

 

 575,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Eleven Penn Plaza

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0% 

 

99.6% 

 

 

 58.58 

  

 1,133,000 

 

 1,133,000 

  

 -   

  

 

 

 

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

 

 

-Retail

 

100.0% 

 

69.5% 

 

 

 227.95 

  

 18,000 

 

 18,000 

  

 -   

  

 

 

 

PNC Bank National Association

 

 

 

 

100.0% 

 

99.1% 

 

 

 61.23 

  

 1,151,000 

 

 1,151,000 

  

 -   

  

 

 450,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 West 33rd Street

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0% 

 

100.0% 

 

 

 57.95 

  

 851,000 

 

 851,000 

  

 -   

  

 

 398,402 

  

IPG and affiliates, Rocket Fuel

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

Manhattan Mall

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

87.9% 

 

 

 138.17 

  

 256,000 

 

 256,000 

  

 -   

  

 

 181,598 

  

JCPenney, Aeropostale, Express

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

330 West 34th Street

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

(ground leased through 2148 - 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

   34.8% ownership interest in the land)

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

New York & Company, Inc.,

 

 

-Office

 

100.0% 

 

100.0% 

 

 

 57.92 

  

 698,000 

 

 520,000 

  

 178,000 

  

 

 

 

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

 

 

-Retail

 

100.0% 

 

 

 

 -   

  

 19,000 

 

 -   

  

 19,000 

  

 

 

 

 

 

 

 

 

100.0% 

 

100.0% 

 

 

 57.92 

  

 717,000 

 

 520,000 

  

 197,000 

  

 

 50,150 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

435 Seventh Avenue 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 276.67 

  

 43,000 

 

 43,000 

  

 -   

  

 

 98,000 

  

Hennes & Mauritz

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

7 West 34th Street

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0% 

 

100.0% 

 

 

 62.84 

  

 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% 

 

 

 73.57 

  

 477,000 

 

 477,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

484 Eighth Avenue

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

 -   

 

 

 -   

  

 16,000 

 

 -   

  

 16,000 

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

431 Seventh Avenue

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 248.55 

  

 10,000 

 

 10,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

488 Eighth Avenue

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 75.66 

  

 6,000 

 

 6,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

267 West 34th Street

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 166.55 

  

 6,000 

 

 6,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

150 West 34th Street

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 68.66 

  

 78,000 

 

 78,000 

  

 -   

  

 

 205,000 

  

Old Navy

 

- 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):

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

Penn Plaza (Continued):

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

137 West 33rd Street

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

$

91.21 

  

 3,000 

 

 3,000 

  

 -   

  

$

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

138-142 West 32nd Street

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

85.4% 

 

 

 91.56 

  

 8,000 

 

 8,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

265 West 34th Street

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

595.49 

  

 3,000 

 

 3,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Penn Plaza

 

 

 

 

 

 

 

  

 7,781,000 

 

 7,568,000 

  

 213,000 

  

 

 1,958,150 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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% 

 

 

 58.49 

 (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% 

 

 

 69.50 

  

 541,000 

 

 541,000 

  

 -   

  

 

 

 

Various showroom tenants

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 172.99 

  

 2,000 

 

 2,000 

  

 -   

  

 

 

 

 

 

 

 

 

100.0% 

 

98.2% 

 

 

 69.88 

  

 543,000 

 

 543,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

715 Lexington

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 263.74 

  

 23,000 

 

 23,000 

  

 -   

  

 

 -   

  

New York & Company, Inc., Zales

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

966 Third Avenue

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 89.16 

  

 7,000 

 

 7,000 

  

 -   

  

 

 -   

  

McDonald's

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

968 Third Avenue

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

50.0% 

 

100.0% 

 

 

 258.57 

  

 6,000 

 

 6,000 

  

 -   

  

 

 -   

  

Capital One Financial Corporation

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

Total Midtown East

 

 

 

 

 

 

 

  

 1,922,000 

 

 1,922,000 

  

 -   

  

 

 350,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midtown West:

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

888 Seventh Avenue

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

TPG-Axon Capital, Lone Star US Acquisitions LLC,

 

(ground leased through 2067)

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

Pershing Square Capital Management,

 

 

-Office

 

100.0% 

 

90.0% 

 

 

 87.49 

  

 867,000 

 

 867,000 

  

 -   

  

 

 

 

Vornado Executive Headquarters

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 244.07 

  

 15,000 

 

 15,000 

  

 -   

  

 

 

 

Redeye Grill L.P.

 

 

 

 

100.0% 

 

90.2% 

 

 

 90.15 

  

 882,000 

 

 882,000 

  

 -   

  

 

 318,554 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

57th Street - 2 buildings

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

50.0% 

 

99.2% 

 

 

 55.17 

  

 81,000 

 

 81,000 

  

 -   

  

 

 20,000 

  

Various

 

 

-Retail

 

50.0% 

 

100.0% 

 

 

 122.20 

  

 22,000 

 

 22,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

50.0% 

 

99.4% 

 

 

 69.49 

  

 103,000 

 

 103,000 

  

 -   

  

 

 20,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

825 Seventh Avenue

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

50.0% 

 

100.0% 

 

 

 74.64 

  

 165,000 

 

 165,000 

  

 -   

  

 

 20,500 

  

Young & Rubicam

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 267.77 

  

 4,000 

 

 4,000 

  

 -   

  

 

 -   

  

Lindy's

 

 

 

 

  

 

100.0% 

 

 

 79.21 

  

 169,000 

 

 169,000 

  

 -   

  

 

 20,500 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Midtown West

 

 

 

 

 

 

 

  

 1,154,000 

 

 1,154,000 

  

 -   

  

 

 359,054 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 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):

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

 

Park Avenue:

 

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

 

280 Park Avenue

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

Cohen & Steers Inc., GIC Inc,

 

 

 

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

Franklin Templeton Co. LLC (lease not commenced),

 

 

-Office

 

50.0% 

 

100.0% 

 

$

 96.65 

  

 1,217,000 

  

 1,092,000 

  

 125,000 

  

 

 

 

New Advisory L.P., Investcorp International Inc.

 

 

-Retail

 

50.0% 

 

100.0% 

 

 

 218.22 

  

 26,000 

  

 4,000 

  

 22,000 

  

 

 

 

Scottrade Inc., Starbucks

 

 

 

 

50.0% 

 

100.0% 

 

 

 99.19 

  

 1,243,000 

  

 1,096,000 

  

 147,000 

  

$

 724,846 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

350 Park Avenue

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

Kissinger Associates Inc., Ziff Brothers Investment Inc.,

 

 

-Office

 

100.0% 

 

99.2% 

 

 

 95.99 

  

 553,000 

  

 553,000 

  

 -   

  

 

 

 

MFA Financial Inc., M&T Bank

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 207.17 

  

 17,000 

  

 17,000 

  

 -   

  

 

 

 

Fidelity Investment, AT&T Wireless, Valley National Bank

 

 

 

 

100.0% 

 

99.3% 

 

 

 99.31 

  

 570,000 

  

 570,000 

  

 -   

  

 

 290,690 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Park Avenue

 

 

 

 

 

 

 

  

 1,813,000 

  

 1,666,000 

  

 147,000 

  

 

 1,015,536 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

Grand Central:

 

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

 

90 Park Avenue

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

Alston & Bird, Amster, Rothstein & Ebenstein,

 

 

-Office

 

100.0% 

 

75.1% 

 

 

 69.77 

  

 921,000 

  

 921,000 

  

 -   

  

 

 

 

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

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 116.84 

  

 25,000 

  

 25,000 

  

 -   

  

 

 

 

Citibank

 

 

 

 

 

 

75.8% 

 

 

 71.02 

  

 946,000 

  

 946,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

330 Madison Avenue

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

Guggenheim Partners LLC, HSBC Bank AFS,

 

 

-Office

 

25.0% 

 

97.0% 

 

 

 69.77 

  

 809,000 

  

 809,000 

  

 -   

  

 

 

 

Jones Lang LaSalle Inc., Wells Fargo, American Century

 

 

-Retail

 

25.0% 

 

100.0% 

 

 

 283.46 

  

 33,000 

  

 33,000 

  

 -   

  

 

 

 

Ann Taylor Retail Inc., Citibank

 

 

 

 

25.0% 

 

97.1% 

 

 

 78.15 

  

 842,000 

  

 842,000 

  

 -   

  

 

 150,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

510 Fifth Avenue

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

90.6% 

 

 

 150.68 

  

 65,000 

  

 65,000 

  

 -   

  

 

 29,772 

  

Joe Fresh

 

 

 

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

 

 

Total Grand Central

 

 

 

 

 

 

 

  

 1,853,000 

  

 1,853,000 

  

 -   

  

 

 179,772 

  

 

 

- 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):

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

 

Madison/Fifth:

 

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

 

640 Fifth Avenue

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

Fidelity Investments, Owl Creek Asset Management LP,

 

 

-Office

 

100.0% 

 

92.5% 

 

$

 89.93 

  

 266,000 

  

 266,000 

  

 -   

 

 

 

  

Stifel Financial Corp., GCA Savvian Inc

 

 

-Retail

 

100.0% 

 

88.8% 

 

 

 769.59 

  

 69,000 

  

 69,000 

  

 -   

 

 

 

  

Victoria's Secret (lease not yet commenced)

 

 

 

 

100.0% 

 

91.7% 

 

 

 229.92 

  

 335,000 

  

 335,000 

  

 -   

 

$

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

666 Fifth Avenue

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

Fulbright & Jaworski, Colliers International NY LLC,

 

 

-Office (Office Condo)

 

49.5% 

 

75.4% 

 

 

 76.19 

  

 1,370,000 

  

 1,370,000 

  

 -   

 

 

 1,264,983 

  

Integrated Holding Group, Vinson & Elkins LLP

 

 

-Retail (Office Condo)

 

49.5% 

 

100.0% 

 

 

 170.48 

  

 45,000 

  

 45,000 

  

 -   

 

 

 -   

  

HSBC Bank USA, Citibank

 

 

-Retail (Retail Condo)

 

100.0% 

 

100.0% 

 

 

 380.71 

  

 114,000 

 (3)

 114,000 

  

 -   

 

 

 390,000 

  

Uniqlo, Hollister, Swatch

 

 

 

 

 

 

78.0% 

 

 

 101.67 

  

 1,529,000 

  

 1,529,000 

  

 -   

 

 

 1,654,983 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

595 Madison Avenue

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

Beauvais Carpets, Levin Capital Strategies LP,

 

 

-Office

 

100.0% 

 

97.5% 

 

 

 76.72 

  

 292,000 

  

 292,000 

  

 -   

 

 

 

  

Cosmetech Mably Int'l LLC.

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 785.11 

  

 30,000 

  

 30,000 

  

 -   

 

 

 

  

Coach, Prada

 

 

 

 

100.0% 

 

97.7% 

 

 

 142.72 

  

 322,000 

  

 322,000 

  

 -   

 

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

650 Madison Avenue

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

Memorial Sloan Kettering Cancer Center, Polo Ralph Lauren,

 

 

-Office

 

20.1% 

 

87.2% 

 

 

 107.46 

  

 524,000 

  

 524,000 

  

 -   

 

 

 

  

Willett Advisors LLC

 

 

-Retail

 

20.1% 

 

100.0% 

 

 

 739.87 

  

 71,000 

  

 32,000 

  

 39,000 

 

 

 

  

Bottega Veneta Inc., Moncler USA Inc. (lease not yet commenced)

 

 

 

 

20.1% 

 

88.7% 

 

 

 182.92 

  

 595,000 

  

 556,000 

  

 39,000 

 

 

 800,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

689 Fifth Avenue

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0% 

 

94.6% 

 

 

 74.81 

  

 82,000 

  

 82,000 

  

 -   

 

 

 

  

Yamaha Artist Services Inc., Brunello Cucinelli USA Inc.

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 764.73 

  

 18,000 

  

 18,000 

  

 -   

 

 

 

  

MAC Cosmetics, Massimo Dutti

 

 

 

 

100.0% 

 

95.6% 

 

 

 199.00 

  

 100,000 

  

 100,000 

  

 -   

 

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

655 Fifth Avenue

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

92.5% 

 

100.0% 

 

 

 209.68 

  

 57,000 

  

 57,000 

  

 -   

 

 

 140,000 

  

Ferragamo

 

 

 

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

 

697-703 Fifth Avenue (St. Regis)

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

Swatch (lease not yet commenced),

 

 

-Retail

 

74.3% 

 

100.0% 

 

 

 2,407.54 

  

 26,000 

  

 26,000 

  

 -   

 

 

 -   

  

Harry Winston (lease not yet commenced)

 

 

 

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

 

 

Total Madison/Fifth

 

 

 

 

 

 

 

  

 2,964,000 

  

 2,925,000 

  

 39,000 

 

 

 2,594,983 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

Midtown South:

 

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

 

770 Broadway

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0% 

 

100.0% 

 

 

 72.23 

  

 988,000 

  

 988,000 

  

 -   

 

 

 

  

AOL, J. Crew, Facebook, Structure Tone

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 51.37 

  

 168,000 

  

 168,000 

  

 -   

 

 

 

  

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

 

 

 

 

100.0% 

 

100.0% 

 

 

 69.20 

  

 1,156,000 

  

 1,156,000 

  

 -   

 

 

 353,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One Park Avenue

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

New York University, Clarins USA Inc.,

 

 

-Office

 

55.0% 

 

96.5% 

 

 

 46.37 

  

 868,000 

  

 868,000 

  

 -   

 

 

 

  

Public Service Mutual Insurance

 

 

-Retail

 

55.0% 

 

100.0% 

 

 

 61.80 

  

 79,000 

  

 79,000 

  

 -   

 

 

 

  

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

 

 

 

 

55.0% 

 

96.8% 

 

 

 47.66 

  

 947,000 

  

 947,000 

  

 -   

 

 

 252,231 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

4 Union Square South

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 97.37 

  

 206,000 

  

 206,000 

  

 -   

 

 

 118,510 

  

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

 

 

 

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

 

692 Broadway

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 72.12 

  

 35,000 

  

 35,000 

  

 -   

 

 

 -   

  

Equinox, Major League Baseball

 

 

 

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

 

 

Total Midtown South

 

 

 

 

 

 

 

  

 2,344,000 

  

 2,344,000 

  

 -   

 

 

 723,741 

  

 

 

- 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):

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

Rockefeller Center:

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

1290 Avenue of the Americas

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

AXA Equitable Life Insurance, Hachette Book Group Inc.,

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

Bryan Cave LLP, Neuberger Berman Group LLC, SSB Realty LLC,

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

Cushman & Wakefield, Fitzpatrick,

 

 

-Office

 

70.0% 

 

99.3% 

 

$

 76.77 

  

 2,029,000 

 

 2,029,000 

  

 -   

  

 

 

 

Cella, Harper & Scinto, Columbia University

 

 

-Retail

 

70.0% 

 

100.0% 

 

 

 166.17 

  

 78,000 

 

 78,000 

  

 -   

  

 

 

 

Duane Reade, JPMorgan Chase Bank, Sovereign Bank

 

 

 

 

70.0% 

 

99.3% 

 

 

 80.08 

  

 2,107,000 

 

 2,107,000 

  

 -   

  

$

 950,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

608 Fifth Avenue (ground leased through 2033)

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0% 

 

95.3% 

 

 

 59.19 

  

 87,000 

 

 87,000 

  

 -   

  

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 425.20 

  

 44,000 

 

 44,000 

  

 -   

  

 

 

 

Topshop

 

 

 

 

100.0% 

 

96.9% 

 

 

 182.12 

  

 131,000 

 

 131,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Rockefeller Center

 

 

 

 

 

 

 

  

 2,238,000 

 

 2,238,000 

  

 -   

  

 

 950,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wall Street/Downtown:

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

20 Broad Street (ground leased through 2081)

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0% 

 

97.3% 

 

 

 60.38 

  

 473,000 

 

 473,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40 Fulton Street

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0% 

 

94.5% 

 

 

 38.90 

  

 245,000 

 

 245,000 

  

 -   

  

 

 

 

Market News International Inc., Sapient Corp.

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 111.63 

  

 5,000 

 

 5,000 

  

 -   

  

 

 

 

TD Bank

 

 

 

 

100.0% 

 

94.6% 

 

 

 40.35 

  

 250,000 

 

 250,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Wall Street/Downtown

 

 

 

 

 

 

 

  

 723,000 

 

 723,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Soho:

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

478-486 Broadway - 2 buildings

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 161.26 

  

 85,000 

 

 85,000 

  

 -   

  

 

 -   

  

Topshop, Madewell, J. Crew

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

443 Broadway

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 128.80 

  

 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% 

 

 

 82.80 

  

 49,000 

 

 49,000 

  

 -   

  

 

 -   

  

Sigrid Olsen

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

148 Spring Street

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 138.36 

  

 7,000 

 

 7,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

150 Spring Street

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 253.97 

  

 7,000 

 

 7,000 

  

 -   

  

 

 -   

  

Sandro

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

Total Soho

 

 

 

 

 

 

 

  

 193,000 

 

 175,000 

  

 18,000 

  

 

 -   

  

 

 

- 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):

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Times Square:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1540 Broadway

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forever 21, Planet Hollywood, Disney, Sunglass Hut,

 

 

-Retail

 

100.0% 

  

100.0% 

 

$

 225.69 

  

 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% 

 

 

 2,102.54 

  

 46,000 

 

 10,000 

  

 36,000 

  

 

 

 

T-Mobile, Invicta, Swatch

 

 

-Theatre

 

100.0% 

  

100.0% 

 

 

 13.05 

  

 62,000 

 

 62,000 

  

 -   

  

 

 

 

Nederlander-Marquis Theatre

 

 

 

 

 

  

100.0% 

 

 

 244.30 

  

 108,000 

 

 72,000 

  

 36,000 

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Times Square

 

 

  

 

 

 

 

 

 268,000 

 

 232,000 

  

 36,000 

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Upper East Side:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

828-850 Madison Avenue

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

  

100.0% 

 

 

 589.69 

  

 18,000 

 

 18,000 

  

 -   

  

 

 80,000 

  

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

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

677-679 Madison Avenue

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

  

100.0% 

 

 

 455.19 

  

 8,000 

 

 8,000 

  

 -   

  

 

 -   

  

Berluti

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40 East 66th Street

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

  

100.0% 

 

 

 975.78 

  

 11,000 

 

 11,000 

  

 -   

  

 

 -   

  

John Varvatos, Nespresso USA, J. Crew

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1131 Third Avenue

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

  

100.0% 

 

 

 143.01 

  

 22,000 

 

 22,000 

  

 -   

  

 

 -   

  

Nike, Crunch LLC, J.Jill

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Upper East Side

 

 

  

 

 

 

 

 

 59,000 

 

 59,000 

  

 -   

  

 

 80,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long Island City:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33-00 Northern Boulevard

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0% 

  

95.5% 

 

 

 30.24 

  

 446,000 

 

 446,000 

  

 -   

  

 

 61,882 

  

The City of New York, NYC Transit Authority

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chelsea/Meatpacking District:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

260 Eleventh Avenue - 2 buildings

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(ground leased through 2114)

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0% 

  

100.0% 

 

 

 46.03 

  

 184,000 

 

 184,000 

  

 -   

  

 

 -   

  

The City of New York

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

85 Tenth Avenue

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Google, General Services Administration,

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Telehouse International Corp., L-3 Communications,

 

 

-Office

 

49.9% 

 (4)

100.0% 

 

 

 71.48 

  

 573,000 

 

 573,000 

  

 -   

  

 

 

 

Moet Hennessy USA. Inc.

 

 

-Retail

 

49.9% 

 (4)

100.0% 

 

 

 65.10 

  

 39,000 

 

 39,000 

  

 -   

  

 

 

 

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

 

 

 

 

49.9% 

 (4)

100.0% 

 

 

 71.08 

  

 612,000 

 

 612,000 

  

 -   

  

 

 270,000 

 (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Chelsea/Meatpacking District

 

 

  

 

 

 

 

 

 796,000 

 

 796,000 

  

 -   

  

 

 270,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 42 -

 


 
 

NEW YORK SEGMENT

PROPERTY TABLE

 

 

 

 

 

  

 

 

Weighted

  

Square Feet

  

 

 

 

 

 

 

 

 

 

 

 

 

Average

  

 

 

 

 

Under Development

  

 

 

 

 

 

 

 

 

%

  

%

 

Annual Rent

  

Total

 

 

  

or Not Available

  

Encumbrances

  

 

Property

 

Ownership

  

Occupancy

 

PSF (1)

  

Property

 

In Service

  

for Lease

  

(in thousands)

  

Major Tenants

NEW YORK (Continued):

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Jersey:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paramus

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0% 

  

98.6% 

 

$

 21.01 

  

 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

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Properties to be Developed:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

512 West 22nd Street

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

55.0% 

  

 

 

 -   

  

 173,000 

 

 -   

  

 173,000 

  

 

 35,100 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

61 Ninth Avenue

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

50.1% 

  

 -   

 

 

 -   

  

 135,000 

 

 -   

  

 135,000 

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

57th Street (3 buildings)

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

50.0% 

  

 -   

 

 

 -   

  

 -   

 

 -   

  

 -   

  

 

 

 

 

 

 

-Retail

 

50.0% 

  

 -   

 

 

 -   

  

 -   

 

 -   

  

 -   

  

 

 

 

 

 

 

 

 

50.0% 

  

 -   

 

 

 -   

  

 -   

 

 -   

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Properties to be Developed

 

 

  

 

 

 

 

 

 308,000 

 

 -   

  

 308,000 

  

 

 35,100 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York Office:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

  

95.6%

 

$

67.81 

  

 22,335,000 

 

 21,724,000 

  

 611,000 

  

$

 7,335,337 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

  

96.2%

 

$

65.77 

  

 18,455,000 

 

 18,051,000 

  

 404,000 

  

$

 5,287,587 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York Retail:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

  

96.5%

 

$

206.68 

  

 2,700,000 

 

 2,550,000 

  

 150,000 

  

$

 1,242,881 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

  

96.3%

 

$

202.31 

  

 2,478,000 

 

 2,370,000 

  

 108,000 

  

$

 1,242,881 

  

 

 

- 43 -

 


 
 

NEW YORK SEGMENT

PROPERTY TABLE

 

 

  

 

 

 

 

 

Weighted

  

Square Feet

  

 

 

 

 

 

 

 

 

 

 

 

 

Average

  

 

 

 

 

Under Development

  

 

 

 

 

 

 

 

 

%

 

%

 

Annual Rent

  

Total

 

 

  

or Not Available

  

Encumbrances

  

 

Property

 

Ownership

 

Occupancy

 

PSF (1)

  

Property

 

In Service

  

for Lease

  

(in thousands)

  

Major Tenants

NEW YORK (Continued):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALEXANDER'S, INC.:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

731 Lexington Avenue, Manhattan

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

32.4% 

 

100.0% 

 

$

 100.81 

  

 885,000 

 

 885,000 

  

 -   

  

$

 300,000 

  

Bloomberg

 

 

-Retail

 

32.4% 

 

100.0% 

 

 

 177.46 

  

 174,000 

 

 174,000 

  

 -   

  

 

 350,000 

  

Hennes & Mauritz, The Home Depot, The Container Store

 

 

  

 

32.4% 

 

100.0% 

 

 

 112.39 

  

 1,059,000 

 

 1,059,000 

  

 -   

  

 

 650,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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% 

 

 

 43.82 

  

 609,000 

 

 609,000 

  

 -   

  

 

 264,162 

  

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

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Flushing, Queens (6) (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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Alexander Apartment Tower,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rego Park, 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% 

 

 

73.97 

  

 2,433,000 

 

 2,178,000 

  

 255,000 

  

 

 1,060,408 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel Pennsylvania:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Hotel (1,700 Keys)

 

 

 

 -   

 

 

 -   

  

 1,400,000 

 

 1,400,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

50-70 W 93rd Street (326 units)

 

49.9% 

 

98.1% 

 

 

 -   

  

 283,000 

 

 283,000 

  

 -   

  

 

 63,966 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Independence Plaza, Tribeca (1,327 units)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Residential  

 

50.1% 

 

93.9% 

 

 

 -   

  

 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

 

 

 

94.7% 

 

 

 

  

 1,521,000 

 

 1,521,000 

  

 -   

  

 

 613,966 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total New York

  

 

 

 

96.0%

 

$

81.35 

  

 30,389,000 

 

 29,373,000 

  

 1,016,000 

  

$

 10,252,592 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

 

96.2%

 

$

80.97 

  

 23,883,000 

 

 23,288,000 

  

 595,000 

  

$

 7,181,509 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 (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)

As of September 30, 2015, we own junior and senior mezzanine loans of 85 Tenth Avenue with an accreted balance of $160.0 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 $24.3 million on our consolidated balance sheets.

 (5)

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

 (6)

Leased by Alexander's through January 2037.

 

- 44 -

 


 
 

WASHINGTON, DC SEGMENT

  

PROPERTY TABLE

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

  

Square Feet

  

 

 

 

 

 

 

 

 

 

 

 

 

Average

  

 

 

 

 

Under Development

  

 

 

 

 

 

 

 

 

%

 

%

 

Annual Rent

  

Total

 

 

  

or Not Available

  

Encumbrances

  

 

 

Property

 

Ownership

 

Occupancy

 

PSF (1)

  

Property

 

In Service

  

for Lease

  

(in thousands)

  

Major Tenants

  

WASHINGTON, DC:

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

  

Crystal City:

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

  

2011-2451 Crystal Drive - 5 buildings

 

100.0% 

 

93.2% 

 

$

 43.74 

  

 2,325,000 

 

 2,325,000 

  

 -   

  

$

 221,406 

  

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% 

 

84.3% 

 

 

 37.47 

  

 1,547,000 

 

 1,547,000 

  

 -   

  

 

 57,511 

  

General Services Administration, L-3 Communications,

  

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

The Int'l Justice Mission, Management Systems International

  

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

1550-1750 Crystal Drive / 

 

100.0% 

 

86.4% 

 

 

 40.09 

  

 1,477,000 

 

 1,457,000 

  

 20,000 

*

 

 39,949 

  

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% 

 

88.7% 

 

 

 39.81 

  

 869,000 

 

 506,000 

  

 363,000 

*

 

 -   

  

General Services Administration, Lockheed Martin,

  

 

- 3 buildings

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

University of Phoenix, Inc.

  

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

2100 / 2200 Crystal Drive - 2 buildings

 

100.0% 

 

100.0% 

 

 

 34.05 

  

 529,000 

 

 529,000 

  

 -   

  

 

 -   

  

General Services Administration,

  

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

Public Broadcasting Service

  

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

223 23rd Street

 

100.0% 

 

-

 

 

-

  

 147,000 

 

 -   

  

 147,000 

*

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

2001 Jefferson Davis Highway

 

100.0% 

 

64.7% 

 

 

 35.72 

  

 162,000 

 

 162,000 

  

 -   

  

 

 -   

  

Institute for the Psychology Sciences, VT Aepco, Inc.

  

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

Crystal City Shops at 2100

 

100.0% 

 

96.0% 

 

 

 25.99 

  

 80,000 

 

 80,000 

  

 -   

  

 

 -   

  

Various

  

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

Crystal Drive Retail

 

100.0% 

 

100.0% 

 

 

 48.98 

  

 57,000 

 

 57,000 

  

 -   

  

 

 -   

  

Various

  

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

          Total Crystal City

 

100.0% 

 

89.2% 

 

 

 40.09 

  

 7,193,000 

 

 6,663,000 

  

 530,000 

  

 

 318,866 

  

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

Central Business District:

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

Universal Buildings 

 

100.0% 

 

96.2% 

 

 

 45.50 

  

 686,000 

 

 686,000 

  

 -   

  

 

 185,000 

  

Family Health International, WeWork

  

 

1825-1875 Connecticut Avenue, NW

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

- 2 buildings

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

Warner Building - 1299 Pennsylvania

 

55.0% 

 

86.1% 

 

 

 68.26 

  

 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% 

 

 

 66.88 

  

 380,000 

 

 380,000 

  

 -   

  

 

 146,911 

  

Greenberg Traurig, LLP, US Green Building Council,

  

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

American Insurance Association, RTKL Associates, DTZ

  

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

1150 17th Street, NW

 

100.0% 

 

91.7% 

 

 

 43.17 

  

 241,000 

 

 241,000 

  

 -   

  

 

 28,728 

  

American Enterprise Institute

  

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

Bowen Building - 875 15th Street, NW

 

100.0% 

 

100.0% 

 

 

 67.58 

  

 231,000 

 

 231,000 

  

 -   

  

 

 115,022 

  

Paul Hastings LLP, Millennium Challenge Corporation

  

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

1101 17th Street, NW

 

55.0% 

 

99.2% 

 

 

 48.10 

  

 215,000 

 

 215,000 

  

 -   

  

 

 31,000 

  

AFSCME, Verto Solutions

  

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

1730 M Street, NW

 

100.0% 

 

80.4% 

 

 

 46.94 

  

 203,000 

 

 203,000 

  

 -   

  

 

 14,853 

  

General Services Administration

  

 

(ground leased through 2061)

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

- 45 -

 


 
 

WASHINGTON, DC SEGMENT

  

PROPERTY TABLE

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

  

Square Feet

  

 

 

 

 

 

 

 

 

 

 

 

Average

  

 

 

 

 

Under Development

  

 

 

 

 

 

 

 

%

 

%

 

Annual Rent

  

Total

 

 

  

or Not Available

  

Encumbrances

  

 

 

Property

 

Ownership

 

Occupancy

 

PSF (1)

  

Property

 

In Service

  

for Lease

  

(in thousands)

  

Major Tenants

  

WASHINGTON, DC (Continued):

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

1726 M Street, NW

 

100.0% 

 

75.0% 

 

$

 41.23 

  

 92,000 

 

 92,000 

  

 -   

  

$

 -   

  

Aptima, Inc., Nelnet Corporation

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Waterfront Station

 

2.5% 

 

 -   

 

 

 -   

  

 675,000 

 

 -   

  

 675,000 

*

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1501 K Street, NW

 

5.0% 

 

100.0% 

 

 

 68.65 

  

 379,000 

 

 379,000 

  

 -   

  

 

 -   

  

Sidley Austin LLP, UBS

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1399 New York Avenue, NW

 

100.0% 

 

92.9% 

 

 

 83.71 

  

 129,000 

 

 129,000 

  

 -   

  

 

 -   

  

Bloomberg, Abbott Laboratories, Abbvie US LLC

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

          Total Central Business District 

 

 

 

93.0% 

 

 

 56.70 

  

 3,847,000 

 

 3,172,000 

  

 675,000 

  

 

 814,214 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Skyline properties:

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

Skyline Place - 7 buildings

 

100.0% 

 

39.7% 

 

 

 33.70 

  

 2,128,000 

 

 2,128,000 

  

 -   

  

 

 558,583 

  

General Services Administration, Analytic Services,

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Northrop Grumman, Axiom Resource Management,

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Booz Allen, Deloitte LLP

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One Skyline Tower

 

100.0% 

 

96.8% 

 

 

 33.10 

  

 520,000 

 

 520,000 

  

 -   

  

 

 138,489 

  

General Services Administration

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

          Total Skyline properties

 

100.0% 

 

51.0% 

 

 

 33.47 

  

 2,648,000 

 

 2,648,000 

  

 -   

  

 

 697,072 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rosslyn / Ballston:

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

2200 / 2300 Clarendon Blvd 

 

100.0% 

 

93.5% 

 

 

 44.36 

  

 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% 

 

55.6% 

 

 

 42.10 

  

 736,000 

 

 514,000 

  

 222,000 

*

 

 37,635 

  

General Services Administration, Corporate Executive Board,

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nathan Associates, Inc.

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

          Total Rosslyn / Ballston

 

 

 

83.0% 

 

 

 43.91 

  

 1,374,000 

 

 1,152,000 

  

 222,000 

  

 

 71,385 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reston:

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

Commerce Executive - 3 buildings

 

100.0% 

`

95.5% 

 

 

 34.12 

  

 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% 

 

 

 31.80 

  

 214,000 

 

 214,000 

  

 -   

  

 

 -   

  

National Institutes of Health

  

   (ground leased through 2084)

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tysons Corner:

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

Fairfax Square - 3 buildings

 

20.0% 

 

71.7% 

 

 

 42.26 

  

 559,000 

 

 559,000 

  

 -   

  

 

 90,000 

  

Dean & Company, Womble Carlyle

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pentagon City: 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

Fashion Centre Mall 

 

7.5% 

 

97.2% 

 

 

 41.90 

  

 818,000 

 

 818,000 

  

 -   

  

 

 410,000 

  

Macy's, Nordstrom

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington Tower 

 

7.5% 

 

100.0% 

 

 

 48.47 

  

 170,000 

 

 170,000 

  

 -   

  

 

 40,000 

  

The Rand Corporation

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

          Total Pentagon City

 

 

 

97.7% 

 

 

 43.05 

  

 988,000 

 

 988,000 

  

 -   

  

 

 450,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Washington, DC office properties

 

 

 

83.2% 

 

$

 43.69 

  

 17,242,000 

 

 15,796,000 

  

 1,446,000 

  

$

 2,441,537 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

 

82.2% 

 

$

 42.45 

  

 14,093,000 

 

 13,430,000 

  

663,000 

  

$

 1,788,959 

  

 

 

 

- 46 -

 


 
 

WASHINGTON, DC SEGMENT

  

PROPERTY TABLE

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

  

Square Feet

  

 

 

 

 

 

 

 

 

 

 

 

Average

  

 

 

 

 

Under Development

  

 

 

 

 

 

 

 

%

 

%

 

Annual Rent

  

Total

  

 

 

or Not Available

  

Encumbrances

  

 

 

Property

 

Ownership

 

Occupancy

 

PSF (1)

  

Property

  

In Service

  

for Lease

  

(in thousands)

  

Major Tenants

  

WASHINGTON, DC (Continued):

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

Residential:

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

For rent residential:

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

RiverHouse Apartments - 3 buildings (1,670 units)

100.0% 

 

94.5% 

 

$

 -   

  

 1,802,000 

  

 1,802,000 

  

 -   

  

$

 307,710 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West End 25 (283 units)

 

100.0% 

 

98.2% 

 

 

 -   

  

 273,000 

  

 273,000 

  

 -   

  

 

 101,671 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

220 20th Street (265 units)

 

100.0% 

 

97.0% 

 

 

 -   

  

 269,000 

  

 269,000 

  

 -   

  

 

 70,335 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rosslyn Plaza - 2 buildings (196 units)

 

43.7% 

 

95.9% 

 

 

 -   

  

 253,000 

  

 253,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

          Total Residential

 

 

 

95.3% 

 

 

 

  

 2,597,000 

  

 2,597,000 

  

 -   

  

 

 479,716 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other:

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

Crystal City Hotel

 

100.0% 

 

100.0% 

 

 

 -   

  

 266,000 

  

 266,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2221 South Clark Street

 

100.0% 

 

100.0% 

 

 

 -   

  

 171,000 

  

 171,000 

  

 -   

  

 

 -   

  

WeWork (residential and office)

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Met Park / Warehouses - 1 building

 

100.0% 

 

100.0% 

 

 

 -   

  

 129,000 

  

 109,000 

  

 20,000 

*

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Bartlett - 1 building

 

100.0% 

 

 -   

 

 

 -   

  

 620,000 

  

 -   

  

 620,000 

  

 

 -   

  

Whole Foods

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other - 3 buildings 

 

100.0% 

 

100.0% 

 

 

 -   

  

 11,000 

  

 9,000 

  

 2,000 

*

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

          Total Other

 

 

 

100.0% 

 

 

 

  

 1,197,000 

  

 555,000 

  

 642,000 

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Washington, DC

 

 

 

85.3% 

 

$

 43.69 

  

 21,036,000 

  

 18,948,000 

  

 2,088,000 

  

$

 2,921,253 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest  

 

 

 

84.7% 

 

$

 42.45 

  

 17,745,000 

  

 16,440,000 

  

1,305,000 

  

$

 2,268,675 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*  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.

 

 

 

 

 

 

 

 

 

 

- 47 -

 


 
 

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% 

  

 

98.4% 

 

$

66.67 

  

 1,504,000 

  

 1,504,000 

  

 -   

  

$

 591,306 

  

 

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

 

 

 

 

  

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

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

 

 

 

 

  

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

McKinsey & Company Inc., UBS Financial Services,

 

 

 

 

  

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

KKR Financial, Microsoft Corporation,

 

 

 

 

 

 

  

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

Fenwick & West LLP

 

 

 

 

  

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

315 Montgomery Street

 

70.0% 

  

 

60.4% 

 

 

 50.53 

  

 232,000 

  

 232,000 

  

 -   

  

 

 -   

  

 

Bank of America, Regus (lease not yet commenced)

 

 

 

 

  

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

345 Montgomery Street

 

70.0% 

  

 

100.0% 

 

 

 97.04 

  

 64,000 

  

 64,000 

  

 -   

  

 

 -   

  

 

Bank of America

 

 

 

 

  

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

Total 555 California Street

 

 

  

 

93.6% 

 

$

66.52 

  

 1,800,000 

  

 1,800,000 

  

 -   

  

$

 591,306 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

  

 

93.6% 

 

$

66.52 

  

 1,260,000 

  

 1,260,000 

  

 -   

  

$

 413,914 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

The Mart:

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Mart, Chicago

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Motorola Mobility (guaranteed by Google),

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CCC Information Services, Ogilvy Group (WPP),

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Publicis Groupe (MSL Group, Medicus Group, Razorfish),

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1871, Yelp Inc., Paypal, Inc., Allscripts Healthcare,

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chicago School of Professional Psychology,

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Innovation Development Institute, Inc., Chicago Teachers Union,

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ConAgra Foods Inc. (lease not yet commenced),

 

-Office

 

100.0% 

  

 

98.9% 

 

$

33.34 

  

 1,895,000 

  

 1,895,000 

  

 -   

  

 

 

 

 

Allstate Insurance Company (lease not yet commenced)

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Steelcase, Baker, Knapp & Tubbs, Holly Hunt Ltd.,

 

-Showroom/Trade show

100.0% 

  

 

97.8% 

 

 

42.49 

  

 1,633,000 

  

 1,633,000 

  

 -   

  

 

 

 

 

Allsteel Inc., Herman Miller Inc., Knoll Inc., Teknion LLC

 

-Retail

 

100.0% 

  

 

98.0% 

 

 

44.26 

  

 90,000 

  

 90,000 

  

 -   

  

 

 

 

 

 

 

 

 

100.0% 

  

 

98.4% 

 

 

37.69 

  

 3,618,000 

  

 3,618,000 

  

 -   

  

$

550,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

50.0% 

  

 

95.4% 

 

 

32.13 

  

 19,000 

  

 19,000 

  

 -   

  

 

34,573 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total The Mart

 

 

  

 

98.4% 

 

$

37.66 

  

 3,637,000 

  

 3,637,000 

  

 -   

  

$

 584,573 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

  

 

98.4% 

 

$

37.66 

  

 3,628,000 

  

 3,628,000 

  

 -   

  

$

 567,287 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

(1)

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

 

- 48 -

 


 
 

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% 

 

$

203.81 

  

 95,000 

 

 95,000 

  

 -   

  

 

 

 

Sephora, Bank of America

  

     - Residential 

 

100.0% 

  

89.7% 

 

 

 -   

  

 59,000 

 

 59,000 

  

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 154,000 

 

 154,000 

  

 -   

  

$

 146,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11 East 68th Street Retail 

 

100.0% 

  

100.0% 

 

 

804.81 

  

 11,000 

 

 8,000 

  

 3,000 

  

 

 -   

  

Belstaff, Kent & Curwen

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crowne Plaza Times Square 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     - Hotel (795 Keys) 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     - Retail  

 

75.3% 

 (2)

92.5% 

 

 

335.32 

  

 15,000 

 

 15,000 

  

 -   

  

 

 

 

Hershey's

  

     - Office 

 

75.3% 

 (2)

100.0% 

 

 

36.77 

  

 220,000 

 

 220,000 

  

 -   

  

 

 

 

American Management Association

  

 

 

 

 

 

 

 

55.83 

  

 235,000 

 

 235,000 

  

 -   

  

 

 310,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

501 Broadway 

 

100.0% 

  

100.0% 

 

 

 239.18 

  

 9,000 

 

 9,000 

  

 -   

  

 

 23,000 

  

Capital One

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Culver City, CA:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

800 Corporate Pointe - 2 buildings 

 

100.0% 

  

57.0% 

 

 

36.91 

  

 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% 

 

 

148.00 

  

 49,000 

 

 49,000 

  

 -   

  

 

 

 

Anthropologie, Banana Republic

  

     - Theatre 

 

 

  

 

 

 

36.45 

  

 79,000 

 

 79,000 

  

 -   

  

 

 

 

Regal Cinema

  

 

 

 

 

 

 

 

79.26 

  

 128,000 

 

 128,000 

  

 -   

  

 

 66,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Real Estate Fund 

 

92.5% 

  

84.5% 

 

 

 

  

 780,000 

 

 777,000 

  

 3,000 

  

$

 605,094 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest 

 

27.4% 

  

86.9% 

 

 

 

  

 214,000 

 

 213,000 

  

 1,000 

  

$

132,131 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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%.

 

 

  

 

 

 

- 49 -

 


 
 

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% 

 

$

 26.86 

  

 650,000 

  

 180,000 

  

 443,000 

  

 27,000 

  

$

 -   

  

 

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

   (ground leased through 2064)

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

24 Hour Fitness

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maryland:

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

Annapolis

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

   (ground and building leased through 2042)

 

100.0% 

 

100.0% 

 

 

 8.99 

  

 128,000 

  

 128,000 

  

 -   

  

 -   

  

 

 -   

  

 

The Home Depot

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Other Properties

 

 

 

100.0%

 

$

 23.81 

  

 778,000 

  

 308,000 

  

 443,000 

  

 27,000 

  

$

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

 

100.0%

 

$

 23.81 

  

 778,000 

  

 308,000 

  

 443,000 

  

 27,000 

  

$

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

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

 

- 50 -