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):

October 31, 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 October 31, 2016, Vornado Realty Trust (the “Company”), the general partner of Vornado Realty L.P., issued a press release announcing its financial results for the third quarter of 2016.  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 October 31, 2016.

99.2

Vornado Realty Trust supplemental operating and financial data for the quarter ended September 30, 2016.

 

1


 
 

 

SIGNATURE

 

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

 

 

 

VORNADO REALTY TRUST

 

 

(Registrant)

 

 

 

 

 

 

By:

/s/ Stephen W. Theriot

 

 

Name:

Stephen W. Theriot

 

 

Title:

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

 

 

Date: November 1, 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: November 1, 2016

 

 

2


 
 
 

Exhibit Index

 

 

99.1

Vornado Realty Trust press release dated October 31, 2016.

99.2

Vornado Realty Trust supplemental operating and financial data for the quarter ended September 30, 2016.

 

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 – October 31, 2016

 

Vornado Announces Third Quarter 2016 Financial Results

 

NEW YORK.......VORNADO REALTY TRUST (New York Stock Exchange: VNO) filed its Form 10-Q for the quarter ended September 30, 2016 today and reported:



Quarter Ended September 30, 2016 Financial Results

 

NET INCOME attributable to common shareholders for the quarter ended September 30, 2016 was $66.1 million, or $0.35 per diluted share, compared to $198.9 million, or $1.05 per diluted share, for the prior year’s quarter.  Adjusting net income attributable to common shareholders for the items listed in the table on the following page, net income attributable to common shareholders for the quarters ended September 30, 2016 and 2015 was $74.7 million and $70.1 million, or $0.39 and $0.37 per diluted share, respectively.

 

FUNDS FROM OPERATIONS attributable to common shareholders plus assumed conversions (“FFO”) for the quarter ended September 30, 2016 was $225.5 million, or $1.19 per diluted share, compared to $236.0 million, or $1.25 per diluted share, for the prior year’s quarter.  Adjusting FFO for the items listed in the table on the following page, FFO for the quarters ended September 30, 2016 and 2015 was $235.8 million and $229.4 million, or $1.24 and $1.21 per diluted share, respectively.

 

 

Nine Months Ended September 30, 2016 Financial Results

 

NET INCOME attributable to common shareholders for the nine months ended September 30, 2016 was $172.4 million, or $0.91 per diluted share, compared to $449.1 million, or $2.37 per diluted share, for the nine months ended September 30, 2015.  Adjusting net income attributable to common shareholders for the items listed in the table on the following page, net income attributable to common shareholders for the nine months ended September 30, 2016 and 2015 was $190.3 million and $219.8 million, or $1.00 and $1.16 per diluted share, respectively.

 

FFO for the nine months ended September 30, 2016 was $658.9 million, or $3.47 per diluted share, compared to $779.5 million, or $4.11 per diluted share, for the prior year’s nine months.  Adjusting FFO for the items listed in the table on the following page, FFO for the nine months ended September 30, 2016 and 2015 was $674.3 million and $670.0 million, or $3.55 and $3.53 per diluted share, respectively.

 

 

Supplemental Financial Information

 

Further details regarding results of operations, properties and tenants can be accessed at the Company’s website www.vno.com.  Vornado Realty Trust is a fully – integrated equity real estate investment trust.

 

Certain statements contained herein may constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995.  Such forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of the Company to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements.  For a discussion of factors that could materially affect the outcome of our forward-looking statements and our future results and financial condition, see “Risk Factors” in Part I, Item 1A, of our Annual Report on Form 10-K, as amended, for the year ended December 31, 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)

1


 
 

 

The following table reconciles our net income to net income, as adjusted and FFO to FFO, as adjusted:

 

(Amounts in thousands, except per share amounts)

For the Three Months Ended

 

For the Nine Months Ended

 

September 30,

 

September 30,

 

 

 

2016

 

2015

 

2016

 

2015

Net income attributable to common shareholders

$

66,125

 

$

198,870

 

$

172,425

 

$

449,114

 

Per diluted share

$

0.35

 

$

1.05

 

$

0.91

 

$

2.37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Items that impact net income attributable to common shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

Preferred share issuance costs (Series J redemption)

$

(7,408)

 

$

-

 

$

(7,408)

 

$

-

 

Acquisition and transaction related costs

 

(3,808)

 

 

(1,518)

 

 

(11,319)

 

 

(7,560)

 

Net income from discontinued operations and sold properties

 

2,969

 

 

6,599

 

 

8,285

 

 

23,605

 

Default interest on Skyline properties mortgage loan

 

(2,632)

 

 

-

 

 

(5,343)

 

 

-

 

Net gains on sale of real estate and residential condominiums

 

2,522

 

 

136,190

 

 

163,066

 

 

153,430

 

Real estate impairment losses

 

(1,134)

 

 

(2,313)

 

 

(166,236)

 

 

(17,375)

 

Reversal of allowance for deferred tax assets (re: taxable

 

 

 

 

 

 

 

 

 

 

 

 

 

REIT subsidiary's ability to utilize NOLs)

 

-

 

 

-

 

 

-

 

 

90,030

 

Other

 

-

 

 

(1,821)

 

 

-

 

 

1,333

 

 

 

 

(9,491)

 

 

137,137

 

 

(18,955)

 

 

243,463

Noncontrolling interests' share of above adjustments

 

939

 

 

(8,344)

 

 

1,116

 

 

(14,194)

Items that impact net income attributable to common shareholders, net

$

(8,552)

 

$

128,793

 

$

(17,839)

 

$

229,269

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common shareholders, as adjusted

$

74,677

 

$

70,077

 

$

190,264

 

$

219,845

 

Per diluted share

$

0.39

 

$

0.37

 

$

1.00

 

$

1.16



FFO (1)

$

225,529

 

$

236,039

 

$

658,880

 

$

779,506

 

Per diluted share

$

1.19

 

$

1.25

 

$

3.47

 

$

4.11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Items that impact FFO:

 

 

 

 

 

 

 

 

 

 

 

 

Preferred share issuance costs (Series J redemption)

$

(7,408)

 

$

-

 

$

(7,408)

 

$

-

 

Acquisition and transaction related costs

 

(3,808)

 

 

(1,518)

 

 

(11,319)

 

 

(7,560)

 

FFO from discontinued operations and sold properties

 

2,969

 

 

9,346

 

 

6,926

 

 

34,142

 

Default interest on Skyline properties mortgage loan

 

(2,632)

 

 

-

 

 

(5,343)

 

 

-

 

Net gain on sale of residential condominiums

 

-

 

 

633

 

 

714

 

 

2,493

 

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

 

-

 

 

(1,821)

 

 

-

 

 

1,333

 

 

 

 

(10,879)

 

 

6,640

 

 

(16,430)

 

 

115,936

Noncontrolling interests' share of above adjustments

 

651

 

 

(4)

 

 

964

 

 

(6,397)

Items that impact FFO, net

$

(10,228)

 

$

6,636

 

$

(15,466)

 

$

109,539

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO, as adjusted

$

235,757

 

$

229,403

 

$

674,346

 

$

669,967

 

Per diluted share

$

1.24

 

$

1.21

 

$

3.55

 

$

3.53

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

See page 4 for a reconciliation of our net income to FFO for the three and nine months ended September 30, 2016 and 2015.

2


 
 
VORNADO REALTY TRUST

OPERATING RESULTS FOR THE THREE AND NINE MONTHS ENDED

SEPTEMBER 30, 2016 AND 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Amounts in thousands, except per share amounts)

For the Three Months Ended

 

For the Nine Months Ended

 

September 30,

 

September 30,

 

 

 

 

2016

 

2015

 

2016

 

2015

Revenues

$

633,197

 

$

627,596

 

$

1,867,942

 

$

1,850,686

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

$

97,635

 

$

200,777

 

$

271,218

 

$

525,608

Income from discontinued operations

 

2,969

 

 

34,463

 

 

6,160

 

 

50,278

Net income

 

100,604

 

 

235,240

 

 

277,378

 

 

575,886

Less net income attributable to noncontrolling interests in:

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated subsidiaries

 

(3,658)

 

 

(3,302)

 

 

(26,361)

 

 

(38,370)

 

Operating Partnership

 

(4,366)

 

 

(12,704)

 

 

(11,410)

 

 

(28,189)

Net income attributable to Vornado

 

92,580

 

 

219,234

 

 

239,607

 

 

509,327

Preferred share dividends

 

(19,047)

 

 

(20,364)

 

 

(59,774)

 

 

(60,213)

Preferred share issuance costs (Series J redemption)

 

(7,408)

 

 

-

 

 

(7,408)

 

 

-

Net income attributable to common shareholders

$

66,125

 

$

198,870

 

$

172,425

 

$

449,114

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income per common share - Basic:

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations, net

$

0.34

 

$

0.88

 

$

0.88

 

$

2.13

 

Income from discontinued operations, net

 

0.01

 

 

0.17

 

 

0.03

 

 

0.25

 

Net income per common share

$

0.35

 

$

1.05

 

$

0.91

 

$

2.38

 

Weighted average shares outstanding

 

188,901

 

 

188,504

 

 

188,778

 

 

188,291

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income per common share - Diluted:

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations, net

$

0.33

 

$

0.88

 

$

0.88

 

$

2.12

 

Income from discontinued operations, net

 

0.02

 

 

0.17

 

 

0.03

 

 

0.25

 

Net income per common share

$

0.35

 

$

1.05

 

$

0.91

 

$

2.37

 

Weighted average shares outstanding

 

190,048

 

 

189,581

 

 

190,086

 

 

189,789

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

$

225,529

 

$

236,039

 

$

658,880

 

$

779,506

 

Per diluted share

$

1.19

 

$

1.25

 

$

3.47

 

$

4.11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO, as adjusted

$

235,757

 

$

229,403

 

$

674,346

 

$

669,967

 

Per diluted share

$

1.24

 

$

1.21

 

$

3.55

 

$

3.53

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares used in determining FFO per diluted share

 

190,090

 

 

189,581

 

 

190,129

 

 

189,524

3


 
 

 

The following table reconciles our net income to FFO:

(Amounts in thousands, except per share amounts)

For the Three Months Ended

 

For the Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2016

 

2015

 

2016

 

2015

Net income attributable to common shareholders

$

66,125

 

$

198,870

 

$

172,425

 

$

449,114

 

Per diluted share

$

0.35

 

$

1.05

 

$

0.91

 

$

2.37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO adjustments:

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization of real property

$

130,892

 

$

134,623

 

$

398,231

 

$

382,175

Net gains on sale of real estate

 

-

 

 

(135,557)

 

 

(161,721)

 

 

(146,424)

Real estate impairment losses

 

-

 

 

-

 

 

160,700

 

 

256

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

 

 

 

 

 

 

 

 

 

 

 

 

partially owned entities to arrive at FFO:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization of real property

 

40,281

 

 

38,131

 

 

117,635

 

 

106,685

 

 

Net gains on sale of real estate

 

(2,522)

 

 

-

 

 

(2,841)

 

 

(4,513)

 

 

Real estate impairment losses

 

1,134

 

 

2,313

 

 

5,536

 

 

12,617

 

 

 

 

169,785

 

 

39,510

 

 

517,540

 

 

350,796

Noncontrolling interests' share of above adjustments

 

(10,403)

 

 

(2,364)

 

 

(31,872)

 

 

(20,473)

FFO adjustments, net

$

159,382

 

$

37,146

 

$

485,668

 

$

330,323

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO attributable to common shareholders

$

225,507

 

$

236,016

 

$

658,093

 

$

779,437

Convertible preferred share dividends

 

22

 

 

23

 

 

65

 

 

69

Earnings allocated to Out-Performance Plan units

 

-

 

 

-

 

 

722

 

 

-

FFO attributable to common shareholders plus assumed conversions

$

225,529

 

$

236,039

 

$

658,880

 

$

779,506

 

Per diluted share

$

1.19

 

$

1.25

 

$

3.47

 

$

4.11

 

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 net income and should not be considered an alternative to net income as a performance 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, as adjusted.  Although this non-GAAP measure clearly differs from NAREIT’s definition of FFO, we believe it provides a meaningful presentation of operating performance.  Reconciliations of FFO to FFO, as adjusted are provided on page 2 of this press release.

 

 

Conference Call and Audio Webcast

 

As previously announced, the Company will host a quarterly earnings conference call and an audio webcast on Tuesday, November 1, 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 43587461.  A telephonic replay of the conference call will be available from 1:00 p.m. ET on November 1, 2016 through December 1, 2016.  To access the replay, please dial 888-843-7419 and enter the passcode 43587461#.  A live webcast of the conference call will be available on the Company’s website at www.vno.com and an online playback of the webcast will be available on the website for 90 days following the conference call.

 

 

#####

4

exhibit992.htm - Generated by SEC Publisher for SEC Filing

EXHIBIT 99.2

 

 

 

 

 

 

 

SUPPLEMENTAL OPERATING

AND FINANCIAL DATA

For the Quarter Ended September 30, 2016

 

 

 

 

 

 

 

 

 
 

Description: Vornado Logo

INDEX

 

 

 

 

Page

Investor Information

3

2016 Business Developments

4 - 5

Common Shares Data

6

Financial Highlights

7

Funds From Operations

8

Net Income, as Adjusted

9

Funds From Operations, as Adjusted

10

Funds Available for Distribution

11

Net Income / EBITDA (Consolidated and by Segment)

12 - 18

EBITDA by Segment and Region

19

Consolidated Balance Sheets

20

Capital Structure

21

Debt Analysis

22 - 24

Unconsolidated Joint Ventures

25 - 27

Square Footage

28

Top 30 Tenants

29

Lease Expirations

30 - 31

Leasing Activity

32 - 34

Occupancy, Same Store EBITDA and Residential Statistics

35

Development / Redevelopment Summary

36

Capital Expenditures

37 - 40

Property Table

41 - 54

 

 

 

 

 

Certain statements contained herein constitute forward-looking statements as such term is defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.  Forward-looking statements are not guarantees of performance.  They represent our intentions, plans, expectations and beliefs and are subject to numerous assumptions, risks and uncertainties.  Our future results, financial condition and business may differ materially from those expressed in these forward-looking statements. You can find many of these statements by looking for words such as “approximates,” “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “would,” “may” or other similar expressions in this supplemental package.  We also note the following forward-looking statements: in the case of our development and redevelopment projects, the estimated completion date, estimated project cost and cost to complete; and estimates of future capital expenditures, dividends to common and preferred shareholders and operating partnership distributions. Many of the factors that will determine the outcome of these and our other forward-looking statements are beyond our ability to control or predict.  For further discussion of factors that could materially affect the outcome of our forward-looking statements, see “Item 1A. Risk Factors” in our Annual Report on Form 10-K, as amended, for the year ended December 31, 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, as amended, or Quarterly Report on Form 10-Q, as applicable, and this supplemental package.


 

 

INVESTOR INFORMATION

 

 

 

 

 

 

Executive Officers:

 

 

 

 

 

Steven Roth

Chairman of the Board and Chief Executive Officer

David R. Greenbaum

President - New York Division

Mitchell N. Schear

President - Washington, DC Division

Michael J. Franco

Executive Vice President - Chief Investment Officer

Joseph Macnow

Executive Vice President - Finance and Chief Administrative Officer

Stephen W. Theriot

Chief Financial Officer

 

 

 

 

 

 

RESEARCH COVERAGE - EQUITY

 

 

 

 

 

 

James Feldman / Scott Freitag

 

 

Brad K. Burke

 

John W. Guinee / Erin T. Aslakson

Bank of America / Merrill Lynch

 

 

Goldman Sachs

 

Stifel Nicolaus & Company

646-855-5808 / 646-855-3197

 

 

917-343-2082

 

443-224-1307 / 443-224-1350

 

 

 

 

 

 

Ross Smotrich / Peter Siciliano

 

 

Jed Reagan / Daniel Ismail

 

Michael Lewis

Barclays Capital

 

 

Green Street Advisors

 

SunTrust Robinson Humphrey

212-526-2306 / 212-526-3098

 

 

949-640-8780

 

212-319-5659

 

 

 

 

 

 

Michael Bilerman / Emmanuel Korchman

 

 

Anthony Paolone / Gene Nusinzon

 

Nick Yulico / Frank Lee

Citi

 

 

JP Morgan

 

UBS

212-816-1383 / 212-816-1382

 

 

212-622-6682 / 212-633-1041

 

212-713-3402 / 412-352-5679

 

 

 

 

 

 

Vincent Chao

 

 

Vikram Malhotra / Sumit Sharma

 

 

Deutsche Bank

 

 

Morgan Stanley

 

 

212-250-6799

 

 

212-761-7064 / 212-761-7567

 

 

 

 

 

 

 

 

Steve Sakwa / Robert Simone

 

 

Alexander Goldfarb / Daniel Santos

 

 

Evercore ISI

 

 

Sandler O'Neill

 

 

212-446-9462 / 212-446-9459

 

 

212-466-7937 / 212-466-7927

 

 

 

 

 

 

 

 

RESEARCH COVERAGE - DEBT

 

 

 

 

 

 

Scott Frost

 

 

Robert Haines / Craig Guttenplan

 

Thierry Perrein

Bank of America / Merrill Lynch

 

 

CreditSights

 

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.        

 

 

- 3 -


 

 

2016 BUSINESS DEVELOPMENTS

 

 

Subsequent Event

 

On October 31, 2016, our Board of Trustees approved the tax-free spin-off of our Washington, DC business and we entered into a definitive agreement to merge it with the business and certain select assets of The JBG Companies (“JBG”), a Washington, DC real estate company.  Steven Roth, our Chairman and Chief Executive Officer, will be Chairman of the Board of Trustees of the new combined company.  Mitchell Schear, President of our Washington, DC business, will be a member of management's Executive Committee and a Trustee of the new combined company. 

 

The pro rata distribution to Vornado common shareholders and Vornado Realty L.P. common unitholders is intended to be treated as a tax-free spin-off for U.S. federal income tax purposes. It is expected to be made on a pro rata 1:2 basis. 

 

The initial Form 10 registration statement relating to the spin-off is expected to be filed with the Securities and Exchange Commission (“SEC”) in the fourth quarter of 2016, and the distribution and combination are expected to be completed in the second quarter of 2017. The transactions are subject to certain conditions, including the SEC declaring the Form 10 registration statement effective, filing and approval of the new company’s listing application, receipt of regulatory approvals and third party consents by each of Vornado and JBG, and formal declaration of the distribution by our Board of Trustees. The transactions are not subject to a vote by Vornado shareholders. Our Board of Trustees has approved the transaction.  JBG’s investors have consented to the transaction.  There can be no assurance that this transaction will be completed.

 

 

Investment Activities

 

On March 17, 2016, we entered into a joint venture, in which we own a 33.3% interest, which owns a $146,004,000 mezzanine loan.  The interest rate is LIBOR plus 8.875% (9.38% at September 30, 2016) and the debt matures in November 2016, with two three-month extension options.  At September 30, 2016, the joint venture has a $3,996,000 remaining commitment, of which our share is $1,332,000.  The joint venture’s investment is subordinate to $350,000,000 of third party debt.  We account for our investment in the joint venture under the equity method.

 

On May 20, 2016, we contributed $19,650,000 for a 50.0% equity interest in a joint venture that will develop 606 Broadway, a 33,000 square foot office and retail building, located on Houston Street in Manhattan.  The development cost of this project is estimated to be approximately $104,000,000.  At closing, the joint venture obtained a $65,000,000 construction loan, of which approximately $22,500,000 was outstanding at September 30, 2016.  The loan, which bears interest at LIBOR plus 3.00% (3.52% at September 30, 2016), matures in May 2019 with two one-year extension options.  Because this joint venture is a variable interest entity (“VIE”) and we determined we are the primary beneficiary, we consolidate the accounts of this joint venture from the date of our investment.

 

Dispositions

 

On May 27, 2016, we sold a 47% ownership interest in 7 West 34th Street, a 477,000 square foot Manhattan office building leased to Amazon, and retained the remaining 53% interest.  This transaction was based on a property value of approximately $561,000,000 or $1,176 per square foot.  We received net proceeds of $127,382,000 from the sale and realized a net gain of $203,324,000, of which $159,511,000 was recognized in the second quarter and is included in “net gain on disposition of wholly owned and partially owned assets” in our consolidated statements of income.  The remaining net gain of $43,813,000 has been deferred until our guarantee of payment of loan principal and interest is removed or the loan is repaid.  We realized a net tax gain of $90,017,000.   We continue to manage and lease the property.  We share control over major decisions with our joint venture partner.  Accordingly, this property is accounted for under the equity method from the date of sale.

- 4 -


 

 

2016 BUSINESS DEVELOPMENTS

 

 

Financing Activities

 

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%, (2.28% at September 30, 2016) which was swapped for four and a half years to a fixed rate of 2.56%.  The Company realized net proceeds of approximately $330,000,000.  The property was previously encumbered by a 5.65%, $353,000,000 mortgage which was scheduled to mature in March 2016.

 

On March 7, 2016, the joint venture, in which we have a 55% ownership interest, completed a $300,000,000 refinancing of One Park Avenue, a 947,000 square foot Manhattan office building.  The loan matures in March 2021 and is interest only at LIBOR plus 1.75% (2.28% at September 30, 2016).  The property was previously encumbered by a 4.995%, $250,000,000 mortgage which matured in March 2016.

 

On May 6, 2016, the joint venture, in which we have a 55% ownership interest, completed a $273,000,000 refinancing of The Warner Building, a 621,000 square foot Washington, DC office building.  The loan matures in June 2023, has a fixed rate of 3.65%, is interest only for the first two years and amortizes based on a 30-year schedule beginning in year three. The property was previously encumbered by a 6.26%, $293,000,000 mortgage which matured in May 2016.

 

On May 11, 2016, the joint venture, in which we have a 50% ownership interest, completed a $900,000,000 refinancing of 280 Park Avenue, a 1,250,000 square foot Manhattan office building.  The three-year loan with four one-year extensions is interest only at LIBOR plus 2.00% (2.51% at September 30, 2016).  The property was previously encumbered by a 6.35%, $721,000,000 mortgage which was scheduled to mature in June 2016.

 

On May 16, 2016, we completed a $300,000,000 recourse financing of 7 West 34th Street.  The ten-year loan is interest only at a fixed rate of 3.65% and matures in June 2026.

 

On August 3, 2016, the joint venture, in which we have 49.9% ownership interest, completed an $80,000,000 refinancing of 50-70 West 93rd Street, a 326 unit Manhattan residential complex.  The three-year loan with two one-year extensions is interest only at LIBOR plus 1.70% (2.22% at September 30, 2016).  The property was previously encumbered by a $44,980,000 first mortgage at LIBOR plus 1.90% and an $18,481,000 second mortgage at LIBOR plus 1.65%, which were scheduled to mature in September 2016.

 

On September 1, 2016, we redeemed all of the outstanding 6.875% Series J cumulative redeemable preferred shares at their redemption price of $25.00 per share, or $246,250,000 in the aggregate, plus accrued and unpaid dividends through the date of redemption.  In connection therewith, we expensed $7,408,000 of issuance costs, which reduced net income attributable to common shareholders in the three months ended September 30, 2016.  These costs had been initially recorded as a reduction of shareholders’ equity.

 

On September 6, 2016, we completed a $675,000,000 refinancing of theMART, a 3,644,000 square foot commercial building in Chicago.  The five-year loan is interest only and has a fixed rate of 2.70%.  The Company realized net proceeds of approximately $124,000,000.  The property was previously encumbered by a 5.57%, $550,000,000 mortgage which was scheduled to mature in December 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):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third Quarter

2016

 

 

Second Quarter

2016

 

 

First Quarter

2016

 

 

Fourth Quarter

2015

High Price

 

$

108.69

 

 

$

100.13

 

 

$

99.97

 

 

$

103.41

Low Price

 

$

97.18

 

 

$

90.13

 

 

$

78.91

 

 

$

89.32

Closing Price - end of quarter

 

$

101.21

 

 

$

100.12

 

 

$

94.43

 

 

$

99.96

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Dividend per share

 

$

2.52

 

 

$

2.52

 

 

$

2.52

 

 

$

2.52

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Dividend Yield - on Closing Price

 

 

2.5%

 

 

 

2.5%

 

 

 

2.7%

 

 

 

2.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

excluding stock options (in thousands)

 

 

201,816

 

 

 

201,760

 

 

 

201,763

 

 

 

201,367

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

units as converted, excluding stock options

 

$

20.4 Billion

 

 

$

20.2 Billion

 

 

$

19.1 Billion

 

 

$

20.1 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"), net income attributable to common shareholders, as adjusted, FFO, as adjusted, and Funds Available for Distribution ("FAD").  A description of these non-GAAP measures and reconciliations to the most directly comparable GAAP measures are provided on the pages that follow.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

 

September 30,

 

June 30,

 

September 30,

 

 

 

 

2016

 

2015

 

2016

 

2016

 

2015

 

Total revenues

$

633,197

 

$

627,596

 

$

621,708

 

$

1,867,942

 

$

1,850,686

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common shareholders

$

66,125

 

$

198,870

 

$

220,463

 

$

172,425

 

$

449,114

 

 

Per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.35

 

$

1.05

 

$

1.17

 

$

0.91

 

$

2.38

 

 

 

Diluted

$

0.35

 

$

1.05

 

$

1.16

 

$

0.91

 

$

2.37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common shareholders, as adjusted

$

74,677

 

$

70,077

 

$

72,463

 

$

190,264

 

$

219,845

 

 

Per diluted share

$

0.39

 

$

0.37

 

$

0.38

 

$

1.00

 

$

1.16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO, as adjusted

$

235,757

 

$

229,403

 

$

233,015

 

$

674,346

 

$

669,967

 

 

Per diluted share

$

1.24

 

$

1.21

 

$

1.23

 

$

3.55

 

$

3.53

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

$

225,529

 

$

236,039

 

$

229,432

 

$

658,880

 

$

779,506

 

FFO - Operating Partnership Basis ("OP Basis")

$

240,466

 

$

251,331

 

$

244,682

 

$

701,786

 

$

828,923

 

 

Per diluted share

$

1.19

 

$

1.25

 

$

1.21

 

$

3.47

 

$

4.11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends per common share

$

0.63

 

$

0.63

 

$

0.63

 

$

1.89

 

$

1.89

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO payout ratio (based on FFO, as adjusted)

 

50.8%

 

 

52.1%

 

 

51.2%

 

 

53.2%

 

 

53.5%

 

FAD payout ratio

 

95.5%

 

 

77.8%

 

 

118.9%

 

 

109.2%

 

 

79.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

190,090

 

 

189,581

 

 

189,885

 

 

190,129

 

 

189,524

 

Convertible units:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A

 

11,557

 

 

11,105

 

 

11,596

 

 

11,523

 

 

10,819

 

 

D-13

 

459

 

 

504

 

 

490

 

 

496

 

 

467

 

 

G1-G4

 

38

 

 

86

 

 

41

 

 

39

 

 

93

 

 

Equity awards - unit equivalents

 

536

 

 

587

 

 

494

 

 

323

 

 

636

 

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

 

202,680

 

 

201,863

 

 

202,506

 

 

202,510

 

 

201,539

 

- 7 -


 

 

RECONCILIATION OF NET INCOME TO FFO (1)

 

 

 

 

 

 

 

 

(unaudited and in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

 

 

 

 

September 30,

 

June 30,

 

September 30,

 

 

 

 

 

 

 

2016

 

2015

 

2016

 

2016

 

2015

Reconciliation of our net income to FFO:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common shareholders

 

 

$

66,125

 

$

198,870

 

$

220,463

 

$

172,425

 

$

449,114

 

 

Per diluted share

 

 

$

0.35

 

$

1.05

 

$

1.16

 

$

0.91

 

$

2.37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization of real property

 

 

$

130,892

 

$

134,623

 

$

133,218

 

$

398,231

 

$

382,175

 

Net gains on sale of real estate

 

 

 

-

 

 

(135,557)

 

 

(161,721)

 

 

(161,721)

 

 

(146,424)

 

Real estate impairment losses

 

 

 

-

 

 

-

 

 

-

 

 

160,700

 

 

256

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

partially owned entities to arrive at FFO:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization of real property

 

 

 

40,281

 

 

38,131

 

 

38,308

 

 

117,635

 

 

106,685

 

 

 

Net gains on sale of real estate

 

 

 

(2,522)

 

 

-

 

 

(319)

 

 

(2,841)

 

 

(4,513)

 

 

 

Real estate impairment losses

 

 

 

1,134

 

 

2,313

 

 

49

 

 

5,536

 

 

12,617

 

 

 

 

 

169,785

 

 

39,510

 

 

9,535

 

 

517,540

 

 

350,796

 

Noncontrolling interests' share of above adjustments

 

 

 

(10,403)

 

 

(2,364)

 

 

(588)

 

 

(31,872)

 

 

(20,473)

 

FFO adjustments, net

 

 

$

159,382

 

$

37,146

 

$

8,947

 

$

485,668

 

$

330,323

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO attributable to common shareholders

 

 

$

225,507

 

$

236,016

 

$

229,410

 

$

658,093

 

$

779,437

 

Convertible preferred share dividends

 

 

 

22

 

 

23

 

 

22

 

 

65

 

 

69

 

Earnings allocated to Out-Performance Plan units

 

 

 

-

 

 

-

 

 

-

 

 

722

 

 

-

 

FFO attributable to common shareholders plus assumed conversions

 

 

 

225,529

 

 

236,039

 

 

229,432

 

 

658,880

 

 

779,506

 

Add back of income allocated to noncontrolling interests of the

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Partnership

 

 

 

14,937

 

 

15,292

 

 

15,250

 

 

42,906

 

 

49,417

 

FFO - OP Basis (1)

 

 

$

240,466

 

$

251,331

 

$

244,682

 

$

701,786

 

$

828,923

 

FFO per diluted share (1)

 

 

$

1.19

 

$

1.25

 

$

1.21

 

$

3.47

 

$

4.11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 net income and should not be considered an alternative to net income as a performance measure.  FFO may not be comparable to similarly titled measures employed by other companies.   

 

- 8 -


 

 

RECONCILIATION OF NET INCOME TO NET INCOME, AS ADJUSTED

 

 

 

(unaudited and in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

 

September 30,

 

June 30,

 

September 30,

 

 

 

 

2016

 

2015

 

2016

 

2016

 

2015

Net income attributable to common shareholders

(A)

$

66,125

 

$

198,870

 

$

220,463

 

$

172,425

 

$

449,114

 

Per diluted share

 

$

0.35

 

$

1.05

 

$

1.16

 

$

0.91

 

$

2.37

Items that impact net income attributable to common shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred share issuance costs (Series J redemption)

$

(7,408)

 

$

-

 

$

-

 

$

(7,408)

 

$

-

 

Acquisition and transaction related costs

(3,808)

 

 

(1,518)

 

 

(2,904)

 

 

(11,319)

 

 

(7,560)

 

Net income from discontinued operations and sold properties

 

 

2,969

 

 

6,599

 

 

3,671

 

 

8,285

 

 

23,605

 

Default interest on Skyline properties mortgage loan

(2,632)

 

 

-

 

 

(2,711)

 

 

(5,343)

 

 

-

 

Net gains on sale of real estate and residential condominiums

2,522

 

 

136,190

 

 

159,830

 

 

163,066

 

 

153,430

 

Real estate impairment losses

(1,134)

 

 

(2,313)

 

 

(49)

 

 

(166,236)

 

 

(17,375)

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ability to utilize NOLs)

 

 

-

 

 

-

 

 

-

 

 

-

 

 

90,030

 

Other

 

 

-

 

 

(1,821)

 

 

-

 

 

-

 

 

1,333

 

 

 

 

 

(9,491)

 

 

137,137

 

 

157,837

 

 

(18,955)

 

 

243,463

Noncontrolling interests' share of above adjustments

 

 

939

 

 

(8,344)

 

 

(9,837)

 

 

1,116

 

 

(14,194)

Items that impact net income attributable to common shareholders, net

(B)

$

(8,552)

 

$

128,793

 

$

148,000

 

$

(17,839)

 

$

229,269

 

Per diluted share

 

$

(0.04)

 

$

0.68

 

$

0.78

 

$

(0.09)

 

$

1.21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common shareholders, as adjusted

(A-B)

$

74,677

 

$

70,077

 

$

72,463

 

$

190,264

 

$

219,845

 

Per diluted share

 

$

0.39

 

$

0.37

 

$

0.38

 

$

1.00

 

$

1.16

 

- 9 -


 

 

RECONCILIATION OF FFO TO FFO, AS ADJUSTED

 

 

 

(unaudited and in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

 

September 30,

 

June 30,

 

September 30,

 

 

 

 

2016

 

2015

 

2016

 

2016

 

2015

FFO attributable to common shareholders plus assumed conversions

(A)

$

225,529

 

$

236,039

 

$

229,432

 

$

658,880

 

$

779,506

 

Per diluted share

 

$

1.19

 

$

1.25

 

$

1.21

 

$

3.47

 

$

4.11

Items that impact FFO:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred share issuance costs (Series J redemption)

 

$

(7,408)

 

$

-

 

$

-

 

$

(7,408)

 

$

-

 

Acquisition and transaction related costs

 

 

(3,808)

 

 

(1,518)

 

 

(2,904)

 

 

(11,319)

 

 

(7,560)

 

FFO from discontinued operations and sold properties

2,969

 

 

9,346

 

 

1,794

 

 

6,926

 

 

34,142

 

Default interest on Skyline properties mortgage loan

(2,632)

 

 

-

 

 

(2,711)

 

 

(5,343)

 

 

-

 

Net gain on sale of residential condominiums

-

 

 

633

 

 

-

 

 

714

 

 

2,493

 

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

 

 

-

 

 

(1,821)

 

 

-

 

 

-

 

 

1,333

 

 

 

 

 

(10,879)

 

 

6,640

 

 

(3,821)

 

 

(16,430)

 

 

115,936

Noncontrolling interests' share of above adjustments

 

 

651

 

 

(4)

 

 

238

 

 

964

 

 

(6,397)

Items that impact FFO, net

(B)

$

(10,228)

 

$

6,636

 

$

(3,583)

 

$

(15,466)

 

$

109,539

 

Per diluted share

 

$

(0.05)

 

$

0.04

 

$

(0.02)

 

$

(0.08)

 

$

0.58

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO, as adjusted

(A-B)

$

235,757

 

$

229,403

 

$

233,015

 

$

674,346

 

$

669,967

 

Per diluted share

 

$

1.24

 

$

1.21

 

$

1.23

 

$

3.55

 

$

3.53

 

- 10 -


 

 

RECONCILIATION OF FFO TO FAD(1)

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

 

September 30,

 

June 30,

 

September 30,

 

 

 

 

2016

 

2015

 

2016

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO attributable to common shareholders plus assumed conversions

(A)

$

225,529

 

$

236,039

 

$

229,432

 

$

658,880

 

$

779,506

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to arrive at FAD:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recurring tenant improvements, leasing commissions and other capital expenditures

 

87,090

 

 

44,013

 

 

101,060

 

 

262,719

 

 

167,549

 

Straight-line rentals

34,915

 

 

44,424

 

 

42,284

 

 

118,960

 

 

108,382

 

Adjustments to FFO per page 10,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

excluding FFO attributable to discontinued operations and sold properties

 

 

(11,449)

 

 

(2,706)

 

 

(5,615)

 

 

(20,957)

 

 

81,794

 

Amortization of acquired below-market leases, net

11,410

 

 

19,328

 

 

11,843

 

 

40,302

 

 

44,240

 

Amortization of debt issuance costs

 

(8,539)

 

 

(7,864)

 

 

(8,508)

 

 

(26,312)

 

 

(22,817)

 

Stock-based compensation expense

 

(6,117)

 

 

(6,501)

 

 

(7,215)

 

 

(27,903)

 

 

(33,328)

 

Non real estate depreciation

 

(1,447)

 

 

(1,317)

 

 

(2,006)

 

 

(5,277)

 

 

(4,906)

 

Carried interest and our share of net unrealized gain

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

from real estate fund investments

 

 

(97)

 

 

(636)

 

 

5,598

 

 

8,639

 

 

9,728

 

Noncontrolling interests' share of above adjustments

 

(6,326)

 

 

(5,399)

 

 

(8,566)

 

 

(20,297)

 

 

(20,904)

 

 

 

(B)

 

99,440

 

 

83,342

 

 

128,875

 

 

329,874

 

 

329,738

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FAD(1)

(A-B)

$

126,089

 

$

152,697

 

$

100,557

 

$

329,006

 

$

449,768

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FAD payout ratio(2)

 

 

95.5%

 

 

77.8%

 

 

118.9%

 

 

109.2%

 

 

79.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

 

- 11 -


 

 

CONSOLIDATED NET INCOME / EBITDA (1)

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

September 30,

 

June 30,

 

 

 

 

2016

 

 

2015

 

Inc (Dec)

 

2016

Property rentals

 

$

477,215

 

 

$

462,127

 

$

15,088

 

$

472,593

Straight-line rent adjustments

 

 

34,915

 

 

 

44,424

 

 

(9,509)

 

 

42,284

Amortization of acquired below-market leases, net

 

 

11,868

 

 

 

19,786

 

 

(7,918)

 

 

12,301

Total rentals

 

 

523,998

 

 

 

526,337

 

 

(2,339)

 

 

527,178

Tenant expense reimbursements

 

 

71,425

 

 

 

67,098

 

 

4,327

 

 

60,841

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BMS cleaning fees

 

 

20,820

 

 

 

18,563

 

 

2,257

 

 

18,794

 

Management and leasing fees

 

 

6,644

 

 

 

4,045

 

 

2,599

 

 

4,604

 

Lease termination fees

 

 

2,118

 

 

 

1,517

 

 

601

 

 

3,199

 

Other income

 

 

8,192

 

 

 

10,036

 

 

(1,844)

 

 

7,092

Total revenues

 

 

633,197

 

 

 

627,596

 

 

5,601

 

 

621,708

Operating expenses

 

 

260,826

 

 

 

256,561

 

 

4,265

 

 

245,138

Depreciation and amortization

 

 

138,968

 

 

 

141,920

 

 

(2,952)

 

 

141,313

General and administrative

 

 

40,442

 

 

 

36,157

 

 

4,285

 

 

45,564

Impairment loss and acquisition and transaction related costs

 

3,808

 

 

 

1,518

 

 

2,290

 

 

2,879

Total expenses

 

 

444,044

 

 

 

436,156

 

 

7,888

 

 

434,894

Operating income

 

 

189,153

 

 

 

191,440

 

 

(2,287)

 

 

186,814

Income (loss) from partially owned entities

 

 

4,127

 

 

 

(325)

 

 

4,452

 

 

642

Income from real estate fund investments

 

1,077

 

 

 

1,665

 

 

(588)

 

 

16,389

Interest and other investment income, net

 

 

6,508

 

 

 

3,160

 

 

3,348

 

 

10,236

Interest and debt expense

 

 

(98,365)

 

 

 

(95,344)

 

 

(3,021)

 

 

(105,576)

Net gain on disposition of wholly owned and partially owned assets

 

-

 

 

 

103,037

 

 

(103,037)

 

 

159,511

Income before income taxes

 

 

102,500

 

 

 

203,633

 

 

(101,133)

 

 

268,016

Income tax expense

 

 

(4,865)

 

 

 

(2,856)

 

 

(2,009)

 

 

(2,109)

Income from continuing operations

 

 

97,635

 

 

 

200,777

 

 

(103,142)

 

 

265,907

Income from discontinued operations

 

 

2,969

 

 

 

34,463

 

 

(31,494)

 

 

2,475

Net income

 

 

100,604

 

 

 

235,240

 

 

(134,636)

 

 

268,382

Less net income attributable to noncontrolling interests in:

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated subsidiaries

 

(3,658)

 

 

 

(3,302)

 

 

(356)

 

 

(13,025)

 

Operating Partnership

 

(4,366)

 

 

 

(12,704)

 

 

8,338

 

 

(14,531)

Net income attributable to Vornado

 

 

92,580

 

 

 

219,234

 

 

(126,654)

 

 

240,826

Net income attributable to noncontrolling interests in the Operating Partnership

 

4,366

 

 

 

12,704

 

 

(8,338)

 

 

14,531

Interest and debt expense

 

 

122,979

 

 

 

118,977

 

 

4,002

 

 

127,799

Depreciation and amortization

 

 

172,980

 

 

 

174,209

 

 

(1,229)

 

 

173,352

Income tax expense

 

 

5,102

 

 

 

3,043

 

 

2,059

 

 

4,704

EBITDA

 

$

398,007

 

 

$

528,167

 

$

(130,160)

 

$

561,212

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capitalized leasing and development payroll

 

$

5,412

 

 

$

4,835

 

$

577

 

$

5,786

Capitalized interest and debt expense

 

$

8,384

 

 

$

26,005

 

$

(17,621)

 

$

7,367

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

EBITDA represents "Earnings Before Interest, Taxes, Depreciation and Amortization."  We calculate EBITDA on an Operating Partnership basis which is before allocation to the noncontrolling interest of the Operating Partnership.  We consider EBITDA a non-GAAP financial measure for making decisions and assessing the unlevered performance of our 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, we utilize this measure to make investment decisions as well as to compare the performance of our assets to that of our peers. EBITDA should not be considered a substitute for net income. EBITDA may not be comparable to similarly titled measures employed by other companies.

 

- 12 -


 

 

CONSOLIDATED NET INCOME / EBITDA

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30,

 

 

2016

 

 

2015

 

Inc (Dec)

Property rentals

$

1,410,032

 

 

$

1,387,458

 

$

22,574

Straight-line rent adjustments

 

118,960

 

 

 

108,382

 

 

10,578

Amortization of acquired below-market leases, net

 

41,676

 

 

 

45,614

 

 

(3,938)

Total rentals

 

1,570,668

 

 

 

1,541,454

 

 

29,214

Tenant expense reimbursements

 

191,841

 

 

 

196,234

 

 

(4,393)

Fee and other income:

 

 

 

 

 

 

 

 

 

 

BMS cleaning fees

 

57,760

 

 

 

62,937

 

 

(5,177)

 

Management and leasing fees

 

16,047

 

 

 

12,511

 

 

3,536

 

Lease termination fees

 

7,722

 

 

 

8,157

 

 

(435)

 

Other income

 

23,904

 

 

 

29,393

 

 

(5,489)

Total revenues

 

1,867,942

 

 

 

1,850,686

 

 

17,256

Operating expenses

 

762,313

 

 

 

753,744

 

 

8,569

Depreciation and amortization

 

423,238

 

 

 

402,999

 

 

20,239

General and administrative

 

134,710

 

 

 

133,838

 

 

872

Impairment loss and acquisition and transaction related costs

 

171,994

 

 

 

7,560

 

 

164,434

Total expenses

 

1,492,255

 

 

 

1,298,141

 

 

194,114

Operating income

 

375,687

 

 

 

552,545

 

 

(176,858)

Income (loss) from partially owned entities

 

529

 

 

 

(8,709)

 

 

9,238

Income from real estate fund investments

 

28,750

 

 

 

52,122

 

 

(23,372)

Interest and other investment income, net

 

20,262

 

 

 

19,618

 

 

644

Interest and debt expense

 

(304,430)

 

 

 

(279,110)

 

 

(25,320)

Net gain on disposition of wholly owned and partially owned assets

 

160,225

 

 

 

104,897

 

 

55,328

Income before income taxes

 

281,023

 

 

 

441,363

 

 

(160,340)

Income tax (expense) benefit

 

(9,805)

 

 

 

84,245

 

 

(94,050)

Income from continuing operations 

 

271,218

 

 

 

525,608

 

 

(254,390)

Income from discontinued operations

 

6,160

 

 

 

50,278

 

 

(44,118)

Net income

 

277,378

 

 

 

575,886

 

 

(298,508)

Less net income attributable to noncontrolling interests in:

 

 

 

 

 

 

 

 

 

 

Consolidated subsidiaries

 

(26,361)

 

 

 

(38,370)

 

 

12,009

 

Operating Partnership

 

(11,410)

 

 

 

(28,189)

 

 

16,779

Net income attributable to Vornado

 

239,607

 

 

 

509,327

 

 

(269,720)

Net income attributable to noncontrolling interests in the Operating Partnership

 

11,410

 

 

 

28,189

 

 

(16,779)

Interest and debt expense

 

376,898

 

 

 

348,725

 

 

28,173

Depreciation and amortization

 

521,143

 

 

 

493,904

 

 

27,239

Income tax expense (benefit)

 

13,067

 

 

 

(85,349)

 

 

98,416

EBITDA

$

1,162,125

 

 

$

1,294,796

 

$

(132,671)

 

 

 

 

 

 

 

 

 

 

 

Capitalized leasing and development payroll

$

17,340

 

 

$

15,220

 

$

2,120

Capitalized interest and debt expense

$

24,822

 

 

$

48,817

 

$

(23,995)

 

- 13 -


 

 

EBITDA BY SEGMENT

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2016

 

 

 

 

Total

 

 

New York

 

 

Washington, DC

 

 

Other

 

Property rentals

$

477,215

 

 

$

314,175

 

 

$

105,078

 

 

$

57,962

 

Straight-line rent adjustments

 

34,915

 

 

 

23,157

 

 

 

7,459

 

 

 

4,299

 

Amortization of acquired below-market leases, net

 

11,868

 

 

 

10,781

 

 

 

339

 

 

 

748

 

Total rentals

 

523,998

 

 

 

348,113

 

 

 

112,876

 

 

 

63,009

 

Tenant expense reimbursements

 

71,425

 

 

 

54,964

 

 

 

10,468

 

 

 

5,993

 

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BMS cleaning fees

 

20,820

 

 

 

25,250

 

 

 

-

 

 

 

(4,430)

 

 

Management and leasing fees

 

6,644

 

 

 

1,749

 

 

 

4,860

 

 

 

35

 

 

Lease termination fees

 

2,118

 

 

 

1,222

 

 

 

299

 

 

 

597

 

 

Other income

 

8,192

 

 

 

1,571

 

 

 

5,943

 

 

 

678

 

Total revenues

 

633,197

 

 

 

432,869

 

 

 

134,446

 

 

 

65,882

 

Operating expenses

 

260,826

 

 

 

184,343

 

 

 

50,807

 

 

 

25,676

 

Depreciation and amortization

 

138,968

 

 

 

86,563

 

 

 

33,091

 

 

 

19,314

 

General and administrative

 

40,442

 

 

 

9,783

 

 

 

6,858

 

 

 

23,801

 

Acquisition and transaction related costs

 

3,808

 

 

 

-

 

 

 

-

 

 

 

3,808

 

Total expenses

 

444,044

 

 

 

280,689

 

 

 

90,756

 

 

 

72,599

 

Operating income (loss)

 

189,153

 

 

 

152,180

 

 

 

43,690

 

 

 

(6,717)

 

Income (loss) from partially owned entities

 

4,127

 

 

 

(579)

 

 

 

(452)

 

 

 

5,158

 

Income from real estate fund investments

 

1,077

 

 

 

-

 

 

 

-

 

 

 

1,077

 

Interest and other investment income, net

 

6,508

 

 

 

1,355

 

 

 

49

 

 

 

5,104

 

Interest and debt expense

 

(98,365)

 

 

 

(51,212)

 

 

 

(18,644)

 

 

 

(28,509)

 

Net gain on disposition of wholly owned and partially owned assets

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Income (loss) before income taxes

 

102,500

 

 

 

101,744

 

 

 

24,643

 

 

 

(23,887)

 

Income tax expense

 

(4,865)

 

 

 

(2,356)

 

 

 

(302)

 

 

 

(2,207)

 

Income (loss) from continuing operations

 

97,635

 

 

 

99,388

 

 

 

24,341

 

 

 

(26,094)

 

Income from discontinued operations

 

2,969

 

 

 

-

 

 

 

-

 

 

 

2,969

 

Net income (loss)

 

100,604

 

 

 

99,388

 

 

 

24,341

 

 

 

(23,125)

 

Less net income attributable to noncontrolling interests in:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated subsidiaries

 

(3,658)

 

 

 

(2,985)

 

 

 

-

 

 

 

(673)

 

 

Operating Partnership

 

(4,366)

 

 

 

-

 

 

 

-

 

 

 

(4,366)

 

Net income (loss) attributable to Vornado

 

92,580

 

 

 

96,403

 

 

 

24,341

 

 

 

(28,164)

 

Net income attributable to noncontrolling interests in the Operating Partnership

 

4,366

 

 

 

-

 

 

 

-

 

 

 

4,366

 

Interest and debt expense

 

122,979

 

 

 

66,314

 

 

 

20,991

 

 

 

35,674

 

Depreciation and amortization

 

172,980

 

 

 

111,731

 

 

 

37,123

 

 

 

24,126

 

Income tax expense

 

5,102

 

 

 

2,445

 

 

 

310

 

 

 

2,347

 

EBITDA for the three months ended September 30, 2016

$

398,007

 

 

$

276,893

 

 

$

82,765

 

 

$

38,349

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA for the three months ended September 30, 2015

$

528,167

 

 

$

282,390

 

 

$

182,688

 

 

$

63,089

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended September 30, 2016

$

397,458

 

 

$

276,893

(1)

 

$

82,765

(2)

 

$

37,800

(3)

 

For the three months ended September 30, 2015

$

386,611

 

 

$

276,715

(1)

 

$

78,683

(2)

 

$

31,213

(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes on page 16.

 

- 14 -


 

 

EBITDA BY SEGMENT

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2016

 

 

 

 

Total

 

 

New York

 

 

Washington, DC

 

 

Other

 

Property rentals

$

1,410,032

 

 

$

920,060

 

 

$

310,610

 

 

$

179,362

 

Straight-line rent adjustments

 

118,960

 

 

 

77,317

 

 

 

20,235

 

 

 

21,408

 

Amortization of acquired below-market leases, net

 

41,676

 

 

 

37,590

 

 

 

1,012

 

 

 

3,074

 

Total rentals

 

1,570,668

 

 

 

1,034,967

 

 

 

331,857

 

 

 

203,844

 

Tenant expense reimbursements

 

191,841

 

 

 

146,858

 

 

 

29,010

 

 

 

15,973

 

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BMS cleaning fees

 

57,760

 

 

 

71,316

 

 

 

-

 

 

 

(13,556)

 

 

Management and leasing fees

 

16,047

 

 

 

5,142

 

 

 

10,787

 

 

 

118

 

 

Lease termination fees

 

7,722

 

 

 

6,388

 

 

 

599

 

 

 

735

 

 

Other income

 

23,904

 

 

 

4,793

 

 

 

17,673

 

 

 

1,438

 

Total revenues

 

1,867,942

 

 

 

1,269,464

 

 

 

389,926

 

 

 

208,552

 

Operating expenses

 

762,313

 

 

 

533,992

 

 

 

146,755

 

 

 

81,566

 

Depreciation and amortization

 

423,238

 

 

 

256,870

 

 

 

106,855

 

 

 

59,513

 

General and administrative

 

134,710

 

 

 

27,557

 

 

 

22,117

 

 

 

85,036

 

Impairment loss ($160,700 for Skyline properties) and acquisition and transaction related costs

 

171,994

 

 

 

-

 

 

 

160,700

 

 

 

11,294

 

Total expenses

 

1,492,255

 

 

 

818,419

 

 

 

436,427

 

 

 

237,409

 

Operating income (loss)

 

375,687

 

 

 

451,045

 

 

 

(46,501)

 

 

 

(28,857)

 

Income (loss) from partially owned entities

 

529

 

 

 

(5,143)

 

 

 

(5,453)

 

 

 

11,125

 

Income from real estate fund investments

 

28,750

 

 

 

-

 

 

 

-

 

 

 

28,750

 

Interest and other investment income, net

 

20,262

 

 

 

3,684

 

 

 

141

 

 

 

16,437

 

Interest and debt expense

 

(304,430)

 

 

 

(162,193)

 

 

 

(54,396)

 

 

 

(87,841)

 

Net gain on disposition of wholly owned and partially owned assets

 

160,225

 

 

 

159,511

 

 

 

-

 

 

 

714

 

Income (loss) before income taxes

 

281,023

 

 

 

446,904

 

 

 

(106,209)

 

 

 

(59,672)

 

Income tax expense

 

(9,805)

 

 

 

(4,131)

 

 

 

(884)

 

 

 

(4,790)

 

Income (loss) from continuing operations

 

271,218

 

 

 

442,773

 

 

 

(107,093)

 

 

 

(64,462)

 

Income from discontinued operations

 

6,160

 

 

 

-

 

 

 

-

 

 

 

6,160

 

Net income (loss)

 

277,378

 

 

 

442,773

 

 

 

(107,093)

 

 

 

(58,302)

 

Less net income attributable to noncontrolling interests in:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated subsidiaries

 

(26,361)

 

 

 

(9,811)

 

 

 

-

 

 

 

(16,550)

 

 

Operating Partnership

 

(11,410)

 

 

 

-

 

 

 

-

 

 

 

(11,410)

 

Net income (loss) attributable to Vornado

 

239,607

 

 

 

432,962

 

 

 

(107,093)

 

 

 

(86,262)

 

Net income attributable to noncontrolling interests in the Operating Partnership

 

11,410

 

 

 

-

 

 

 

-

 

 

 

11,410

 

Interest and debt expense

 

376,898

 

 

 

208,683

 

 

 

63,038

 

 

 

105,177

 

Depreciation and amortization

 

521,143

 

 

 

331,448

 

 

 

119,109

 

 

 

70,586

 

Income tax expense

 

13,067

 

 

 

4,424

 

 

 

2,780

 

 

 

5,863

 

EBITDA for the nine months ended September 30, 2016

$

1,162,125

 

 

$

977,517

 

 

$

77,834

 

 

$

106,774

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA for the nine months ended September 30, 2015

$

1,294,796

 

 

$

807,323

 

 

$

351,579

 

 

$

135,894

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the nine months ended September 30, 2016

$

1,167,321

 

 

$

814,886

(1)

 

$

238,534

(2)

 

$

113,901

(3)

 

For the nine months ended September 30, 2015

$

1,127,052

 

 

$

788,772

(1)

 

$

243,584

(2)

 

$

94,696

(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes on following page.

 

 

- 15 -


 

 

NOTES TO EBITDA BY SEGMENT

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

 

 

 

 

2016

 

2015

 

2016

 

2015

 

Office (including BMS EBITDA of $6,508, $5,634, $17,981, and $17,908, respectively)

$

159,937

 

$

156,017

 

$

472,791

 

$

463,554

 

Retail

 

95,274

 

 

97,080

 

 

284,027

 

 

263,463

 

Residential

 

6,214

 

 

5,495

 

 

18,901

 

 

16,254

 

Alexander's

 

11,506

 

 

10,502

 

 

34,880

 

 

31,150

 

Hotel Pennsylvania

 

3,962

 

 

7,621

 

 

4,287

 

 

14,351

 

 

Total New York

$

276,893

 

$

276,715

 

$

814,886

 

$

788,772

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

 

 

 

 

2016

 

2015

 

2016

 

2015

 

Office, excluding the Skyline properties

$

67,073

 

$

62,278

 

$

191,646

 

$

194,166

 

Skyline properties

 

4,222

 

 

5,998

 

 

14,177

 

 

19,037

 

 

Total Office

 

71,295

 

 

68,276

 

 

205,823

 

 

213,203

 

Residential

 

11,470

 

 

10,407

 

 

32,711

 

 

30,381

 

 

Total Washington, DC

$

82,765

 

$

78,683

 

$

238,534

 

$

243,584

 

(3)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

 

 

 

 

2016

 

2015

 

2016

 

2015

 

Our share of real estate fund investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before net realized/unrealized gains and losses

 

 

 

$

2,552

 

$

2,594

 

$

6,309

 

$

6,879

 

 

Net realized/unrealized (losses) gains on investments

 

 

 

 

(2,118)

 

 

(922)

 

 

3,333

 

 

9,542

 

 

Carried interest

 

 

 

 

373

 

 

(49)

 

 

4,020

 

 

6,248

 

Total

 

 

 

 

807

 

 

1,623

 

 

13,662

 

 

22,669

 

theMART (including trade shows)

 

 

 

 

21,696

 

 

19,044

 

 

70,689

 

 

62,229

 

555 California Street

 

 

 

 

11,405

 

 

13,005

 

 

35,137

 

 

38,237

 

India real estate ventures

 

 

 

 

836

 

 

13

 

 

2,585

 

 

2,229

 

Other investments

 

 

 

 

17,704

 

 

13,917

 

 

48,875

 

 

30,100

 

 

 

 

 

 

 

 

52,448

 

 

47,602

 

 

170,948

 

 

155,464

 

Corporate general and administrative expenses(a) (b)

 

 

 

 

(21,519)

 

 

(22,341)

 

 

(76,364)

 

 

(82,043)

 

Investment income and other, net(a)

 

 

 

 

6,871

 

 

5,952

 

 

19,317

 

 

21,275

 

 

Total Other

 

 

 

$

37,800

 

$

31,213

 

$

113,901

 

$

94,696

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

The amounts in these captions (for this table only) exclude the results of the mark-to-market of our deferred compensation plan of $204 of income and $2,577 of loss for the three months ended September 30, 2016 and 2015, respectively, and $2,625 of income and $327 of loss for the nine months ended September 30, 2016 and 2015, respectively.

 

(b)

The nine months ended September 30, 2015 includes a cumulative catch up of $4,542 from the acceleration of recognition of compensation expense related to the modification of the 2012-2014 Out-Performance Plans.

 

- 16 -


 

 

RECONCILIATION OF NET INCOME (LOSS) TO EBITDA TO EBITDA, AS ADJUSTED

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2016

 

 

 

 

Total

 

 

New York

 

 

Washington, DC

 

 

Other

Net income (loss) attributable to Vornado

 

$

92,580

 

 

$

96,403

 

 

$

24,341

 

 

$

(28,164)

Net income attributable to noncontrolling interests in the Operating Partnership

 

 

4,366

 

 

 

-

 

 

 

-

 

 

 

4,366

Interest and debt expense

 

 

122,979

 

 

 

66,314

 

 

 

20,991

 

 

 

35,674

Depreciation and amortization

 

 

172,980

 

 

 

111,731

 

 

 

37,123

 

 

 

24,126

Income tax expense

 

 

5,102

 

 

 

2,445

 

 

 

310

 

 

 

2,347

EBITDA

(A)

 

398,007

 

 

 

276,893

 

 

 

82,765

 

 

 

38,349

Items that impact EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition and transaction related costs

 

 

(3,808)

 

 

 

-

 

 

 

-

 

 

 

(3,808)

 

EBITDA from discontinued operations

 

 

2,969

 

 

 

-

 

 

 

-

 

 

 

2,969

 

Net gains on sale of real estate

 

 

2,522

 

 

 

-

 

 

 

-

 

 

 

2,522

 

Real estate impairment loss

 

 

(1,134)

 

 

 

-

 

 

 

-

 

 

 

(1,134)

 

 

 

(B)

 

549

 

 

 

-

 

 

 

-

 

 

 

549

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted

(A-B)

$

397,458

 

 

$

276,893

 

 

$

82,765

 

 

$

37,800

 

 

 

 

 

Three Months Ended September 30, 2015

 

 

 

 

Total

 

 

New York

 

 

Washington, DC

 

 

Other

Net income (loss) attributable to Vornado

 

$

219,234

 

 

$

117,317

 

 

$

114,252

 

 

$

(12,335)

Net income attributable to noncontrolling interests in the Operating Partnership

 

 

12,704

 

 

 

-

 

 

 

-

 

 

 

12,704

Interest and debt expense

 

 

118,977

 

 

 

64,653

 

 

 

20,010

 

 

 

34,314

Depreciation and amortization

 

 

174,209

 

 

 

99,206

 

 

 

48,132

 

 

 

26,871

Income tax expense

 

 

3,043

 

 

 

1,214

 

 

 

294

 

 

 

1,535

EBITDA

(A)

 

528,167

 

 

 

282,390

 

 

 

182,688

 

 

 

63,089

Items that impact EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gains on sale of real estate and residential condominiums

 

 

136,190

 

 

 

-

 

 

 

102,404

 

 

 

33,786

 

EBITDA from discontinued operations and sold properties

 

 

9,792

 

 

 

5,675

 

 

 

1,601

 

 

 

2,516

 

Real estate impairment loss

 

 

(2,313)

 

 

 

-

 

 

 

-

 

 

 

(2,313)

 

Acquisition and transaction related costs

 

 

(1,518)

 

 

 

-

 

 

 

-

 

 

 

(1,518)

 

Other

 

 

(595)

 

 

 

-

 

 

 

-

 

 

 

(595)

 

 

(B)

 

141,556

 

 

 

5,675

 

 

 

104,005

 

 

 

31,876

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted

(A-B)

$

386,611

 

 

$

276,715

 

 

$

78,683

 

 

$

31,213

 

- 17 -


 

 

RECONCILIATION OF NET INCOME (LOSS) TO EBITDA TO EBITDA, AS ADJUSTED

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2016

 

 

 

 

Total

 

 

New York

 

 

Washington, DC

 

 

Other

Net income (loss) attributable to Vornado

 

$

239,607

 

 

$

432,962

 

 

$

(107,093)

 

 

$

(86,262)

Net income attributable to noncontrolling interests in the Operating Partnership

 

 

11,410

 

 

 

-

 

 

 

-

 

 

 

11,410

Interest and debt expense

 

 

376,898

 

 

 

208,683

 

 

 

63,038

 

 

 

105,177

Depreciation and amortization

 

 

521,143

 

 

 

331,448

 

 

 

119,109

 

 

 

70,586

Income tax expense

 

 

13,067

 

 

 

4,424

 

 

 

2,780

 

 

 

5,863

EBITDA

(A)

 

1,162,125

 

 

 

977,517

 

 

 

77,834

 

 

 

106,774

Items that impact EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate impairment losses

 

 

(166,236)

 

 

 

-

 

 

 

(160,700)

 

 

 

(5,536)

 

Net gains on sale of real estate and residential condominums

 

 

163,066

 

 

 

159,511

 

 

 

-

 

 

 

3,555

 

Acquisition and transaction related costs

 

 

(11,319)

 

 

 

-

 

 

 

-

 

 

 

(11,319)

 

EBITDA from discontinued operations and a sold property

 

 

9,293

 

 

 

3,120

 

 

 

-

 

 

 

6,173

 

 

(B)

 

(5,196)

 

 

 

162,631

 

 

 

(160,700)

 

 

 

(7,127)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted

(A-B)

$

1,167,321

 

 

$

814,886

 

 

$

238,534

 

 

$

113,901

 

 

 

 

 

Nine Months Ended September 30, 2015

 

 

 

 

Total

 

 

New York

 

 

Washington, DC

 

 

Other

Net income attributable to Vornado

 

$

509,327

 

 

$

330,681

 

 

$

154,335

 

 

$

24,311

Net income attributable to noncontrolling interests in the Operating Partnership

 

 

28,189

 

 

 

-

 

 

 

-

 

 

 

28,189

Interest and debt expense

 

 

348,725

 

 

 

184,377

 

 

 

62,413

 

 

 

101,935

Depreciation and amortization

 

 

493,904

 

 

 

288,897

 

 

 

136,687

 

 

 

68,320

Income tax (benefit) expense

 

 

(85,349)

 

 

 

3,368

 

 

 

(1,856)

 

 

 

(86,861)

EBITDA

(A)

 

1,294,796

 

 

 

807,323

 

 

 

351,579

 

 

 

135,894

Items that impact EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gains on sale of real estate and residential condominiums

 

 

153,430

 

 

 

-

 

 

 

102,404

 

 

 

51,026

 

EBITDA from discontinued operations and sold properties

 

 

38,544

 

 

 

17,251

 

 

 

5,591

 

 

 

15,702

 

Real estate impairment losses

 

 

(17,375)

 

 

 

-

 

 

 

-

 

 

 

(17,375)

 

Acquisition and transaction related costs

 

 

(7,560)

 

 

 

-

 

 

 

-

 

 

 

(7,560)

 

Other

 

 

705

 

 

 

1,300

 

 

 

-

 

 

 

(595)

 

 

(B)

 

167,744

 

 

 

18,551

 

 

 

107,995

 

 

 

41,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted

(A-B)

$

1,127,052

 

 

$

788,772

 

 

$

243,584

 

 

$

94,696

 

- 18 -


 

 

EBITDA, AS ADJUSTED BY SEGMENT AND REGION

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following tables set forth the percentages of EBITDA, as adjusted by geographic region.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2016

 

2015

 

2016

 

2015

Segment and Region

 

 

 

 

 

 

 

 

 

New York

 

70%

 

71%

 

70%

 

70%

 

Washington, DC

 

21%

 

21%

 

21%

 

22%

 

theMART, Chicago (included in "Other" segment)

 

6%

 

5%

 

6%

 

5%

 

555 California Street, San Francisco (included in "Other" segment)

 

3%

 

3%

 

3%

 

3%

 

 

 

100%

 

100%

 

100%

 

100%

 

- 19 -


 

 

CONSOLIDATED BALANCE SHEETS

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016

 

December 31, 2015

 

(Decrease) Increase

ASSETS

 

 

 

 

 

 

 

 

Real estate, at cost:

 

 

 

 

 

 

 

 

 

Land

$

4,129,497

 

$

4,164,799

 

$

(35,302)

 

Buildings and improvements

 

12,654,086

 

 

12,582,671

 

 

71,415

 

Development costs and construction in progress

 

1,369,953

 

 

1,226,637

 

 

143,316

 

Leasehold improvements and equipment

 

114,026

 

 

116,030

 

 

(2,004)

 

 

Total

 

18,267,562

 

 

18,090,137

 

 

177,425

 

Less accumulated depreciation and amortization

 

(3,430,832)

 

 

(3,418,267)

 

 

(12,565)

Real estate, net

 

14,836,730

 

 

14,671,870

 

 

164,860

Cash and cash equivalents

 

1,352,697

 

 

1,835,707

 

 

(483,010)

Restricted cash

 

111,941

 

 

107,799

 

 

4,142

Marketable securities

 

198,165

 

 

150,997

 

 

47,168

Tenant and other receivables, net

 

94,057

 

 

98,062

 

 

(4,005)

Investments in partially owned entities

 

1,497,925

 

 

1,550,422

 

 

(52,497)

Real estate fund investments

 

519,386

 

 

574,761

 

 

(55,375)

Receivable arising from the straight-lining of rents, net

 

1,027,319

 

 

931,245

 

 

96,074

Deferred leasing costs, net

 

462,179

 

 

480,421

 

 

(18,242)

Identified intangible assets, net

 

201,450

 

 

227,901

 

 

(26,451)

Assets related to discontinued operations

 

5,546

 

 

37,020

 

 

(31,474)

Other assets

 

551,974

 

 

477,088

 

 

74,886

 

Total assets

$

20,859,369

 

$

21,143,293

 

$

(283,924)

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

Mortgages payable, net

$

9,867,550

 

$

9,513,713

 

$

353,837

 

Senior unsecured notes, net

 

845,223

 

 

844,159

 

 

1,064

 

Unsecured revolving credit facilities

 

115,630

 

 

550,000

 

 

(434,370)

 

Unsecured term loan, net

 

371,835

 

 

183,138

 

 

188,697

 

Accounts payable and accrued expenses

 

461,234

 

 

443,955

 

 

17,279

 

Deferred revenue

 

301,017

 

 

346,119

 

 

(45,102)

 

Deferred compensation plan

 

118,359

 

 

117,475

 

 

884

 

Liabilities related to discontinued operations

 

3,284

 

 

12,470

 

 

(9,186)

 

Other liabilities

 

457,928

 

 

426,965

 

 

30,963

Total liabilities

 

12,542,060

 

 

12,437,994

 

 

104,066

Redeemable noncontrolling interests

 

1,248,323

 

 

1,229,221

 

 

19,102

Vornado shareholders' equity

 

6,315,831

 

 

6,697,595

 

 

(381,764)

Noncontrolling interests in consolidated subsidiaries

 

753,155

 

 

778,483

 

 

(25,328)

 

Total liabilities, redeemable noncontrolling interests and equity

$

20,859,369

 

$

21,143,293

 

$

(283,924)

 

- 20 -


 

 

CAPITAL STRUCTURE

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016

Debt (contractual balances):

 

 

 

 

 

 

 

 

 

 

Consolidated debt:

 

 

 

 

 

 

 

 

 

 

 

Mortgages payable

 

 

 

 

 

 

 

$

9,968,499

 

 

Senior unsecured notes

 

 

 

 

 

 

 

 

850,000

 

 

Unsecured term loan

 

 

 

 

 

 

 

 

375,000

 

 

$2.5 Billion unsecured revolving credit facilities

 

 

 

 

 

 

 

 

115,630

 

 

 

 

 

 

 

 

 

 

 

 

11,309,129

 

Pro rata share of debt of non-consolidated entities

 

 

 

 

 

 

 

 

(excluding $1,747,526 of Toys' debt)

 

 

 

 

 

 

 

 

2,917,916

 

Less: Noncontrolling interests' share of consolidated debt

 

 

 

 

 

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

 

 

 

 

 

 

(597,265)

 

 

 

 

 

 

 

 

 

13,629,780

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

5.70% Series K Preferred Shares

 

 

12,000

 

 

25.00

 

 

300,000

5.40% Series L Preferred Shares

 

 

12,000

 

 

25.00

 

 

300,000

 

 

 

 

 

 

 

 

 

 

 

 

1,075,428

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016

 

 

 

 

 

 

 

 

 

Converted

 

Common

 

 

 

 

 

 

 

 

 

Shares

 

Share Price

 

 

 

Equity:

 

 

 

 

 

 

 

 

 

Common shares

 

 

188,994

 

$

101.21

 

 

19,128,083

Class A units

 

 

11,515

 

 

101.21

 

 

1,165,433

Convertible share equivalents:

 

 

 

 

 

 

 

 

 

 

Equity awards - unit equivalents

 

 

766

 

 

101.21

 

 

77,527

 

D-13 preferred units

 

 

461

 

 

101.21

 

 

46,658

 

G1-G4 units

 

 

38

 

 

101.21

 

 

3,846

 

Series A preferred shares

 

 

42

 

 

101.21

 

 

4,251

 

 

 

 

 

 

 

 

 

 

 

 

20,425,798

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Market Capitalization

 

 

 

 

 

 

 

$

35,131,006

 

- 21 -


 

 

DEBT ANALYSIS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of September 30, 2016

 

 

 

 

 

 

 

Total

 

Variable

 

Fixed

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

Weighted

 

 

 

 

Weighted

 

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

Average

 

 

 

 

Average

 

 

 

(Contractual debt balances)

 

 

Amount

 

Interest Rate

 

Amount

 

Interest Rate

 

Amount

 

Interest Rate

 

 

 

Consolidated debt

 

 

$

11,309,129

 

 

3.34%

 

$

3,773,523

 

 

2.25%

 

$

7,535,606

 

 

3.88%

 

 

 

Pro rata share of debt of non-consolidated entities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Toys

 

 

 

1,747,526

 

 

7.30%

 

 

1,046,564

 

 

6.36%

 

 

700,962

 

 

8.70%

 

 

 

 

All other

 

 

 

2,917,916

 

 

4.05%

 

 

1,122,472

 

 

2.34%

 

 

1,795,444

 

 

5.12%

 

 

 

Total

 

 

 

15,974,571

 

 

3.90%

 

 

5,942,559

 

 

2.99%

 

 

10,032,012

 

 

4.44%

 

 

 

Less: Noncontrolling interests' share of consolidated debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(primarily 1290 Avenue of the Americas,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

555 California Street, and St. Regis - retail)

 

 

(597,265)

 

 

 

 

 

(137,617)

 

 

 

 

 

(459,648)

 

 

 

 

 

 

Company's pro rata share of total debt

 

 

$

15,377,306

 

 

3.91%

 

$

5,804,942

 

 

3.01%

 

$

9,572,364

 

 

4.46%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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%

 

 

48%

 

 

48%

 

Less than 60%

 

 

34%

 

Less than 60%

 

 

34%

Secured Debt / Total Assets

 

 

Less than 50%

 

 

41%

 

 

41%

 

Less than 50%

 

 

28%

 

Less than 50%

 

 

28%

Interest Coverage Ratio (Annualized Combined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA to Annualized Interest Expense)

 

 

Greater than 1.50

 

 

3.22

 

 

3.22

 

 

 

 

N/A

 

 

 

 

 

N/A

Fixed Charge Coverage

 

 

 

 

 

 

N/A

 

 

N/A

 

Greater than 1.40

 

 

2.82

 

Greater than 1.40

 

 

2.82

Unencumbered Assets / Unsecured Debt

 

 

Greater than 150%

 

 

664%

 

 

664%

 

 

 

 

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

 

 

14.00

 

Greater than 1.50

 

 

14.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unencumbered EBITDA:

 

 

Q3 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York

 

 

$

434,900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington, DC

 

 

 

159,976

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

27,568

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

$

622,444

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

 

- 22 -


 

 

DEBT MATURITIES (CONTRACTUAL BALANCES)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Spread

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

over

 

Interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Property

 

Date (1)

 

LIBOR

 

Rate

 

2016

 

 

2017

 

 

2018

 

 

2019

 

 

2020

 

 

Thereafter

 

 

Total

 Skyline properties(2)

 

04/16

 

 

 

4.51%

 

$

678,000

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

678,000

 1700 & 1730 M Street

 

11/16

 

L+125

 

1.77%

 

 

43,581

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

43,581

 350 Park Avenue

 

01/17

 

 

 

3.75%

 

 

-

 

 

 

284,319

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

284,319

 2011 Crystal Drive 

 

08/17

 

 

 

7.30%

 

 

-

 

 

 

75,328

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

75,328

 220 20th Street

 

02/18

 

 

 

4.61%

 

 

-

 

 

 

-

 

 

 

68,789

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

68,789

 $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%

 

 

-

 

 

 

-

 

 

 

61,034

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

61,034

 Senior unsecured notes due 2019

 

06/19

 

 

 

2.50%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

450,000

 

 

 

-

 

 

 

-

 

 

 

450,000

 435 Seventh Avenue - retail

 

08/19

 

L+225

 

2.78%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

98,000

 

 

 

-

 

 

 

-

 

 

 

98,000

 $1.25 Billion unsecured revolving credit facility

 

11/19

 

L+105

 

1.57%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

115,630

 

 

 

-

 

 

 

-

 

 

 

115,630

 4 Union Square South - retail

 

11/19

 

L+215

 

2.67%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

116,493

 

 

 

-

 

 

 

-

 

 

 

116,493

 2200 / 2300 Clarendon Boulevard (Courthouse Plaza)

05/20

 

L+160

 

2.11%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

23,250

 

 

 

-

 

 

 

23,250

 150 West 34th Street

 

06/20

 

L+225

 

2.78%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

205,000

 

 

 

-

 

 

 

205,000

 100 West 33rd Street - office and retail

 

07/20

 

L+165

 

2.17%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

580,000

 

 

 

-

 

 

 

580,000

 220 Central Park South

 

09/20

 

L+200

 

2.52%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

950,000

 

 

 

-

 

 

 

950,000

 Unsecured Term Loan

 

10/20

 

L+115

 

1.67%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

375,000

 

 

 

-

 

 

 

375,000

 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%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

56,851

 

 

 

56,851

 770 Broadway

 

03/21

 

 

 

2.56%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

700,000

 

 

 

700,000

 909 Third Avenue

 

05/21

 

 

 

3.91%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

350,000

 

 

 

350,000

 606 Broadway

 

05/21

 

L+300

 

3.52%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

22,474

 

 

 

22,474

 West End 25

 

06/21

 

 

 

4.88%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

101,196

 

 

 

101,196

 Universal Buildings

 

08/21

 

L+190

 

2.42%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

185,000

 

 

 

185,000

 555 California Street 

 

09/21

 

 

 

5.10%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

582,159

 

 

 

582,159

 theMART

 

09/21

 

 

 

2.70%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

675,000

 

 

 

675,000

 655 Fifth Avenue

 

10/21

 

L+140

 

1.92%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

140,000

 

 

 

140,000

 Two Penn Plaza

 

12/21

 

(3)

 

4.05%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

575,000

 

 

 

575,000

 Senior unsecured notes due 2022

 

01/22

 

 

 

5.00%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

400,000

 

 

 

400,000

 1290 Avenue of the Americas

 

11/22

 

 

 

3.34%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

950,000

 

 

 

950,000

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

 

12/22

 

L+180

 

2.32%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

450,000

 

 

 

450,000

 2121 Crystal Drive

 

03/23

 

 

 

5.51%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

142,227

 

 

 

142,227

 666 Fifth Avenue Retail Condominium

 

03/23

 

 

 

3.61%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

390,000

 

 

 

390,000

 2101 L Street

 

08/24

 

 

 

3.97%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

144,135

 

 

 

144,135

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes on the following page.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 23 -


 

 

DEBT MATURITIES (CONTRACTUAL BALANCES)

 

 

 

 

 

 

 

 

 

 

 

(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%

 

$

-

 

$

-

 

$

-

 

$

-

 

$

-

 

$

91,893

 

$

91,893

 RiverHouse Apartments

 

04/25

 

L+128

 

1.81%

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

307,710

 

 

307,710

 Other

 

Various

 

 

 

4.51%

 

 

16,060

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

16,060

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consolidated debt (contractual)

 

 

 

 

 

 

 

$

737,641

 

$

359,647

 

$

209,823

 

$

780,123

 

$

2,958,250

 

$

6,263,645

 

$

11,309,129

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average rate

 

 

 

 

 

 

 

4.35%

 

 

4.49%

 

 

4.82%

 

 

2.42%

 

 

2.66%

 

 

3.53%

 

 

3.34%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed rate debt

 

 

 

 

 

 

 

$

694,060

 

$

359,647

 

$

209,823

 

$

450,000

 

$

825,000

 

$

4,997,076

 

$

7,535,606

Fixed weighted average rate expiring

 

 

4.51%

 

 

4.49%

 

 

4.82%

 

 

2.50%

 

 

3.59%

 

 

3.88%

 

 

3.88%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Floating rate debt

 

 

 

 

 

 

 

$

43,581

 

$

-

 

$

-

 

$

330,123

 

$

2,133,250

 

$

1,266,569

 

$

3,773,523

Floating weighted average rate expiring

 

 

 

 

 

 

1.77%

 

 

-

 

 

-

 

 

2.32%

 

 

2.30%

 

 

2.17%

 

 

2.25%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

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

(2)

On March 15, 2016, we notified the servicer of the $678,000 non-recourse mortgage loan on the Skyline properties in Virginia that cash flow will be insufficient to service the debt and pay other property related costs and expenses and that we were not willing to fund additional cash shortfalls.  Accordingly, at our request, the loan has been transferred to the special servicer.  Consequently, based on our shortened estimated holding period for the underlying assets, we concluded that the excess of carrying amount over our estimate of fair value was not recoverable and recognized a $160,700 non-cash impairment loss in the first quarter of 2016.  The Company’s estimate of fair value was derived from a discounted cash flow model based upon market conditions and expectations of growth and utilized unobservable quantitative inputs including a capitalization rate of 8.0% and a discount rate of 8.2%.  In the second quarter of 2016, cash flow became insufficient to service the debt and we ceased making debt service payments.  Pursuant to the loan agreement, the loan is in default, causing the loan to be immediately due and payable, and is subject to incremental default interest which increased the weighted average interest rate from 2.97% to 4.51% while the outstanding balance remains unpaid. For the three and nine months ended September 30, 2016, we accrued $2,632 and $5,343 of default interest expense, respectively.  We continue to negotiate with the special servicer. There can be no assurance as to the timing or ultimate resolution of this matter.

(3)

Pursuant to an existing swap agreement, $414,000 of the loan bears interest at a fixed rate of 4.78% through March 2018, and the balance of $161,000 floats through March 2018. The entire $575,000 will float thereafter for the duration of the loan.

 

- 24 -


 

 

UNCONSOLIDATED JOINT VENTURES

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of September 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

Contractual Debt Balances

 

 

 

 

 

 

Percentage

 

Company's

 

Company's

 

 

 

 

 

 

 

Asset

Ownership at

 

Carrying

 

Pro rata

 

 

100% of

Joint Venture Name

 

Category

September 30, 2016

 

Amount

 

Share

 

 

Joint Venture

Alexander's, Inc.

 

 

Office/Retail

 

32.4%

 

$

130,485

 

$

342,478

 

 

$

1,057,032

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pennsylvania Real Estate Investment Trust (“PREIT”)

 

 

REIT

 

8.0%

 

 

124,300

 

 

138,325

 

 

 

1,721,880

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

India real estate ventures

 

 

Office/Land

 

4.1% to 36.5%

 

 

44,671

 

 

47,541

 

 

 

190,162

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Urban Edge Properties (“UE”)

 

 

REIT

 

5.4%

 

 

25,817

 

 

65,615

 

 

 

1,214,289

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Partially owned office buildings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

280 Park Avenue

 

 

Office

 

50.0%

 

 

273,122

 

 

450,000

 

 

 

900,000

 

 

One Park Avenue

 

 

Office

 

55.0%

 

 

121,792

 

 

165,000

 

 

 

300,000

 

 

650 Madison Avenue

 

 

Office/Retail

 

20.1%

 

 

119,310

 

 

161,024

 

 

 

800,000

 

 

512 West 22nd Street

 

 

Office

 

55.0%

 

 

63,755

 

 

31,131

 

 

 

56,601

 

 

666 Fifth Avenue Office Condominium

 

 

Office

 

49.5%

 

 

62,184

 

 

676,930

 

 

 

1,367,536

 

 

Rosslyn Plaza

 

Office/Residential

 

43.7% to 50.4%

 

 

46,189

 

 

19,544

 

 

 

38,770

 

 

West 57th Street properties

 

 

Office

 

50.0%

 

 

43,018

 

 

9,939

 

 

 

19,878

 

 

Warner Building

 

 

Office

 

55.0%

 

 

37,099

 

 

150,150

 

 

 

273,000

 

 

330 Madison Avenue

 

 

Office

 

25.0%

 

 

28,754

 

 

37,500

 

 

 

150,000

 

 

825 Seventh Avenue

 

 

Office

 

50.0%

 

 

4,199

 

 

10,250

 

 

 

20,500

 

 

1101 17th Street

 

 

Office

 

55.0%

 

 

(3,234)

 

 

17,050

 

 

 

31,000

 

 

Fairfax Square

 

 

Office

 

20.0%

 

 

1,452

 

 

18,000

 

 

 

90,000

 

 

Other

 

 

Office

 

Various

 

 

13,422

 

 

17,465

 

 

 

50,150

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Independence Plaza

 

 

Residential

 

50.1%

 

 

147,464

 

 

275,550

 

 

 

550,000

 

 

Toys "R" Us, Inc.

 

 

Retailer

 

32.5%

 

 

-

 

 

1,747,526

 

 

 

5,377,002

 

 

Other

 

 

Various

 

Various

 

 

214,126

 

 

125,424

 

 

 

726,778

 

 

 

 

 

 

 

 

 

$

1,497,925

 

$

4,506,442

 

 

$

14,934,578

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7 West 34th Street(1)

 

 

Office/Retail

 

53.0%

 

$

(41,439)

 

$

159,000

 

 

$

300,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Our negative basis results from a $43,813 deferred gain from the sale of a 47.0% ownership interest in the property and is included in "other liabilities" on our consolidated balance sheet.

 

- 25 -


 

 

UNCONSOLIDATED JOINT VENTURES

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage

 

Our Share of Net (Loss) Income for the

 

Our Share of EBITDA for the

 

 

 

 

Ownership at

 

Three Months Ended September 30,

 

Three Months Ended September 30,

 

 

 

 

September 30, 2016

 

2016

 

2015

 

2016

 

 

2015

Joint Venture Name

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

666 Fifth Avenue Office Condominium

 

 

49.5%

 

$

(11,706)

 

$

(9,476)

 

$

6,864

 

 

$

6,162

 

 

Alexander's, Inc.

 

 

32.4%

 

 

6,891

 

 

5,716

 

 

11,506

 

 

 

10,502

 

 

330 Madison Avenue

 

 

25.0%

 

 

1,440

 

 

1,542

 

 

2,385

 

 

 

2,448

 

 

650 Madison Avenue (retail under development)

 

 

20.1%

 

 

(1,319)

 

 

5,967

 

 

2,231

 

 

 

10,196

 

 

7 West 34th Street

 

 

53.0%

 

 

1,252

 

 

-

 

 

3,447

 

 

 

-

 

 

Independence Plaza

 

 

50.1%

 

 

1,184

 

 

(1,491)

 

 

5,439

 

 

 

4,996

 

 

One Park Avenue

 

 

55.0%

 

 

829

 

 

952

 

 

3,564

 

 

 

3,911

 

 

825 Seventh Avenue

 

 

50.0%

 

 

694

 

 

669

 

 

855

 

 

 

825

 

 

280 Park Avenue

 

 

50.0%

 

 

(102)

 

 

727

 

 

7,917

 

 

 

7,663

 

 

West 57th Street properties (partially under development)

 

 

50.0%

 

 

12

 

 

(63)

 

 

307

 

 

 

266

 

 

Other

 

 

Various

 

 

246

 

 

(533)

 

 

2,529

 

 

 

895

 

 

 

 

 

 

 

 

(579)

 

 

4,010

 

 

47,044

 

 

 

47,864

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington, DC:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rosslyn Plaza

 

 

43.7% to 50.4%

 

 

(1,002)

 

 

(778)

 

 

943

 

 

 

1,088

 

 

1101 17th Street

 

 

55.0%

 

 

440

 

 

299

 

 

863

 

 

 

748

 

 

Fairfax Square

 

 

20.0%

 

 

(85)

 

 

(45)

 

 

363

 

 

 

411

 

 

Warner Building

 

 

55.0%

 

 

80

 

 

(1,712)

 

 

2,658

 

 

 

2,222

 

 

Other

 

 

Various

 

 

115

 

 

327

 

 

1,108

 

 

 

1,227

 

 

 

 

 

 

 

 

(452)

 

 

(1,909)

 

 

5,935

 

 

 

5,696

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UE

 

 

5.4%

 

 

2,158

 

 

1,400

 

 

3,567

 

 

 

2,923

 

 

Alexander's corporate fee income

 

 

32.4%

 

 

1,894

 

 

1,828

 

 

1,894

 

 

 

1,828

 

 

India real estate ventures

 

 

4.1% to 36.5%

 

 

(917)

 

 

(1,704)

 

 

836

 

 

 

13

 

 

PREIT

 

 

8.0%

 

 

52

 

 

(3,481)

 

 

4,748

 

 

 

1,545

 

 

Other

 

 

Various

 

 

1,971

 

 

(469)

 

 

10,435

 

 

 

6,663

 

 

 

 

 

 

 

 

5,158

 

 

(2,426)

 

 

21,480

 

 

 

12,972

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

4,127

 

$

(325)

 

$

74,459

 

 

$

66,532

 

- 26 -


 

 

UNCONSOLIDATED JOINT VENTURES

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage

 

Our Share of Net (Loss) Income for the

 

Our Share of EBITDA for the

 

 

 

 

Ownership at

 

Nine Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

 

September 30, 2016

 

2016

 

2015

 

2016

 

 

2015

Joint Venture Name

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

666 Fifth Avenue Office Condominium

 

 

49.5%

 

$

(33,663)

 

$

(27,370)

 

$

21,505

 

 

$

18,814

 

 

Alexander's, Inc.

32.4%

 

 

20,640

 

 

16,757

 

 

34,880

 

 

 

31,150

 

 

330 Madison Avenue

 

 

25.0%

 

 

4,593

 

 

4,560

 

 

7,404

 

 

 

7,527

 

 

280 Park Avenue

 

 

50.0%

 

 

(4,127)

 

 

500

 

 

23,734

 

 

 

20,342

 

 

Independence Plaza

 

 

50.1%

 

 

4,079

 

 

(4,582)

 

 

16,559

 

 

 

14,921

 

 

650 Madison Avenue (retail under development)

 

 

20.1%

 

 

(3,810)

 

 

9,940

 

 

6,781

 

 

 

21,722

 

 

One Park Avenue

 

 

55.0%

 

 

2,514

 

 

2,364

 

 

10,824

 

 

 

12,281

 

 

825 Seventh Avenue

 

 

50.0%

 

 

2,085

 

 

2,088

 

 

2,567

 

 

 

2,515

 

 

7 West 34th Street

 

 

53.0%

 

 

1,723

 

 

-

 

 

4,783

 

 

 

-

 

 

West 57th Street properties (partially under development)

 

 

50.0%

 

 

56

 

 

(2,379)

 

 

966

 

 

 

517

 

 

Other

 

 

Various

 

 

767

 

 

(355)

 

 

8,096

 

 

 

3,072

 

 

 

 

 

 

 

 

(5,143)

 

 

1,523

 

 

138,099

 

 

 

132,861

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington, DC:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rosslyn Plaza

 

 

43.7% to 50.4%

 

 

(2,767)

 

 

(2,293)

 

 

3,046

 

 

 

3,340

 

 

Warner Building

 

 

55.0%

 

 

(2,577)

 

 

(5,401)

 

 

7,040

 

 

 

6,423

 

 

1101 17th Street

 

 

55.0%

 

 

(563)

 

 

3,076

 

 

2,535

 

 

 

2,308

 

 

Fairfax Square

 

 

20.0%

 

 

(318)

 

 

(61)

 

 

1,046

 

 

 

1,291

 

 

Other

 

 

Various

 

 

772

 

 

1,096

 

 

3,672

 

 

 

3,811

 

 

 

 

 

 

 

 

(5,453)

 

 

(3,583)

 

 

17,339

 

 

 

17,173

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alexander's corporate fee income

 

 

32.4%

 

 

5,307

 

 

5,801

 

 

5,307

 

 

 

5,801

 

 

PREIT

 

 

8.0%

 

 

(4,763)

 

 

(3,845)

 

 

10,378

 

 

 

1,545

 

 

UE

 

 

5.4%

 

 

4,523

 

 

2,888

 

 

9,010

 

 

 

5,753

 

 

India real estate ventures

 

 

4.1% to 36.5%

 

 

(3,537)

 

 

(18,380)

 

 

2,585

 

 

 

(12,577)

 

 

Other

 

 

Various

 

 

9,595

 

 

6,887

 

 

26,272

 

 

 

26,202

 

 

 

 

 

 

 

 

11,125

 

 

(6,649)

 

 

53,552

 

 

 

26,724

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

529

 

$

(8,709)

 

$

208,990

 

 

$

176,758

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 27 -


 

 

SQUARE FOOTAGE in service

 

 

 

(unaudited and square feet in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Owned by Company

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio

 

Total

 

Office

 

Retail

 

Showroom

 

Other

Segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

New York:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

20,219

 

16,956

 

16,773

 

-

 

183

 

-

 

 

Retail

 

2,697

 

2,476

 

-

 

2,476

 

-

 

-

 

 

Residential - 1,690 units

 

1,559

 

826

 

-

 

-

 

-

 

826

 

 

Alexander's (32.4% interest),

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     including 312 residential units

 

2,437

 

790

 

288

 

419

 

-

 

83

 

 

Hotel Pennsylvania

 

1,400

 

1,400

 

-

 

-

 

-

 

1,400

 

 

 

 

28,312

 

22,448

 

17,061

 

2,895

 

183

 

2,309

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington, DC:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office, excluding the Skyline properties

 

12,875

 

10,450

 

9,677

 

773

 

-

 

-

 

 

Skyline properties

 

2,649

 

2,649

 

2,594

 

55

 

-

 

-

 

 

Total Office

 

15,524

 

13,099

 

12,271

 

828

 

-

 

-

 

 

Residential - 3,058 units

 

3,164

 

3,022

 

-

 

43

 

-

 

2,979

 

 

Other

 

330

 

330

 

-

 

9

 

-

 

321

 

 

 

 

19,018

 

16,451

 

12,271

 

880

 

-

 

3,300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

theMART

 

3,665

 

3,656

 

1,927

 

98

 

1,631

 

-

 

 

555 California Street (70% interest)

 

1,736

 

1,215

 

1,122

 

93

 

-

 

-

 

 

Other

 

784

 

784

 

-

 

784

 

-

 

-

 

 

 

 

6,185

 

5,655

 

3,049

 

975

 

1,631

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total square feet at September 30, 2016

 

53,515

 

44,554

 

32,381

 

4,750

 

1,814

 

5,609

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total square feet at June 30, 2016

 

53,410

 

44,473

 

32,441

 

4,706

 

1,815

 

5,511

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of

 

Number of

 

 

 

 

Parking Garages (not included above):

Square Feet

 

Garages

 

Spaces

 

 

 

 

 

New York

 

 

 

1,686

 

11

 

4,970

 

 

 

 

 

Washington, DC

 

 

 

9,018

 

54

 

29,897

 

 

 

 

 

theMART

 

 

 

558

 

4

 

1,664

 

 

 

 

 

555 California Street

 

 

 

168

 

1

 

453

 

 

 

 

 

Total at September 30, 2016

 

 

 

11,430

 

70

 

36,984

 

 

 

 

 

- 28 -


 

 

TOP 30 TENANTS

 

 

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized

 

 

 

 

 

Square

 

Revenues(1)

 

% of Annualized

Tenants (consolidated properties only)

 

Footage(1)

 

(in thousands)

 

Revenues

U.S. Government

 

 

 

4,281,187

 

$

143,714

 

 

5.7%

IPG and affiliates

 

 

 

923,896

 

 

56,041

 

 

2.2%

Swatch Group USA

 

 

 

32,374

 

 

47,760

 

 

1.9%

AXA Equitable Life Insurance

 

 

 

480,923

 

 

45,112

 

 

1.8%

Macy's

 

 

 

646,434

 

 

37,797

 

 

1.5%

Victoria's Secret

 

 

 

63,779

 

 

32,000

 

 

1.3%

Facebook

 

 

 

355,370

 

 

31,603

 

 

1.2%

Neuberger Berman Group LLC

 

 

 

411,893

 

 

31,066

 

 

1.2%

AOL (Verizon)

 

 

 

327,138

 

 

29,897

 

 

1.2%

Ziff Brothers Investments, Inc.

 

 

 

287,030

 

 

28,993

 

 

1.1%

McGraw-Hill Companies, Inc.

 

 

 

479,557

 

 

27,920

 

 

1.1%

J. Crew

 

 

 

310,233

 

 

23,062

 

 

0.9%

The City of New York

 

 

 

549,088

 

 

22,458

 

 

0.9%

AMC Networks, Inc.

 

 

 

393,470

 

 

22,300

 

 

0.9%

Topshop

 

 

 

94,349

 

 

22,286

 

 

0.9%

Bank of America

 

 

 

320,930

 

 

22,284

 

 

0.9%

Fast Retailing (Uniqlo)

 

 

 

90,732

 

 

21,949

 

 

0.9%

Madison Square Garden

 

 

 

353,134

 

 

21,725

 

 

0.9%

Forever 21

 

 

 

127,779

 

 

21,624

 

 

0.9%

Motorola Mobility (guaranteed by Google)

 

 

 

609,071

 

 

21,458

 

 

0.8%

Cushman & Wakefield

 

 

 

224,928

 

 

19,216

 

 

0.8%

JCPenney

 

 

 

426,370

 

 

18,707

 

 

0.7%

Hollister

 

 

 

21,741

 

 

18,705

 

 

0.7%

Bryan Cave LLP

 

 

 

213,947

 

 

17,139

 

 

0.7%

PricewaterhouseCoopers LLP

 

 

 

243,434

 

 

16,884

 

 

0.7%

Family Health International

 

 

 

320,791

 

 

15,121

 

 

0.6%

Lockheed Martin

 

 

 

312,754

 

 

14,798

 

 

0.6%

Alston & Bird LLP

 

 

163,883

 

 

13,569

 

 

0.5%

Sears Holding Company (Kmart Corporation and Sears Corporation)

 

 

286,705

 

 

13,390

 

 

0.5%

New York & Company, Inc.

 

 

 

197,154

 

 

13,167

 

 

0.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes leases not yet commenced.

 

 

 

 

 

 

 

 

 

 

 

- 29 -


 

 

 

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

 

 

27,000

 

$

1,877,000

 

$

69.52

 

 

0.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter 2016

 

 

113,000

 

 

8,064,000

 

 

71.36

 

 

0.8%

 

 

 

 

 

 

First Quarter 2017

 

 

114,000

 

 

8,879,000

 

 

77.89

 

 

0.8%

 

 

 

 

 

 

Second Quarter 2017

 

 

218,000

 

 

13,085,000

 

 

60.02

 

 

1.2%

 

 

 

 

 

 

Third Quarter 2017

 

 

171,000

 

 

9,248,000

 

 

54.08

 

 

0.9%

 

 

 

 

 

 

Fourth Quarter 2017

 

 

96,000

 

 

6,585,000

 

 

68.59

 

 

0.6%

 

 

 

 

 

 

Total 2017

 

 

599,000

 

 

37,797,000

 

 

63.10

 

 

3.5%

 

 

 

 

 

 

2018

 

 

1,187,000

 

 

90,181,000

 

 

75.97

 

 

8.5%

 

 

 

 

 

 

2019

 

 

852,000

 

 

58,161,000

 

 

68.26

 

 

5.5%

 

 

 

 

 

 

2020

 

 

1,389,000

 

 

91,694,000

 

 

66.01

 

 

8.6%

 

 

 

 

 

 

2021

 

 

1,208,000

 

 

84,005,000

 

 

69.54

 

 

7.9%

 

 

 

 

 

 

2022

 

 

703,000

 

 

41,206,000

 

 

58.61

 

 

3.9%

 

 

 

 

 

 

2023

 

 

1,705,000

 

 

129,496,000

 

 

75.95

 

 

12.2%

 

 

 

 

 

 

2024

 

 

1,208,000

 

 

92,566,000

 

 

76.63

 

 

8.7%

 

 

 

 

 

 

2025

 

 

734,000

 

 

52,334,000

 

 

71.30

 

 

4.9%

 

 

 

 

 

 

2026

 

 

1,306,000

 

 

93,042,000

 

 

71.24

 

 

8.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail:

 

Month to Month

 

 

32,000

 

$

2,268,000

 

$

70.88

 

 

0.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter 2016

 

 

45,000

 

 

10,673,000

 

 

237.18

 

 

2.5%

 

 

 

 

 

 

First Quarter 2017

 

 

26,000

 

 

7,907,000

 

 

304.12

 

 

1.9%

 

 

 

 

 

 

Second Quarter 2017

 

 

7,000

 

 

4,967,000

 

 

709.57

 

 

1.2%

 

 

 

 

 

 

Third Quarter 2017

 

 

1,000

 

 

512,000

 

 

512.00

 

 

0.1%

 

 

 

 

 

 

Fourth Quarter 2017

 

 

11,000

 

 

2,195,000

 

 

199.55

 

 

0.5%

 

 

 

 

 

 

Total 2017

 

 

45,000

 

 

15,581,000

 

 

346.24

 

 

3.7%

 

 

 

 

 

 

2018

 

 

157,000

 

 

42,180,000

 

 

268.66

 

 

9.9%

 

 

 

 

 

 

2019

 

 

202,000

 

 

34,037,000

 

 

168.50

 

 

8.0%

 

 

 

 

 

 

2020

 

 

72,000

 

 

10,837,000

 

 

150.51

 

 

2.5%

 

 

 

 

 

 

2021

 

 

56,000

 

 

10,733,000

 

 

191.66

 

 

2.5%

 

 

 

 

 

 

2022

 

 

33,000

 

 

3,834,000

 

 

116.18

 

 

0.9%

 

 

 

 

 

 

2023

 

 

81,000

 

 

20,379,000

 

 

251.59

 

 

4.8%

 

 

 

 

 

 

2024

 

 

150,000

 

 

59,682,000

 

 

397.88

 

 

14.0%

 

 

 

 

 

 

2025

 

 

38,000

 

 

19,042,000

 

 

501.11

 

 

4.5%

 

 

 

 

 

 

2026

 

 

136,000

 

 

41,994,000

 

 

308.78

 

 

9.9%

 

 

- 30 -


 

 

 

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

 

 

153,000

 

$

5,546,000

 

$

36.25

 

 

1.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter 2016

 

 

420,000

 

 

17,496,000

 

 

41.66

 

 

4.2%

 

 

 

 

 

 

First Quarter 2017

 

 

157,000

 

 

5,710,000

 

 

36.37

 

 

1.4%

 

 

 

 

 

 

Second Quarter 2017

 

 

163,000

 

 

6,802,000

 

 

41.73

 

 

1.6%

 

 

 

 

 

 

Third Quarter 2017

 

 

529,000

 

 

20,582,000

 

 

38.91

 

 

4.9%

 

 

 

 

 

 

Fourth Quarter 2017

 

 

123,000

 

 

5,338,000

 

 

43.40

 

 

1.3%

 

 

 

 

 

 

Total 2017

 

 

972,000

 

 

38,432,000

 

 

39.54

 

 

9.2%

 

 

 

 

 

 

2018

 

 

1,087,000

 

 

47,101,000

 

 

43.33

 

 

11.2%

 

 

 

 

 

 

2019

 

 

1,516,000

 

 

64,410,000

 

 

42.49

 

 

15.3%

 

 

 

 

 

 

2020

 

 

956,000

 

 

45,593,000

 

 

47.69

 

 

10.8%

 

 

 

 

 

 

2021

 

 

778,000

 

 

34,457,000

 

 

44.29

 

 

8.2%

 

 

 

 

 

 

2022

 

 

1,132,000

 

 

50,924,000

 

 

44.99

 

 

12.1%

 

 

 

 

 

 

2023

 

 

211,000

 

 

9,777,000

 

 

46.34

 

 

2.3%

 

 

 

 

 

 

2024

 

 

457,000

 

 

18,396,000

 

 

40.25

 

 

4.4%

 

 

 

 

 

 

2025

 

 

334,000

 

 

13,136,000

 

 

39.33

 

 

3.1%

 

 

 

 

 

 

2026

 

 

226,000

 

 

10,237,000

 

 

45.30

 

 

2.4%

 

 

- 31 -


 

 

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

Three Months Ended September 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

Total square feet leased

 

 

 

 

335

 

 

7

 

 

177

 

Our share of square feet leased:

 

 

 

 

308

 

 

7

 

 

138

 

 

Initial rent (1)

 

 

 

$

68.11

 

$

338.50

 

$

40.62

 

 

Weighted average lease term (years)

 

 

 

 

6.5

 

 

8.4

 

 

5.0

 

 

Second generation relet space:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square feet

 

 

 

 

278

 

 

7

 

 

92

 

 

 

GAAP basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line rent (2)

 

 

 

$

65.87

 

$

335.58

 

$

43.75

 

 

 

 

Prior straight-line rent

 

 

 

$

61.48

 

$

198.36

 

$

45.96

 

 

 

 

Percentage increase (decrease)

 

 

 

 

7.1%

 

 

69.2%

 

 

(4.8%)

 

 

 

Cash basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Initial rent (1)

 

 

 

$

67.29

 

$

308.11

 

$

43.75

 

 

 

 

Prior escalated rent

 

 

 

$

63.39

 

$

200.80

 

$

48.75

 

 

 

 

Percentage increase (decrease)

 

 

 

 

6.2%

 

 

53.4%

 

 

(10.3%)

 

 

Tenant improvements and leasing commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per square foot

 

 

 

$

49.49

 

$

103.45

 

$

37.86

 

 

 

Per square foot per annum

 

 

 

$

7.61

 

$

12.32

 

$

7.57

 

 

 

 

Percentage of initial rent

 

 

 

 

11.2%

 

 

3.6%

 

 

18.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes on page 34.

 

- 32 -


 

 

LEASING ACTIVITY

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York Office

 

 

 

 

 

 

(square feet in thousands)

 

 

 

Long Island City

 

New York

 

Washington, DC

 

 

 

 

 

Manhattan

 

(Center Building)

 

Retail

 

Office

Nine Months Ended September 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

Total square feet leased

 

1,330

 

 

285

 

 

101

 

 

1,098

 

Our share of square feet leased:

 

1,109

 

 

285

 

 

80

 

 

1,039

 

 

Initial rent (1)

$

79.23

 

$

40.10

 

$

206.71

 

$

40.05

 

 

Weighted average lease term (years)

 

9.9

 

 

5.8

 

 

9.0

 

 

4.1

 

 

Second generation relet space:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square feet

 

1,024

 

 

285

 

 

62

 

 

800

 

 

 

GAAP basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line rent (2)

$

78.72

 

$

38.68

 

$

208.06

 

$

37.92

 

 

 

 

Prior straight-line rent

$

64.12

 

$

28.69

 

$

166.36

 

$

39.67

 

 

 

 

Percentage increase (decrease)

 

22.8%

 

 

34.8%

 

 

25.1%

 

 

(4.4%)

 

 

 

Cash basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Initial rent (1)

$

78.79

 

$

40.10

 

$

198.28

 

$

40.80

 

 

 

 

Prior escalated rent

$

66.50

 

$

30.53

 

$

174.08

 

$

42.93

 

 

 

 

Percentage increase (decrease)

 

18.5%

 

 

31.4%

 

 

13.9%

 

 

(5.0%)

 

 

Tenant improvements and leasing commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per square foot

$

72.47

 

$

18.47

 

$

105.45

 

$

18.55

 

 

 

Per square foot per annum

$

7.32

 

$

3.18

 

$

11.72

 

$

4.52

 

 

 

 

Percentage of initial rent

 

9.2%

 

 

7.9%

 

 

5.7%

 

 

11.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes on the following page.

 

 

 

 

 

 

 

 

 

 

 

 

- 33 -


 

 

LEASING ACTIVITY

 

 

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(square feet in thousands)

New York

 

Washington, DC

 

 

 

 

 

Office

 

Retail

 

Office

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

 

 

 

GAAP basis:

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line rent (2)

$

77.03

 

$

1,056.66

 

$

39.57

 

 

 

 

Prior straight-line rent

$

62.73

 

$

529.31

 

$

43.08

 

 

 

 

Percentage increase (decrease)

 

22.8%

 

 

99.6%

 

 

(8.2%)

 

 

 

Cash basis:

 

 

 

 

 

 

 

 

 

 

 

 

Initial rent (1)

$

78.89

 

$

907.49

 

$

40.12

 

 

 

 

Prior escalated rent

$

66.21

 

$

364.56

 

$

43.99

 

 

 

 

Percentage increase (decrease)

 

19.1%

 

 

148.9%

 

 

(8.8%)

 

 

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%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

 

- 34 -


 

 

OCCUPANCY, SAME STORE EBITDA AND RESIDENTIAL STATISTICS

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Occupancy and Same Store EBITDA:

 

 

 

 

 

 

 

 

New York

 

Washington, DC

Occupancy rate at:

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016

 

 

 

 

 

 

 

 

 95.8%

 

 83.9% (1)

 

June 30, 2016

 

 

 

 

 

 

 

 

 96.0%

 

 84.0% (1)

 

December 31, 2015

 

 

 

 

 

 

 

 

 96.4%

 

 84.8% (1)

 

September 30, 2015

 

 

 

 

 

 

 

 

 96.2%

 

 84.7% (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same store EBITDA % increase (decrease):

 

 

 

 

 

 

 

 

Three months ended September 30, 2016 vs. September 30, 2015

 

 

 

 

 4.9% (2)

 

 5.2%

 

Nine months ended September 30, 2016 vs. September 30, 2015

 

 

 

 

 5.7% (3)

 

 0.7%

 

Three months ended September 30, 2016 vs. June 30, 2016

 

 

 

 

 (1.4%)(4)

 

 1.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash basis same store EBITDA % increase:

 

 

 

 

 

 

 

 

Three months ended September 30, 2016 vs. September 30, 2015

 

 

 

 

 9.6% (2)

 

 6.7%

 

Nine months ended September 30, 2016 vs. September 30, 2015

 

 

 

 

 5.6% (3)

 

 0.8%

 

Three months ended September 30, 2016 vs. June 30, 2016

 

 

 

 

 1.3% (4)

 

 1.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) 

Office occupancy rates for the Washington, DC segment, including and excluding the Skyline properties, were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Including

 

Excluding

 

 

 

 

 

 

 

 

 

Skyline Properties

 

Skyline Properties

 

 

 

 

 

 

 

September 30, 2016

 

80.6%

 

89.1%

 

 

 

 

 

 

 

June 30, 2016

 

80.7%

 

89.2%

 

 

 

 

 

 

 

December 31, 2015

 

82.1%

 

90.0%

 

 

 

 

 

 

 

September 30, 2015

 

82.2%

 

89.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2) 

Excluding Hotel Pennsylvania, same store EBITDA increased by 6.5% and by 11.7% on a cash basis.

(3)

Excluding Hotel Pennsylvania, same store EBITDA increased by 7.2% and by 7.3% on a cash basis.

(4)

Excluding Hotel Pennsylvania, same store EBITDA decreased by 1.5% and increased by 1.2% on a cash basis.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Statistics:

 

Number of Units

 

 

 

 

 

Average Monthly

 

 

 

 

 

(in service)

 

Occupancy Rate

 

Rent Per Unit

 

 

New York:

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016(1)

 

2,002

 

 

96.1

%

 

$

3,506

 

 

 

June 30, 2016

 

1,698

 

 

94.8

%

 

$

3,555

 

 

 

December 31, 2015

 

1,711

 

 

95.0

%

 

$

3,509

 

 

 

September 30, 2015

 

1,677

 

 

95.3

%

 

$

3,390

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington, DC:

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016

 

3,058

 

 

98.1

%

 

$

2,122

 

 

 

June 30, 2016

 

2,889

 

 

98.2

%

 

$

2,086

 

 

 

December 31, 2015

 

2,630

 

 

96.4

%

 

$

2,068

 

 

 

September 30, 2015

 

2,630

 

 

95.6

%

 

$

2,105

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Includes The Alexander (32.4% ownership) from the date of stabilization in the third quarter 2016.

 

 

- 35 -


 

 

DEVELOPMENT / REDEVELOPMENT SUMMARY

(unaudited and in thousands, except square feet)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of September 30, 2016

 

 

 

 

 

 

 

 

 

(At Vornado's Ownership Interest)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Full

 

 

 

 

 

 

 

 

Property

 

Excluding Land Costs

 

 

 

 

 

 

 

Quarter

 

 

 

 

 

 

 

 

Rentable

 

Incremental

 

Amount

 

%

 

 

 

Initial

 

Stabilized

 

Current Projects:

 

Segment

 

Sq. Ft.

 

Budget

 

Expended

 

Complete

 

Start

 

Occupancy

 

Operations

 

220 Central Park South - residential condominiums

 

Other

 

397,000

 

$

1,300,000

 

$

534,920

(1)

41.1%

 

Q3 2012

 

N/A

 

N/A

 

90 Park Avenue - substantial renovation

 

New York

 

956,000

 

 

81,000

 

 

70,014

 

86.4%

 

Q3 2014

 

N/A

 

N/A

(2)

512 W 22nd Street (55.0% interest)

 

New York

 

173,000

 

 

72,000

 

 

13,356

(3)

18.6%

 

Q4 2015

 

Q1 2018

 

Q1 2020

 

61 Ninth Avenue (45.1% interest)

 

New York

 

167,000

 

 

68,000

 

 

11,802

(4)

17.4%

 

Q1 2016

 

Q1 2018

 

Q1 2020

 

606 Broadway (50.0% interest)

 

New York

 

33,000

 

 

30,000

 

 

8,191

(5)

27.3%

 

Q2 2016

 

Q1 2019

 

Q2 2020

 

The Bartlett - rental residential / retail

 

Washington, DC

 

621,000

 

 

250,000

 

 

219,153

(6)

87.7%

 

Q3 2013

 

Q2 2016

 

Q3 2017

 

 

Total current projects

 

 

 

 

 

 

 

 

$

857,436

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Zoning

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Future Opportunities:

 

Segment

 

Sq. Ft.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Penn Plaza District - multiple opportunities - office / residential / retail

 

New York

 

TBD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel Pennsylvania - mixed use

 

New York

 

2,052,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

260 Eleventh Avenue - office    

 

New York

 

300,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1770 Crystal Drive - office

 

Washington, DC

 

270,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square Block - retail

 

Washington, DC

 

300,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2121 Crystal Drive - retail

 

Washington, DC

 

25,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1150 17th Street and 1726 M Street (1700 M Street) - office

 

Washington, DC

 

335,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1851 South Bell St (1900 Crystal Drive) - office / rental residential (515 units) / retail

 

Washington, DC

 

815,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

223 23rd Street - rental residential (1,000 units) / retail

 

Washington, DC

 

937,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RiverHouse Apartments - rental residential (934 units)

 

Washington, DC

 

800,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commerce Metro - office / rental residential (500 units)

 

Washington, DC

 

825,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rosslyn Plaza (46.0% interest) - office / rental residential (333 units) / retail

 

Washington, DC

 

1,050,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Undeveloped Land:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29, 31, 33 West 57th Street (50.0% interest)

 

New York

 

150,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Metropolitan Park 6, 7 & 8 - rental residential (1,403 units) / retail

 

Washington, DC

 

1,144,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PenPlace - office / hotel / rental residential (300 units)

 

Washington, DC

 

1,381,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square 649

 

Washington, DC

 

675,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

527 West Kinzie, Chicago

 

Other

 

330,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total undeveloped land

 

 

 

3,680,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Excludes land and acquisition costs of $496,390 ($589,500 on an economic basis). Delivery of condo units is expected to commence in mid-2018.

(2)

Substantial renovation of 90 Park Avenue was completed in Q2 2016.

(3)

Excludes land and acquisition costs of $57,000.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4)

The building is subject to a ground lease which expires in 2115.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5)

Excludes land and acquisition costs of $22,703.

(6)

Excludes land and acquisition costs of $41,687. Includes the 40,000 square foot Whole Foods Market at the base of the building which was placed into service in the fourth quarter of 2015. 

 

- 36 -


 

 

CAPITAL EXPENDITURES,

 

 

 

 

 

 

 

 

 

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

Year Ended December 31,

 

 

 

September 30, 2016

 

2015

 

2014

Capital expenditures (accrual basis):

 

 

 

 

 

 

 

 

 

Expenditures to maintain assets

 

$

68,381

 

$

125,215

 

$

107,728

Tenant improvements

 

 

62,556

 

 

153,696

 

 

205,037

Leasing commissions

 

 

30,462

 

 

50,081

 

 

79,636

Non-recurring capital expenditures

 

 

27,503

 

 

116,875

 

 

122,330

Total capital expenditures and leasing commissions (accrual basis)

 

 

188,902

 

 

445,867

 

 

514,731

Adjustments to reconcile to cash basis:

 

 

 

 

 

 

 

 

 

 

Expenditures in the current year applicable to prior periods

 

 

199,260

 

 

156,753

 

 

140,490

 

Expenditures to be made in future periods for the current period

 

 

(80,348)

 

 

(222,469)

 

 

(313,746)

Total capital expenditures and leasing commissions (cash basis)

 

$

307,814

 

$

380,151

 

$

341,475

 

 

 

 

 

 

 

 

 

 

Our share of square feet leased

 

 

2,513

 

 

3,767

 

 

5,204

Tenant improvements and leasing commissions per square foot per annum

 

$

6.42

 

$

8.43

 

$

6.53

Percentage of initial rent

 

 

10.2%

 

 

10.8%

 

 

10.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Development and redevelopment expenditures:

 

 

 

 

 

 

 

 

 

 

220 Central Park South

 

$

213,170

 

$

158,014

 

$

78,059

 

The Bartlett

 

 

62,093

 

 

103,878

 

 

38,163

 

90 Park Avenue

 

 

28,288

 

 

29,937

 

 

8,910

 

640 Fifth Avenue

 

 

23,415

 

 

17,899

 

 

440

 

theMART

 

 

21,613

 

 

588

 

 

3,066

 

2221 South Clark Street (residential conversion)

 

 

14,408

 

 

23,711

 

 

3,481

 

Penn Plaza

 

 

10,195

 

 

17,701

 

 

4,009

 

Wayne Towne Center

 

 

7,910

 

 

20,633

 

 

19,740

 

330 West 34th Street

 

 

3,968

 

 

32,613

 

 

41,592

 

Marriott Marquis Times Square - retail and signage

 

 

3,291

 

 

21,929

 

 

112,390

 

Other

 

 

38,290

 

 

63,916

 

 

234,337

 

 

 

$

426,641

 

$

490,819

 

$

544,187

 

- 37 -


 

 

CAPITAL EXPENDITURES,

 

 

 

 

 

 

 

 

 

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NEW YORK SEGMENT

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

Year Ended December 31,

 

 

 

September 30, 2016

 

2015

 

2014

Capital expenditures (accrual basis):

 

 

 

 

 

 

 

 

 

Expenditures to maintain assets

 

$

39,001

 

$

57,752

 

$

48,518

Tenant improvements

 

 

48,175

 

 

68,869

 

 

143,007

Leasing commissions

 

 

26,214

 

 

35,099

 

 

66,369

Non-recurring capital expenditures

 

 

20,224

 

 

81,240

 

 

64,423

Total capital expenditures and leasing commissions (accrual basis)

 

 

133,614

 

 

242,960

 

 

322,317

Adjustments to reconcile to cash basis:

 

 

 

 

 

 

 

 

 

 

Expenditures in the current year applicable to prior periods

 

 

100,542

 

 

93,105

 

 

67,577

 

Expenditures to be made in future periods for the current period

 

 

(63,919)

 

 

(118,911)

 

 

(205,258)

Total capital expenditures and leasing commissions (cash basis)

 

$

170,237

 

$

217,154

 

$

184,636

 

 

 

 

 

 

 

 

 

 

Our share of square feet leased

 

 

1,474

 

 

1,920

 

 

3,530

Tenant improvements and leasing commissions per square foot per annum

 

$

7.02

 

$

10.20

 

$

6.82

Percentage of initial rent

 

 

8.9%

 

 

8.9%

 

 

9.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Development and redevelopment expenditures:

 

 

 

 

 

 

 

 

 

 

90 Park Avenue

 

$

28,288

 

$

29,937

 

$

8,910

 

640 Fifth Avenue

 

 

23,415

 

 

17,899

 

 

440

 

Penn Plaza

 

 

10,195

 

 

17,701

 

 

4,009

 

330 West 34th Street

 

 

3,968

 

 

32,613

 

 

41,592

 

Marriott Marquis Times Square - retail and signage

 

 

3,291

 

 

21,929

 

 

112,390

 

Other

 

 

4,874

 

 

8,100

 

 

46,465

 

 

 

$

74,031

 

$

128,179

 

$

213,806

 

- 38 -


 

 

CAPITAL EXPENDITURES,

 

 

 

 

 

 

 

 

 

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

WASHINGTON, DC SEGMENT

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

Year Ended December 31,

 

 

 

September 30, 2016

 

2015

 

2014

Capital expenditures (accrual basis):

 

 

 

 

 

 

 

 

 

Expenditures to maintain assets

 

$

14,080

 

$

25,589

 

$

23,425

Tenant improvements

 

 

8,638

 

 

51,497

 

 

37,842

Leasing commissions

 

 

2,943

 

 

6,761

 

 

5,857

Non-recurring capital expenditures

 

 

6,052

 

 

34,428

 

 

37,798

Total capital expenditures and leasing commissions (accrual basis)

 

 

31,713

 

 

118,275

 

 

104,922

Adjustments to reconcile to cash basis:

 

 

 

 

 

 

 

 

 

 

Expenditures in the current year applicable to prior periods

 

 

64,174

 

 

35,805

 

 

45,084

 

Expenditures to be made in future periods for the current period

 

 

(13,550)

 

 

(73,227)

 

 

(63,283)

Total capital expenditures and leasing commissions (cash basis)

 

$

82,337

 

$

80,853

 

$

86,723

 

 

 

 

 

 

 

 

 

 

Our share of square feet leased

 

 

1,039

 

 

1,847

 

 

1,674

Tenant improvements and leasing commissions per square foot per annum

 

$

4.52

 

$

6.41

 

$

5.70

Percentage of initial rent

 

 

11.3%

 

 

15.9%

 

 

14.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Development and redevelopment expenditures:

 

 

 

 

 

 

 

 

 

 

The Bartlett

 

$

62,093

 

$

103,878

 

$

38,163

 

2221 South Clark Street (residential conversion)

 

 

14,408

 

 

23,711

 

 

3,481

 

Other

 

 

31,754

 

 

40,696

 

 

42,001

 

 

 

$

108,255

 

$

168,285

 

$

83,645

 

- 39 -


 

 

CAPITAL EXPENDITURES,

 

 

 

 

 

 

 

 

 

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

Year Ended December 31,

 

 

 

September 30, 2016

 

2015

 

2014

Capital expenditures (accrual basis):

 

 

 

 

 

 

 

 

 

Expenditures to maintain assets

 

$

15,300

 

$

41,874

 

$

35,785

Tenant improvements

 

 

5,743

 

 

33,330

 

 

24,188

Leasing commissions

 

 

1,305

 

 

8,221

 

 

7,410

Non-recurring capital expenditures

 

 

1,227

 

 

1,207

 

 

20,109

Total capital expenditures and leasing commissions (accrual basis)

 

 

23,575

 

 

84,632

 

 

87,492

Adjustments to reconcile to cash basis:

 

 

 

 

 

 

 

 

 

 

Expenditures in the current year applicable to prior periods

 

 

34,544

 

 

27,843

 

 

27,829

 

Expenditures to be made in future periods for the current period

 

 

(2,879)

 

 

(30,331)

 

 

(45,205)

Total capital expenditures and leasing commissions (cash basis)

 

$

55,240

 

$

82,144

 

$

70,116

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Development and redevelopment expenditures:

 

 

 

 

 

 

 

 

 

 

220 Central Park South

 

$

213,170

 

$

158,014

 

$

78,059

 

theMART

 

 

21,613

 

 

588

 

 

3,066

 

Wayne Towne Center

 

 

7,910

 

 

20,633

 

 

19,740

 

Other

 

 

1,662

 

 

15,120

 

 

145,871

 

 

 

$

244,355

 

$

194,355

 

$

246,736

 

- 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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Penn Plaza:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One Penn Plaza

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cisco, Lion Resources,

 

(ground leased through 2098)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parsons Brinckerhoff, Symantec Corporation,

 

 

-Office

 

100.0%

 

90.5%

 

$

61.59

 

2,251,000

 

2,251,000

 

-

 

 

 

 

United Health Care, URS Corporation Group Counseling,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bank of America, Kmart Corporation,

 

 

-Retail

 

100.0%

 

96.3%

 

 

126.08

 

271,000

 

271,000

 

-

 

 

 

 

Shake Shack, Starbucks

 

 

 

 

100.0%

 

91.1%

 

 

68.52

 

2,522,000

 

2,522,000

 

-

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Two Penn Plaza

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EMC, Information Builders, Inc.,

 

 

-Office

 

100.0%

 

99.8%

 

 

56.85

 

1,582,000

 

1,582,000

 

-

 

 

 

 

Madison Square Garden, McGraw-Hill Companies, Inc.

 

 

-Retail

 

100.0%

 

69.7%

 

 

234.37

 

49,000

 

49,000

 

-

 

 

 

 

Chase Manhattan Bank

 

 

 

 

100.0%

 

98.9%

 

 

62.18

 

1,631,000

 

1,631,000

 

-

 

 

575,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Eleven Penn Plaza

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0%

 

99.5%

 

 

58.42

 

1,115,000

 

1,115,000

 

-

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PNC Bank National Association, Starbucks,

 

 

-Retail

 

100.0%

 

85.2%

 

 

145.56

 

36,000

 

36,000

 

-

 

 

 

 

Madison Square Garden

 

 

 

 

100.0%

 

99.1%

 

 

61.14

 

1,151,000

 

1,151,000

 

-

 

 

450,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 West 33rd Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0%

 

98.2%

 

 

61.73

 

855,000

 

855,000

 

-

 

 

398,402

 

IPG and affiliates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Manhattan Mall

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

99.2%

 

 

132.54

 

256,000

 

256,000

 

-

 

 

181,598

 

JCPenney, Aeropostale, Express, Starbucks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

330 West 34th Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(ground leased through 2149 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   34.8% ownership interest in the land)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York & Company, Inc., Structure Tone

 

 

-Office

 

100.0%

 

87.4%

 

 

59.21

 

700,000

 

700,000

 

-

 

 

 

 

Deutsch, Inc., Yodle, Inc., Footlocker

 

 

-Retail

 

100.0%

 

81.4%

 

 

100.00

 

18,000

 

18,000

 

-

 

 

 

 

 

 

 

 

 

100.0%

 

87.3%

 

 

59.21

 

718,000

 

718,000

 

-

 

 

50,150

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

435 Seventh Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

284.70

 

43,000

 

43,000

 

-

 

 

98,000

 

Hennes & Mauritz

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7 West 34th Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

53.0%

 

100.0%

 

 

62.80

 

458,000

 

458,000

 

-

 

 

 

 

Amazon

 

 

-Retail

 

53.0%

 

100.0%

 

 

272.68

 

21,000

 

21,000

 

-

 

 

 

 

Amazon

 

 

 

 

53.0%

 

100.0%

 

 

72.00

 

479,000

 

479,000

 

-

 

 

300,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

484 Eighth Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

-

 

 

-

 

16,000

 

-

 

16,000

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

431 Seventh Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

255.02

 

10,000

 

10,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

488 Eighth Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

77.59

 

6,000

 

6,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

267 West 34th Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

171.15

 

6,000

 

6,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 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):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Penn Plaza (Continued):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

138-142 West 32nd Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

67.4%

 

$

94.25

 

8,000

 

8,000

 

-

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

150 West 34th Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

70.19

 

78,000

 

78,000

 

-

 

 

205,000

 

Old Navy

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

137 West 33rd Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

93.20

 

3,000

 

3,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

265 West 34th Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

491.00

 

3,000

 

3,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

131-135 West 33rd Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

39.03

 

23,000

 

23,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

486 Eighth Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

-

 

 

-

 

3,000

 

-

 

3,000

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Penn Plaza

 

 

 

 

 

 

 

 

7,811,000

 

7,792,000

 

19,000

 

 

2,258,150

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midtown East:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

909 Third Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IPG and affiliates, Forest Laboratories,

 

(ground leased through 2063)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Geller & Company, Morrison Cohen LLP, Robeco USA Inc.,

 

 

-Office

 

100.0%

 

100.0%

 

 

57.49

(2)

1,346,000

 

1,346,000

 

-

 

 

350,000

 

United States Post Office, The Procter & Gamble Distributing LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

150 East 58th Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0%

 

98.2%

 

 

71.46

 

542,000

 

542,000

 

-

 

 

 

 

Castle Harlan, Tournesol Realty LLC. (Peter Marino),

 

 

-Retail

 

100.0%

 

100.0%

 

 

172.34

 

2,000

 

2,000

 

-

 

 

 

 

Various showroom tenants

 

 

 

 

100.0%

 

98.2%

 

 

71.83

 

544,000

 

544,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

715 Lexington Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

250.55

 

23,000

 

23,000

 

-

 

 

-

 

New York & Company, Inc., Zales, Jonathan Adler

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

966 Third Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

91.09

 

7,000

 

7,000

 

-

 

 

-

 

McDonald's

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

968 Third Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

50.0%

 

100.0%

 

 

262.96

 

6,000

 

6,000

 

-

 

 

-

 

Capital One Financial Corporation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Midtown East

 

 

 

 

 

 

 

 

1,926,000

 

1,926,000

 

-

 

 

350,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 42 -


 

 

NEW YORK SEGMENT

PROPERTY TABLE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

Square Feet

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

Under Development

 

 

 

 

 

 

 

 

 

%

 

%

 

Annual Rent

 

Total

 

 

 

or Not Available

 

Encumbrances

 

 

Property

 

Ownership

 

Occupancy

 

PSF (1)

 

Property

 

In Service

 

for Lease

 

(in thousands) (7)

 

Major Tenants

NEW YORK (Continued):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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%

 

$

92.89

 

870,000

 

870,000

 

-

 

 

 

 

Vornado Executive Headquarters

 

 

-Retail

 

100.0%

 

100.0%

 

 

253.00

 

15,000

 

15,000

 

-

 

 

 

 

Redeye Grill L.P.

 

 

 

 

100.0%

 

91.3%

 

 

95.60

 

885,000

 

885,000

 

-

 

$

375,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

57th Street - 2 buildings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

50.0%

 

92.7%

 

 

55.99

 

81,000

 

81,000

 

-

 

 

19,878

 

Various

 

 

-Retail

 

50.0%

 

100.0%

 

 

126.41

 

22,000

 

22,000

 

-

 

 

-

 

 

 

 

 

 

50.0%

 

94.3%

 

 

71.03

 

103,000

 

103,000

 

-

 

 

19,878

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

825 Seventh Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

50.0%

 

100.0%

 

 

78.70

 

165,000

 

165,000

 

-

 

 

20,500

 

Young & Rubicam

 

 

-Retail

 

100.0%

 

100.0%

 

 

269.02

 

4,000

 

4,000

 

-

 

 

-

 

Lindy's

 

 

 

 

51.2%

 

100.0%

 

 

83.20

 

169,000

 

169,000

 

-

 

 

20,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Midtown West

 

 

 

 

 

 

 

 

1,157,000

 

1,157,000

 

-

 

 

415,378

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Park Avenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

280 Park Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

-Office

 

50.0%

 

87.6%

 

 

98.33

 

1,222,000

 

1,222,000

 

-

 

 

 

 

PJT Partners, Investcorp International Inc.

 

 

-Retail

 

50.0%

 

100.0%

 

 

94.24

 

26,000

 

26,000

 

-

 

 

 

 

Scottrade Inc., Starbucks, The Four Seasons Restaurant

 

 

 

 

50.0%

 

87.8%

 

 

98.24

 

1,248,000

 

1,248,000

 

-

 

 

900,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

350 Park Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kissinger Associates Inc., Ziff Brothers Investment Inc.,

 

 

-Office

 

100.0%

 

100.0%

 

 

100.15

 

554,000

 

554,000

 

-

 

 

 

 

MFA Financial Inc., M&T Bank

 

 

-Retail

 

100.0%

 

100.0%

 

 

211.54

 

17,000

 

17,000

 

-

 

 

 

 

Fidelity Investment, AT&T Wireless, Valley National Bank

 

 

 

 

100.0%

 

100.0%

 

 

103.46

 

571,000

 

571,000

 

-

 

 

284,319

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Park Avenue

 

 

 

 

 

 

 

 

1,819,000

 

1,819,000

 

-

 

 

1,184,319

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grand Central:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

90 Park Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alston & Bird, Amster, Rothstein & Ebenstein,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

-Office

 

100.0%

 

95.8%

 

 

75.39

 

935,000

 

935,000

 

-

 

 

 

 

PricewaterhouseCoopers LLP

 

 

-Retail

 

100.0%

 

100.0%

 

 

128.85

 

24,000

 

24,000

 

-

 

 

 

 

Citibank, Starbucks

 

 

 

 

 

 

95.9%

 

 

76.73

 

959,000

 

959,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

330 Madison Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guggenheim Partners LLC, HSBC Bank AFS,

 

 

-Office

 

25.0%

 

87.1%

 

 

72.81

 

808,000

 

808,000

 

-

 

 

 

 

Jones Lang LaSalle Inc., Wells Fargo, American Century

 

 

-Retail

 

25.0%

 

100.0%

 

 

299.75

 

33,000

 

33,000

 

-

 

 

 

 

Ann Taylor Retail Inc., Citibank, Starbucks

 

 

 

 

25.0%

 

87.6%

 

 

81.71

 

841,000

 

841,000

 

-

 

 

150,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

510 Fifth Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

146.30

 

66,000

 

66,000

 

-

 

 

-

 

The North Face, The Yard (lease not yet commenced)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Grand Central

 

 

 

 

 

 

 

 

1,866,000

 

1,866,000

 

-

 

 

150,000

 

 

 

- 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):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Madison/Fifth:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

640 Fifth Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fidelity Investments, Owl Creek Asset Management LP,

 

 

-Office

 

100.0%

 

93.6%

 

$

90.27

 

245,000

 

245,000

 

-

 

 

 

 

Stifel Financial Corp., GCA Savvian Inc

 

 

-Retail

 

100.0%

 

96.2%

 

 

769.58

 

69,000

 

69,000

 

-

 

 

 

 

Victoria's Secret

 

 

 

 

100.0%

 

94.1%

 

 

239.55

 

314,000

 

314,000

 

-

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

666 Fifth Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Colliers International NY LLC, Fulbright & Jaworski,

 

 

-Office (Office Condo)

 

49.5%

 

-

 

 

-

 

1,403,000

 

-

 

1,403,000

 

 

1,367,536

 

Integrated Holding Group, Vinson & Elkins LLP

 

 

-Retail (Office Condo)

 

49.5%

 

-

 

 

-

 

45,000

 

-

 

45,000

 

 

-

 

HSBC Bank USA, Citibank

 

 

-Retail (Retail Condo)

 

100.0%

(3)

100.0%

 

 

434.61

 

114,000

 

114,000

 

-

 

 

390,000

 

Fast Retailing (Uniqlo), Hollister, Tissot

 

 

 

 

 

 

 

 

 

 

 

1,562,000

 

114,000

 

1,448,000

 

 

1,757,536

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

595 Madison Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beauvais Carpets, Levin Capital Strategies LP,

 

 

-Office

 

100.0%

 

98.5%

 

 

80.41

 

293,000

 

293,000

 

-

 

 

 

 

Cosmetech Mably Int'l LLC.

 

 

-Retail

 

100.0%

 

100.0%

 

 

807.40

 

30,000

 

30,000

 

-

 

 

 

 

Coach, Prada

 

 

 

 

100.0%

 

98.6%

 

 

147.94

 

323,000

 

323,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

650 Madison Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Memorial Sloan Kettering Cancer Center, Polo Ralph Lauren,

 

 

-Office

 

20.1%

 

94.3%

 

 

111.33

 

525,000

 

525,000

 

-

 

 

 

 

Willett Advisors LLC

 

 

-Retail

 

20.1%

 

100.0%

 

 

985.66

 

67,000

 

27,000

 

40,000

 

 

 

 

Bottega Veneta Inc., Moncler USA Inc.

 

 

 

 

20.1%

 

94.9%

 

 

210.29

 

592,000

 

552,000

 

40,000

 

 

800,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

689 Fifth Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0%

 

100.0%

 

 

78.52

 

82,000

 

82,000

 

-

 

 

 

 

Yamaha Artist Services Inc., Brunello Cucinelli USA Inc.

 

 

-Retail

 

100.0%

 

100.0%

 

 

812.49

 

18,000

 

18,000

 

-

 

 

 

 

MAC Cosmetics, Massimo Dutti

 

 

 

 

100.0%

 

100.0%

 

 

210.63

 

100,000

 

100,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

655 Fifth Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

92.5%

 

100.0%

 

 

222.53

 

57,000

 

57,000

 

-

 

 

140,000

 

Ferragamo

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

74.3%

 

100.0%

 

 

2,461.24

 

26,000

 

26,000

 

-

 

 

450,000

 

Swatch Group USA, Harry Winston

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Madison/Fifth

 

 

 

 

 

 

 

 

2,974,000

 

1,486,000

 

1,488,000

 

 

3,147,536

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midtown South:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

770 Broadway

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0%

 

98.0%

 

 

80.56

 

990,000

 

990,000

 

-

 

 

 

 

Facebook, AOL (Verizon), J. Crew

 

 

-Retail

 

100.0%

 

100.0%

 

 

54.17

 

168,000

 

168,000

 

-

 

 

 

 

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

 

 

 

 

100.0%

 

98.3%

 

 

76.73

 

1,158,000

 

1,158,000

 

-

 

 

700,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One Park Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York University, Clarins USA Inc.,

 

 

-Office

 

55.0%

 

85.5%

 

 

47.98

 

869,000

 

869,000

 

-

 

 

 

 

Public Service Mutual Insurance

 

 

-Retail

 

55.0%

 

100.0%

 

 

64.82

 

79,000

 

79,000

 

-

 

 

 

 

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

 

 

 

 

55.0%

 

86.7%

 

 

49.38

 

948,000

 

948,000

 

-

 

 

300,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 Union Square South

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

100.79

 

206,000

 

206,000

 

-

 

 

116,493

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

692 Broadway

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

88.20

 

36,000

 

36,000

 

-

 

 

-

 

Equinox, AOL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

50.0%

 

-

 

 

-

 

32,000

 

32,000

 

-

 

 

30,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Midtown South

 

 

 

 

 

 

 

 

2,380,000

 

2,380,000

 

-

 

 

1,146,493

 

 

 

- 44 -


 

 

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):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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%

 

99.2%

 

$

79.89

 

2,031,000

 

2,031,000

 

-

 

 

 

 

Cella, Harper & Scinto, Columbia University

 

 

-Retail

 

70.0%

 

100.0%

 

 

169.61

 

79,000

 

79,000

 

-

 

 

 

 

Duane Reade, JPMorgan Chase Bank, Sovereign Bank, Starbucks

 

 

 

 

70.0%

 

99.2%

 

 

83.25

 

2,110,000

 

2,110,000

 

-

 

$

950,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

608 Fifth Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(ground leased through 2033)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0%

 

91.9%

 

 

60.20

 

92,000

 

92,000

 

-

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

443.04

 

44,000

 

44,000

 

-

 

 

 

 

Topshop

 

 

 

 

 

 

94.5%

 

 

184.06

 

136,000

 

136,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Rockefeller Center

 

 

 

 

 

 

 

 

2,246,000

 

2,246,000

 

-

 

 

950,000

 

 

Wall Street/Downtown:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40 Fulton Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0%

 

92.6%

 

 

38.49

 

245,000

 

245,000

 

-

 

 

 

 

Market News International Inc., Sapient Corp.

 

 

-Retail

 

100.0%

 

100.0%

 

 

101.96

 

5,000

 

5,000

 

-

 

 

 

 

TD Bank

 

 

 

 

100.0%

 

92.7%

 

 

39.76

 

250,000

 

250,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Soho:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

478-486 Broadway - 2 buildings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

238.67

 

65,000

 

65,000

 

-

 

 

 

 

Topshop, Madewell, J. Crew

 

 

-Residential (10 units)

 

100.0%

 

100.0%

 

 

 

 

20,000

 

20,000

 

-

 

 

 

 

 

 

 

 

 

100.0%

 

 

 

 

 

 

85,000

 

85,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

443 Broadway

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

109.30

 

16,000

 

16,000

 

-

 

 

-

 

Necessary Clothing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

304 Canal Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

-

 

 

-

 

4,000

 

-

 

4,000

 

 

 

 

 

 

 

-Residential (4 units)

 

100.0%

 

-

 

 

 

 

9,000

 

-

 

9,000

 

 

 

 

 

 

 

 

 

100.0%

 

 

 

 

 

 

13,000

 

-

 

13,000

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

334 Canal Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

-

 

 

-

 

3,000

 

3,000

 

-

 

 

 

 

 

 

 

-Residential (4 units)

 

100.0%

 

100.0%

 

 

 

 

11,000

 

11,000

 

-

 

 

 

 

 

 

 

 

 

100.0%

 

 

 

 

 

 

14,000

 

14,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

155 Spring Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

114.67

 

50,000

 

50,000

 

-

 

 

-

 

Vera Bradley

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

148 Spring Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

145.70

 

7,000

 

7,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

150 Spring Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

267.65

 

6,000

 

6,000

 

-

 

 

 

 

Sandro

 

 

-Residential (1 unit)

 

100.0%

 

100.0%

 

 

 

 

1,000

 

1,000

 

-

 

 

 

 

 

 

 

 

 

100.0%

 

 

 

 

 

 

7,000

 

7,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Residential (26 units)

 

100.0%

 

96.2%

 

 

 

 

35,000

 

35,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Soho

 

 

 

 

 

 

 

 

227,000

 

214,000

 

13,000

 

 

-

 

 

 

- 45 -


 

 

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%

 

$

244.64

 

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%

 

31.6%

 

 

1,540.44

 

46,000

 

46,000

 

-

 

 

 

 

T-Mobile, Invicta, Swatch, Laline

 

 

-Theatre

 

100.0%

 

100.0%

 

 

13.15

 

62,000

 

62,000

 

-

 

 

 

 

Nederlander-Marquis Theatre

 

 

 

 

100.0%

 

70.9%

 

 

291.84

 

108,000

 

108,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Times Square

 

 

 

 

 

 

 

 

268,000

 

268,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Upper East Side:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

828-850 Madison Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

604.08

 

18,000

 

18,000

 

-

 

 

80,000

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

677-679 Madison Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

473.49

 

8,000

 

8,000

 

-

 

 

 

 

Berluti

 

 

-Residential (8 units)

 

100.0%

 

50.0%

 

 

 

 

5,000

 

5,000

 

-

 

 

 

 

 

 

 

 

 

100.0%

 

 

 

 

 

 

13,000

 

13,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40 East 66th Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Residential (5 units)

 

100.0%

 

100.0%

 

 

 

 

12,000

 

12,000

 

-

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

1,124.08

 

11,000

 

11,000

 

-

 

 

 

 

John Varvatos, Nespresso USA, J. Crew

 

 

 

 

100.0%

 

 

 

 

 

 

23,000

 

23,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1131 Third Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

145.66

 

23,000

 

23,000

 

-

 

 

-

 

Nike, Crunch LLC, J.Jill

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail - 2 buildings

 

100.0%

 

100.0%

 

 

-

 

12,000

 

12,000

 

-

 

 

 

 

 

 

 

-Residential (8 units)

 

100.0%

 

75.0%

 

 

 

 

7,000

 

7,000

 

-

 

 

 

 

 

 

 

 

 

100.0%

 

 

 

 

 

 

19,000

 

19,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Upper East Side

 

 

 

 

 

 

 

 

96,000

 

96,000

 

-

 

 

80,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long Island City:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33-00 Northern Boulevard (Center Building)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0%

 

95.7%

 

 

32.94

 

472,000

 

472,000

 

-

 

 

61,034

 

The City of New York, NYC Transit Authority

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chelsea/Meatpacking District:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

260 Eleventh Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(ground leased through 2114)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0%

 

100.0%

 

 

46.96

 

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%

 

 

81.25

 

578,000

 

578,000

 

-

 

 

270,000

(5)

Moet Hennessy USA. Inc.

 

 

-Retail

 

49.9%

(4)

100.0%

 

 

56.61

 

40,000

 

40,000

 

-

 

 

-

 

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

 

 

 

 

 

 

100.0%

 

 

79.67

 

618,000

 

618,000

 

-

 

 

270,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Chelsea/Meatpacking District

 

 

 

 

 

 

 

 

802,000

 

802,000

 

-

 

 

270,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 46 -


 

 

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):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Upper West Side:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

50-70 W 93rd Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Residential (326 units)

 

49.9%

 

96.6%

 

 

 

 

283,000

 

283,000

 

-

 

$

80,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tribeca:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Independence Plaza, Tribeca

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Residential (1,327 units)

 

50.1%

 

96.2%

 

 

 

 

1,185,000

 

1,185,000

 

-

 

 

550,000

 

 

 

 

-Retail

 

50.1%

 

100.0%

 

$

45.31

 

72,000

 

60,000

 

12,000

 

 

-

 

Duane Reade

 

 

 

 

50.1%

 

 

 

 

 

 

1,257,000

 

1,245,000

 

12,000

 

 

550,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Jersey:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paramus

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0%

 

94.7%

 

 

21.96

 

129,000

 

129,000

 

-

 

 

-

 

Vornado's Administrative Headquarters

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington D.C.:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3040 M Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

86.7%

 

 

56.77

 

44,000

 

44,000

 

-

 

 

-

 

Nike

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Properties to be Developed:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

512 West 22nd Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

55.0%

 

-

 

 

-

 

173,000

 

-

 

173,000

 

 

56,601

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

61 Ninth Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(ground leased through 2115)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

45.1%

 

-

 

 

-

 

147,000

 

-

 

147,000

 

 

-

 

 

 

 

-Retail

 

45.1%

 

-

 

 

-

 

23,000

 

-

 

23,000

 

 

-

 

Starbucks (lease not commenced)

 

 

 

 

45.1%

 

-

 

 

-

 

170,000

 

-

 

170,000

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

606 Broadway

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

50.0%

 

-

 

 

-

 

23,000

 

-

 

23,000

 

 

-

 

 

 

 

-Retail

 

50.0%

 

-

 

 

-

 

11,000

 

-

 

11,000

 

 

22,474

 

 

 

 

 

 

50.0%

 

-

 

 

-

 

34,000

 

-

 

34,000

 

 

22,474

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Properties to be Developed

 

 

 

 

 

 

 

 

377,000

 

-

 

377,000

 

 

79,075

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York Office:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

95.0%

 

$

70.58

 

21,965,000

 

20,219,000

 

1,746,000

 

$

8,378,420

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

 

95.5%

 

$

68.54

 

17,823,000

 

16,956,000

 

867,000

 

$

5,711,723

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

96.9%

 

$

208.75

 

2,851,000

 

2,697,000

 

154,000

 

$

1,713,565

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

 

96.7%

 

$

206.28

 

2,551,000

 

2,476,000

 

75,000

 

$

1,560,978

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York Residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

96.1%

 

 

 

 

1,568,000

 

1,559,000

 

9,000

 

$

630,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

 

96.0%

 

 

 

 

835,000

 

826,000

 

9,000

 

$

315,470

 

 

 

- 47 -


 

 

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%

 

$

113.91

 

889,000

 

889,000

 

-

 

$

300,000

 

Bloomberg

 

 

-Retail

 

32.4%

 

100.0%

 

 

180.17

 

174,000

 

174,000

 

-

 

 

350,000

 

Hennes & Mauritz, The Home Depot, The Container Store

 

 

 

 

32.4%

 

100.0%

 

 

123.89

 

1,063,000

 

1,063,000

 

-

 

 

650,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rego Park I, Queens (4.8 acres)

 

32.4%

 

100.0%

 

 

40.55

 

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%

 

99.9%

 

 

44.65

 

609,000

 

609,000

 

-

 

 

260,786

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Flushing, Queens (6) (1.0 acre)

 

32.4%

 

100.0%

 

 

17.36

 

167,000

 

167,000

 

-

 

 

-

 

New World Mall LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Alexander Apartment Tower,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rego Park, Queens, NY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Residential (312 units)

 

32.4%

 

97.4%

 

 

-

 

255,000

 

255,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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%

 

 

80.35

 

2,437,000

 

2,437,000

 

-

 

 

1,057,032

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel Pennsylvania:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Hotel (1,700 Keys)

 

 

 

-

 

 

-

 

1,400,000

 

1,400,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total New York

 

 

 

95.7%

 

$

85.39

 

30,221,000

 

28,312,000

 

1,909,000

 

$

11,779,017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

 

95.8%

 

$

72.93

 

23,399,000

 

22,448,000

 

951,000

 

$

7,930,649

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Weighted Average Annual Rent PSF for office properties excludes garages and diminimous amounts of storage space.  Weighted Average Annual Rent PSF for retail excludes non-selling space.

(2)

Excludes US Post Office leased through 2038 (including four five-year renewal options) for which the annual escalated rent is $11.78 PSF.

(3)

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

(4)

As of September 30, 2016, we own junior and senior mezzanine loans of 85 Tenth Avenue with an accreted balance of $174.3 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 $29.1 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.

 

- 48 -


 

 

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%

 

91.4%

 

$

44.34

 

2,326,000

 

2,326,000

 

-

 

$

217,555

 

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%

 

82.6%

 

 

37.02

 

1,547,000

 

1,547,000

 

-

 

 

54,227

 

General Services Administration, L-3 Communications,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Int'l Justice Mission, Management Systems International

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1550-1750 Crystal Drive /

 

100.0%

 

87.6%

 

 

39.39

 

1,482,000

 

1,462,000

 

20,000

*

 

37,666

 

General Services Administration,

 

 

241-251 18th Street - 4 buildings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chemonics, Dominion Dental, Booz Allen,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arete Associates, Battelle Memorial Institute

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1800, 1851 and 1901 South Bell Street

 

100.0%

 

94.6%

 

 

40.07

 

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%

 

84.7%

 

 

34.55

 

529,000

 

529,000

 

-

 

 

-

 

General Services Administration, Deloitte LLP,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Public Broadcasting Service

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

223 23rd Street

 

100.0%

 

-

 

 

-

 

147,000

 

-

 

147,000

*

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2001 Jefferson Davis Highway

 

100.0%

 

55.9%

 

 

33.42

 

162,000

 

162,000

 

-

 

 

-

 

Institute for the Psychology Sciences, VT Aepco, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crystal City Shops at 2100

 

100.0%

 

97.6%

 

 

23.30

 

80,000

 

80,000

 

-

 

 

-

 

Various

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crystal Drive Retail

 

100.0%

 

100.0%

 

 

49.56

 

57,000

 

57,000

 

-

 

 

-

 

Various

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

          Total Crystal City

 

100.0%

 

87.5%

 

 

40.15

 

7,199,000

 

6,669,000

 

530,000

 

 

309,448

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Central Business District:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1825-1875 Connecticut Avenue, NW

 

100.0%

 

99.0%

 

 

45.80

 

686,000

 

686,000

 

-

 

 

185,000

 

Family Health International, WeWork

 

 

Universal Buildings - 2 buildings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1299 Pennsylvania Avenue, NW

 

55.0%

 

91.1%

 

 

70.75

 

621,000

 

621,000

 

-

 

 

273,000

 

Baker Botts LLP, General Electric, Cooley LLP,

 

 

Warner Building

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Facebook, Live Nation, APCO Worldwide Inc

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2101 L Street, NW

 

100.0%

 

99.0%

 

 

66.91

 

380,000

 

380,000

 

-

 

 

144,135

 

Greenberg Traurig, LLP, US Green Building Council,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

American Insurance Association, RTKL Associates, DTZ

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

875 15th Street, NW - Bowen Building

 

100.0%

 

84.5%

 

 

69.86

 

231,000

 

231,000

 

-

 

 

-

 

Paul Hastings LLP, General Services Administration

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1101 17th Street, NW

 

55.0%

 

99.5%

 

 

48.11

 

216,000

 

216,000

 

-

 

 

31,000

 

AFSCME, Verto Solutions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1730 M Street, NW

 

100.0%

 

92.3%

 

 

46.57

 

205,000

 

205,000

 

-

 

 

14,853

 

General Services Administration

 

 

(ground leased through 2061)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1700 M Street

 

100.0%

 

-

 

 

-

 

333,000

 

-

 

333,000

 

 

28,728

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 49 -


 

 

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):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1501 K Street, NW

 

5.0%

 

91.5%

 

$

68.18

 

400,000

 

400,000

 

-

 

$

-

 

Sidley Austin LLP, UBS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1399 New York Avenue, NW

 

100.0%

 

92.9%

 

 

85.61

 

129,000

 

129,000

 

-

 

 

-

 

Bloomberg, Abbott Laboratories, Abbvie US LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

          Total Central Business District

 

 

 

95.0%

 

 

59.29

 

3,201,000

 

2,868,000

 

333,000

 

 

676,716

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Skyline Properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Skyline Properties - 8 buildings

 

100.0%

 

47.2%

 

 

32.13

 

2,649,000

 

2,649,000

 

-

 

 

694,060

 

General Services Administration, Analytic Services,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Axiom Resource Management,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Booz Allen, Deloitte LLP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rosslyn / Ballston:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2200 / 2300 Clarendon Blvd

 

100.0%

 

93.3%

 

 

45.64

 

639,000

 

639,000

 

-

 

 

23,250

 

Arlington County, General Services Administration,

  (Courthouse Plaza) - 2 buildings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AMC Theaters

   (ground leased through 2062)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rosslyn Plaza - 4 buildings

 

46.2%

 

60.1%

 

 

42.36

 

736,000

 

492,000

 

244,000

*

 

38,770

 

General Services Administration, Corporate Executive Board,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nathan Associates, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

          Total Rosslyn / Ballston

 

 

 

84.4%

 

 

44.98

 

1,375,000

 

1,131,000

 

244,000

 

 

62,020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reston:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commerce Executive - 3 buildings

 

100.0%

`

93.3%

 

 

33.75

 

407,000

 

393,000

 

14,000

*

 

-

 

L-3 Communications, Allworld Language Consultants,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BT North America, Applied Information Sciences, Clarabridge Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rockville/Bethesda:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Democracy Plaza One

 

100.0%

 

97.6%

 

 

32.14

 

214,000

 

214,000

 

-

 

 

-

 

National Institutes of Health

   (ground leased through 2084)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tysons Corner:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fairfax Square - 3 buildings

 

20.0%

 

66.2%

 

 

40.83

 

561,000

 

561,000

 

-

 

 

90,000

 

Dean & Company, Womble Carlyle

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pentagon City:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fashion Centre Mall

 

7.5%

 

96.9%

 

 

49.96

 

869,000

 

869,000

 

-

 

 

410,000

 

Macy's, Nordstrom

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington Tower

 

7.5%

 

100.0%

 

 

45.40

 

170,000

 

170,000

 

-

 

 

40,000

 

The Rand Corporation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

          Total Pentagon City

 

 

 

97.4%

 

 

49.12

 

1,039,000

 

1,039,000

 

-

 

 

450,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Washington, DC office properties

 

 

 

81.8%

 

$

44.38

 

16,645,000

 

15,524,000

 

1,121,000

 

$

2,282,244

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

 

80.6%

 

$

42.67

 

14,083,000

 

13,099,000

 

984,000

 

$

1,637,967

 

 

 

- 50 -


 

 

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%

 

97.9%

 

$

-

 

1,802,000

 

1,802,000

 

-

 

$

307,710

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West End 25 (283 units)

100.0%

 

98.9%

 

 

-

 

273,000

 

273,000

 

-

 

 

101,196

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

220 20th Street (265 units)

100.0%

 

97.4%

 

 

-

 

269,000

 

269,000

 

-

 

 

68,789

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2221 South Clark Street (216 units)

100.0%

 

100.0%

 

 

-

 

171,000

 

171,000

 

-

 

 

-

 

WeWork (residential and office)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Bartlett - 1 building

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Residential (699 units)

 

100.0%

 

 61.2 %

(3)

 

-

 

577,000

 

353,000

 

224,000

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

-

 

43,000

 

43,000

 

-

 

 

 

 

Whole Foods

 

 

 

 

 

 

 

 

 

 

 

620,000

 

396,000

 

224,000

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rosslyn Plaza - 2 buildings (196 units)

43.7%

 

97.5%

 

 

-

 

253,000

 

253,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

          Total Residential

 

 

98.1%

 

 

-

 

3,388,000

 

3,164,000

 

224,000

 

 

477,695

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crystal City Hotel

100.0%

 

100.0%

 

 

-

 

266,000

 

266,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Met Park / Warehouses - 1 building

100.0%

 

100.0%

 

 

-

 

129,000

 

53,000

 

76,000

*

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other - 3 buildings

100.0%

 

100.0%

 

 

-

 

11,000

 

11,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

          Total Other

 

 

100.0%

 

 

 

 

406,000

 

330,000

 

76,000

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Washington, DC

 

 

84.5%

 

$

44.38

 

20,439,000

 

19,018,000

 

1,421,000

 

$

2,759,939

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest 

 

 

83.9%

 

$

42.67

 

17,734,000

 

16,451,000

 

1,283,000

 

$

2,115,662

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*  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.

(3) 

During lease-up, the residential portion of the Bartlett is excluded from occupancy statistics for the Washington, DC segment.

 

- 51 -


 

 

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%

 

97.6%

 

$

68.79

 

1,504,000

 

1,504,000

 

-

 

$

582,159

 

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%

 

43.3%

 

 

54.61

 

232,000

 

232,000

 

-

 

 

-

 

Bank of America, Regus

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

345 Montgomery Street

 

70.0%

 

-

 

 

-

 

64,000

 

-

 

64,000

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 555 California Street

 

 

 

90.3%

 

$

67.88

 

1,800,000

 

1,736,000

 

64,000

 

$

582,159

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

 

90.3%

 

$

67.88

 

1,260,000

 

1,215,000

 

45,000

 

$

407,511

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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,

 

-Office

 

100.0%

 

98.2%

 

$

34.69

 

1,927,000

 

1,927,000

 

-

 

 

 

 

ConAgra Foods Inc., Allstate Insurance Company,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

-Showroom/Trade show

 

100.0%

 

98.4%

 

 

44.60

 

1,631,000

 

1,631,000

 

-

 

 

 

 

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

 

-Retail

 

100.0%

 

97.1%

 

 

44.42

 

88,000

 

88,000

 

-

 

 

 

 

 

 

 

100.0%

 

98.2%

 

 

39.22

 

3,646,000

 

3,646,000

 

-

 

$

675,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

50.0%

 

100.0%

 

 

36.28

 

19,000

 

19,000

 

-

 

 

33,878

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total theMART

 

 

 

98.2%

 

$

39.20

 

3,665,000

 

3,665,000

 

-

 

$

708,878

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

 

98.2%

 

$

39.20

 

3,656,000

 

3,656,000

 

-

 

$

691,939

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

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

(2)

Represents the contractual debt obligations.

 

- 52 -


 

 

REAL ESTATE FUND

PROPERTY TABLE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

Square Feet

 

 

 

 

 

 

 

 

 

Fund

 

 

 

Average

 

 

 

 

 

Under Development

 

 

 

 

 

 

 

 

 

%

 

%

 

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)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Barnes & Noble, Hennes & Mauritz,

     - Retail

 

100.0%

 

100.0%

 

$

222.68

 

95,000

 

95,000

 

-

 

 

 

 

Sephora, Bank of America

     - Residential (39 units)

 

100.0%

 

84.6%

 

 

-

 

59,000

 

59,000

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

154,000

 

154,000

 

-

 

$

146,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11 East 68th Street Retail

 

100.0%

 

100.0%

 

 

678.59

 

11,000

 

11,000

 

-

 

 

60,000

 

Belstaff, Kent & Curwen, Rag & Bone

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crowne Plaza Times Square

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     - Hotel (795 Keys)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     - Retail

 

75.3%

(2)

100.0%

 

 

149.49

 

46,000

 

46,000

 

-

 

 

 

 

Hershey's, MAC Cosmetics

     - Office

 

75.3%

(2)

60.3%

 

 

44.36

 

194,000

 

194,000

 

-

 

 

 

 

American Management Association

 

 

 

 

67.9%

 

 

64.51

 

240,000

 

240,000

 

-

 

 

310,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

501 Broadway

 

100.0%

 

100.0%

 

 

263.08

 

9,000

 

9,000

 

-

 

 

23,000

 

Capital One

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Culver City, CA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

800 Corporate Pointe - 2 buildings

 

100.0%

 

96.0%

 

 

38.35

 

246,000

 

246,000

 

-

 

 

61,662

 

Ares Management LLC, Meredith Corp., West Publishing Corp.,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Syska Hennessy Group, Symantec Corp., X Prize Foundation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Miami, FL:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1100 Lincoln Road

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     - Retail

 

100.0%

 

94.6%

 

 

191.28

 

49,000

 

49,000

 

-

 

 

 

 

Regal Cinema, Anthropologie, Banana Republic

     - Theatre

 

100.0%

 

100.0%

 

 

39.35

 

79,000

 

79,000

 

-

 

 

 

 

 

 

 

 

 

 

 

 

95.70

 

128,000

 

128,000

 

-

 

 

66,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Real Estate Fund

 

92.5%

 

89.5%

 

 

 

 

788,000

 

788,000

 

-

 

$

666,662

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

27.4%

 

85.8%

 

 

 

 

216,000

 

216,000

 

-

 

$

147,523

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

 

 

 

 

 

- 53 -


 

 

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%

 

$

29.62

 

656,000

 

213,000

 

443,000

 

-

 

$

-

 

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%

 

$

26.25

 

784,000

 

341,000

 

443,000

 

-

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

 

100.0%

 

$

26.25

 

784,000

 

341,000

 

443,000

 

-

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

 

- 54 -