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):

February 16, 2016

 

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 February 16, 2016, Vornado Realty Trust (the “Company”), the general partner of Vornado Realty L.P., issued a press release announcing its financial results for the fourth 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 February 16, 2016.

99.2     Vornado Realty Trust supplemental operating and financial data for the year ended

            December 31, 2015.

 

1

 

­


 
 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

VORNADO REALTY TRUST

(Registrant)

 

 

By:

/s/ Stephen W. Theriot

Name:

Stephen W. Theriot

Title:

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

 

Date: February 17, 2016

 

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: February 17, 2016

 

2

 

­


 
 

 

Exhibit Index

 

 

 

99.1     Vornado Realty Trust press release dated February 16, 2016.

99.2     Vornado Realty Trust supplemental operating and financial data for the year ended

            December 31, 2015.

 

3

 

­

exhibit991.htm - Generated by SEC Publisher for SEC Filing  

EXHIBIT 99.1

CONTACT:     STEPHEN THERIOT

                        (201) 587-1000

 

Vornado Logo 282

 

888 Seventh Avenue

 

  New York, NY 10019

FOR IMMEDIATE RELEASE – February 16, 2016

 

Vornado Announces Fourth Quarter 2015 Financial Results

 

NEW YORK.......VORNADO REALTY TRUST (NYSE: VNO) filed its Form 10-K for the year ended December 31, 2015 today and reported:

 

Fourth Quarter 2015 Results

 

NET INCOME attributable to common shareholders for the quarter ended December 31, 2015 was $230.7 million, or $1.22 per diluted share, compared to $513.2 million, or $2.72 per diluted share, for the quarter ended December 31, 2014.  Net income for the quarters ended December 31, 2015 and 2014 includes $142.7 million and $460.2 million, respectively, of net gains on sale of real estate and $4.1 million and $5.7 million, respectively, of real estate impairment losses.  In addition, the quarters ended December 31, 2015 and 2014 includes certain other items that affect comparability which are listed in the table below.  Adjusting net income attributable to common shareholders for net gains on sale of real estate, real estate impairment losses and the items in the table below, net of amounts attributable to noncontrolling interests, net income attributable to common shareholders for the quarters ended December 31, 2015 and 2014 was $83.7 million and $79.4 million, or $0.44 and $0.42 per diluted share, respectively.  

 

FUNDS FROM OPERATIONS attributable to common shareholders plus assumed conversions (“FFO”) for the quarter ended December 31, 2015 was $259.5 million, or $1.37 per diluted share, compared to $230.1 million, or $1.22 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 December 31, 2015 and 2014 was $240.1 million and $217.1 million, or $1.27 and $1.15 per diluted share, respectively.

 

(Amounts in thousands, except per share amounts)

For the Quarters Ended December 31,

 

 

 

2015 

 

2014 

FFO (1)

$

 259,528 

 

$

 230,143 

Per Share

$

1.37 

 

$

1.22 

 

 

 

 

 

 

 

 

Items that affect comparability income (expense):

 

 

 

 

 

 

FFO from discontinued operations and sold properties

$

 19,251 

 

$

 44,474 

 

Acquisition and transaction related costs

 

 (4,951)

 

 

 (12,763)

 

Net gain on sale of residential condominiums

 

 4,231 

 

 

 363 

 

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

 

 -   

 

 

 (16,747)

 

Other, net

 

 2,171 

 

 

 (1,491)

 

 

 

 

 20,702 

 

 

 13,836 

Noncontrolling interests' share of above adjustments

 

 (1,284)

 

 

 (803)

Items that affect comparability, net

$

 19,418 

 

$

 13,033 

 

 

 

 

 

 

FFO as adjusted for comparability

$

 240,110 

 

$

 217,110 

Per Share

$

 1.27 

 

$

 1.15 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) See page 4 for a reconciliation of our net income to FFO for the quarters ended December 31, 2015 and 2014.

 

1

 


 
 

EXHIBIT 99.1

Year Ended 2015 Results

 

NET INCOME attributable to common shareholders for the year ended December 31, 2015 was $679.9 million, or $3.59 per diluted share, compared to $783.4 million, or $4.15 per diluted share, for the year ended December 31, 2014.  Net income for the years ended December 31, 2015 and 2014 includes $293.6 million and $518.8 million, respectively, of net gains on sale of real estate, and $17.0 million and $26.5 million, respectively, of real estate impairment losses.  In addition, the years ended December 31, 2015 and 2014 includes certain other items that affect comparability which are listed in the table below.  Adjusting net income attributable to common shareholders for net gains on sale of real estate, real estate impairment losses and the items in the table below, net of amounts attributable to noncontrolling interests, net income attributable to common shareholders for the years ended December 31, 2015 and 2014 was $305.5 million and $306.3 million, or $1.61 and $1.62 per diluted share, respectively.

 

FFO for the year ended December 31, 2015 was $1,039.0 million, or $5.48 per diluted share, compared to $911.1 million, or $4.83 per diluted share, for the prior year.  Adjusting FFO for certain items that affect comparability which are listed in the table below, FFO for the years ended December 31, 2015 and 2014 was $915.3 million and $825.3 million, or $4.83 and $4.37 per diluted share, respectively.

 

(Amounts in thousands, except per share amounts)

For the Years Ended December 31,

 

 

 

2015 

 

2014 

FFO (1)

$

 1,039,035 

 

$

 911,130 

Per Share

$

5.48 

 

$

4.83 

 

 

 

 

 

 

 

 

Items that affect comparability income (expense):

 

 

 

 

 

 

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

 

 

 

 

 

 

 

ability to use NOLs)

$

 90,030 

 

$

 -   

 

FFO from discontinued operations and sold properties

 

 46,423 

 

 

 188,932 

 

Acquisition and transaction related costs

 

 (12,511)

 

 

 (16,392)

 

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

 

 6,724 

 

 

 13,568 

 

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

 

 (4,502)

 

 

 -   

 

Toys "R" Us FFO (negative FFO) (including an impairment loss of $75,196 in 2014)

 

 2,500 

 

 

 (60,024)

 

Impairment loss and loan reserve on investment in Suffolk Downs

 (1,551)

 

 

 (10,263)

 

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

 

 -   

 

 

 (22,660)

 

Other, net

 

 4,555 

 

 

 (2,097)

 

 

 131,668 

 

 

 91,064 

Noncontrolling interests' share of above adjustments

 

 (7,928)

 

 

 (5,210)

Items that affect comparability, net

$

 123,740 

 

$

 85,854 

 

 

 

 

 

 

FFO as adjusted for comparability

$

 915,295 

 

$

 825,276 

Per Share

$

 4.83 

 

$

 4.37 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) See page 4 for a reconciliation of our net income to FFO for the years ended December 31, 2015 and 2014.

 

 

Supplemental Financial Information

 

Further details regarding the Company’s 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 for the year ended December 31, 2015.  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

 


 

EXHIBIT 99.1

VORNADO REALTY TRUST

OPERATING RESULTS FOR THE QUARTERS AND YEARS ENDED

DECEMBER 31, 2015 AND 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For The Quarters

 

For The Years

(Amounts in thousands, except per share amounts)

Ended December 31,

 

Ended December 31,

 

2015 

 

2014 

 

2015 

 

2014 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

$

 651,581 

 

$

 597,010 

 

$

 2,502,267 

 

$

 2,312,512 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

 281,560 

 

 

 108,766 

 

 

 807,168 

 

 

 423,350 

Income from discontinued operations

 

 1,984 

 

 

 467,220 

 

 

 52,262 

 

 

 585,676 

Net income

 

 283,544 

 

 

 575,986 

 

 

 859,430 

 

 

 1,009,026 

Less net income attributable to noncontrolling interests in:

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Subsidiaries

 

 (17,395)

 

 

 (11,322)

 

 

 (55,765)

 

 

 (96,561)

 

Operating Partnership

 

 (14,993)

 

 

 (31,049)

 

 

 (43,073)

 

 

 (47,563)

 

Preferred unit distributions of the Operating Partnership

 

 (49)

 

 

 (12)

 

 

 (158)

 

 

 (50)

Net income attributable to Vornado

 

 251,107 

 

 

 533,603 

 

 

 760,434 

 

 

 864,852 

Preferred share dividends

 

 (20,365)

 

 

 (20,365)

 

 

 (80,578)

 

 

 (81,464)

Net income attributable to common shareholders

$

 230,742 

 

$

 513,238 

 

$

 679,856 

 

$

 783,388 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

1.22 

 

$

2.73 

 

$

3.61 

 

$

4.18 

 

Diluted

$

1.22 

 

$

2.72 

 

$

3.59 

 

$

4.15 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 188,537 

 

 

 187,776 

 

 

 188,353 

 

 

 187,572 

 

Diluted

 

 189,688 

 

 

 188,970 

 

 

 189,564 

 

 

 188,690 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO attributable to common shareholders plus assumed conversions

$

 259,528 

 

$

 230,143 

 

$

 1,039,035 

 

$

 911,130 

Per diluted share

$

1.37 

 

$

1.22 

 

$

5.48 

 

$

4.83 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO as adjusted for comparability

$

 240,110 

 

$

 217,110 

 

$

 915,295 

 

$

 825,276 

Per diluted share

$

1.27 

 

$

1.15 

 

$

4.83 

 

$

4.37 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares used in determining FFO per diluted share

 

 189,688 

 

 

 188,970 

 

 

 189,564 

 

 

 188,690 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 


 
 

EXHIBIT 99.1

 

The following table reconciles our net income to FFO:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For The Quarters

 

For The Years

(Amounts in thousands)

Ended December 31,

 

Ended December 31,

 

2015 

 

2014 

 

2015 

 

2014 

Reconciliation of our net income to FFO:

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Vornado

$

 251,107 

 

$

 533,603 

 

$

 760,434 

 

$

 864,852 

Depreciation and amortization of real property

 

 131,910 

 

 

 129,944 

 

 

 514,085 

 

 

 517,493 

Net gains on sale of real estate

 

 (142,693)

 

 

 (449,396)

 

 

 (289,117)

 

 

 (507,192)

Real estate impairment losses

 

 -   

 

 

 5,676 

 

 

 256 

 

 

 26,518 

Proportionate share of adjustments to equity in net income of

 

 

 

 

 

 

 

 

 

 

 

 

partially owned entities to arrive at FFO:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization of real property

 

 37,275 

 

 

 24,350 

 

 

 143,960 

 

 

 117,766 

 

 

Net gains on sale of real estate

 

 -   

 

 

 (10,820)

 

 

 (4,513)

 

 

 (11,580)

 

 

Real estate impairment losses

 

 4,141 

 

 

 -   

 

 

 16,758 

 

 

 -   

 

 

Income tax effect of above adjustments

 

 -   

 

 

 -   

 

 

 -   

 

 

 (7,287)

Noncontrolling interests' share of above adjustments

 

 (1,869)

 

 

 17,127 

 

 

 (22,342)

 

 

 (8,073)

FFO attributable to Vornado

 

 279,871 

 

 

 250,484 

 

 

 1,119,521 

 

 

 992,497 

Preferred share dividends

 

 (20,365)

 

 

 (20,365)

 

 

 (80,578)

 

 

 (81,464)

FFO attributable to common shareholders

 

 259,506 

 

 

 230,119 

 

 

 1,038,943 

 

 

 911,033 

Convertible preferred share dividends

 

 22 

 

 

 24 

 

 

 92 

 

 

 97 

FFO attributable to common shareholders plus assumed conversions

$

 259,528 

 

$

 230,143 

 

$

 1,039,035 

 

$

 911,130 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO is computed in accordance with the definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts (“NAREIT”).  NAREIT defines FFO as GAAP net income or loss adjusted to exclude net gain from sales of depreciated real estate assets, real estate impairment losses, depreciation and amortization expense from real estate assets and other specified non-cash items, including the pro rata share of such adjustments of unconsolidated subsidiaries.  FFO and FFO per diluted share are used by management, investors and analysts to facilitate meaningful comparisons of operating performance between periods and among our peers because it excludes the effect of real estate depreciation and amortization and net gains on sales, which are based on historical costs and implicitly assume that the value of real estate diminishes predictably over time, rather than fluctuating based on existing market conditions.  FFO does not represent cash generated from operating activities and is not necessarily indicative of cash available to fund cash requirements and should not be considered as an alternative to net income as a performance measure or cash flows as a liquidity measure.  FFO may not be comparable to similarly titled measures employed by other companies.  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.  A reconciliation of FFO to FFO as adjusted for comparability is provided on page 1 and page 2 of this press release.

 

 

Conference Call and Audio Webcast

 

As previously announced, the Company will host a quarterly earnings conference call and audio webcast on February 17, 2016 at 10:00 a.m. Eastern Time (ET).  The conference call can be accessed by dialing 888-771-4371 (domestic) or 847-585-4405 (international) and indicating to the operator the passcode 41695750. A telephonic replay of the conference call will be available from 1:00 p.m. ET on February 17, 2016 through March 18, 2016.  To access the replay, please dial 888-843-7419 and enter the passcode 41695750#.  A live webcast of the conference call will be available on the Company’s website at www.vno.com and an online playback of the webcast will be available on the website for 90 days following the conference call.

 

 

 

#####

 

4

 

exhibit992.htm - Generated by SEC Publisher for SEC Filing  

EXHIBIT 99.2

 

 

 

 

 

SUPPLEMENTAL OPERATING

AND FINANCIAL DATA

For the Year Ended December 31, 2015

 

 

 

 

 

 


 
 

Description: Vornado Logo

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 for the year ended December 31, 2015. 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 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

 

 

Vikram Malhotra / Sumit Sharma

 

 

Deutsche Bank

 

 

Morgan Stanley

 

 

212-250-6799

 

 

212-761-7064 / 212-761-7567

 

 

 

 

 

 

 

 

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, primarily for information technology support. 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 commenced during the fourth quarter of 2015 and is expected to be completed in 2018.

 

·         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.

 

·         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 December 22, we completed the sale of 20 Broad Street, a 473,000 square foot office building in Manhattan for an aggregate consideration of $200,000,000.  The total income from this transaction was approximately $157,000,000 comprised of approximately $142,000,000 from the gain on sale and $15,000,000 of lease termination income.

 

·         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 855,000 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 December 31, 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.

 

·         On December 11, we completed a $375,000,000 refinancing of 888 Seventh Avenue, a 882,000 square foot Manhattan office building.  The five-year loan is interest-only at LIBOR plus 1.60% (1.92% at December 31, 2015) which was swapped for the term of the loan to a fixed rate of 3.15% and matures in December 2020.  We realized net proceeds of approximately $49,000,000.

 

·         On December 21, we completed a $450,000,000 financing of the retail condominium of the St. Regis Hotel and the adjacent retail town house located on Fifth Avenue at 55th Street.  The loan matures in December 2020, with two one-year extension options.  The loan is interest only at LIBOR plus 1.80% (2.19% at December 31, 2015) for the first three years, LIBOR plus 1.90% for years four and five, and LIBOR plus 2.00% during the extension periods.  We own a 74.3% controlling interest in the joint venture which owns the property.

 

·         On February 8, 2016, we completed a $700,000,000 refinancing of 770 Broadway, a 1,158,000 square foot Manhattan office building.  The five-year loan is interest only at LIBOR plus 1.75% (2.18% at February 11, 2016) which was swapped for four and a half years to a fixed rate a 2.56%.  We realized net proceeds of approximately $330,000,000.  The property was previously encumbered by a 5.65%, $353,000,000 mortgage maturing in March 2016.

- 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):

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter

2015

  

 

Third Quarter

2015

  

 

Second Quarter

2015

  

 

First Quarter

2015

  

High Price

 

 

 

 

$

 103.41 

  

 

$

 98.96 

  

 

$

 113.12 

  

 

$

 126.62 

  

Low Price

 

 

 

 

$

 89.32 

  

 

$

 84.60 

  

 

$

 94.55 

  

 

$

 104.11 

  

Closing Price - end of quarter

 

 

$

 99.96 

  

 

$

 90.42 

  

 

$

 94.93 

  

 

$

 112.00 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Dividend per share

 

$

 2.52 

  

 

$

 2.52 

  

 

$

 2.52 

  

 

$

 2.52 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Dividend Yield - on Closing Price

 

 

2.5%

  

 

 

2.8%

  

 

 

2.7%

  

 

 

2.3%

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

excluding stock options (in thousands)

 

 

 201,367 

  

 

 

 201,431 

  

 

 

 200,575 

  

 

 

 200,361 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

units as converted, excluding stock options

 

$

 20.1 Billion

  

 

$

 18.2 Billion

  

 

$

 19.0 Billion

  

 

$

 22.4 Billion

  

- 6 -

 


 

 

FINANCIAL HIGHLIGHTS

(unaudited and in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

 

 

 

 

 

 

 

December 31,

 

September 30,

 

December 31,

 

 

 

 

 

 

 

2015 

 

2014 

 

2015 

 

2015 

 

2014 

 

Total revenues

 

$

 651,581 

 

$

 597,010 

 

$

 627,596 

 

$

 2,502,267 

 

$

 2,312,512 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common shareholders

 

$

 230,742 

 

$

 513,238 

 

$

 198,870 

 

$

 679,856 

 

$

 783,388 

 

 

Per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

 

$

 1.22 

 

$

 2.73 

 

$

 1.05 

 

$

 3.61 

 

$

 4.18 

 

 

 

Diluted

 

 

 

 

$

 1.22 

 

$

 2.72 

 

$

 1.05 

 

$

 3.59 

 

$

 4.15 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO as adjusted for comparability

 

 

 

 

$

 240,110 

 

$

 217,110 

 

$

 232,237 

 

$

 915,295 

 

$

 825,276 

 

 

Per diluted share

 

 

 

 

$

 1.27 

 

$

 1.15 

 

$

 1.23 

 

$

 4.83 

 

$

 4.37 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

 

 

 

 

$

 259,528 

 

$

 230,143 

 

$

 236,039 

 

$

 1,039,035 

 

$

 911,130 

 

FFO - Operating Partnership Basis ("OP Basis")

 

 

 

 

$

 276,682 

 

$

 244,315 

 

$

 251,331 

 

$

 1,105,604 

 

$

 967,447 

 

 

Per diluted share

 

 

 

 

$

1.37 

 

$

1.22 

 

$

1.25 

 

$

5.48 

 

$

4.83 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FAD

 

 

 

 

$

 89,757 

 

$

 141,081 

 

$

 152,654 

 

$

 539,646 

 

$

 642,580 

 

 

Per diluted share

 

 

 

 

$

 0.47 

 

$

 0.75 

 

$

 0.81 

 

$

 2.85 

 

$

 3.41 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends per common share

 

 

 

 

$

 0.63 

 

$

 0.73 

 

$

 0.63 

 

$

 2.52 

 

$

 2.92 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

49.6%

 

 

63.5%

 

 

51.2%

 

 

52.2%

 

 

66.8%

 

FAD payout ratio

134.0%

 

 

97.3%

 

 

77.8%

 

 

88.4%

 

 

85.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 189,688 

 

 

 188,970 

 

 

 189,581 

 

 

 189,564 

 

 

 188,690 

 

Convertible units:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A

 

 

 

 

 

 11,362 

 

 

 10,599 

 

 

 11,105 

 

 

 10,956 

 

 

 10,641 

 

 

D-13

 

 

 

 

 

 482 

 

 

 429 

 

 

 504 

 

 

 476 

 

 

 465 

 

 

G1-G4

 

 

 

 

 

 40 

 

 

 73 

 

 

 86 

 

 

 75 

 

 

 76 

 

 

Equity awards - unit equivalents

 

 

 

 

 

 654 

 

 

 536 

 

 

 587 

 

 

 638 

 

 

 481 

 

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

 

 202,226 

 

 

 200,607 

 

 

 201,863 

 

 

 201,709 

 

 

 200,353 

- 7 -

 


 

 

RECONCILIATION OF NET INCOME TO FFO (1)

 

 

 

 

 

 

 

 

(unaudited and in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

Three Months Ended

 

Year Ended

 

 

 

 

  

 

 

December 31,

  

September 30,

 

December 31,

 

 

 

 

  

 

 

2015 

 

2014 

  

2015 

 

2015 

 

2014 

Reconciliation of our net income to FFO:

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

Net income attributable to Vornado

 

$

 251,107 

 

$

 533,603 

  

$

 219,234 

 

$

 760,434 

 

$

 864,852 

 

Depreciation and amortization of real property  

 

 

 

 131,910 

 

 

 129,944 

  

 

 134,623 

 

 

 514,085 

 

 

 517,493 

 

Net gains on sale of real estate

 

 

 

 (142,693)

 

 

 (449,396)

  

 

 (135,557)

 

 

 (289,117)

 

 

 (507,192)

 

Real estate impairment losses

 

 

 

 -   

 

 

 5,676 

  

 

 -   

 

 

 256 

 

 

 26,518 

 

Proportionate share of adjustments to equity in net loss of

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

partially owned entities to arrive at FFO:

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization of real property

 

 

 

 37,275 

 

 

 24,350 

  

 

 38,131 

 

 

 143,960 

 

 

 117,766 

 

 

 

Net gains on sale of real estate

 

 

 -   

 

 

 (10,820)

  

 

 -   

 

 

 (4,513)

 

 

 (11,580)

 

 

 

Real estate impairment losses

 

 

 4,141 

 

 

 -   

  

 

 2,313 

 

 

 16,758 

 

 

 -   

 

 

 

Income tax effect of above adjustments

 

 

 

 -   

 

 

 -   

  

 

 -   

 

 

 -   

 

 

 (7,287)

 

Noncontrolling interests' share of above adjustments

 

 

 (1,869)

 

 

 17,127 

  

 

 (2,364)

 

 

 (22,342)

 

 

 (8,073)

 

FFO attributable to Vornado

 

 

 279,871 

 

 

 250,484 

  

 

 256,380 

 

 

 1,119,521 

 

 

 992,497 

 

Preferred share dividends

 

 

 (20,365)

 

 

 (20,365)

  

 

 (20,364)

 

 

 (80,578)

 

 

 (81,464)

 

FFO attributable to common shareholders

 

 

 

 259,506 

 

 

 230,119 

  

 

 236,016 

 

 

 1,038,943 

 

 

 911,033 

 

Convertible preferred share dividends

 

 

 

 22 

 

 

 24 

  

 

 23 

 

 

 92 

 

 

 97 

 

FFO attributable to common shareholders plus assumed conversions

 

 

 259,528 

 

 

 230,143 

  

 

 236,039 

 

 

 1,039,035 

 

 

 911,130 

 

Add back of income allocated to noncontrolling interests of the

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

Operating Partnership  

 

 

 

 17,154 

 

 

 14,172 

  

 

 15,292 

 

 

 66,569 

 

 

 56,317 

 

FFO - OP Basis (1)

 

 

$

 276,682 

 

$

 244,315 

  

$

 251,331 

 

$

 1,105,604 

 

$

 967,447 

 

FFO per diluted share (1)

 

 

$

1.37 

 

$

1.22 

  

$

1.25 

 

$

5.48 

 

$

4.83 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 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

 

Year Ended

 

 

 

 

December 31,

 

September 30,

 

December 31,

 

 

 

 

2015 

 

2014 

 

2015 

 

2015 

 

2014 

FFO attributable to common shareholders plus assumed conversions

(A)

$

 259,528 

 

$

 230,143 

 

$

 236,039 

 

$

 1,039,035 

 

$

 911,130 

Per diluted share

 

$

1.37 

 

$

1.22 

 

$

1.25 

 

$

5.48 

 

$

4.83 

Items that affect comparability income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO from discontinued operations and sold properties

 19,251 

 

 

 44,474 

 

 

 7,108 

 

 

 46,423 

 

 

 188,932 

 

Acquisition and transaction related costs

 

 

 (4,951)

 

 

 (12,763)

 

 

 (1,518)

 

 

 (12,511)

 

 

 (16,392)

 

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

 4,231 

 

 

 363 

 

 

 633 

 

 

 6,724 

 

 

 13,568 

 

Impairment loss and loan reserve on investment in Suffolk Downs

 (956)

 

 

 - 

 

 

 (595)

 

 

 (1,551)

 

 

 (10,263)

 

Toys "R" Us FFO (negative FFO) (including an impairment loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

of $75,196 in 2014)

 

 500 

 

 

 606 

 

 

 46 

 

 

 2,500 

 

 

 (60,024)

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

with refinancings

 

 - 

 

 

 (16,747)

 

 

 - 

 

 

 - 

 

 

 (22,660)

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ability to utilize NOLs)

 

 - 

 

 

 - 

 

 

 - 

 

 

 90,030 

 

 

 - 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

real estate

 

 - 

 

 

 - 

 

 

 - 

 

 

 (4,502)

 

 

 - 

 

Other, net

 

 

 2,627 

 

 

 (2,097)

 

 

 (1,226)

 

 

 4,555 

 

 

 (2,097)

 

 

 

 

 

 20,702 

 

 

 13,836 

 

 

 4,448 

 

 

 131,668 

 

 

 91,064 

Noncontrolling interests' share of above adjustments

 

 

 (1,284)

 

 

 (803)

 

 

 (646)

 

 

 (7,928)

 

 

 (5,210)

Items that affect comparability, net

(B)

$

 19,418 

 

$

 13,033 

 

$

 3,802 

 

$

 123,740 

 

$

 85,854 

Per diluted share

 

$

 0.10 

 

$

 0.07 

 

$

 0.02 

 

$

 0.65 

 

$

 0.46 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO attributable to common shareholders plus assumed conversions,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

as adjusted for comparability

(A-B)

$

 240,110 

 

$

 217,110 

 

$

 232,237 

 

$

 915,295 

 

$

 825,276 

Per diluted share

 

$

 1.27 

 

$

 1.15 

 

$

 1.23 

 

$

 4.83 

 

$

 4.37 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 9 -

 


 

 

RECONCILIATION OF FFO TO FAD(1)

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands, except per share amounts)

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

 

  

 

December 31,

 

September 30,

 

December 31,

 

 

  

 

2015 

 

2014 

 

2015 

 

2015 

 

2014 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO attributable to common shareholders plus assumed conversions

(A)

$

 259,528 

 

$

 230,143 

 

$

 236,039 

 

$

 1,039,035 

 

$

 911,130 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to arrive at FAD:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

Recurring tenant improvements, leasing commissions and other capital expenditures

 

 109,889 

 

 

 101,756 

 

 

 44,013 

 

 

 277,438 

 

 

 303,582 

 

Straight-line rentals

 45,158 

 

 

 24,261 

 

 

 44,424 

 

 

 153,540 

 

 

 80,070 

 

Amortization of acquired below-market leases, net

 32,677 

 

 

 10,725 

 

 

 19,328 

 

 

 76,917 

 

 

 35,684 

 

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

 9,222 

 

 

 7,725 

 

 

 (636)

 

 

 18,950 

 

 

 30,587 

 

Amortization of debt issuance costs

 

 (9,344)

 

 

 (9,501)

 

 

 (7,864)

 

 

 (32,161)

 

 

 (22,603)

 

Stock-based compensation expense

 

 (6,518)

 

 

 (8,252)

 

 

 (6,501)

 

 

 (39,846)

 

 

 (36,641)

 

Non real estate depreciation

 

 (1,548)

 

 

 (1,529)

 

 

 (1,317)

 

 

 (8,699)

 

 

 (7,662)

 

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

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

discontinued operations and sold properties

 

 

 1,451 

 

 

 (30,638)

 

 

 (2,660)

 

 

 85,245 

 

 

 (97,868)

 

Noncontrolling interests' share of above adjustments

 

 (11,216)

 

 

 (5,485)

 

 

 (5,402)

 

 

 (31,995)

 

 

 (16,599)

 

 

  

(B)

 

 169,771 

 

 

 89,062 

 

 

 83,385 

 

 

 499,389 

 

 

 268,550 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FAD(1)

(A-B)

$

 89,757 

 

$

 141,081 

 

$

 152,654 

 

$

 539,646 

 

$

 642,580 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FAD per diluted share

 

$

 0.47 

 

$

 0.75 

 

$

 0.81 

 

$

 2.85 

 

$

 3.41 

FAD payout ratio(2)

 

 

134.0%

 

 

97.3%

 

 

77.8%

 

 

88.4%

 

 

85.6%

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

FAD is defined as FFO less (i) cash basis 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

 

 

 

  

December 31,

 

September 30,

 

 

 

  

2015 

  

 

2014 

 

Inc (Dec)

 

2015 

Property rentals

  

$

 456,839 

  

 

$

 455,435 

 

$

 1,404 

 

$

 462,127 

Straight-line rent adjustments

  

 

 45,158 

  

 

 

 24,261 

 

 

 20,897 

 

 

 44,424 

Amortization of acquired below-market leases, net

  

 

 33,135 

  

 

 

 11,183 

 

 

 21,952 

 

 

 19,786 

Total rentals

  

 

 535,132 

  

 

 

 490,879 

 

 

 44,253 

 

 

 526,337 

Tenant expense reimbursements

  

 

 64,742 

  

 

 

 65,455 

 

 

 (713)

 

 

 67,098 

Fee and other income:

  

 

 

 

 

 

 

 

 

 

 

 

 

 

BMS cleaning fees

  

 

 19,176 

  

 

 

 22,040 

 

 

 (2,864)

 

 

 18,563 

 

Management and leasing fees

  

 

 4,320 

  

 

 

 4,046 

 

 

 274 

 

 

 4,045 

 

Lease termination fees

  

 

 19,076 

  

 

 

 4,940 

 

 

 14,136 

 

 

 1,517 

 

Other income

  

 

 9,135 

  

 

 

 9,650 

 

 

 (515)

 

 

 10,036 

Total revenues

  

 

 651,581 

  

 

 

 597,010 

 

 

 54,571 

 

 

 627,596 

Operating expenses

  

 

 257,505 

  

 

 

 246,564 

 

 

 10,941 

 

 

 256,561 

Depreciation and amortization

  

 

 139,953 

  

 

 

 121,489 

 

 

 18,464 

 

 

 141,920 

General and administrative

  

 

 41,469 

  

 

 

 40,906 

 

 

 563 

 

 

 36,157 

Acquisition and transaction related costs

 

 4,951 

  

 

 

 14,806 

 

 

 (9,855)

 

 

 1,518 

Total expenses

  

 

 443,878 

  

 

 

 423,765 

 

 

 20,113 

 

 

 436,156 

Operating income

  

 

 207,703 

  

 

 

 173,245 

 

 

 34,458 

 

 

 191,440 

(Loss) income from partially owned entities

  

 

 (3,921)

  

 

 

 18,815 

 

 

 (22,736)

 

 

 (325)

Income from real estate fund investments

 

 21,959 

  

 

 

 20,616 

 

 

 1,343 

 

 

 1,665 

Interest and other investment income, net

  

 

 7,360 

  

 

 

 9,938 

 

 

 (2,578)

 

 

 3,160 

Interest and debt expense

  

 

 (98,915)

  

 

 

 (111,713)

 

 

 12,798 

 

 

 (95,344)

Net gain on disposition of wholly owned and partially owned assets

 

 146,924 

  

 

 

 363 

 

 

 146,561 

 

 

 103,037 

Income before income taxes

  

 

 281,110 

  

 

 

 111,264 

 

 

 169,846 

 

 

 203,633 

Income tax benefit (expense)

  

 

 450 

  

 

 

 (2,498)

 

 

 2,948 

 

 

 (2,856)

Income from continuing operations  

  

 

 281,560 

  

 

 

 108,766 

 

 

 172,794 

 

 

 200,777 

Income from discontinued operations

  

 

 1,984 

  

 

 

 467,220 

 

 

 (465,236)

 

 

 34,463 

Net income

  

 

 283,544 

  

 

 

 575,986 

 

 

 (292,442)

 

 

 235,240 

Less net income attributable to noncontrolling interests in:

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated subsidiaries

 

 (17,395)

  

 

 

 (11,322)

 

 

 (6,073)

 

 

 (3,302)

 

Operating Partnership

 

 (15,042)

  

 

 

 (31,061)

 

 

 16,019 

 

 

 (12,704)

Net income attributable to Vornado

  

 

 251,107 

  

 

 

 533,603 

 

 

 (282,496)

 

 

 219,234 

Interest and debt expense

  

 

 121,118 

  

 

 

 143,674 

 

 

 (22,556)

 

 

 118,977 

Depreciation and amortization

  

 

 170,733 

  

 

 

 155,921 

 

 

 14,812 

 

 

 174,209 

Income tax (benefit) expense

  

 

 (30)

  

 

 

 2,759 

 

 

 (2,789)

 

 

 3,043 

EBITDA

  

$

 542,928 

  

 

$

 835,957 

 

$

 (293,029)

 

$

 515,463 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

Capitalized leasing and development payroll

  

$

 5,148 

  

 

$

 5,245 

 

$

 (97)

 

$

 4,835 

Capitalized interest and debt expense

  

$

 10,488 

  

 

$

 16,269 

 

$

 (5,781)

 

$

 26,005 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

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

- 11 -

 


 

 

 

 

CONSOLIDATED NET INCOME / EBITDA

 

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

 

  

2015 

  

 

2014 

 

Inc (Dec)

 

 

Property rentals

$

 1,844,297 

  

 

$

 1,793,901 

 

$

 50,396 

 

 

Straight-line rent adjustments

 

 153,540 

  

 

 

 80,070 

 

 

 73,470 

 

 

Amortization of acquired below-market leases, net  

 

 78,749 

  

 

 

 37,516 

 

 

 41,233 

 

 

Total rentals  

 

 2,076,586 

  

 

 

 1,911,487 

 

 

 165,099 

 

 

Tenant expense reimbursements

 

 260,976 

  

 

 

 245,819 

 

 

 15,157 

 

 

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

BMS cleaning fees

 

 82,113 

  

 

 

 85,658 

 

 

 (3,545)

 

 

 

Management and leasing fees

 

 16,831 

  

 

 

 19,905 

 

 

 (3,074)

 

 

 

Lease termination fees

 

 27,233 

  

 

 

 16,362 

 

 

 10,871 

 

 

 

Other income

 

 38,528 

  

 

 

 33,281 

 

 

 5,247 

 

 

Total revenues

 

 2,502,267 

  

 

 

 2,312,512 

 

 

 189,755 

 

 

Operating expenses

 

 1,011,249 

  

 

 

 953,611 

 

 

 57,638 

 

 

Depreciation and amortization

 

 542,952 

  

 

 

 481,303 

 

 

 61,649 

 

 

General and administrative

 

 175,307 

  

 

 

 169,270 

 

 

 6,037 

 

 

Acquisition and transaction related costs

 

 12,511 

  

 

 

 18,435 

 

 

 (5,924)

 

 

Total expenses

 

 1,742,019 

  

 

 

 1,622,619 

 

 

 119,400 

 

 

Operating income

 

 760,248 

  

 

 

 689,893 

 

 

 70,355 

 

 

Loss from partially owned entities

 

 (12,630)

  

 

 

 (59,861)

 

 

 47,231 

 

 

Income from real estate fund investments

 

 74,081 

  

 

 

 163,034 

 

 

 (88,953)

 

 

Interest and other investment income, net  

 

 26,978 

  

 

 

 38,752 

 

 

 (11,774)

 

 

Interest and debt expense

 

 (378,025)

  

 

 

 (412,755)

 

 

 34,730 

 

 

Net gain on disposition of wholly owned and partially owned assets  

 

 251,821 

  

 

 

 13,568 

 

 

 238,253 

 

 

Income before income taxes

 

 722,473 

  

 

 

 432,631 

 

 

 289,842 

 

 

Income tax benefit (expense)

 

 84,695 

  

 

 

 (9,281)

 

 

 93,976 

 

 

Income from continuing operations   

 

 807,168 

  

 

 

 423,350 

 

 

 383,818 

 

 

Income from discontinued operations

 

 52,262 

  

 

 

 585,676 

 

 

 (533,414)

 

 

Net income

 

 859,430 

  

 

 

 1,009,026 

 

 

 (149,596)

 

 

Less net income attributable to noncontrolling interests in:  

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated subsidiaries

 

 (55,765)

  

 

 

 (96,561)

 

 

 40,796 

 

 

 

Operating Partnership

 

 (43,231)

  

 

 

 (47,613)

 

 

 4,382 

 

 

Net income attributable to Vornado

 

 760,434 

  

 

 

 864,852 

 

 

 (104,418)

 

 

Interest and debt expense

 

 469,843 

  

 

 

 654,398 

 

 

 (184,555)

 

 

Depreciation and amortization

 

 664,637 

  

 

 

 685,973 

 

 

 (21,336)

 

 

Income tax (benefit) expense

 

 (85,379)

  

 

 

 24,248 

 

 

 (109,627)

 

 

EBITDA

$

 1,809,535 

  

 

$

 2,229,471 

 

$

 (419,936)

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

Capitalized leasing and development payroll  

$

 20,368 

  

 

$

 16,541 

 

$

 3,827 

 

 

Capitalized interest and debt expense

$

 59,305 

  

 

$

 62,786 

 

$

 (3,481)

 

- 12 -

 


 

 

 

EBITDA BY SEGMENT

 

 

  

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

Three Months Ended December 31, 2015

  

 

 

  

Total

 

 

New York

  

 

Washington, DC

  

 

Other

  

Property rentals

$

 456,839 

 

 

$

 302,979 

  

 

$

 102,252 

  

 

$

 51,608 

  

Straight-line rent adjustments

 

 45,158 

 

 

 

 28,146 

  

 

 

 5,878 

  

 

 

 11,134 

  

Amortization of acquired below-market leases, net  

 

 33,135 

 

 

 

 30,349 

  

 

 

 1,665 

  

 

 

 1,121 

  

Total rentals  

 

 535,132 

 

 

 

 361,474 

  

 

 

 109,795 

  

 

 

 63,863 

  

Tenant expense reimbursements

 

 64,742 

 

 

 

 47,174 

  

 

 

 10,484 

  

 

 

 7,084 

  

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BMS cleaning fees

 

 19,176 

 

 

 

 23,910 

  

 

 

 -   

  

 

 

 (4,734)

  

 

Management and leasing fees

 

 4,320 

 

 

 

 1,653 

  

 

 

 2,814 

  

 

 

 (147)

  

 

Lease termination fees

 

 19,076 

 

 

 

 15,784 

  

 

 

 2,196 

  

 

 

 1,096 

  

 

Other income

 

 9,135 

 

 

 

 2,722 

  

 

 

 5,995 

  

 

 

 418 

  

Total revenues

 

 651,581 

 

 

 

 452,717 

  

 

 

 131,284 

  

 

 

 67,580 

  

Operating expenses

 

 257,505 

 

 

 

 175,510 

  

 

 

 50,633 

  

 

 

 31,362 

  

Depreciation and amortization

 

 139,953 

 

 

 

 82,854 

  

 

 

 38,963 

  

 

 

 18,136 

  

General and administrative

 

 41,469 

 

 

 

 6,788 

  

 

 

 7,553 

  

 

 

 27,128 

  

Acquisition and transaction related costs

 

 4,951 

 

 

 

 -   

  

 

 

 -   

  

 

 

 4,951 

  

Total expenses

 

 443,878 

 

 

 

 265,152 

  

 

 

 97,149 

  

 

 

 81,577 

  

Operating income (loss)

 

 207,703 

 

 

 

 187,565 

  

 

 

 34,135 

  

 

 

 (13,997)

  

Loss from partially owned entities

 

 (3,921)

 

 

 

 (868)

  

 

 

 (1,500)

  

 

 

 (1,553)

  

Income from real estate fund investments

 

 21,959 

 

 

 

 -   

  

 

 

 -   

  

 

 

 21,959 

  

Interest and other investment income (loss), net

 

 7,360 

 

 

 

 2,080 

  

 

 

 (322)

  

 

 

 5,602 

  

Interest and debt expense

 

 (98,915)

 

 

 

 (51,274)

  

 

 

 (16,504)

  

 

 

 (31,137)

  

Net gain on disposition of wholly owned and partially owned assets

 

 146,924 

 

 

 

 142,693 

  

 

 

 -   

  

 

 

 4,231 

  

Income (loss) before income taxes

 

 281,110 

 

 

 

 280,196 

  

 

 

 15,809 

  

 

 

 (14,895)

  

Income tax benefit (expense)

 

 450 

 

 

 

 (1,194)

  

 

 

 (238)

  

 

 

 1,882 

  

Income (loss) from continuing operations

 

 281,560 

 

 

 

 279,002 

  

 

 

 15,571 

  

 

 

 (13,013)

  

Income from discontinued operations

 

 1,984 

 

 

 

 -   

  

 

 

 -   

  

 

 

 1,984 

  

Net income (loss)

 

 283,544 

 

 

 

 279,002 

  

 

 

 15,571 

  

 

 

 (11,029)

  

Less net income attributable to noncontrolling interests in:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated subsidiaries

 

 (17,395)

 

 

 

 (6,382)

  

 

 

 -   

  

 

 

 (11,013)

  

 

Operating Partnership

 

 (15,042)

 

 

 

 -   

  

 

 

 -   

  

 

 

 (15,042)

  

Net income (loss) attributable to Vornado

 

 251,107 

 

 

 

 272,620 

  

 

 

 15,571 

  

 

 

 (37,084)

  

Interest and debt expense

 

 121,118 

 

 

 

 64,347 

  

 

 

 19,973 

  

 

 

 36,798 

  

Depreciation and amortization

 

 170,733 

 

 

 

 105,131 

  

 

 

 43,101 

  

 

 

 22,501 

  

Income tax (benefit) expense

 

 (30)

 

 

 

 1,398 

  

 

 

 246 

  

 

 

 (1,674)

  

EBITDA for the three months ended December 31, 2015

$

 542,928 

 

 

$

 443,496 

  

 

$

 78,891 

  

 

$

 20,541 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

EBITDA for the three months ended December 31, 2014

$

 835,957 

 

 

$

 703,479 

  

 

$

 82,890 

  

 

$

 49,588 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

EBITDA as adjusted for comparability - OP basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

For the three months ended December 31, 2015

$

 400,733 

 

 

$

 283,538 

 (1)

 

$

 79,296 

 (2)

 

$

 37,899 

 (3)

 

For the three months ended December 31, 2014

$

 365,744 

 

 

$

 254,352 

 (1)

 

$

 79,325 

 (2)

 

$

 32,067 

 (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes on page 15.

- 13 -

 


 

 

 

EBITDA BY SEGMENT

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2015

  

 

 

  

Total

 

 

New York

  

 

Washington, DC

  

 

Other

  

Property rentals

$

 1,844,297 

 

 

$

 1,188,161 

  

 

$

 422,368 

  

 

$

 233,768 

  

Straight-line rent adjustments

 

 153,540 

 

 

 

 103,519 

  

 

 

 24,771 

  

 

 

 25,250 

  

Amortization of acquired below-market leases, net  

 

 78,749 

 

 

 

 71,868 

  

 

 

 2,797 

  

 

 

 4,084 

  

Total rentals  

 

 2,076,586 

 

 

 

 1,363,548 

  

 

 

 449,936 

  

 

 

 263,102 

  

Tenant expense reimbursements

 

 260,976 

 

 

 

 193,569 

  

 

 

 42,237 

  

 

 

 25,170 

  

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BMS cleaning fees

 

 82,113 

 

 

 

 100,845 

  

 

 

 -   

  

 

 

 (18,732)

  

 

Management and leasing fees

 

 16,831 

 

 

 

 6,426 

  

 

 

 11,217 

  

 

 

 (812)

  

 

Lease termination fees

 

 27,233 

 

 

 

 21,583 

  

 

 

 3,864 

  

 

 

 1,786 

  

 

Other income

 

 38,528 

 

 

 

 9,954 

  

 

 

 25,558 

  

 

 

 3,016 

  

Total revenues

 

 2,502,267 

 

 

 

 1,695,925 

  

 

 

 532,812 

  

 

 

 273,530 

  

Operating expenses

 

 1,011,249 

 

 

 

 694,228 

  

 

 

 201,721 

  

 

 

 115,300 

  

Depreciation and amortization

 

 542,952 

 

 

 

 302,761 

  

 

 

 163,149 

  

 

 

 77,042 

  

General and administrative

 

 175,307 

 

 

 

 35,026 

  

 

 

 26,051 

  

 

 

 114,230 

  

Acquisition and transaction related costs

 

 12,511 

 

 

 

 -   

  

 

 

 -   

  

 

 

 12,511 

  

Total expenses

 

 1,742,019 

 

 

 

 1,032,015 

  

 

 

 390,921 

  

 

 

 319,083 

  

Operating income (loss)

 

 760,248 

 

 

 

 663,910 

  

 

 

 141,891 

  

 

 

 (45,553)

  

(Loss) income from partially owned entities

 

 (12,630)

 

 

 

 655 

  

 

 

 (5,083)

  

 

 

 (8,202)

  

Income from real estate fund investments

 

 74,081 

 

 

 

 -   

  

 

 

 -   

  

 

 

 74,081 

  

Interest and other investment income (loss), net  

 

 26,978 

 

 

 

 7,722 

  

 

 

 (262)

  

 

 

 19,518 

  

Interest and debt expense

 

 (378,025)

 

 

 

 (194,278)

  

 

 

 (68,727)

  

 

 

 (115,020)

  

Net gain on disposition of wholly owned and partially owned assets

 

 251,821 

 

 

 

 142,693 

  

 

 

 102,404 

  

 

 

 6,724 

  

Income (loss) before income taxes

 

 722,473 

 

 

 

 620,702 

  

 

 

 170,223 

  

 

 

 (68,452)

  

Income tax benefit (expense)

 

 84,695 

 

 

 

 (4,379)

  

 

 

 (317)

  

 

 

 89,391 

  

Income from continuing operations

 

 807,168 

 

 

 

 616,323 

  

 

 

 169,906 

  

 

 

 20,939 

  

Income from discontinued operations

 

 52,262 

 

 

 

 -   

  

 

 

 -   

  

 

 

 52,262 

  

Net income

 

 859,430 

 

 

 

 616,323 

  

 

 

 169,906 

  

 

 

 73,201 

  

Less net income attributable to noncontrolling interests in:

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

Consolidated subsidiaries

 

 (55,765)

 

 

 

 (13,022)

  

 

 

 -   

  

 

 

 (42,743)

  

 

Operating Partnership

 

 (43,231)

 

 

 

 -   

  

 

 

 -   

  

 

 

 (43,231)

  

Net income attributable to Vornado

 

 760,434 

 

 

 

 603,301 

  

 

 

 169,906 

  

 

 

 (12,773)

  

Interest and debt expense

 

 469,843 

 

 

 

 248,724 

  

 

 

 82,386 

  

 

 

 138,733 

  

Depreciation and amortization

 

 664,637 

 

 

 

 394,028 

  

 

 

 179,788 

  

 

 

 90,821 

  

Income tax (benefit) expense

 

 (85,379)

 

 

 

 4,766 

  

 

 

 (1,610)

  

 

 

 (88,535)

  

EBITDA for the year ended December 31, 2015

$

 1,809,535 

 

 

$

 1,250,819 

  

 

$

 430,470 

  

 

$

 128,246 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

  

EBITDA for the year ended December 31, 2014

$

 2,229,471 

 

 

$

 1,439,189 

  

 

$

 335,590 

  

 

$

 454,692 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

EBITDA as adjusted for comparability - OP basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

For the year ended December 31, 2015

$

 1,532,755 

 

 

$

 1,079,280 

 (1)

 

$

 322,880 

 (2)

 

$

 130,595 

 (3)

 

For the year ended December 31, 2014

$

 1,446,777 

 

 

$

 962,210 

 (1)

 

$

 326,347 

 (2)

 

$

 158,220 

 (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 December 31,

 

Year Ended December 31,

 

 

 

  

 

 

 

2015 

 

2014 

 

2015 

  

2014 

 

Office (including BMS EBITDA of $6,026, $6,105, $23,935 and $23,918, respectively)

$

 163,807 

 

$

 151,276 

 

$

 632,733 

  

$

 588,298 

 

Retail

 

 93,319 

 

 

 75,495 

 

 

 358,379 

  

 

 279,677 

 

Residential

 

 6,011 

 

 

 5,214 

 

 

 22,266 

  

 

 21,907 

 

Alexander's

 

 11,708 

 

 

 10,487 

 

 

 42,858 

  

 

 41,575 

 

Hotel Pennsylvania

 

 8,693 

 

 

 11,880 

 

 

 23,044 

  

 

 30,753 

 

 

Total New York

$

 283,538 

 

$

 254,352 

 

$

 1,079,280 

  

$

 962,210 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2)

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

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

 

  

 

 

 

2015 

 

2014 

 

2015 

  

2014 

 

Office, excluding the Skyline properties

$

 64,638 

 

$

 63,076 

 

$

 259,678 

  

$

 257,616 

 

Skyline properties

 

 5,187 

 

 

 5,880 

 

 

 24,224 

  

 

 27,150 

 

 

Total Office

 

 69,825 

 

 

 68,956 

 

 

 283,902 

  

 

 284,766 

 

Residential

 

 9,471 

 

 

 10,369 

 

 

 38,978 

  

 

 41,581 

 

 

Total Washington, DC

$

 79,296 

 

$

 79,325 

 

$

 322,880 

  

$

 326,347 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

(3)

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

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

 

  

 

 

2015 

  

2014 

 

2015 

 

2014 

 

Our share of real estate fund investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before net realized/unrealized gains

 

 

$

 1,732 

  

$

 1,388 

 

$

 8,611 

 

$

 8,056 

 

 

Net realized/unrealized gains on investments

 

 

 

 5,115 

  

 

 4,645 

 

 

 14,657 

 

 

 37,535 

 

 

Carried interest

 

 

 

 4,448 

  

 

 3,072 

 

 

 10,696 

 

 

 24,715 

 

Total

 

 

 

 11,295 

  

 

 9,105 

 

 

 33,964 

 

 

 70,306 

 

Mart ("theMart") and trade shows

 

 

 

 16,930 

  

 

 18,598 

 

 

 79,159 

 

 

 79,004 

 

555 California Street

 

 

 

 11,738 

  

 

 13,278 

 

 

 49,975 

 

 

 48,844 

 

India real estate ventures

 

 

 

 1,704 

  

 

 1,860 

 

 

 3,933 

 

 

 6,434 

 

Other investments

 

 

 

 15,495 

  

 

 3,302 

 

 

 43,595 

 

 

 16,896 

 

  

 

 

 

 57,162 

  

 

 46,143 

 

 

 210,626 

 

 

 221,484 

 

Corporate general and administrative expenses(a) (b)

 

 

 

 (24,373)

  

 

 (22,977)

 

 

 (106,416)

 

 

 (94,929)

 

Investment income and other, net(a)

 

 

 

 5,110 

  

 

 8,901 

 

 

 26,385 

 

 

 31,665 

 

 

Total Other

  

 

 

$

 37,899 

  

$

 32,067 

 

$

 130,595 

 

$

 158,220 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

The amounts in these captions (for this table only) exclude income/expense from the mark-to-market of our deferred compensation plan of $438 and $3,425 for the three months ended December 31, 2015 and 2014, respectively, and $111 and $11,557 for the years ended December 31, 2015 and 2014, respectively.

 

(b)

The year ended December 31, 2015 includes $6,217 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 2016 of $2,940 and $3,277 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 December 31,

 

Year Ended December 31,

 

 

 

2015 

 

2014 

 

2015 

 

2014 

Segment

 

 

 

 

 

 

 

 

 

New York

 

73%

 

70%

 

71%

 

68%

 

Washington, DC

 

20%

 

22%

 

21%

 

23%

 

theMart

 

4%

 

5%

 

5%

 

6%

 

555 California

 

3%

 

3%

 

3%

 

3%

 

 

 

100%

 

100%

 

100%

 

100%

 

 

 

 

 

 

 

 

 

 

Region

 

 

 

 

 

 

 

 

 

New York City metropolitan area

 

72%

 

69%

 

71%

 

68%

 

Washington, DC / Northern Virginia area

 

21%

 

22%

 

21%

 

23%

 

Chicago, IL

 

4%

 

5%

 

5%

 

6%

 

San Francisco, CA

 

3%

 

4%

 

3%

 

3%

 

 

 

100%

 

100%

 

100%

 

100%

- 16 -

 


 

 

 

CONSOLIDATED BALANCE SHEETS

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

December 31, 2014

 

Increase (Decrease)

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

Real estate, at cost:

 

 

 

 

 

 

 

 

 

 

 

Land

$

 4,164,799 

 

$

 3,861,913 

 

$

 302,886 

 

 

 

Buildings and improvements

 

 12,582,671 

 

 

 11,705,749 

 

 

 876,922 

 

 

 

Development costs and construction in progress

 

 1,226,637 

 

 

 1,128,037 

 

 

 98,600 

 

 

 

Leasehold improvements and equipment

 

 116,030 

 

 

 126,659 

 

 

 (10,629)

 

 

 

 

Total

 

 18,090,137 

 

 

 16,822,358 

 

 

 1,267,779 

 

 

 

Less accumulated depreciation and amortization

 

 (3,418,267)

 

 

 (3,161,633)

 

 

 (256,634)

 

 

Real estate, net

 

 14,671,870 

 

 

 13,660,725 

 

 

 1,011,145 

 

 

Cash and cash equivalents

 

 1,835,707 

 

 

 1,198,477 

 

 

 637,230 

 

 

Restricted cash

 

 107,799 

 

 

 176,204 

 

 

 (68,405)

 

 

Marketable securities

 

 150,997 

 

 

 206,323 

 

 

 (55,326)

 

 

Tenant and other receivables, net

 

 98,062 

 

 

 109,998 

 

 

 (11,936)

 

 

Investments in partially owned entities

 

 1,550,422 

 

 

 1,240,489 

 

 

 309,933 

 

 

Real estate fund investments

 

 574,761 

 

 

 513,973 

 

 

 60,788 

 

 

Receivable arising from the straight-lining of rents, net

 

 931,245 

 

 

 787,271 

 

 

 143,974 

 

 

Deferred leasing costs, net

 

 480,421 

 

 

 382,433 

 

 

 97,988 

 

 

Identified intangible assets, net

 

 227,901 

 

 

 225,155 

 

 

 2,746 

 

 

Assets related to discontinued operations

 

 37,020 

 

 

 2,234,128 

 

 

 (2,197,108)

 

 

Other assets

 

 477,088 

 

 

 422,804 

 

 

 54,284 

 

 

 

Total assets

$

 21,143,293 

 

$

 21,157,980 

 

$

 (14,687)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Mortgages payable, net

$

 9,513,713 

 

$

 8,187,843 

 

$

 1,325,870 

 

 

 

Senior unsecured notes, net

 

 844,159 

 

 

 1,342,494 

 

 

 (498,335)

 

 

 

Unsecured revolving credit facilities

 

 550,000 

 

 

 -   

 

 

 550,000 

 

 

 

Unsecured term loan, net

 

 183,138 

 

 

 -   

 

 

 183,138 

 

 

 

Accounts payable and accrued expenses

 

 443,955 

 

 

 447,745 

 

 

 (3,790)

 

 

 

Deferred revenue

 

 346,119 

 

 

 358,613 

 

 

 (12,494)

 

 

 

Deferred compensation plan

 

 117,475 

 

 

 117,284 

 

 

 191 

 

 

 

Liabilities related to discontinued operations

 

 12,470 

 

 

 1,501,009 

 

 

 (1,488,539)

 

 

 

Other liabilities

 

 426,965 

 

 

 375,830 

 

 

 51,135 

 

 

Total liabilities

 

 12,437,994 

 

 

 12,330,818 

 

 

 107,176 

 

 

Redeemable noncontrolling interests

 

 1,229,221 

 

 

 1,337,780 

 

 

 (108,559)

 

 

Vornado shareholders' equity

 

 6,697,595 

 

 

 6,745,426 

 

 

 (47,831)

 

 

Noncontrolling interests in consolidated subsidiaries

 

 778,483 

 

 

 743,956 

 

 

 34,527 

 

 

 

Total liabilities, redeemable noncontrolling interests and equity

$

 21,143,293 

 

$

 21,157,980 

 

$

 (14,687)

 

- 17 -

 


 

 

 

CAPITAL STRUCTURE

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

Debt:

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated debt (contractual):

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgages payable

 

 

 

 

 

 

 

$

 9,614,838 

 

 

 

 

Senior unsecured notes  

 

 

 

 

 

 

 

 

 850,000 

 

 

 

 

$2.5 Billion unsecured revolving credit facilities  

 

 

 

 

 

 

 

 

 550,000 

 

 

 

 

Unsecured term loan

 

 

 

 

 

 

 

 

 187,500 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 11,202,338 

 

 

 

Pro rata share of debt of non-consolidated entities

 

 

 

 

 

 

 

 

 

 

(excluding $1,826,406 of Toys' debt)

 

 

 

 

 

 

 

 

 2,605,672 

 

 

 

Less: Noncontrolling interests' share of consolidated debt

 

 

 

 

 

 

 

(primarily 1290 Avenue of the Americas, 555 California Street, and St. Regis - retail)

 

 

 

 

 

 

 (588,099)

 

 

Total debt

 

 

 

 

 

 

 

 

 13,219,911 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

  

 

 

Converted

 

Common

 

 

 

 

 

 

 

 

  

 

 

Shares

 

Share Price

 

 

 

 

 

Equity:

 

 

 

 

 

 

 

 

 

 

 

Common shares

 

 

 188,577 

 

$

 99.96 

 

 

 18,850,157 

 

 

Class A units  

 

 

 11,357 

 

 

 99.96 

 

 

 1,135,246 

 

 

Convertible share equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

Equity awards - unit equivalents

 

 

 885 

 

 

 99.96 

 

 

 88,464 

 

 

 

D-13 preferred units

 

 

 467 

 

 

 99.96 

 

 

 46,681 

 

 

 

G1-G4 units

 

 

 39 

 

 

 99.96 

 

 

 3,898 

 

 

 

Series A preferred shares

 

 

 42 

 

 

 99.96 

 

 

 4,198 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 20,128,644 

 

 

Total Market Capitalization

 

 

 

 

 

 

 

$

 34,670,233 

 

- 18 -

 


 

 

DEBT ANALYSIS

 

 

  

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2015

 

  

 

 

Total

 

Variable

  

Fixed

 

 

 

 

  

 

 

 

 

 

Weighted

 

 

 

 

Weighted

  

 

 

 

Weighted

 

 

 

 

  

 

 

 

 

 

Average

 

 

 

 

Average

  

 

 

 

Average

 

 

 

 

  

 

 

Amount

 

Interest Rate

 

Amount

 

Interest Rate

  

Amount

  

Interest Rate

 

 

 

Consolidated debt (contractual)

 

 

$

 11,202,338 

 

 

3.42%

 

$

 3,995,704 

 

 

2.00%

  

$

 7,206,634 

  

 

4.21%

 

 

 

Pro rata share of debt of non-consolidated entities:

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Toys

 

 

 

 1,826,406 

 

 

7.35%

 

 

 1,164,893 

 

 

6.61%

  

 

 661,513 

  

 

8.67%

 

 

 

 

All other

 

 

 

 2,605,672 

 

 

4.97%

 

 

 485,160 

 

 

1.97%

  

 

 2,120,512 

  

 

5.66%

 

 

 

Total

 

 

 

 15,634,416 

 

 

4.14%

 

 

 5,645,757 

 

 

2.95%

  

 

 9,988,659 

  

 

4.82%

 

 

 

Less: Noncontrolling interests' share of consolidated debt

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(primarily 1290 Avenue of the Americas,

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

555 California Street, and St. Regis - retail)

 

 

 (588,099)

 

 

  

 

 

 (126,380)

 

 

 

  

 

 (461,719)

  

 

 

 

 

 

Company's pro rata share of total debt

 

 

$

 15,046,317 

 

 

4.16%

 

$

 5,519,377 

 

 

2.96%

  

$

 9,526,940 

  

 

4.85%

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Unsecured Notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Due 2019

 

Due 2022

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

Maturity Date / Put Date

 

 

 

6/30/2019

 

 

1/15/2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal Amount

 

 

$

 450,000 

 

$

 400,000 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coupon / Effective Economic Interest Rate

 

 

 

2.500% / 2.581%

 

 

5.000% / 5.057%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Moody's / S&P / Fitch

 

 

Baa2 / BBB / BBB

 

 

Baa2 / BBB / BBB

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Covenant Ratios:(1)

 

 

Senior Unsecured Notes

 

Unsecured Revolving Credit Facilities

  

Unsecured Term Loan

 

  

 

 

 

 

 

Actual

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

Required

 

Due 2019

 

Due 2022

 

Required

  

Actual

  

Required

 

 

Actual

Total Outstanding Debt / Total Assets(2)

 

 

Less than 65%

 

 

45%

 

 

45%

 

Less than 60%

  

 

32%

  

Less than 60%

 

 

32%

Secured Debt / Total Assets

 

 

Less than 50%

 

 

38%

 

 

38%

 

Less than 50%

  

 

26%

  

Less than 50%

 

 

26%

Interest Coverage Ratio (Annualized Combined  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA to Annualized Interest Expense)  

 

 

Greater than 1.50

 

 

3.05 

 

 

3.05 

 

 

  

 

N/A

  

 

 

 

 

N/A

Fixed Charge Coverage  

 

 

 

 

 

 

N/A

 

 

N/A

 

Greater than 1.40

  

 

2.68 

  

Greater than 1.40

 

 

2.68 

Unencumbered Assets / Unsecured Debt

 

 

Greater than 150%

 

 

672%

 

 

672%

 

 

  

 

N/A

  

 

 

 

N/A

Unsecured Debt / Cap Value of Unencumbered Assets

 

 

 

 

 

N/A

 

 

N/A

 

Less than 60%

  

 

12%

  

Less than 60%

 

 

12%

Unencumbered Coverage Ratio

 

 

 

 

 

 

N/A

 

 

N/A

 

Greater than 1.50

  

 

13.71 

  

Greater than 1.50

 

 

13.71 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unencumbered EBITDA:

 

 

4Q 2015

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York

 

 

$

 422,208 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington, DC

 

 

 

 166,340 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 34,040 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

$

 622,588 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Our debt covenant ratios are computed in accordance with the terms of our senior unsecured notes, unsecured revolving credit facilities, and unsecured term loan, 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 unsecured revolving credit facilities and unsecured term loan.

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 19 -

 


 

 

DEBT MATURITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

Spread

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

over

 

Interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Property

 

Date (1)

 

LIBOR

 

Rate

 

2016 

 

 

2017 

 

 

2018 

 

 

2019 

 

 

2020 

 

 

Thereafter

 

 

Total

 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

 

1.48%

 

 

 43,581 

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 43,581 

 theMart  

 

12/16

 

 

 

5.57%

 

 

 550,000 

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 550,000 

 350 Park Avenue  

 

01/17

 

 

 

3.75%

 

 

 -   

 

 

 

 289,242 

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 289,242 

 2011 Crystal Drive   

 

08/17

 

 

 

7.30%

 

 

 -   

 

 

 

 76,265 

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 76,265 

 220 20th Street

 

02/18

 

 

 

4.61%

 

 

 -   

 

 

 

 -   

 

 

 

 69,869 

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 69,869 

 $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%

 

 

 -   

 

 

 

 -   

 

 

 

 61,759 

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 61,759 

 Senior unsecured notes due 2019

 

06/19

 

 

 

2.50%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 450,000 

 

 

 

 -   

 

 

 

 -   

 

 

 

 450,000 

 435 Seventh Avenue - retail

 

08/19

 

L+225

 

2.60%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 98,000 

 

 

 

 -   

 

 

 

 -   

 

 

 

 98,000 

 $1.25 Billion unsecured revolving credit facility  

 

11/19

 

L+105

 

1.38%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 550,000 

 

 

 

 -   

 

 

 

 -   

 

 

 

 550,000 

 4 Union Square South - retail

 

11/19

 

L+215

 

2.39%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 117,904 

 

 

 

 -   

 

 

 

 -   

 

 

 

 117,904 

 2200 / 2300 Clarendon Boulevard (Courthouse Plaza)

05/20

 

L+160

 

1.89%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 23,250 

 

 

 

 -   

 

 

 

 23,250 

 150 West 34th Street

 

06/20

 

L+225

 

2.52%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 205,000 

 

 

 

 -   

 

 

 

 205,000 

 100 West 33rd Street - office and retail

 

07/20

 

L+165

 

1.92%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 580,000 

 

 

 

 -   

 

 

 

 580,000 

 220 Central Park South  

 

09/20

 

L+200

 

2.42%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 950,000 

 

 

 

 -   

 

 

 

 950,000 

 Unsecured Term Loan

 

10/20

 

L+115

 

1.40%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 187,500 

 

 

 

 -   

 

 

 

 187,500 

 Eleven Penn Plaza  

 

12/20

 

 

 

3.95%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 450,000 

 

 

 

 -   

 

 

 

 450,000 

 888 Seventh Avenue

 

12/20

 

 

 

3.15%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 375,000 

 

 

 

 -   

 

 

 

 375,000 

 Borgata Land

 

02/21

 

 

 

5.14%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 57,549 

 

 

 

 57,549 

 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

 

2.14%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 185,000 

 

 

 

 185,000 

 555 California Street   

 

09/21

 

 

 

5.10%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 589,063 

 

 

 

 589,063 

 655 Fifth Avenue

 

10/21

 

L+140

 

1.64%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 140,000 

 

 

 

 140,000 

 Two Penn Plaza

 

12/21

 

 (2)

 

3.99%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 575,000 

 

 

 

 575,000 

 Senior unsecured notes due 2022  

 

01/22

 

 

 

5.00%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 400,000 

 

 

 

 400,000 

 Skyline properties

 

02/22

 

 

 

2.97%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 678,000 

 

 

 

 678,000 

 1290 Avenue of the Americas

 

11/22

 

 

 

3.34%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 950,000 

 

 

 

 950,000 

 697-703 Fifth Avenue (St. Regis - retail)

 

12/22

 

L+180

 

2.19%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 450,000 

 

 

 

 450,000 

 2121 Crystal Drive  

 

03/23

 

 

 

5.51%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 143,983 

 

 

 

 143,983 

 666 Fifth Avenue Retail Condominium

 

03/23

 

 

 

3.61%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 390,000 

 

 

 

 390,000 

 2101 L Street  

 

08/24

 

 

 

3.97%

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 -   

 

 

 

 146,222 

 

 

 

 146,222 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes on the following page.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 20 -

 


 

 

 

DEBT MATURITIES

 

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Spread

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

Maturity

 

over

 

Interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Property

 

Date (1)

 

LIBOR

 

Rate

 

2016 

 

2017 

 

2018 

 

2019 

 

2020 

 

Thereafter

 

Total

 1215 Clark Street, 200 12th Street &

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

251 18th Street   

 

01/25

 

 

 

7.94%

 

$

 -   

 

$

 -   

 

$

 -   

 

$

 -   

 

$

 -   

 

$

 94,429 

 

$

 94,429 

 RiverHouse Apartments

 

04/25

 

L+128

 

1.52%

 

 

 -   

 

 

 -   

 

 

 -   

 

 

 -   

 

 

 -   

 

 

 307,710 

 

 

 307,710 

 Other

 

Various

 

 

 

2.97%

 

 

 -   

 

 

 -   

 

 

 -   

 

 

 -   

 

 

 -   

 

 

 18,319 

 

 

 18,319 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consolidated debt (contractual)

 

  

 

 

 

 

 

$

 1,061,603 

 

$

 365,507 

 

$

 211,628 

 

$

 1,215,904 

 

$

 2,770,750 

 

$

 5,576,946 

 

$

 11,202,338 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average rate

 

  

 

 

 

 

 

 

5.49%

 

 

4.49%

 

 

4.84%

 

 

1.99%

 

 

2.60%

 

 

3.63%

 

 

3.42%

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed rate debt  

 

 

 

 

 

 

 

$

 1,018,022 

 

$

 365,507 

 

$

 211,628 

 

$

 450,000 

 

$

 825,000 

 

$

 4,336,477 

 

$

 7,206,634 

Fixed weighted average rate expiring

 

 

 

 

 

 

 

 

5.66%

 

 

4.49%

 

 

4.84%

 

 

2.50%

 

 

3.59%

 

 

4.12%

 

 

4.21%

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Floating rate debt

 

 

 

 

 

 

 

$

 43,581 

 

$

 -   

 

$

 -   

 

$

 765,904 

 

$

 1,945,750 

 

$

 1,240,469 

 

$

 3,995,704 

Floating weighted average rate expiring

 

 

 

 

 

 

 

 

1.48%

 

 

 -   

 

 

 -   

 

 

1.69%

 

 

2.18%

 

 

1.92%

 

 

2.00%

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

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

(2)

Pursuant to an existing swap agreement, $417,000 of the loan bears interest at a fixed rate of 4.78% through March 2018, and the balance of $158,000 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 December 31, 2015

  

 

 

  

 

 

 

 

 

 

 

 

 

Debt

  

 

 

  

 

 

 

Percentage

 

Company's

 

Company's

  

 

 

 

 

 

  

 

Asset

Ownership at

 

Carrying

 

Pro rata

  

 

100% of

  

Joint Venture Name

 

Category

December 31, 2015

 

Amount

 

Share

  

 

Joint Venture

  

Alexander's, Inc.

 

 

Office/Retail

 

32.4%

 

$

 133,568 

 

$

 341,257 

  

 

$

 1,053,262 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PREIT

 

 

REIT

 

8.1%

 

 

 133,375 

 

 

 149,479 

  

 

 

 1,852,270 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

India real estate ventures

 

 

Office/Land

 

4.1% to 36.5%  

 

 

 48,310 

 

 

 46,402 

  

 

 

 185,607 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UE

 

 

REIT

 

5.4%

 

 

 25,351 

 

 

 67,915 

  

 

 

 1,246,155 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Toys

 

 

Retailer

 

32.5%

 

 

 -   

 

 

 1,826,406 

  

 

 

 5,619,710 

  

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

Partially owned office buildings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

280 Park Avenue

 

 

Office

 

50.0%

 

 

 338,164 

 

 

 361,482 

  

 

 

 722,963 

  

 

 

One Park Avenue

 

 

Office

 

55.0%

 

 

 143,946 

 

 

 138,018 

  

 

 

 250,942 

  

 

 

650 Madison Avenue

 

 

Office/Retail

 

20.1%

 

 

 124,578 

 

 

 159,318 

  

 

 

 791,525 

  

 

 

512 West 22nd Street

 

 

Office

 

55.0%

 

 

 75,281 

 

 

 24,240 

  

 

 

 44,072 

  

 

 

666 Fifth Avenue Office Condominium

 

 

Office

 

49.5%

 

 

 70,696 

 

 

 629,516 

  

 

 

 1,271,749 

  

 

 

Rosslyn Plaza

 

Office/Residential

 

43.7% to 50.4%

 

 

 49,432 

 

 

 18,757 

  

 

 

 37,210 

  

 

 

West 57th Street properties

 

 

Office

 

50.0%

 

 

 42,962 

 

 

 9,929 

  

 

 

 19,857 

  

 

 

330 Madison Avenue

 

 

Office

 

25.0%

 

 

 29,576 

 

 

 37,476 

  

 

 

 149,904 

  

 

 

Warner Building

 

 

Office

 

55.0%

 

 

 20,559 

 

 

 160,970 

  

 

 

 292,673 

  

 

 

1101 17th Street

 

 

Office

 

55.0%

 

 

 (2,624)

 

 

 16,961 

  

 

 

 30,837 

  

 

 

825 Seventh Avenue

 

 

Office

 

50.0%

 

 

 2,114 

 

 

 10,150 

  

 

 

 20,300 

  

 

 

Fairfax Square

 

 

Office

 

20.0%

 

 

 1,791 

 

 

 17,815 

  

 

 

 89,073 

  

 

 

Other

 

 

Office

 

Various

 

 

 13,307 

 

 

 17,465 

  

 

 

 50,150 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Independence Plaza

 

 

Residential

 

50.1%

 

 

 143,385 

 

 

 275,550 

  

 

 

 550,000 

  

 

 

Other

 

 

Various

 

Various

 

 

 156,651 

 

 

 122,972 

  

 

 

 766,641 

  

 

 

 

 

 

 

 

 

 

$

 1,550,422 

 

$

 4,432,078 

  

 

$

 15,044,900 

  

- 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 December 31,

  

Three Months Ended December 31,

  

 

 

  

 

December 31, 2015

 

2015 

  

2014 

  

2015 

  

 

2014 

  

Joint Venture Name

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

666 Fifth Avenue Office Condominium

 

 

49.5%

 

$

 (10,125)

  

$

 1,229 

  

$

 5,912 

  

 

$

 4,815 

  

 

 

Alexander's, Inc.

 

 

32.4%

 

 

 7,452 

  

 

 5,704 

  

 

 11,706 

  

 

 

 10,657 

  

 

 

330 Madison Avenue

 

 

25.0%

 

 

 1,772 

  

 

 1,756 

  

 

 2,701 

  

 

 

 2,677 

  

 

 

650 Madison Avenue (retail under development)

 

 

20.1%

 

 

 (1,154)

  

 

 (551)

  

 

 2,321 

  

 

 

 2,983 

  

 

 

280 Park Avenue

 

 

50.0%

 

 

 944 

  

 

 183 

  

 

 8,375 

  

 

 

 6,117 

  

 

 

Independence Plaza

 

 

50.1%

 

 

 (772)

  

 

 (1,716)

  

 

 5,432 

  

 

 

 4,727 

  

 

 

825 Seventh Avenue

 

 

50.0%

 

 

 635 

  

 

 686 

  

 

 792 

  

 

 

 811 

  

 

 

One Park Avenue

 

 

55.0%

 

 

 588 

  

 

 461 

  

 

 3,558 

  

 

 

 4,252 

  

 

 

West 57th Street properties (partially under development)

 

 

50.0%

 

 

 (80)

  

 

 (3,262)

  

 

 243 

  

 

 

 336 

  

 

 

Other

 

 

Various

 

 

 (128)

  

 

 (161)

  

 

 1,191 

  

 

 

 864 

  

 

 

 

 

 

 

 

 

 (868)

  

 

 4,329 

  

 

 42,231 

  

 

 

 38,239 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington, DC:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rosslyn Plaza

 

 

43.7% to 50.4%

 

 

 (1,044)

  

 

 (616)

  

 

 830 

  

 

 

 935 

  

 

 

Warner Building

 

 

55.0%

 

 

 (1,015)

  

 

 (373)

  

 

 2,884 

  

 

 

 3,461 

  

 

 

1101 17th Street

 

 

55.0%

 

 

 446 

  

 

 323 

  

 

 841 

  

 

 

 651 

  

 

 

Fairfax Square

 

 

20.0%

 

 

 (61)

  

 

 (185)

  

 

 397 

  

 

 

 394 

  

 

 

Other

 

 

Various

 

 

 174 

  

 

 2,099 

  

 

 1,163 

  

 

 

 3,072 

  

 

 

 

 

 

 

 

 

 (1,500)

  

 

 1,248 

  

 

 6,115 

  

 

 

 8,513 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PREIT

 

 

8.1%

 

 

 (3,605)

  

 

 -   

  

 

 1,254 

  

 

 

 -   

  

 

 

UE

 

 

5.4%

 

 

 1,506 

  

 

 -   

  

 

 3,010 

  

 

 

 -   

  

 

 

Alexander's corporate fee income

 

 

32.4%

 

 

 1,068 

  

 

 3,834 

  

 

 1,068 

  

 

 

 3,834 

  

 

 

Toys

 

 

32.5%

 

 

 500 

  

 

 606 

  

 

 500 

  

 

 

 606 

  

 

 

India real estate ventures

 

 

4.1% to 36.5%

 

 

 (366)

  

 

 (5,869)

  

 

 1,704 

  

 

 

 (3,910)

  

 

 

Green Courte

 

 

8.3%

 

 

 37 

  

 

 12,467 

  

 

 74 

  

 

 

 13,000 

  

 

 

Other

 

 

Various

 

 

 (693)

  

 

 2,200 

  

 

 5,838 

  

 

 

 4,104 

  

 

 

  

 

 

 

 

 

 (1,553)

  

 

 13,238 

  

 

 13,448 

  

 

 

 17,634 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 (3,921)

  

$

 18,815 

  

$

 61,794 

  

 

$

 64,386 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 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

 

Year Ended December 31,

  

Year Ended December 31,

  

 

 

  

 

December 31, 2015

 

2015 

  

2014 

  

2015 

  

 

2014 

  

Joint Venture Name

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

666 Fifth Avenue Office Condominium

 

 

49.5%

 

$

 (37,495)

  

$

 7,163 

  

$

 24,726 

  

 

$

 27,033 

  

 

 

Alexander's, Inc.

32.4%

 

 

 24,209 

  

 

 21,287 

  

 

 42,856 

  

 

 

 41,745 

  

 

 

650 Madison Avenue (retail under development)

 

 

20.1%

 

 

 8,786 

  

 

 (3,619)

  

 

 24,043 

  

 

 

 12,283 

  

 

 

330 Madison Avenue

 

 

25.0%

 

 

 6,332 

  

 

 6,433 

  

 

 10,228 

  

 

 

 9,895 

  

 

 

Independence Plaza

 

 

50.1%

 

 

 (5,354)

  

 

 (4,829)

  

 

 20,353 

  

 

 

 20,406 

  

 

 

One Park Avenue

 

 

55.0%

 

 

 2,952 

  

 

 1,371 

  

 

 15,839 

  

 

 

 12,650 

  

 

 

825 Seventh Avenue

 

 

50.0%

 

 

 2,723 

  

 

 7,095 

  

 

 3,307 

  

 

 

 3,300 

  

 

 

West 57th Street properties (partially under development)

 

 

50.0%

 

 

 (2,459)

  

 

 (13,912)

  

 

 760 

  

 

 

 1,585 

  

 

 

280 Park Avenue

 

 

50.0%

 

 

 1,444 

  

 

 715 

  

 

 28,717 

  

 

 

 23,395 

  

 

 

Other

 

 

Various

 

 

 (483)

  

 

 (1,003)

  

 

 4,263 

  

 

 

 3,035 

  

 

 

 

 

 

 

 

 

 655 

  

 

 20,701 

  

 

 175,092 

  

 

 

 155,327 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington, DC:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warner Building

 

 

55.0%

 

 

 (6,416)

  

 

 (4,732)

  

 

 9,307 

  

 

 

 10,368 

  

 

 

1101 17th Street

 

 

55.0%

 

 

 3,522 

  

 

 1,202 

  

 

 3,149 

  

 

 

 2,486 

  

 

 

Rosslyn Plaza

 

 

43.7% to 50.4%

 

 

 (3,337)

  

 

 (3,390)

  

 

 4,170 

  

 

 

 4,454 

  

 

 

Fairfax Square

 

 

20.0%

 

 

 (122)

  

 

 (99)

  

 

 1,688 

  

 

 

 2,183 

  

 

 

Other

 

 

Various

 

 

 1,270 

  

 

 3,342 

  

 

 4,974 

  

 

 

 7,064 

  

 

 

 

 

 

 

 

 

 (5,083)

  

 

 (3,677)

  

 

 23,288 

  

 

 

 26,555 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

India real estate ventures

 

 

4.1% to 36.5%

 

 

 (18,746)

  

 

 (8,309)

  

 

 (10,873)

  

 

 

 663 

  

 

 

PREIT

 

 

8.1%

 

 

 (7,450)

  

 

 -   

  

 

 2,799 

  

 

 

 -   

  

 

 

Alexander's corporate fee income

 

 

32.4%

 

 

 6,869 

  

 

 8,722 

  

 

 6,869 

  

 

 

 8,722 

  

 

 

Green Courte

 

 

8.3%

 

 

 4,552 

  

 

 12,467 

  

 

 5,200 

  

 

 

 14,606 

  

 

 

UE

 

 

5.4%

 

 

 4,394 

  

 

 -   

  

 

 8,763 

  

 

 

 -   

  

 

 

Toys

 

 

32.5%

 

 

 2,500 

  

 

 (73,556)

  

 

 2,500 

  

 

 

 103,632 

  

 

 

Other

 

 

Various

 

 

 (321)

  

 

 (16,209)

  

 

 24,914 

  

 

 

 8,616 

  

 

 

 

 

 

 

 

 

 (8,202)

  

 

 (76,885)

  

 

 40,172 

  

 

 

 136,239 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 (12,630)

  

$

 (59,861)

  

$

 238,552 

  

 

$

 318,121 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 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

 

 21,288 

 

 17,627 

 

 17,444 

 

 -   

 

 183 

 

 -   

 

 

Retail

 

 2,641 

 

 2,418 

 

 -   

 

 2,418 

 

 -   

 

 -   

 

 

Residential - 1,711 units

 

 1,561 

 

 827 

 

 -   

 

 -   

 

 -   

 

 827 

 

 

Alexander's (32.4% interest) - 296 units

 

 2,419 

 

 784 

 

 287 

 

 420 

 

 -   

 

 77 

 

 

Hotel Pennsylvania

 

 1,400 

 

 1,400 

 

 -   

 

 -   

 

 -   

 

 1,400 

 

 

 

 

 29,309 

 

 23,056 

 

 17,731 

 

 2,838 

 

 183 

 

 2,304 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington, DC:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office, excluding the Skyline properties

 

 13,136 

 

 10,781 

 

 10,001 

 

 780 

 

 -   

 

 -   

 

 

Skyline properties

 

 2,648 

 

 2,648 

 

 2,593 

 

 55 

 

 -   

 

 -   

 

 

Total Office

 

 15,784 

 

 13,429 

 

 12,594 

 

 835 

 

 -   

 

 -   

 

 

Residential - 2,414 units

 

 2,597 

 

 2,455 

 

 -   

 

 -   

 

 -   

 

 2,455 

 

 

Other

 

 597 

 

 597 

 

 -   

 

 9 

 

 -   

 

 588 

 

 

 

 

 18,978 

 

 16,481 

 

 12,594 

 

 844 

 

 -   

 

 3,043 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

theMart

 

 3,658 

 

 3,649 

 

 1,917 

 

 99 

 

 1,633 

 

 -   

 

 

555 California Street (70% interest)

 

 1,736 

 

 1,215 

 

 1,122 

 

 93 

 

 -   

 

 -   

 

 

Other

 

 763 

 

 763 

 

 -   

 

 763 

 

 -   

 

 -   

 

 

 

 

 6,157 

 

 5,627 

 

 3,039 

 

 955 

 

 1,633 

 

 -   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total square feet at December 31, 2015

 

 54,444 

 

 45,164 

 

 33,364 

 

 4,637 

 

 1,816 

 

 5,347 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total square feet at September 30, 2015

 

 54,036 

 

 44,894 

 

 33,341 

 

 4,575 

 

 1,816 

 

 5,162 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 

 

 

 

 

 

theMart

 

 

 

 558 

 

 4 

 

 1,664 

 

 

 

 

 

555 California Street

 

 

 

 168 

 

 1 

 

 453 

 

 

 

 

 

Total at December 31, 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

 

 

 4,604,164 

 

$

 160,673 

 

 

6.2%

IPG and affiliates

 

 

 829,707 

 

 

 48,786 

 

 

1.9%

AXA Equitable Life Insurance

 

 

 480,920 

 

 

 44,120 

 

 

1.7%

Swatch/Harry Winston

 

 

 23,737 

 

 

 41,928 

 

 

1.6%

Macy's

 

 

 646,434 

 

 

 37,282 

 

 

1.4%

Amazon.com

 

 

 470,143 

 

 

 32,173 

 

 

1.2%

Neuberger Berman Group LLC

 

 

 411,894 

 

 

 31,066 

 

 

1.2%

J. Crew

 

 

 389,968 

 

 

 28,077 

 

 

1.1%

Ziff Brothers Investments, Inc.

 

 

 287,030 

 

 

 27,681 

 

 

1.1%

McGraw-Hill Companies, Inc.

 

 

 479,557 

 

 

 27,395 

 

 

1.1%

Madison Square Garden

 

 

 393,299 

 

 

 24,437 

 

 

0.9%

Facebook

 

 

 275,635 

 

 

 22,825 

 

 

0.9%

Bank of America

 

 

 348,976 

 

 

 22,246 

 

 

0.9%

Topshop

 

 

 94,349 

 

 

 21,847 

 

 

0.8%

Motorola Mobility (guaranteed by Google)

 

 

 607,872 

 

 

 20,950 

 

 

0.8%

Fast Retailing (Uniqlo)

 

 

 90,732 

 

 

 20,905 

 

 

0.8%

The City of New York

 

 

 523,105 

 

 

 20,530 

 

 

0.8%

AOL

 

 

 234,515 

 

 

 20,135 

 

 

0.8%

Forever 21

 

 

 127,779 

 

 

 19,854 

 

 

0.8%

AMC Networks, Inc.

 

 

 290,030 

 

 

 19,037 

 

 

0.7%

JCPenney

 

 

 426,370 

 

 

 18,151 

 

 

0.7%

Hollister

 

 

 21,741 

 

 

 17,896 

 

 

0.7%

Bryan Cave LLP

 

 

 213,946 

 

 

 16,661 

 

 

0.6%

Cushman & Wakefield

 

 

 166,287 

 

 

 15,347 

 

 

0.6%

Family Health International

 

 

 320,791 

 

 

 14,812 

 

 

0.6%

Lockheed Martin

 

 

 312,754 

 

 

 14,415 

 

 

0.6%

New York & Company, Inc.

 

 

 197,154 

 

 

 12,854 

 

 

0.5%

Sears Holding Company (Kmart Corporation and Sears Corporation)

 

 

 286,705 

 

 

 12,537 

 

 

0.5%

Information Builders, Inc.

 

 

 243,486 

 

 

 11,916 

 

 

0.5%

Hennes & Mauritz

 

 

 42,769 

 

 

 11,824 

 

 

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

 

 

 17,000 

 

$

 908,000 

 

$

 53.41 

 

 

0.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First Quarter 2016

 

 

 102,000 

 

 

 5,653,000 

 

 

 55.42 

 

 

0.5%

 

 

 

 

 

 

Second Quarter 2016

 

 

 204,000 

 

 

 12,198,000 

 

 

 59.79 

 

 

1.1%

 

 

 

 

 

 

Third Quarter 2016

 

 

 245,000 

 

 

 16,290,000 

 

 

 66.49 

 

 

1.5%

 

 

 

 

 

 

Fourth Quarter 2016

 

 

 251,000 

 

 

 17,911,000 

 

 

 71.36 

 

 

1.7%

 

 

 

 

 

 

Total 2016

 

 

 802,000 

 

 

 52,052,000 

 

 

 64.90 

 

 

4.9%

 

 

 

 

 

 

2017 

 

 

 980,000 

 

 

 57,581,000 

 

 

 58.76 

 

 

5.4%

 

 

 

 

 

 

2018 

 

 

 1,029,000 

 

 

 78,969,000 

 

 

 76.74 

 

 

7.4%

 

 

 

 

 

 

2019 

 

 

 970,000 

 

 

 67,005,000 

 

 

 69.08 

 

 

6.3%

 

 

 

 

 

 

2020 

 

 

 1,549,000 

 

 

 95,144,000 

 

 

 61.42 

 

 

8.9%

 

 

 

 

 

 

2021 

 

 

 1,180,000 

 

 

 77,595,000 

 

 

 65.76 

 

 

7.3%

 

 

 

 

 

 

2022 

 

 

 530,000 

 

 

 31,568,000 

 

 

 59.56 

 

 

3.0%

 

 

 

 

 

 

2023 

 

 

 1,717,000 

 

 

 127,969,000 

 

 

 74.53 

 

 

12.0%

 

 

 

 

 

 

2024 

 

 

 1,214,000 

 

 

 91,671,000 

 

 

 75.51 

 

 

8.6%

 

 

 

 

 

 

2025 

 

 

 805,000 

 

 

 55,706,000 

 

 

 69.20 

 

 

5.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail:

Month to Month

 

 

 16,000 

 

$

 1,703,000 

 

$

 106.44 

 

 

0.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First Quarter 2016

 

 

 37,000 

 

 

 8,016,000 

 

 

 216.65 

 

 

2.0%

 

 

 

 

 

 

Second Quarter 2016

 

 

 10,000 

 

 

 1,953,000 

 

 

 195.30 

 

 

0.5%

 

 

 

 

 

 

Third Quarter 2016

 

 

 8,000 

 

 

 816,000 

 

 

 102.00 

 

 

0.2%

 

 

 

 

 

 

Fourth Quarter 2016

 

 

 23,000 

 

 

 9,033,000 

 

 

 392.74 

 

 

2.2%

 

 

 

 

 

 

Total 2016

 

 

 78,000 

 

 

 19,818,000 

 

 

 254.08 

 

 

4.8%

 

 

 

 

 

 

2017 

 

 

 34,000 

 

 

 9,260,000 

 

 

 272.35 

 

 

2.3%

 

 

 

 

 

 

2018 

 

 

 170,000 

 

 

 42,406,000 

 

 

 249.45 

 

 

10.3%

 

 

 

 

 

 

2019 

 

 

 181,000 

 

 

 32,081,000 

 

 

 177.24 

 

 

7.8%

 

 

 

 

 

 

2020 

 

 

 63,000 

 

 

 9,987,000 

 

 

 158.52 

 

 

2.4%

 

 

 

 

 

 

2021 

 

 

 38,000 

 

 

 7,544,000 

 

 

 198.53 

 

 

1.8%

 

 

 

 

 

 

2022 

 

 

 35,000 

 

 

 4,261,000 

 

 

 121.74 

 

 

1.0%

 

 

 

 

 

 

2023 

 

 

 81,000 

 

 

 19,367,000 

 

 

 239.10 

 

 

4.7%

 

 

 

 

 

 

2024 

 

 

 161,000 

 

 

 58,724,000 

 

 

 364.75 

 

 

14.3%

 

 

 

 

 

 

2025 

 

 

 43,000 

 

 

 19,329,000 

 

 

 449.51 

 

 

4.7%

 

- 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

 

 

 475,000 

 

$

 15,980,000 

 

$

 33.63 

 

 

3.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First Quarter 2016

 

 

 615,000 

 

 

 23,993,000 

 

 

 39.00 

 

 

5.4%

 

 

 

 

 

 

Second Quarter 2016

 

 

 236,000 

 

 

 10,304,000 

 

 

 43.58 

 

 

2.3%

 

 

 

 

 

 

Third Quarter 2016

 

 

 211,000 

 

 

 9,075,000 

 

 

 43.08 

 

 

2.1%

 

 

 

 

 

 

Fourth Quarter 2016

 

 

 242,000 

 

 

 11,946,000 

 

 

 49.42 

 

 

2.7%

 

 

 

 

 

 

Total 2016

 

 

 1,304,000 

 

 

 55,318,000 

 

 

 42.42 

 

 

12.5%

 

 

 

 

 

 

2017 

 

 

 608,000 

 

 

 25,193,000 

 

 

 41.43 

 

 

5.7%

 

 

 

 

 

 

2018 

 

 

 1,050,000 

 

 

 47,036,000 

 

 

 44.78 

 

 

10.6%

 

 

 

 

 

 

2019 

 

 

 1,652,000 

 

 

 70,602,000 

 

 

 42.75 

 

 

16.0%

 

 

 

 

 

 

2020 

 

 

 943,000 

 

 

 44,517,000 

 

 

 47.19 

 

 

10.1%

 

 

 

 

 

 

2021 

 

 

 655,000 

 

 

 28,854,000 

 

 

 44.03 

 

 

6.6%

 

 

 

 

 

 

2022 

 

 

 941,000 

 

 

 41,906,000 

 

 

 44.51 

 

 

9.5%

 

 

 

 

 

 

2023 

 

 

 178,000 

 

 

 8,411,000 

 

 

 47.13 

 

 

1.9%

 

 

 

 

 

 

2024 

 

 

 462,000 

 

 

 18,545,000 

 

 

 40.17 

 

 

4.2%

 

 

 

 

 

 

2025 

 

 

 332,000 

 

 

 13,022,000 

 

 

 39.27 

 

 

2.9%

 

- 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 December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

Total square feet leased

 

 610 

 

 

 3 

 

 

 407 

  

 

 

 

Our share of square feet leased:

 

 555 

 

 

 3 

 

 

 355 

  

 

 

 

 

Initial rent (1)

$

 74.99 

 

$

 1,185.79 

 

$

 43.96 

  

 

 

 

 

Weighted average lease term (years)

 

 10.1 

 

 

 1.5 

 

 

 6.8 

  

 

 

 

 

Second generation relet space:

 

 

 

 

 

 

 

 

  

 

 

 

 

 

Square feet

 

 444 

 

 

 3 

 

 

 284 

  

 

 

 

 

 

Cash basis:

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

Initial rent (1)

$

 75.52 

 

$

 1,185.79 

 

$

 44.54 

  

 

 

 

 

 

 

Prior escalated rent  

$

 61.69 

 

$

 1,021.71 

 

$

 45.30 

  

 

 

 

 

 

 

Percentage increase (decrease)

 

 22.4% 

 

 

 16.1% 

 

 

 (1.7%)

  

 

 

 

 

 

GAAP basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line rent (2)

$

 74.06 

 

$

 1,189.25 

 

$

 50.99 

  

 

 

 

 

 

 

Prior straight-line rent

$

 58.94 

 

$

 877.69 

 

$

 50.62 

  

 

 

 

 

 

 

Percentage increase

 

 25.7% 

 

 

 35.5% 

 

 

 0.7% 

  

 

 

 

 

Tenant improvements and leasing commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per square foot

$

 70.05 

 

$

 47.69 

 

$

 34.39 

  

 

 

 

 

 

Per square foot per annum

$

 6.94 

 

$

 31.79 

 

$

 5.06 

  

 

 

 

 

 

 

Percentage of initial rent

 

9.2%

 

 

2.7%

 

 

11.5%

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

Total square feet leased

 

 2,276 

 

 

 91 

 

 

 1,987 

  

 

 

 

Our share of square feet leased:

 

 1,838 

 

 

 82 

 

 

 1,847 

  

 

 

 

 

Initial rent (1)

$

 78.55 

 

$

 917.59 

 

$

 40.20 

  

 

 

 

 

Weighted average lease term (years)

 

 9.2 

 

 

 13.7 

 

 

 8.6 

  

 

 

 

 

Second generation relet space:

 

 

 

 

 

 

 

 

  

 

 

 

 

 

Square feet

 

 1,297 

 

 

 74 

 

 

 1,322 

  

 

 

 

 

 

Cash basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Initial rent (1)

$

 78.89 

 

$

 907.49 

 

$

 40.12 

  (3)

 

 

 

 

 

 

Prior escalated rent

$

 66.21 

 

$

 364.56 

 

$

 43.99 

  (3)

 

 

 

 

 

 

Percentage increase (decrease)

 

 19.1% 

 

 

 148.9% 

 

 

 (8.8%)

  (3)

 

 

 

 

 

GAAP basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line rent (2)

$

 77.03 

 

$

 1,056.66 

 

$

 39.57 

  (3)

 

 

 

 

 

 

Prior straight-line rent

$

 62.73 

 

$

 529.31 

 

$

 43.08 

  (3)

 

 

 

 

 

 

Percentage increase (decrease)

 

 22.8% 

 

 

 99.6% 

 

 

 (8.2%)

  (3)

 

 

 

 

Tenant improvements and leasing commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per square foot

$

 69.36 

 

$

 688.42 

 

$

 55.14 

  

 

 

 

 

 

Per square foot per annum

$

 7.54 

 

$

 50.25 

 

$

 6.41 

  

 

 

 

 

 

 

Percentage of initial rent

 

9.6%

 

 

5.5%

 

 

15.9%

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

 

 

$

 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 $42.43 and $43.96 per square foot, respectively (3.5% decrease), and the initial rent and prior escalated rent on a GAAP basis was $42.30 and $43.89 per square foot, respectively (3.6% decrease).

 

- 30 -

 


 

 

 

OCCUPANCY, SAME STORE EBITDA AND RESIDENTIAL STATISTICS

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

Occupancy and Same Store EBITDA:

 

 

 

 

 

 

 

 

 

  

 

 

New York

 

Washington, DC

 

 

 

Occupancy rate at:

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

  

 

 

 96.4% 

 

 84.8%(1) 

  

 

 

 

September 30, 2015

 

 

 

 

 

  

 

 

 96.2% 

 

 84.7%(1) 

  

 

 

 

December 31, 2014

 

 

 

 

 

  

 

 

 96.9% 

 

 83.6%(1) 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

Same store EBITDA % increase (decrease):

 

  

 

 

  

 

 

 

 

 

 

Year ended December 31, 2015 vs. December 31, 2014

 

  

 

 

 1.5%(2) 

 

 (1.1%)

 

 

 

 

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

 

  

 

 

 0.1%(3) 

 

 (0.4%)

 

 

 

 

Three months ended December 31, 2015 vs. September 30, 2015

 

  

 

 

 0.4%(4) 

 

 0.8% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

  

  

 

 

Cash basis same store EBITDA % increase (decrease):

 

  

 

 

  

 

 

 

 

 

 

Year ended December 31, 2015 vs. December 31, 2014

 

  

 

 

 0.3%(2) 

 

 (6.3%)

 

 

 

 

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

 

  

 

 

 (5.6%)(3)

 

 (4.9%)

 

 

 

 

Three months ended December 31, 2015 vs. September 30, 2015

 

  

 

 

 (0.9%)(4)

 

 1.2% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

  

  

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

  

  

 

 

(1) 

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

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

82.1%

 

 

 

  

 

 

 

 

 

 

 

 

 

 

September 30, 2015

 

82.2%

 

 

 

  

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

80.7%

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2) 

Excluding Hotel Pennsylvania, same store EBITDA increased by 2.4% and by 1.3% on a cash basis.

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

(3) 

Excluding Hotel Pennsylvania, same store EBITDA increased by 1.4% and decreased by 4.4% on a cash basis.

 

 

 

 

 

 

 

(4) 

Excluding Hotel Pennsylvania, same store EBITDA was flat and decreased by 1.5% on a cash basis.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Statistics:

 

  

 

 

 

 

 

 

 

Number of Units

 

 

 

  

 

Average Monthly

 

 

 

 

 

 

 

 

 

(in service)

 

Occupancy Rate

 

Rent Per Unit

 

 

 

 

 

 

New York:

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 1,711 

 

 

94.1 

%

 

$

 3,491 

 

  

 

 

 

 

 

September 30, 2015

 

 1,677 

 

 

94.7 

%

 

$

 3,318 

 

 

 

 

 

 

 

December 31, 2014

 

 1,678 

 

 

95.2 

%

 

$

 3,163 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington, DC:

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 2,414 

 

 

96.1 

%

 

$

 2,068 

 

 

 

 

 

 

 

September 30, 2015

 

 2,414 

 

 

95.3 

%

 

$

 2,105 

 

 

 

 

 

 

 

December 31, 2014

 

 2,414 

 

 

97.4 

%

 

$

 2,078 

 

 

 

 

- 31 -

 


 

 

 

CAPITAL EXPENDITURES,

 

 

 

 

 

 

 

 

 

 

 

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED

 

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

 

 

 

2015 

 

2014 

 

2013 

 

 

Capital expenditures (accrual basis):

 

 

 

 

 

 

 

 

 

 

 

Expenditures to maintain assets

 

$

 125,215 

 

$

 107,728 

 

$

 73,130 

 

 

Tenant improvements

 

 

 153,696 

 

 

 205,037 

 

 

 120,139 

 

 

Leasing commissions

 

 

 50,081 

 

 

 79,636 

 

 

 51,476 

 

 

Non-recurring capital expenditures

 

 

 116,875 

 

 

 122,330 

 

 

 49,441 

 

 

Total capital expenditures and leasing commissions (accrual basis)

 

 

 445,867 

 

 

 514,731 

 

 

 294,186 

 

 

Adjustments to reconcile to cash basis:

 

 

 

 

 

 

 

 

 

 

 

 

Expenditures in the current year applicable to prior periods

 

 

 156,753 

 

 

 140,490 

 

 

 155,035 

 

 

 

Expenditures to be made in future periods for the current period

 

 

 (222,469)

 

 

 (313,746)

 

 

 (150,067)

 

 

Total capital expenditures and leasing commissions (cash basis)

 

$

 380,151 

 

$

 341,475 

 

$

 299,154 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Our share of square feet leased

 

 

 3,767 

 

 

 5,204 

 

 

 3,537 

 

 

Tenant improvements and leasing commissions per square foot per annum

 

$

 8.43 

 

$

 6.53 

 

$

 5.55 

 

 

Percentage of initial rent

 

 

10.8%

 

 

10.3%

 

 

9.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Development and redevelopment expenditures:

 

 

 

 

 

 

 

 

 

 

 

 

220 Central Park South

 

$

 158,014 

 

$

 78,059 

 

$

 243,687 

 

 

 

The Bartlett

 

 

 103,878 

 

 

 38,163 

 

 

 6,289 

 

 

 

330 West 34th Street

 

 

 32,613 

 

 

 41,592 

 

 

 6,832 

 

 

 

90 Park Avenue

 

 

 29,937 

 

 

 8,910 

 

 

 -   

 

 

 

2221 South Clark Street (residential conversion)

 

 

 23,711 

 

 

 3,481 

 

 

 283 

 

 

 

Marriott Marquis Times Square - retail and signage

 

 

 21,929 

 

 

 112,390 

 

 

 40,356 

 

 

 

Wayne Towne Center

 

 

 20,633 

 

 

 19,740 

 

 

 4,927 

 

 

 

640 Fifth Avenue

 

 

 17,899 

 

 

 440 

 

 

 -   

 

 

 

Penn Plaza

 

 

 17,701 

 

 

 4,009 

 

 

 731 

 

 

 

251 18th Street

 

 

 5,897 

 

 

 4,866 

 

 

 1,430 

 

 

 

S. Clark Street/12th Street

 

 

 4,579 

 

 

 2,787 

 

 

 5,104 

 

 

 

1700 M Street

 

 

 2,695 

 

 

 2,106 

 

 

 -   

 

 

 

608 Fifth Avenue

 

 

 2,562 

 

 

 20,377 

 

 

 3,492 

 

 

 

7 West 34th Street

 

 

 1,597 

 

 

 11,555 

 

 

 -   

 

 

 

Other

 

 

 47,174 

 

 

 195,712 

 

 

 156,286 

 

 

 

 

 

$

 490,819 

 

$

 544,187 

 

$

 469,417 

 

- 32 -

 


 

 

 

 

CAPITAL EXPENDITURES,

 

 

 

 

 

 

 

 

 

 

 

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NEW YORK SEGMENT

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

 

 

 

2015 

 

2014 

 

2013 

 

 

Capital expenditures (accrual basis):

 

 

 

 

 

 

 

 

 

 

 

Expenditures to maintain assets

 

$

 57,752 

 

$

 48,518 

 

$

 34,553 

 

 

Tenant improvements

 

 

 68,869 

 

 

 143,007 

 

 

 87,275 

 

 

Leasing commissions

 

 

 35,099 

 

 

 66,369 

 

 

 39,348 

 

 

Non-recurring capital expenditures

 

 

 81,240 

 

 

 64,423 

 

 

 11,579 

 

 

Total capital expenditures and leasing commissions (accrual basis)

 

 

 242,960 

 

 

 322,317 

 

 

 172,755 

 

 

Adjustments to reconcile to cash basis:

 

 

 

 

 

 

 

 

 

 

 

 

Expenditures in the current year applicable to prior periods

 

 

 93,105 

 

 

 67,577 

 

 

 56,345 

 

 

 

Expenditures to be made in future periods for the current period

 

 

 (118,911)

 

 

 (205,258)

 

 

 (91,107)

 

 

Total capital expenditures and leasing commissions (cash basis)

 

$

 217,154 

 

$

 184,636 

 

$

 137,993 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Our share of square feet leased

 

 

 1,920 

 

 

 3,530 

 

 

 2,145 

 

 

Tenant improvements and leasing commissions per square foot per annum

 

$

 10.20 

 

$

 6.82 

 

$

 5.89 

 

 

Percentage of initial rent

 

 

8.9%

 

 

9.1%

 

 

8.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Development and redevelopment expenditures:

 

 

 

 

 

 

 

 

 

 

 

 

330 West 34th Street

 

$

 32,613 

 

$

 41,592 

 

$

 6,832 

 

 

 

90 Park Avenue

 

 

 29,937 

 

 

 8,910 

 

 

 -   

 

 

 

Marriott Marquis Times Square - retail and signage

 

 

 21,929 

 

 

 112,390 

 

 

 40,356 

 

 

 

640 Fifth Avenue

 

 

 17,899 

 

 

 440 

 

 

 -   

 

 

 

Penn Plaza

 

 

 17,701 

 

 

 4,009 

 

 

 731 

 

 

 

608 Fifth Avenue

 

 

 2,562 

 

 

 20,377 

 

 

 3,492 

 

 

 

7 West 34th Street

 

 

 1,597 

 

 

 11,555 

 

 

 -   

 

 

 

Other

 

 

 3,941 

 

 

 14,533 

 

 

 34,574 

 

 

 

 

 

$

 128,179 

 

$

 213,806 

 

$

 85,985 

 

- 33 -

 


 

 

 

 

CAPITAL EXPENDITURES,

 

 

  

 

 

 

 

 

 

 

 

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

WASHINGTON, DC SEGMENT

 

 

  

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

  

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

 

 

 

2015 

 

2014 

 

2013 

 

 

Capital expenditures (accrual basis):

 

 

  

 

 

 

 

 

 

 

 

Expenditures to maintain assets

 

$

 25,589 

 

$

 23,425 

 

$

 22,165 

 

 

Tenant improvements

 

 

 51,497 

 

 

 37,842 

 

 

 6,976 

 

 

Leasing commissions

 

 

 6,761 

 

 

 5,857 

 

 

 4,389 

 

 

Non-recurring capital expenditures

 

 

 34,428 

 

 

 37,798 

 

 

 37,342 

 

 

Total capital expenditures and leasing commissions (accrual basis)

 

 

 118,275 

 

 

 104,922 

 

 

 70,872 

 

 

Adjustments to reconcile to cash basis:

 

 

  

 

 

 

 

 

 

 

 

 

Expenditures in the current year applicable to prior periods

 

 

 35,805 

 

 

 45,084 

 

 

 26,075 

 

 

 

Expenditures to be made in future periods for the current period

 

 

 (73,227)

 

 

 (63,283)

 

 

 (36,702)

 

 

Total capital expenditures and leasing commissions (cash basis)

 

$

 80,853 

 

$

 86,723 

 

$

 60,245 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

Our share of square feet leased

 

 

 1,847 

 

 

 1,674 

 

 

 1,392 

 

 

Tenant improvements and leasing commissions per square foot per annum

 

$

 6.41 

 

$

 5.70 

 

$

 4.75 

 

 

Percentage of initial rent

 

 

15.9%

 

 

14.8%

 

 

11.9%

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Development and redevelopment expenditures:

 

 

  

 

 

 

 

 

 

 

 

 

The Bartlett

 

$

 103,878 

 

$

 38,163 

 

$

 6,289 

 

 

 

2221 South Clark Street (residential conversion)

 

 

 23,711 

 

 

 3,481 

 

 

 283 

 

 

 

251 18th Street

 

 

 5,897 

 

 

 4,866 

 

 

 1,430 

 

 

 

S. Clark Street/12th Street

 

 

 4,579 

 

 

 2,787 

 

 

 5,104 

 

 

 

1700 M Street

 

 

 2,695 

 

 

 2,106 

 

 

 -   

 

 

 

Other

 

 

 27,525 

 

 

 32,242 

 

 

 28,595 

 

 

 

 

 

$

 168,285 

 

$

 83,645 

 

$

 41,701 

 

- 34 -

 


 

 

 

 

CAPITAL EXPENDITURES,

 

 

 

 

 

 

 

 

 

 

 

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER

 

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

 

 

 

2015 

 

2014 

 

2013 

 

 

Capital expenditures (accrual basis):

 

 

 

 

 

 

 

 

 

 

 

Expenditures to maintain assets

 

$

 41,874 

 

$

 35,785 

 

$

 16,412 

 

 

Tenant improvements

 

 

 33,330 

 

 

 24,188 

 

 

 25,888 

 

 

Leasing commissions

 

 

 8,221 

 

 

 7,410 

 

 

 7,739 

 

 

Non-recurring capital expenditures

 

 

 1,207 

 

 

 20,109 

 

 

 520 

 

 

Total capital expenditures and leasing commissions (accrual basis)

 

 

 84,632 

 

 

 87,492 

 

 

 50,559 

 

 

Adjustments to reconcile to cash basis:

 

 

 

 

 

 

 

 

 

 

 

 

Expenditures in the current year applicable to prior periods

 

 

 27,843 

 

 

 27,829 

 

 

 72,615 

 

 

 

Expenditures to be made in future periods for the current period

 

 

 (30,331)

 

 

 (45,205)

 

 

 (22,258)

 

 

Total capital expenditures and leasing commissions (cash basis)

 

$

 82,144 

 

$

 70,116 

 

$

 100,916 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Development and redevelopment expenditures:

 

 

 

 

 

 

 

 

 

 

 

 

220 Central Park South

 

$

 158,014 

 

$

 78,059 

 

$

 243,687 

 

 

 

Wayne Towne Center

 

 

 20,633 

 

 

 19,740 

 

 

 4,927 

 

 

 

Other

 

 

 15,708 

 

 

 148,937 

 

 

 93,117 

 

 

 

 

 

$

 194,355 

 

$

 246,736 

 

$

 341,731 

 

- 35 -

 


 

 

DEVELOPMENT COSTS AND CONSTRUCTION IN PROGRESS

(unaudited and in thousands, except square feet)

 

 

 

 

  

Zoning

Square Feet

  

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

  

  

 

 

At December 31, 2015

Development Projects

 

  

  

 

 

Total

  

 

Development Costs Expended

 

 

Land and

Acquisition Costs

New York:

 

  

 

  

 

 

 

 

  

 

 

 

 

 

 

 

 

220 Central Park South - Residential Condominiums

  

 472,000 

  

 

 

$

 787,052 

  

 

$

 290,662 

 

 

$

 496,390 

 

Other

 

  

 

 

 

 

 

 127,308 

  

 

 

 127,308 

 

 

 

 - 

Total New York

 

  

 

  

 

 

 

 914,360 

  

 

 

 417,970 

 

 

 

 496,390 

 

 

 

 

  

 

  

 

 

 

 

  

 

 

 

 

 

 

 

Washington, DC:

 

  

 

  

 

 

 

 

  

 

 

 

 

 

 

 

 

The Bartlett - Rental Residential / Retail

  

 620,000 

  

 

 

 

 144,578 

  

 

 

 144,578 

 

 

 

 - 

 

Other

 

  

 

 

 

 

 

 163,836 

  

 

 

 163,836 

 

 

 

 - 

Total Washington, DC

 

  

 

 

 

 

 

 308,414 

  

 

 

 308,414 

 

 

 

 - 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other projects

 

  

 

 

 

 

 

 3,863 

  

 

 

 3,863 

 

 

 

 - 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Amount on the Balance Sheet

 

  

 

  

 

 

$

 1,226,637 

  

 

$

 730,247 

 

 

$

 496,390 

 

 

 

 

  

 

  

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

  

 

  

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

  

 

  

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

  

 

  

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

  

Zoning

Square Feet

  

 

 

 

Total

  

 

 

 

 

 

 

 

 

 

 

 

  

  

 

 

 

  

 

 

 

 

 

 

Undeveloped Land

 

  

  

 

 

 

  

 

 

 

 

 

 

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

  

 1,144,000 

  

 

 

$

 85,439 

  

 

 

 

 

 

 

 

PenPlace - Office / Hotel (300 units)

  

 1,381,000 

  

 

 

 

 71,460 

  

 

 

 

 

 

 

 

29, 31, 33 West 57th Street

 

  

 150,000 

  

 

 

 

 37,872 

  

 

 

 

 

 

 

 

1900 Crystal Drive

 

  

 712,000 

  

 

 

 

 36,338 

  

 

 

 

 

 

 

 

Square 649

 

  

 675,000 

  

 

 

 

 19,829 

  

 

 

 

 

 

 

 

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

 

  

 937,000 

  

 

 

 

 17,125 

  

 

 

 

 

 

 

 

527 West Kinzie

 

  

 330,000 

  

 

 

 

 5,191 

  

 

 

 

 

 

 

 

Total

 

  

 

  

 

 

$

 273,254 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 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) (7)

  

Major Tenants

NEW YORK:

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

Penn Plaza:

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

One Penn Plaza

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

Cisco, Parsons Brinkerhoff, Symantec Corporation,

 

(ground leased through 2098)

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

United Health Care, United States Customs Department,

 

 

-Office

 

100.0% 

 

97.4% 

 

$

 59.46 

  

 2,255,000 

 

 2,255,000 

  

 -   

  

 

 

 

URS Corporation Group Consulting, Lion Resources

 

 

-Retail

 

100.0% 

 

98.6% 

 

 

 122.74 

  

 271,000 

 

 271,000 

  

 -   

  

 

 

 

Bank of America, Kmart Corporation

 

 

 

 

100.0% 

 

97.5% 

 

 

 66.24 

  

 2,526,000 

 

 2,526,000 

  

 -   

  

$

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Two Penn Plaza

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

EMC, Information Builders, Inc.,

 

 

-Office

 

100.0% 

 

99.8% 

 

 

 55.89 

  

 1,582,000 

 

 1,582,000 

  

 -   

  

 

 

 

Madison Square Garden, McGraw-Hill Companies, Inc.

 

 

-Retail

 

100.0% 

 

64.9% 

 

 

 225.70 

  

 50,000 

 

 50,000 

  

 -   

  

 

 

 

Chase Manhattan Bank, Madison Square Garden

 

 

 

 

100.0% 

 

98.7% 

 

 

 61.09 

  

 1,632,000 

 

 1,632,000 

  

 -   

  

 

 575,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Eleven Penn Plaza

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0% 

 

99.5% 

 

 

 57.80 

  

 1,115,000 

 

 1,115,000 

  

 -   

  

 

 

 

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

 

 

-Retail

 

100.0% 

 

84.2% 

 

 

 161.13 

  

 36,000 

 

 36,000 

  

 -   

  

 

 

 

PNC Bank National Association

 

 

 

 

100.0% 

 

99.1% 

 

 

 61.04 

  

 1,151,000 

 

 1,151,000 

  

 -   

  

 

 450,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 West 33rd Street

 

 

 

 

 

 

 

  

 

 

 

  

 

 

 

 

 

 

 

 

-Office

 

100.0% 

 

100.0% 

 

 

 59.25 

  

 855,000 

 

 855,000 

  

 -   

  

 

 398,402 

  

IPG and affiliates

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

Manhattan Mall

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

87.9% 

 

 

 137.93 

  

 256,000 

 

 256,000 

  

 -   

  

 

 181,598 

  

JCPenney, Aeropostale, Express

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

330 West 34th Street

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

(ground leased through 2149 - 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

New York & Company, Inc.,

 

   34.8% ownership interest in the land)

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

Structure Tone (lease not yet commenced),

 

 

-Office

 

100.0% 

 

100.0% 

 

 

 58.90 

  

 711,000 

 

 602,000 

  

 109,000 

  

 

 

 

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

 

 

-Retail

 

100.0% 

 

 

 

 -   

  

 19,000 

 

 -   

  

 19,000 

  

 

 

 

 

 

 

 

 

100.0% 

 

100.0% 

 

 

 58.90 

  

 730,000 

 

 602,000 

  

 128,000 

  

 

 50,150 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

435 Seventh Avenue 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 276.46 

  

 43,000 

 

 43,000 

  

 -   

  

 

 98,000 

  

Hennes & Mauritz

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

7 West 34th Street

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0% 

 

100.0% 

 

 

 62.84 

  

 457,000 

 

 457,000 

  

 -   

  

 

 

 

Amazon

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 306.71 

  

 21,000 

 

 21,000 

  

 -   

  

 

 

 

Mango NY Inc., Amazon (lease not yet commenced)

 

 

 

 

100.0% 

 

100.0% 

 

 

 73.55 

  

 478,000 

 

 478,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

484 Eighth Avenue

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

 -   

 

 

 -   

  

 16,000 

 

 -   

  

 16,000 

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

431 Seventh Avenue

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 248.43 

  

 10,000 

 

 10,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

488 Eighth Avenue

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 75.64 

  

 6,000 

 

 6,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

267 West 34th Street

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 170.50 

  

 6,000 

 

 6,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

150 West 34th Street

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 68.61 

  

 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) (7)

  

Major Tenants

NEW YORK (Continued):

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

Penn Plaza (Continued):

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

137 West 33rd Street

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

$

91.22 

  

 3,000 

 

 3,000 

  

 -   

  

$

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

138-142 West 32nd Street

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

82.4% 

 

 

 114.47 

  

 8,000 

 

 8,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

265 West 34th Street

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

473.53 

  

 3,000 

 

 3,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Penn Plaza

 

 

 

 

 

 

 

  

 7,801,000 

 

 7,657,000 

  

 144,000 

  

 

 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% 

 

 

 58.28 

 (2)

 1,346,000 

 

 1,346,000 

  

 -   

  

 

 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% 

 

 

 69.67 

  

 543,000 

 

 543,000 

  

 -   

  

 

 

 

Various showroom tenants

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 172.66 

  

 2,000 

 

 2,000 

  

 -   

  

 

 

  

 

 

 

 

 

100.0% 

 

98.2% 

 

 

 70.04 

  

 545,000 

 

 545,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

715 Lexington Avenue

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 264.52 

  

 23,000 

 

 23,000 

  

 -   

  

 

 -   

  

New York & Company, Inc., Zales

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

966 Third Avenue

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 89.11 

  

 7,000 

 

 7,000 

  

 -   

  

 

 -   

  

McDonald's

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

968 Third Avenue

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

50.0% 

 

100.0% 

 

 

 258.46 

  

 6,000 

 

 6,000 

  

 -   

  

 

 -   

  

Capital One Financial Corporation

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

Total Midtown East

 

 

 

 

 

 

 

  

 1,927,000 

 

 1,927,000 

  

 -   

  

 

 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% 

 

91.2% 

 

 

 90.79 

  

 869,000 

 

 869,000 

  

 -   

  

 

 

 

Vornado Executive Headquarters

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 244.02 

  

 15,000 

 

 15,000 

  

 -   

  

 

 

 

Redeye Grill L.P.

 

 

 

 

100.0% 

 

91.3% 

 

 

 93.39 

  

 884,000 

 

 884,000 

  

 -   

  

 

 375,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

57th Street - 2 buildings

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

50.0% 

 

100.0% 

 

 

 55.35 

  

 81,000 

 

 81,000 

  

 -   

  

 

 20,000 

  

Various

 

 

-Retail

 

50.0% 

 

100.0% 

 

 

 122.12 

  

 22,000 

 

 22,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

50.0% 

 

100.0% 

 

 

 69.61 

  

 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% 

 

 

 267.59 

  

 4,000 

 

 4,000 

  

 -   

  

 

 -   

  

Lindy's

 

 

 

 

51.2% 

 

100.0% 

 

 

 79.21 

  

 169,000 

 

 169,000 

  

 -   

  

 

 20,500 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Midtown West

 

 

 

 

 

 

 

  

 1,156,000 

 

 1,156,000 

  

 -   

  

 

 415,500 

  

 

- 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) (7)

  

Major Tenants

NEW YORK (Continued):

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

 

Park Avenue:

 

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

 

280 Park Avenue

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

Cohen & Steers Inc., GIC Inc, Franklin Templeton Co. LLC,

 

 

-Office

 

50.0% 

 

100.0% 

 

$

 97.59 

  

 1,217,000 

  

 1,063,000 

  

 154,000 

  

 

 

 

PJT Partners, Investcorp International Inc.

 

 

-Retail

 

50.0% 

 

100.0% 

 

 

 217.43 

  

 26,000 

  

 4,000 

  

 22,000 

  

 

 

 

Scottrade Inc., Starbucks

 

 

 

 

50.0% 

 

100.0% 

 

 

 100.10 

  

 1,243,000 

  

 1,067,000 

  

 176,000 

  

$

 722,963 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

350 Park Avenue

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

Kissinger Associates Inc., Ziff Brothers Investment Inc.,

 

 

-Office

 

100.0% 

 

100.0% 

 

 

 96.11 

  

 553,000 

  

 553,000 

  

 -   

  

 

 

 

MFA Financial Inc., M&T Bank

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 207.11 

  

 17,000 

  

 17,000 

  

 -   

  

 

 

 

Fidelity Investment, AT&T Wireless, Valley National Bank

 

 

 

 

100.0% 

 

100.0% 

 

 

 99.42 

  

 570,000 

  

 570,000 

  

 -   

  

 

 289,242 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Park Avenue

 

 

 

 

 

 

 

  

 1,813,000 

  

 1,637,000 

  

 176,000 

  

 

 1,012,205 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

Grand Central:

 

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

 

90 Park Avenue

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

Alston & Bird, Amster, Rothstein & Ebenstein,

 

 

-Office

 

100.0% 

 

76.0% 

 

 

 70.43 

  

 921,000 

  

 921,000 

  

 -   

  

 

 

 

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

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 118.29 

  

 25,000 

  

 25,000 

  

 -   

  

 

 

 

Citibank

 

 

 

 

 

 

76.6% 

 

 

 71.70 

  

 946,000 

  

 946,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

330 Madison Avenue

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

Guggenheim Partners LLC, HSBC Bank AFS,

 

 

-Office

 

25.0% 

 

97.0% 

 

 

 69.80 

  

 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% 

 

 

 78.18 

  

 842,000 

  

 842,000 

  

 -   

  

 

 150,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

510 Fifth Avenue

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

64.4% 

 

 

 190.13 

  

 65,000 

  

 65,000 

  

 -   

  

 

 -   

  

Joe Fresh

 

 

 

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

 

 

Total Grand Central

 

 

 

 

 

 

 

  

 1,853,000 

  

 1,853,000 

  

 -   

  

 

 150,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

Madison/Fifth:

 

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

 

640 Fifth Avenue

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

Fidelity Investments, Owl Creek Asset Management LP,

 

 

-Office

 

100.0% 

 

94.9% 

 

 

 86.90 

  

 246,000 

  

 246,000 

  

 -   

  

 

 

 

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% 

 

93.5% 

 

 

 236.44 

  

 315,000 

  

 315,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

666 Fifth Avenue

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

Fulbright & Jaworski, Colliers International NY LLC,

 

 

-Office (Office Condo)

 

49.5% 

 

77.1% 

 

 

 74.41 

  

 1,370,000 

  

 1,370,000 

  

 -   

  

 

 1,278,765 

  

Integrated Holding Group, Vinson & Elkins LLP

 

 

-Retail (Office Condo)

 

49.5% 

 

100.0% 

 

 

 171.10 

  

 45,000 

  

 45,000 

  

 -   

  

 

 -   

  

HSBC Bank USA, Citibank

 

 

-Retail (Retail Condo)

 

100.0% 

 

100.0% 

 

 

 414.32 

  

 114,000 

 (3)

 114,000 

  

 -   

  

 

 390,000 

  

Fast Retailing (Uniqlo), Hollister, Tissot

 

 

 

 

 

 

79.4% 

 

 

 102.60 

  

 1,529,000 

  

 1,529,000 

  

 -   

  

 

 1,668,765 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

595 Madison Avenue

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

Beauvais Carpets, Levin Capital Strategies LP,

 

 

-Office

 

100.0% 

 

98.6% 

 

 

 77.26 

  

 292,000 

  

 292,000 

  

 -   

  

 

 

 

Cosmetech Mably Int'l LLC.

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 784.82 

  

 30,000 

  

 30,000 

  

 -   

  

 

 

 

Coach, Prada

 

 

 

 

100.0% 

 

98.7% 

 

 

 143.18 

  

 322,000 

  

 322,000 

  

 -   

  

 

 -   

  

 

- 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) (7)

  

Major Tenants

NEW YORK (Continued):

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

 

Madison/Fifth (Continued):

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

 

650 Madison Avenue

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

Memorial Sloan Kettering Cancer Center, Polo Ralph Lauren,

 

 

-Office

 

20.1% 

 

93.0% 

 

$

 108.53 

  

 525,000 

  

 525,000 

  

 -   

 

 

 

  

Willett Advisors LLC

 

 

-Retail

 

20.1% 

 

100.0% 

 

 

 952.80 

  

 70,000 

  

 31,000 

  

 39,000 

 

 

 

  

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

 

 

 

 

20.1% 

 

93.8% 

 

 

 207.85 

  

 595,000 

  

 556,000 

  

 39,000 

 

$

 800,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

689 Fifth Avenue

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0% 

 

100.0% 

 

 

 74.74 

  

 82,000 

  

 82,000 

  

 -   

 

 

 

  

Yamaha Artist Services Inc., Brunello Cucinelli USA Inc.

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 761.93 

  

 18,000 

  

 18,000 

  

 -   

 

 

 

  

MAC Cosmetics, Massimo Dutti

 

 

 

 

100.0% 

 

100.0% 

 

 

 198.43 

  

 100,000 

  

 100,000 

  

 -   

 

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

655 Fifth Avenue

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

92.5% 

 

100.0% 

 

 

 209.57 

  

 57,000 

  

 57,000 

  

 -   

 

 

 140,000 

  

Ferragamo

 

 

 

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

 

697-703 Fifth Avenue (St. Regis - retail)

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

74.3% 

 

100.0% 

 

 

 2,428.11 

  

 26,000 

  

 26,000 

  

 -   

 

 

 450,000 

  

Swatch/Harry Winston

 

 

 

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

 

 

Total Madison/Fifth

 

 

 

 

 

 

 

  

 2,944,000 

  

 2,905,000 

  

 39,000 

 

 

 3,058,765 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

Midtown South:

 

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

 

770 Broadway

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0% 

 

100.0% 

 

 

 76.46 

  

 990,000 

  

 990,000 

  

 -   

 

 

 

  

Facebook Inc., AOL, J. Crew

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 51.35 

  

 168,000 

  

 168,000 

  

 -   

 

 

 

  

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

 

 

 

 

100.0% 

 

100.0% 

 

 

 72.82 

  

 1,158,000 

  

 1,158,000 

  

 -   

 

 

 353,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One Park Avenue

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

New York University, Clarins USA Inc.,

 

 

-Office

 

55.0% 

 

96.5% 

 

 

 46.58 

  

 868,000 

  

 868,000 

  

 -   

 

 

 

  

Public Service Mutual Insurance

 

 

-Retail

 

55.0% 

 

99.5% 

 

 

 64.38 

  

 79,000 

  

 79,000 

  

 -   

 

 

 

  

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

 

 

 

 

55.0% 

 

96.7% 

 

 

 48.06 

  

 947,000 

  

 947,000 

  

 -   

 

 

 250,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

4 Union Square South

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 97.12 

  

 206,000 

  

 206,000 

  

 -   

 

 

 117,904 

  

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

 

 

 

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

 

692 Broadway

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 72.09 

  

 35,000 

  

 35,000 

  

 -   

 

 

 -   

  

Equinox, Major League Baseball

 

 

 

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

-Retail

 

50.0% 

 

 -   

 

 

 -   

  

 32,000 

  

 32,000 

  

 -   

 

 

 30,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

Total Midtown South

 

 

 

 

 

 

 

  

 2,378,000 

  

 2,378,000 

  

 -   

 

 

 750,904 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

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% 

 

 

 78.24 

  

 2,029,000 

  

 2,029,000 

  

 -   

 

 

 

  

Cella, Harper & Scinto, Columbia University

 

 

-Retail

 

70.0% 

 

100.0% 

 

 

 166.92 

  

 78,000 

  

 78,000 

  

 -   

 

 

 

  

Duane Reade, JPMorgan Chase Bank, Sovereign Bank

 

 

 

 

70.0% 

 

99.3% 

 

 

 81.52 

  

 2,107,000 

  

 2,107,000 

  

 -   

 

 

 950,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

608 Fifth Avenue (ground leased through 2033)

 

 

 

 

 

 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0% 

 

95.3% 

 

 

 58.86 

  

 88,000 

  

 88,000 

  

 -   

 

 

 

  

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 436.10 

  

 44,000 

  

 44,000 

  

 -   

 

 

 

  

Topshop

 

 

 

 

100.0% 

 

96.9% 

 

 

 184.61 

  

 132,000 

  

 132,000 

  

 -   

 

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

Total Rockefeller Center

 

 

 

 

 

 

 

  

 2,239,000 

  

 2,239,000 

  

 -   

 

 

 950,000 

  

 

- 40 -

 


 

 

NEW YORK SEGMENT

PROPERTY TABLE

 

 

 

 

 

 

 

 

Weighted

  

Square Feet

  

 

 

 

 

 

 

 

 

 

 

 

 

Average

  

 

 

 

 

Under Development

  

 

 

 

 

 

 

 

 

%

 

%

 

Annual Rent

  

Total

 

 

  

or Not Available

  

Encumbrances

  

 

Property

 

Ownership

 

Occupancy

 

PSF (1)

  

Property

 

In Service

  

for Lease

  

(in thousands) (7)

  

Major Tenants

NEW YORK (Continued):

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

Wall Street/Downtown:

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

40 Fulton Street

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0% 

 

94.5% 

 

$

 39.12 

  

 245,000 

 

 245,000 

  

 -   

  

 

 

 

Market News International Inc., Sapient Corp.

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 111.60 

  

 5,000 

 

 5,000 

  

 -   

  

 

 

 

TD Bank

 

 

 

 

100.0% 

 

94.6% 

 

 

 40.57 

  

 250,000 

 

 250,000 

  

 -   

  

$

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Wall Street/Downtown

 

 

 

 

 

 

 

  

 250,000 

 

 250,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Soho:

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

478-486 Broadway - 2 buildings (10 units)

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 161.21 

  

 65,000 

 

 65,000 

  

 -   

  

 

 

 

Topshop, Madewell, J. Crew

 

 

-Residential

 

100.0% 

 

90.0% 

 

 

 

  

 20,000 

 

 20,000 

  

 -   

  

 

 

 

 

 

 

 

 

100.0% 

 

 

 

 

 

  

 85,000 

 

 85,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

443 Broadway

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 106.64 

  

 16,000 

 

 16,000 

  

 -   

  

 

 -   

  

Necessary Clothing

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

304 Canal Street (4 units)

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

 -   

 

 

 -   

  

 4,000 

 

 -   

  

 4,000 

  

 

 

 

 

 

 

-Residential

 

100.0% 

 

 -   

 

 

 

  

 11,000 

 

 -   

  

 11,000 

  

 

 

 

 

 

 

 

 

100.0% 

 

 

 

 

 

  

 15,000 

 

 -   

  

 15,000 

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

334 Canal Street (4 units)

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

 -   

 

 

 -   

  

 3,000 

 

 3,000 

  

 -   

  

 

 

 

 

 

 

-Residential

 

100.0% 

 

100.0% 

 

 

 

  

 11,000 

 

 11,000 

  

 -   

  

 

 

 

 

 

 

 

 

100.0% 

 

 

 

 

 

  

 14,000 

 

 14,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

155 Spring Street

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 95.56 

  

 49,000 

 

 49,000 

  

 -   

  

 

 -   

  

Sigrid Olsen

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

148 Spring Street

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 140.76 

  

 7,000 

 

 7,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

150 Spring Street (1 unit)

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

 

100.0% 

 

 

 259.53 

  

 6,000 

 

 6,000 

  

 -   

  

 

 

 

Sandro

 

 

-Residential

 

100.0% 

 

100.0% 

 

 

 

  

 1,000 

 

 1,000 

  

 -   

  

 

 

 

 

 

 

 

 

100.0% 

 

 

 

 

 

  

 7,000 

 

 7,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other (26 units)

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

-Residential

 

100.0% 

 

96.2% 

 

 

 

  

 35,000 

 

 35,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Soho

 

 

 

 

 

 

 

  

 228,000 

 

 213,000 

  

 15,000 

  

 

 -   

  

 

- 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) (7)

  

Major Tenants

NEW YORK (Continued):

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Times Square:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1540 Broadway

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forever 21, Planet Hollywood, Disney, Sunglass Hut,

 

 

-Retail

 

100.0% 

  

100.0% 

 

$

 227.14 

  

 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% 

 

 

 2,107.45 

  

 46,000 

 

 10,000 

  

 36,000 

  

 

 -   

  

T-Mobile, Invicta, Swatch, Laline

 

 

-Theatre

 

100.0% 

  

100.0% 

 

 

 13.05 

  

 62,000 

 

 62,000 

  

 -   

  

 

 -   

  

Nederlander-Marquis Theatre

 

 

 

 

100.0% 

  

100.0% 

 

 

 244.89 

  

 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% 

 

 

 589.30 

  

 18,000 

 

 18,000 

  

 -   

  

 

 80,000 

  

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

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

677-679 Madison Avenue (8 units)

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

  

100.0% 

 

 

 455.30 

  

 8,000 

 

 8,000 

  

 -   

  

 

 

 

Berluti

 

 

-Residential

 

100.0% 

  

100.0% 

 

 

 

  

 5,000 

 

 5,000 

  

 -   

  

 

 

 

 

 

 

 

 

100.0% 

  

 

 

 

 

 

 13,000 

 

 13,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40 East 66th Street (5 units)

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Residential

 

100.0% 

  

100.0% 

 

 

 

  

 12,000 

 

 12,000 

  

 -   

  

 

 

 

 

 

 

-Retail

 

100.0% 

  

100.0% 

 

 

 1,048.60 

  

 11,000 

 

 11,000 

  

 -   

  

 

 

 

John Varvatos, Nespresso USA, J. Crew

 

 

 

 

100.0% 

  

 

 

 

 

 

 23,000 

 

 23,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1131 Third Avenue

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

  

100.0% 

 

 

 143.01 

  

 23,000 

 

 23,000 

  

 -   

  

 

 -   

  

Nike, Crunch LLC, J.Jill

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other (8 units)

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0% 

  

 -   

 

 

 -   

  

 12,000 

 

 12,000 

  

 -   

  

 

 

 

 

 

 

-Residential

 

100.0% 

  

100.0% 

 

 

 

  

 7,000 

 

 7,000 

  

 -   

  

 

 

 

 

 

 

 

 

100.0% 

  

 

 

 

 

 

 19,000 

 

 19,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Upper East Side

 

 

  

 

 

 

 

 

 96,000 

 

 96,000 

  

 -   

  

 

 80,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Upper West Side:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

50-70 W 93rd Street (326 units)

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Residential

 

49.9% 

  

97.5% 

 

 

 

  

 283,000 

 

 283,000 

  

 -   

  

 

 63,683 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tribeca:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Independence Plaza, Tribeca - 3 buildings

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,327 units)

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Residential

 

50.1% 

  

93.1% 

 

 

 

  

 1,187,000 

 

 1,187,000 

  

 -   

  

 

 

 

 

 

 

-Retail

 

50.1% 

  

100.0% 

 

 

 56.29 

  

 69,000 

 

 57,000 

  

 12,000 

  

 

 

 

Duane Reade, Food Emporium

 

 

 

 

50.1% 

  

 

 

 

 

 

 1,256,000 

 

 1,244,000 

  

 12,000 

  

 

 550,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long Island City:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33-00 Northern Boulevard (Center Building)

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0% 

  

95.5% 

 

 

 30.65 

  

 446,000 

 

 446,000 

  

 -   

  

 

 61,759 

  

The City of New York, NYC Transit Authority

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 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) (7)

  

Major Tenants

NEW YORK (Continued):

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chelsea/Meatpacking District:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

260 Eleventh Avenue - 2 buildings

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(ground leased through 2114)

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0% 

  

100.0% 

 

$

 46.06 

  

 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 

  

 578,000 

 

 578,000 

  

 -   

  

 

 

 

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% 

 

 

 71.09 

  

 617,000 

 

 617,000 

  

 -   

  

 

 270,000 

 (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Chelsea/Meatpacking District

 

 

  

 

 

 

 

 

 801,000 

 

 801,000 

  

 -   

  

 

 270,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Jersey:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paramus

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0% 

  

94.7% 

 

 

 21.94 

  

 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 

  

 

 44,072 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

61 Ninth Avenue

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(ground leased through 2114)

 

 

  

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

-Office

 

50.1% 

  

 -   

 

 

 -   

  

 167,000 

 

 -   

  

 167,000 

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

57th Street (3 buildings)

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

50.0% 

  

 -   

 

 

 -   

  

 -   

 

 -   

  

 -   

  

 

 

 

 

 

 

-Retail

 

50.0% 

  

 -   

 

 

 -   

  

 -   

 

 -   

  

 -   

  

 

 

 

 

 

 

 

 

50.0% 

  

 -   

 

 

 -   

  

 -   

 

 -   

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

Total Properties to be Developed

 

 

  

 

 

 

 

 

 340,000 

 

 -   

  

 340,000 

  

 

 44,072 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York Office:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

  

95.9%

 

$

68.68 

  

 21,891,000 

 

 21,288,000 

  

 603,000 

  

$

 7,408,853 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

  

96.3%

 

$

66.62 

  

 17,992,000 

 

 17,627,000 

  

 365,000 

  

$

 5,044,473 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York Retail:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

  

96.5%

 

$

205.53 

  

 2,789,000 

 

 2,641,000 

  

 148,000 

  

$

 1,692,502 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

  

96.2%

 

$

202.85 

  

 2,518,000 

 

 2,418,000 

  

 100,000 

  

$

 1,551,382 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York Residential:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

  

94.1%

 

 

 

  

 1,572,000 

 

 1,561,000 

  

 11,000 

  

$

 613,683 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

  

94.1%

 

 

 

  

 838,000 

 

 827,000 

  

 11,000 

  

$

 307,328 

  

 

- 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) (7)

  

Major Tenants

NEW YORK (Continued):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALEXANDER'S, INC.:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

731 Lexington Avenue, Manhattan

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

32.4% 

 

100.0% 

 

$

 107.10 

 (8)

 889,000 

 

 889,000 

  

 -   

  

$

 300,000 

  

Bloomberg

 

 

-Retail

 

32.4% 

 

100.0% 

 

 

 178.09 

  

 174,000 

 

 174,000 

  

 -   

  

 

 350,000 

  

Hennes & Mauritz, The Home Depot, The Container Store

 

 

  

 

32.4% 

 

100.0% 

 

 

 117.80 

  

 1,063,000 

 

 1,063,000 

  

 -   

  

 

 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% 

 

99.0% 

 

 

 44.01 

  

 608,000 

 

 608,000 

  

 -   

  

 

 263,341 

  

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

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Alexander Apartment Tower,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rego Park, Queens, NY (312 units)

 

32.4% 

 

25.6% 

 

 

 

  

 255,000 

 

 238,000 

  

 17,000 

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Jersey:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paramus, New Jersey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(30.3 acres ground leased to IKEA

 

32.4% 

 

100.0% 

 

 

 -   

  

 -   

 

 -   

  

 -   

  

 

 68,000 

  

IKEA (ground lessee)

 

through 2041)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property to be Developed:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rego Park III (adjacent to Rego Park II),

 

32.4% 

 

 -   

 

 

 -   

  

 -   

 

 -   

  

 -   

  

 

 -   

  

 

 

Queens, NY (3.4 acres)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Alexander's

 

 

 

99.7% 

 

 

76.77 

  

 2,436,000 

 

 2,419,000 

  

 17,000 

  

 

 1,059,587 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel Pennsylvania:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Hotel (1,700 Keys)

 

 

 

 -   

 

 

 -   

  

 1,400,000 

 

 1,400,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total New York

  

 

 

 

96.3%

 

$

82.70 

  

 30,088,000 

 

 29,309,000 

  

 779,000 

  

$

 10,774,625 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

 

96.4%

 

$

82.41 

  

 23,538,000 

 

 23,056,000 

  

 482,000 

  

$

 7,246,489 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 (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 $11.42 PSF.

 (3)

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

 (4)

As of December 31, 2015, we own junior and senior mezzanine loans of 85 Tenth Avenue with an accreted balance of $164.6 million.  The junior and senior mezzanine loans bear paid-in-kind interest of 12% and 9%, respectively, and mature in May 2017.  We account for our investment in 85 Tenth Avenue using the equity method of accounting because we will receive a 49.9% equity 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 $24.8 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.

 (7)

Represents the contractual debt obligations.

 (8)

Reflects building square feet and average annualized rent per square foot resulting from a lease amendment signed with Bloomberg, L.P. in January 2016.

- 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) (2)

  

Major Tenants

  

WASHINGTON, DC:

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

  

Crystal City:

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

  

2011-2451 Crystal Drive - 5 buildings

 

100.0% 

 

92.1% 

 

$

 43.88 

  

 2,326,000 

 

 2,326,000 

  

 -   

  

$

 220,248 

  

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% 

 

85.1% 

 

 

 37.48 

  

 1,547,000 

 

 1,547,000 

  

 -   

  

 

 55,722 

  

General Services Administration, L-3 Communications,

  

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

The Int'l Justice Mission, Management Systems International

  

 

 

 

  

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

1550-1750 Crystal Drive / 

 

100.0% 

 

89.1% 

 

 

 39.87 

  

 1,480,000 

 

 1,460,000 

  

 20,000 

*

 

 38,707 

  

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% 

 

 

 39.97 

  

 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% 

 

 

 34.22 

  

 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% 

 

59.8% 

 

 

 34.89 

  

 162,000 

 

 162,000 

  

 -   

  

 

 -   

  

Institute for the Psychology Sciences, VT Aepco, Inc.

  

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

Crystal City Shops at 2100

 

100.0% 

 

96.0% 

 

 

 24.00 

  

 80,000 

 

 80,000 

  

 -   

  

 

 -   

  

Various

  

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

Crystal Drive Retail

 

100.0% 

 

100.0% 

 

 

 50.87 

  

 57,000 

 

 57,000 

  

 -   

  

 

 -   

  

Various

  

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

          Total Crystal City

 

100.0% 

 

89.5% 

 

 

 40.09 

  

 7,197,000 

 

 6,667,000 

  

 530,000 

  

 

 314,677 

  

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

Central Business District:

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

1825-1875 Connecticut Avenue, NW

 

100.0% 

 

99.0% 

 

 

 45.21 

  

 686,000 

 

 686,000 

  

 -   

  

 

 185,000 

  

Family Health International, WeWork

  

 

Universal Buildings - 2 buildings

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

  

1299 Pennsylvania Avenue, NW

 

55.0% 

 

88.4% 

 

 

 70.79 

  

 620,000 

 

 620,000 

  

 -   

  

 

 292,700 

  

Baker Botts LLP, General Electric, Cooley LLP,

  

 

Warner Building

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

Facebook, Live Nation, APCO Worldwide Inc

  

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

2101 L Street, NW 

 

100.0% 

 

99.0% 

 

 

 66.70 

  

 380,000 

 

 380,000 

  

 -   

  

 

 146,222 

  

Greenberg Traurig, LLP, US Green Building Council,

  

 

 

 

 

 

 

 

 

 

  

 

 

 

  

 

 

 

 

 

American Insurance Association, RTKL Associates, DTZ

  

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

1150 17th Street, NW

 

100.0% 

 

68.6% 

 

 

 45.26 

  

 241,000 

 

 241,000 

  

 -   

  

 

 28,728 

  

American Enterprise Institute

  

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

875 15th Street, NW - Bowen Building

 

100.0% 

 

100.0% 

 

 

 67.62 

  

 231,000 

 

 231,000 

  

 -   

  

 

 115,022 

  

Paul Hastings LLP, Millennium Challenge Corporation

  

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

1101 17th Street, NW

 

55.0% 

 

100.0% 

 

 

 48.81 

  

 215,000 

 

 215,000 

  

 -   

  

 

 31,000 

  

AFSCME, Verto Solutions

  

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

1730 M Street, NW

 

100.0% 

 

91.7% 

 

 

 46.67 

  

 204,000 

 

 204,000 

  

 -   

  

 

 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) (2)

  

Major Tenants

  

WASHINGTON, DC (Continued):

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

Central Business District (Continued):

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

1726 M Street, NW

 

100.0% 

 

68.0% 

 

$

 43.69 

  

 92,000 

 

 92,000 

  

 -   

  

$

 -   

  

Aptima, Inc.

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1501 K Street, NW

 

5.0% 

 

100.0% 

 

 

 71.23 

  

 379,000 

 

 379,000 

  

 -   

  

 

 -   

  

Sidley Austin LLP, UBS

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1399 New York Avenue, NW

 

100.0% 

 

95.1% 

 

 

 82.80 

  

 129,000 

 

 129,000 

  

 -   

  

 

 -   

  

Bloomberg, Abbott Laboratories, Abbvie US LLC

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

          Total Central Business District 

 

 

 

92.7% 

 

 

 57.40 

  

 3,177,000 

 

 3,177,000 

  

 -   

  

 

 813,525 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Skyline Properties:

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

Skyline Properties - 8 buildings

 

100.0% 

 

50.1% 

 

 

 33.38 

  

 2,648,000 

 

 2,648,000 

  

 -   

  

 

 696,319 

  

General Services Administration, Analytic Services,

  

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

Axiom Resource Management,

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Booz Allen, Deloitte LLP

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rosslyn / Ballston:

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

2200 / 2300 Clarendon Blvd 

 

100.0% 

 

93.3% 

 

 

 45.65 

  

 638,000 

 

 638,000 

  

 -   

  

 

 23,250 

  

Arlington County, General Services Administration,

  

  (Courthouse Plaza) - 2 buildings

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

AMC Theaters

  

   (ground leased through 2062)

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rosslyn Plaza - 4 buildings

 

46.2% 

 

56.9% 

 

 

 42.09 

  

 738,000 

 

 495,000 

  

 243,000 

*

 

 37,635 

  

General Services Administration, Corporate Executive Board,

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nathan Associates, Inc.

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

          Total Rosslyn / Ballston

 

 

 

83.5% 

 

 

 44.95 

  

 1,376,000 

 

 1,133,000 

  

 243,000 

  

 

 60,885 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reston:

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

Commerce Executive - 3 buildings

 

100.0% 

`

96.0% 

 

 

 34.06 

  

 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% 

 

 

 31.81 

  

 214,000 

 

 214,000 

  

 -   

  

 

 -   

  

National Institutes of Health

  

   (ground leased through 2084)

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tysons Corner:

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

Fairfax Square - 3 buildings

 

20.0% 

 

66.4% 

 

 

 41.15 

  

 559,000 

 

 559,000 

  

 -   

  

 

 90,000 

  

Dean & Company, Womble Carlyle

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pentagon City: 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

Fashion Centre Mall 

 

7.5% 

 

97.8% 

 

 

 41.83 

  

 816,000 

 

 816,000 

  

 -   

  

 

 410,000 

  

Macy's, Nordstrom

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington Tower 

 

7.5% 

 

100.0% 

 

 

 45.68 

  

 170,000 

 

 170,000 

  

 -   

  

 

 40,000 

  

The Rand Corporation

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

          Total Pentagon City

 

 

 

98.2% 

 

 

 42.50 

  

 986,000 

 

 986,000 

  

 -   

  

 

 450,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Washington, DC office properties

 

 

 

83.1% 

 

$

 43.93 

  

 16,576,000 

 

 15,784,000 

  

 792,000 

  

$

 2,425,406 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

 

82.1% 

 

$

 42.65 

  

 14,084,000 

 

 13,429,000 

  

655,000 

  

$

 1,772,828 

  

 

 

- 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) (2)

  

Major Tenants

  

WASHINGTON, DC (Continued):

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

Residential:

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

For rent residential:

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

RiverHouse Apartments - 3 buildings (1,670 units)

100.0% 

 

96.2% 

 

$

 -   

  

 1,802,000 

  

 1,802,000 

  

 -   

  

$

 307,710 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West End 25 (283 units)

 

100.0% 

 

96.1% 

 

 

 -   

  

 273,000 

  

 273,000 

  

 -   

  

 

 101,671 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

220 20th Street (265 units)

 

100.0% 

 

96.6% 

 

 

 -   

  

 269,000 

  

 269,000 

  

 -   

  

 

 69,869 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rosslyn Plaza - 2 buildings (196 units)

 

43.7% 

 

94.9% 

 

 

 -   

  

 253,000 

  

 253,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

          Total Residential

 

 

 

96.1% 

 

 

 -   

  

 2,597,000 

  

 2,597,000 

  

 -   

  

 

 479,250 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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% 

 

100.0% 

 

 

 -   

  

 620,000 

  

 40,000 

  

 580,000 

  

 

 -   

  

Whole Foods

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other - 3 buildings 

 

100.0% 

 

100.0% 

 

 

 -   

  

 11,000 

  

 11,000 

  

 -   

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

          Total Other

 

 

 

100.0% 

 

 

 

  

 1,197,000 

  

 597,000 

  

 600,000 

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Washington, DC

 

 

 

85.4% 

 

$

 43.93 

  

 20,370,000 

  

 18,978,000 

  

 1,392,000 

  

$

 2,904,656 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest  

 

 

 

84.8% 

 

$

 42.65 

  

 17,736,000 

  

 16,481,000 

  

1,255,000 

  

$

 2,252,078 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*  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.

 

 

 

 

 

 

 

 

 

(2)  Represents the contractual debt obligations.

 

 

 

 

 

 

 

 

 

- 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) (2)

  

 

Major Tenants

555 California Street:

 

 

 

  

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

555 California Street 

 

70.0% 

  

 

98.4% 

 

$

66.93 

  

 1,504,000 

  

 1,504,000 

  

 -   

  

$

 589,063 

  

 

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% 

 

 

 51.10 

  

 232,000 

  

 232,000 

  

 -   

  

 

 -   

  

 

Bank of America, Regus

 

 

 

 

  

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

345 Montgomery Street

 

70.0% 

  

 

-

 

 

 -   

  

 64,000 

  

 -   

  

 64,000 

  

 

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

Total 555 California Street

 

 

  

 

93.3% 

 

$

65.57 

  

 1,800,000 

  

 1,736,000 

  

 64,000 

  

$

 589,063 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

  

 

93.3% 

 

$

65.57 

  

 1,260,000 

  

 1,215,000 

  

 45,000 

  

$

 412,344 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

theMart:

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

theMart, 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% 

  

 

99.4% 

 

$

34.16 

  

 1,917,000 

  

 1,917,000 

  

 -   

  

 

 

 

 

Allstate Insurance Company (lease not yet commenced)

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

-Showroom/Trade show

100.0% 

  

 

97.6% 

 

 

44.22 

  

 1,633,000 

  

 1,633,000 

  

 -   

  

 

 

 

 

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

 

-Retail

 

100.0% 

  

 

96.9% 

 

 

44.55 

  

 89,000 

  

 89,000 

  

 -   

  

 

 

 

 

 

 

 

 

100.0% 

  

 

98.6% 

 

 

38.72 

  

 3,639,000 

  

 3,639,000 

  

 -   

  

$

550,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

50.0% 

  

 

95.4% 

 

 

32.40 

  

 19,000 

  

 19,000 

  

 -   

  

 

34,402 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total theMart

 

 

  

 

98.5% 

 

$

38.69 

  

 3,658,000 

  

 3,658,000 

  

 -   

  

$

 584,402 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

  

 

98.5% 

 

$

38.69 

  

 3,649,000 

  

 3,649,000 

  

 -   

  

$

 567,201 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

(1)

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

(2)

Represents the contractual debt obligations.

- 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) (3)

  

Major Tenants

  

VORNADO CAPITAL PARTNERS 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     REAL ESTATE FUND:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York, NY:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lucida, 86th Street and Lexington Avenue 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    (ground leased through 2082) (39 units) 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Barnes & Noble, Hennes & Mauritz,

  

     - Retail 

 

100.0% 

  

100.0% 

 

$

204.58 

  

 95,000 

 

 95,000 

  

 -   

  

 

 

 

Sephora, Bank of America

  

     - Residential 

 

100.0% 

  

92.3% 

 

 

 -   

  

 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)

100.0% 

 

 

392.46 

  

 15,000 

 

 15,000 

  

 -   

  

 

 

 

Hershey's, MAC Cosmetics

  

     - Office 

 

75.3% 

 (2)

87.1% 

 

 

40.00 

  

 220,000 

 

 220,000 

  

 -   

  

 

 

 

American Management Association

  

 

 

 

 

87.9% 

 

 

62.50 

  

 235,000 

 

 235,000 

  

 -   

  

 

 310,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

501 Broadway 

 

100.0% 

  

100.0% 

 

 

 239.24 

  

 9,000 

 

 9,000 

  

 -   

  

 

 23,000 

  

Capital One

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Culver City, CA:

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

800 Corporate Pointe - 2 buildings 

 

100.0% 

  

57.0% 

 

 

37.33 

  

 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% 

 

 

186.23 

  

 49,000 

 

 49,000 

  

 -   

  

 

 

 

Anthropologie, Banana Republic

  

     - Theatre 

 

100.0% 

  

100.0% 

 

 

36.45 

  

 79,000 

 

 79,000 

  

 -   

  

 

 

 

Regal Cinema

  

 

 

 

 

 

 

 

93.94 

  

 128,000 

 

 128,000 

  

 -   

  

 

 66,000 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Real Estate Fund 

 

92.5% 

  

80.9% 

 

 

 

  

 780,000 

 

 777,000 

  

 3,000 

  

$

 605,094 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest 

 

27.4% 

  

82.1% 

 

 

 

  

 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%.

 

 

  

 

 

(3)  Represents the contractual debt obligations.

 

 

  

 

 

- 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) (3)

  

Major Tenants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Properties:

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

New Jersey:

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

Wayne Town Center, Wayne

 

100.0% 

 

100.0% 

 

$

 27.53 

  

 655,000 

  

 192,000 

  

 443,000 

  

 20,000 

  

$

 -   

  

JCPenney, Costco, Dick's Sporting Goods,  

   (ground leased through 2064)

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

Nordstrom Rack, 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%

 

$

 24.42 

  

 783,000 

  

 320,000 

  

 443,000 

  

 20,000 

  

$

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

 

100.0%

 

$

 24.42 

  

 783,000 

  

 320,000 

  

 443,000 

  

 20,000 

  

$

 -   

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

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

(3)  Represents the contractual debt obligations.

 

- 50 -