form8k.htm - Generated by SEC Publisher for SEC Filing  

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 

FORM 8-K

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported):

February 13, 2017

 

VORNADO REALTY TRUST

(Exact Name of Registrant as Specified in Charter)

 

Maryland

 

No. 001-11954

 

No. 22-1657560

(State or Other

 

(Commission

 

(IRS Employer

Jurisdiction of

 

File Number)

 

Identification No.)

Incorporation)

 

 

 

 

 

VORNADO REALTY L.P.
(Exact Name of Registrant as Specified in Charter)

 

Delaware

 

No. 001-34482

 

No. 13-3925979

(State or Other

 

(Commission

 

(IRS Employer

Jurisdiction of

 

File Number)

 

Identification No.)

Incorporation)

 

 

 

 

 

888 Seventh Avenue
New York, New York

 

10019

(Address of Principal Executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code: (212) 894-7000

Former name or former address, if changed since last report: N/A

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instructions A.2.):

o

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 

­


 
 
Item 2.02.        Results of Operations and Financial Condition.

 

 

            On February 13, 2017, Vornado Realty Trust (the “Company”), the general partner of Vornado Realty L.P., issued a press release announcing its financial results for the fourth quarter of 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 February 13, 2017.

99.2

Vornado Realty Trust supplemental operating and financial data for the quarter ended

December 31, 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: February 14, 2017

 

SIGNATURE

 

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

 

 

 

VORNADO REALTY L.P.

 

 

(Registrant)

 

 

By:

VORNADO REALTY TRUST,

 

 

 

Sole General Partner

 

 

 

 

 

 

By:

/s/ Stephen W. Theriot

 

 

Name:

Stephen W. Theriot

 

 

Title:

Chief Financial Officer of Vornado Realty Trust,
sole general partner of Vornado Realty L.P.
(duly authorized officer and principal financial
and accounting officer)

 

 

Date: February 14, 2017

 

 

2


 
 
 

Exhibit Index

 

 

99.1

Vornado Realty Trust press release dated February 13, 2017.

99.2

Vornado Realty Trust supplemental operating and financial data for the quarter ended

December 31, 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 – February 13, 2017

 

Vornado Announces Fourth Quarter 2016 Financial Results

 

NEW YORK.......VORNADO REALTY TRUST (New York Stock Exchange: VNO) filed its Form 10-K for the year ended December 31, 2016 today and reported:

 

Quarter Ended December 31, 2016 Financial Results

 

·         NET INCOME attributable to common shareholders for the quarter ended December 31, 2016 was $651.2 million, or $3.43 per diluted share, compared to $230.7 million, or $1.22 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 December 31, 2016 and 2015 was $56.7 million and $86.4 million, or $0.30 and $0.46 per diluted share, respectively.

·         FUNDS FROM OPERATIONS attributable to common shareholders plus assumed conversions (“FFO”) for the quarter ended December 31, 2016 was $797.7 million, or $4.20 per diluted share, compared to $259.5 million, or $1.37 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 December 31, 2016 and 2015 was $214.7 million and $238.1 million, or $1.13 and $1.26 per diluted share, respectively.

·         Net income as adjusted and FFO as adjusted for the quarter ended December 31, 2016 include $41.4 million, or $0.20 per diluted share, for our 33.0% share of a non-cash unrealized loss and related reduction in our carried interest accrual, based on the fourth quarter mark-to-market fair value adjustment of our real estate funds’ investment in the Crowne Plaza Times Square Hotel.

 

Year Ended December 31, 2016 Financial Results

 

·         NET INCOME attributable to common shareholders for the year ended December 31, 2016 was $823.6 million, or $4.34 per diluted share, compared to $679.9 million, or $3.59 per diluted share, for the prior year. 

·         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 years ended December 31, 2016 and 2015 was $253.9 million and $310.4 million, or $1.34 and $1.64 per diluted share, respectively.

·         FFO for the year ended December 31, 2016 was $1,457.6 million, or $7.66 per diluted share, compared to $1,039.0 million, or $5.48 per diluted share, for the prior year. 

·         Adjusting FFO for the items listed in the table on the following page, FFO for the years ended December 31, 2016 and 2015 was $886.8 million and $900.9 million, or $4.66 and $4.75 per diluted share, respectively.

·         Net income as adjusted and FFO as adjusted for the year ended December 31, 2016 include $41.4 million, or $0.20 per diluted share, for our 33.0% share of a non-cash unrealized loss and related reduction in our carried interest accrual, resulting from the fourth quarter mark-to-market fair value adjustment of our real estate funds’ investment in the Crowne Plaza Times Square Hotel.

 

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 for the year ended December 31, 2016.  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:

 

(Amounts in thousands, except per share amounts)

For the Quarter Ended

 

For the Year Ended

 

December 31,

 

December 31,

 

 

 

2016

 

2015

 

2016

 

2015

Net income attributable to common shareholders

$

651,181

 

$

230,742

 

$

823,606

 

$

679,856

 

Per diluted share

$

3.43

 

$

1.22

 

$

4.34

 

$

3.59

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Certain items that impact net income attributable to common shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

Net gain on extinguishment of Skyline properties debt

$

487,877

 

$

-

 

$

487,877

 

$

-

 

Income from the repayment of our investments in 85 Tenth Avenue

 

 

 

 

 

 

 

 

 

 

 

 

   loans and preferred equity

 

160,843

 

 

-

 

 

160,843

 

 

-

 

Net gain on sale of our 20% interest in Fairfax Square

 

15,302

 

 

-

 

 

15,302

 

 

-

 

Acquisition and transaction related costs

 

(14,743)

 

 

(4,951)

 

 

(26,037)

 

 

(12,511)

 

Default interest on Skyline properties mortgage loan

 

(2,480)

 

 

-

 

 

(7,823)

 

 

-

 

Net (loss) income from discontinued operations and sold properties

 

(117)

 

 

13,943

 

 

1,730

 

 

32,419

 

Net gains on sale of real estate

 

-

 

 

142,693

 

 

159,511

 

 

255,964

 

Net gains on sale of residential condominiums

 

-

 

 

4,231

 

 

714

 

 

6,724

 

Skyline properties impairment loss

 

-

 

 

-

 

 

(160,700)

 

 

-

 

Preferred share issuance costs (Series J redemption)

 

-

 

 

-

 

 

(7,408)

 

 

-

 

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

 

 

 

 

 

 

 

 

 

 

 

 

   subsidiary's ability to utilize NOLs)

 

-

 

 

-

 

 

-

 

 

90,030

 

Net gain on sale of our interest in Monmouth Mall

 

-

 

 

-

 

 

-

 

 

33,153

 

Our share of partially owned entities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate impairment losses

 

(14,754)

 

 

(4,141)

 

 

(20,290)

 

 

(21,260)

 

 

Net gains on sale of real estate

 

13

 

 

-

 

 

2,854

 

 

4,513

 

Other

 

208

 

 

1,671

 

 

183

 

 

3,004

 

 

 

 

632,149

 

 

153,446

 

 

606,756

 

 

392,036

Noncontrolling interests' share of above adjustments

 

(37,676)

 

 

(9,145)

 

 

(37,031)

 

 

(22,581)

Certain items that impact net income attributable to common shareholders, net

$

594,473

 

$

144,301

 

$

569,725

 

$

369,455

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common shareholders, as adjusted

$

56,708

 

$

86,441

 

$

253,881

 

$

310,401

 

Per diluted share

$

0.30

 

$

0.46

 

$

1.34

 

$

1.64

2


 
 
The following table reconciles our FFO to FFO, as adjusted:

 

(Amounts in thousands, except per share amounts)

For the Quarter Ended

 

For the Year Ended

 

 

 

December 31,

 

December 31,

 

 

 

2016

 

2015

 

2016

 

2015

FFO (1)

$

797,734

 

$

259,528

 

$

1,457,583

 

$

1,039,035

 

Per diluted share

$

4.20

 

$

1.37

 

$

7.66

 

$

5.48

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Certain items that impact FFO:

 

 

 

 

 

 

 

 

 

 

 

 

Net gain on extinguishment of Skyline properties debt

$

487,877

 

$

-

 

$

487,877

 

$

-

 

Income from the repayment of our investments in 85 Tenth Avenue

 

 

 

 

 

 

 

 

 

 

 

 

   loans and preferred equity

 

160,843

 

 

-

 

 

160,843

 

 

-

 

Acquisition and transaction related costs

 

(14,743)

 

 

(4,951)

 

 

(26,037)

 

 

(12,511)

 

Default interest on Skyline properties mortgage loan

 

(2,480)

 

 

-

 

 

(7,823)

 

 

-

 

FFO from discontinued operations and sold properties

 

2,202

 

 

22,137

 

 

11,923

 

 

64,263

 

Net gains on sale of residential condominiums

 

-

 

 

4,231

 

 

714

 

 

6,724

 

Preferred share issuance costs (Series J redemption)

 

-

 

 

-

 

 

(7,408)

 

 

-

 

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

 

 

 

 

 

 

 

 

 

 

 

 

   subsidiary's ability to utilize NOLs)

 

-

 

 

-

 

 

-

 

 

90,030

 

Our share of partially owned entities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate impairment losses

 

(13,962)

 

 

-

 

 

(13,962)

 

 

(4,502)

 

Other

 

208

 

 

1,671

 

 

183

 

 

3,004

 

 

 

 

619,945

 

 

23,088

 

 

606,310

 

 

147,008

Noncontrolling interests' share of above adjustments

 

(36,949)

 

 

(1,619)

 

 

(35,530)

 

 

(8,850)

Certain items that impact FFO, net

$

582,996

 

$

21,469

 

$

570,780

 

$

138,158

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO, as adjusted

$

214,738

 

$

238,059

 

$

886,803

 

$

900,877

 

Per diluted share

$

1.13

 

$

1.26

 

$

4.66

 

$

4.75

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

See page 5 for a reconciliation of our net income to FFO for the quarters and years ended December 31, 2016 and 2015.

3


 
 
VORNADO REALTY TRUST

OPERATING RESULTS FOR THE QUARTERS AND YEARS ENDED

DECEMBER 31, 2016 AND 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Amounts in thousands, except per share amounts)

For the Quarter Ended

 

For the Year Ended

 

December 31,

 

December 31,

 

 

 

 

2016

 

2015

 

2016

 

2015

Revenues

$

638,260

 

$

651,581

 

$

2,506,202

 

$

2,502,267

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

$

703,532

 

$

281,560

 

$

974,750

 

$

807,168

Income from discontinued operations

 

1,012

 

 

1,984

 

 

7,172

 

 

52,262

Net income

 

704,544

 

 

283,544

 

 

981,922

 

 

859,430

Less net loss (income) attributable to noncontrolling interests in:

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated subsidiaries

 

5,010

 

 

(17,395)

 

 

(21,351)

 

 

(55,765)

 

Operating Partnership

 

(42,244)

 

 

(15,042)

 

 

(53,654)

 

 

(43,231)

Net income attributable to Vornado

 

667,310

 

 

251,107

 

 

906,917

 

 

760,434

Preferred share dividends

 

(16,129)

 

 

(20,365)

 

 

(75,903)

 

 

(80,578)

Preferred share issuance costs (Series J redemption)

 

-

 

 

-

 

 

(7,408)

 

 

-

Net income attributable to common shareholders

$

651,181

 

$

230,742

 

$

823,606

 

$

679,856

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

3.44

 

$

1.22

 

$

4.36

 

$

3.61

 

Diluted

$

3.43

 

$

1.22

 

$

4.34

 

$

3.59

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

189,013

 

 

188,537

 

 

188,837

 

 

188,353

 

Diluted

 

190,108

 

 

189,688

 

 

190,173

 

 

189,564

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

$

797,734

 

$

259,528

 

$

1,457,583

 

$

1,039,035

 

Per diluted share

$

4.20

 

$

1.37

 

$

7.66

 

$

5.48

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO, as adjusted

$

214,738

 

$

238,059

 

$

886,803

 

$

900,877

 

Per diluted share

$

1.13

 

$

1.26

 

$

4.66

 

$

4.75

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares used in determining FFO per diluted share

 

190,108

 

 

189,688

 

 

190,173

 

 

189,564

4


 
 

The following table reconciles our net income to FFO: 

(Amounts in thousands, except per share amounts)

For the Quarter Ended

 

For the Year Ended

 

 

 

December 31,

 

December 31,

 

 

 

2016

 

2015

 

2016

 

2015

Net income attributable to common shareholders

$

651,181

 

$

230,742

 

$

823,606

 

$

679,856

 

Per diluted share

$

3.43

 

$

1.22

 

$

4.34

 

$

3.59

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO adjustments:

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization of real property

$

133,389

 

$

131,910

 

$

531,620

 

$

514,085

Net gains on sale of real estate

 

(15,302)

 

 

(142,693)

 

 

(177,023)

 

 

(289,117)

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

 

37,160

 

 

37,275

 

 

154,795

 

 

143,960

 

 

Net gains on sale of real estate

 

(12)

 

 

-

 

 

(2,853)

 

 

(4,513)

 

 

Real estate impairment losses

 

792

 

 

4,141

 

 

6,328

 

 

16,758

 

 

 

 

156,027

 

 

30,633

 

 

673,567

 

 

381,429

Noncontrolling interests' share of above adjustments

 

(9,495)

 

 

(1,869)

 

 

(41,267)

 

 

(22,342)

FFO adjustments, net

$

146,532

 

$

28,764

 

$

632,300

 

$

359,087

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO attributable to common shareholders

$

797,713

 

$

259,506

 

$

1,455,906

 

$

1,038,943

Convertible preferred share dividends

 

21

 

 

22

 

 

86

 

 

92

Earnings allocated to Out-Performance Plan units

 

-

 

 

-

 

 

1,591

 

 

-

FFO attributable to common shareholders plus assumed conversions

$

797,734

 

$

259,528

 

$

1,457,583

 

$

1,039,035

 

Per diluted share

$

4.20

 

$

1.37

 

$

7.66

 

$

5.48

 

FFO is computed in accordance with the definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts (“NAREIT”). NAREIT defines FFO as GAAP net income or loss adjusted to exclude net gains from sales of depreciated real estate assets, real estate impairment losses, depreciation and amortization expense from real estate assets and other specified non-cash items, including the pro rata share of such adjustments of unconsolidated subsidiaries.  FFO and FFO per diluted share are non-GAAP financial measures used by management, investors and analysts to facilitate meaningful comparisons of operating performance between periods and among our peers because it excludes the effect of real estate depreciation and amortization and net gains on sales, which are based on historical costs and implicitly assume that the value of real estate diminishes predictably over time, rather than fluctuating based on existing market conditions.  FFO does not represent cash generated from operating activities and is not necessarily indicative of cash available to fund cash requirements and should not be considered as an alternative to net income as a performance measure or cash flow as a liquidity measure.  FFO may not be comparable to similarly titled measures employed by other companies.  A reconciliation of our net income to FFO is provided above.  In addition to FFO, we also disclose FFO, 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 3 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, February 14, 2017 at 10:00 a.m. Eastern Time (ET).  The conference call can be accessed by dialing 800-708-4540 (domestic) or 847-619-6397 (international) and indicating to the operator the passcode 44159718.  A telephonic replay of the conference call will be available from 1:00 p.m. ET on February 14, 2017 through March 16, 2017.  To access the replay, please dial 888-843-7419 and enter the passcode 44159718#.  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.

 

 

#####

5

exhibit992.htm - Generated by SEC Publisher for SEC Filing  

 

 

EXHIBIT 99.2

 

 

 

 

SUPPLEMENTAL OPERATING

AND FINANCIAL DATA

For the Year Ended December 31, 2016

 

 

 

 

 

 

 

 

 
 

Description: Vornado Logo

INDEX

 

 

 

 

Page

Investor Information

3

2016 Business Developments

4 - 6

Common Shares Data

7

Financial Highlights

8

Net Asset Value

9 - 10

Funds From Operations

11

Net Income, as Adjusted

12

Funds From Operations, as Adjusted

13

Funds Available for Distribution

14

Net Income/EBITDA (Consolidated and by Segment)

15 - 21

EBITDA by Segment and Region

22

Consolidated Balance Sheets

23

Capital Structure

24

Debt Analysis

25 - 27

Unconsolidated Joint Ventures

28 - 30

Square Footage

31

Top 30 Tenants

32

Lease Expirations

33 - 34

Leasing Activity

35 - 37

Occupancy, Same Store EBITDA and Residential Statistics

38

Development/Redevelopment Summary

39

Capital Expenditures

40 - 43

Property Table

44 - 57

 

 

 

 

 

 

 

Certain statements contained herein constitute forward-looking statements as such term is defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.  Forward-looking statements are not guarantees of performance.  They represent our intentions, plans, expectations and beliefs and are subject to numerous assumptions, risks and uncertainties.  Our future results, financial condition and business may differ materially from those expressed in these forward-looking statements. You can find many of these statements by looking for words such as “approximates,” “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “would,” “may” or other similar expressions in this supplemental package.  We also note the following forward-looking statements: in the case of our development and redevelopment projects, the estimated completion date, estimated project cost and cost to complete; and estimates of future capital expenditures, dividends to common and preferred shareholders and operating partnership distributions. Many of the factors that will determine the outcome of these and our other forward-looking statements are beyond our ability to control or predict.  For further discussion of factors that could materially affect the outcome of our forward-looking statements, see “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2016. For these statements, we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. You are cautioned not to place undue reliance on our forward-looking statements, which speak only as of the date of this supplemental package.  All subsequent written and oral forward-looking statements attributable to us or any person acting on our behalf are expressly qualified in their entirety by the cautionary statements contained or referred to in this section. We do not undertake any obligation to release publicly any revisions to our forward-looking statements to reflect events or circumstances occurring after the date of our Annual Report on Form 10-K, or Quarterly Report on Form 10-Q, as applicable, and this supplemental package.


 
 
INVESTOR INFORMATION

 

 

 

 

 

 

Executive Officers:

 

 

 

 

 

Steven Roth

Chairman of the Board and Chief Executive Officer

David R. Greenbaum

President - New York Division

Mitchell N. Schear

President - Washington, DC Division

Michael J. Franco

Executive Vice President - Chief Investment Officer

Joseph Macnow

Executive Vice President - Finance and Chief Administrative Officer

Stephen W. Theriot

Chief Financial Officer

 

 

 

 

 

 

RESEARCH COVERAGE - EQUITY

 

 

 

 

 

 

James Feldman/Scott Freitag

 

 

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

 

212-713-3402/415-352-5679

 

 

 

 

 

 

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

 

 

 

 

 

 

         

Washington, DC Spin-off

 

On October 31, 2016, Vornado’s Board of Trustees approved the tax-free spin-off of our Washington, DC segment 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, the Chairman of the Board of Trustees and Chief Executive Officer of Vornado, will be Chairman of the Board of Trustees of the new company, which will be named JBG SMITH Properties.  Mitchell Schear, President of our Washington, DC business, will be a member of the Board of Trustees of the new company.  The pro rata distribution to Vornado common shareholders and Class A Operating Partnership 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 and merger was filed with the SEC on January 23, 2017 and the distribution and combination are expected to be completed in the second quarter of 2017. The distribution and combination 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 the Company and JBG, and formal declaration of the distribution by Vornado’s Board of Trustees. The distribution and combination are not subject to a vote by Vornado’s shareholders or Operating Partnership unitholders. Vornado’s Board of Trustees has approved the transaction.  JBG has obtained all requisite approvals from its investment funds for this 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 $150,000,000 mezzanine loan with an interest rate of LIBOR plus 8.88% and an initial maturity date in November 2016, with two three-month extension options.  On November 9, 2016, the mezzanine loan was extended to May 2017 with an interest rate of LIBOR plus 9.42% (10.08% at December 31, 2016) during the extension period.  As of December 31, 2016, the joint venture has fully funded its commitments.  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 34,000 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 $25,800,000 was outstanding at December 31, 2016.  The loan, which bears interest at LIBOR plus 3.00% (3.66% at December 31, 2016), matures in May 2019 with two one-year extension options.  Because this joint venture is a 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 479,000 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 of 2016 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.

 

On December 19, 2016, we completed the sale of our 20% interest in Fairfax Square to our joint venture partner for $15,500,000, which resulted in a net gain of approximately $15,302,000.

 

On August 24, 2016, the Skyline properties, located in Fairfax, Virginia, were placed in receivership.  On December 21, 2016, the final disposition of the Skyline properties was completed by the receiver.  In connection therewith, the Skyline properties’ assets (approximately $236,535,000) and liabilities (approximately $724,412,000), were removed from our consolidated balance sheet which resulted in a net gain of $487,877,000.  There was no taxable income related to this transaction.

- 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% (2.40% at December 31, 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 949,000 square foot Manhattan office building.  The loan matures in March 2021 and is interest only at LIBOR plus 1.75% (2.40% at December 31, 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 622,000 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 1,249,000 square foot Manhattan office building.  The three-year loan with four one-year extensions is interest only at LIBOR plus 2.00% (2.66% at December 31, 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% (2.40% at December 31, 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/units at their redemption price of $25.00 per share/unit, or $246,250,000 in the aggregate, plus accrued and unpaid dividends/distributions through the date of redemption.  In connection therewith, we expensed $7,408,000 of issuance costs, which reduced net income attributable to common shareholders and net income attributable to Class A unitholders in the twelve months ended December 31, 2016.  These costs had been initially recorded as a reduction of shareholders’ equity and partners’ capital.

 

On September 6, 2016, we completed a $675,000,000 refinancing of theMART, a 3,652,000 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.

 

On November 7, 2016, we extended one of our two $1.25 billion unsecured revolving credit facilities from June 2017 to February 2021 with two six-month extension options.  The interest rate on the extended facility was lowered from LIBOR plus 115 basis points to LIBOR plus 100 basis points.  The facility fee remains unchanged at 20 basis points.

 

On December 2, 2016, we completed a $400,000,000 refinancing of 350 Park Avenue, a 571,000 square foot Manhattan office building.  The ten-year loan is interest only and has a fixed rate of 3.92%.  The Company realized net proceeds of approximately $111,000,000.  The property was previously encumbered by a 3.75%, $284,000,000 mortgage which was scheduled to mature in January 2017.

- 5 -


 
 
2016 BUSINESS DEVELOPMENTS

 

 

Financing Activities – continued

 

61 Ninth Avenue

 

On December 21, 2016, the venture obtained a $90,000,000 construction loan. The loan matures in December 2020 with two six-month extension options. The interest rate is LIBOR plus 3.05%. As of December 31, 2016, there was nothing drawn on the loan.

 

Other Activities

 

Farley Post Office Redevelopment

 

In September 2016, a joint venture between the Related Companies and Vornado was designated by New York State to redevelop the historic Farley Post Office building. The building will include a new Moynihan Train Hall and approximately 850,000 rentable square feet of office space and ancillary train hall retail.  The joint venture will enter into a 99-year, triple-net lease and make a $230,000,000 contribution towards the construction of the train hall.  Total costs for the redevelopment of the office and retail space are yet to be determined.

 

85 Tenth Avenue

 

In 2007, we made $50,000,000 of junior and senior mezzanine loans to the owner of 85 Tenth Avenue, a 626,000 square foot Manhattan office building.  The loans were secured by equity interests in the property.  In connection with the loans, we received the right to acquire a 49.9% equity interest in the property upon repayment of the loans.  Pursuant to ASC 310-10-25-14, we accounted for our investment as an investment in real estate under the equity method.  In February 2013, through a joint venture with an affiliate of the owner of 85 Tenth Avenue, we invested an additional $14,583,000 in senior mezzanine loans.  In August 2014, we made an $8,413,000 preferred equity investment in the owner of 85 Tenth Avenue, bringing our total cash investment in 85 Tenth Owner to $72,996,000.

 

As of December 1, 2016, our share of the net losses of 85 Tenth Avenue reduced our basis to $30,936,000.  On December 1, 2016, the owner of 85 Tenth Avenue completed a 10-year, 4.55% $625,000,000 refinancing of the property and we received net proceeds of $191,779,000 in repayment of our existing loans and preferred equity investments.  We recognized $160,843,000 of income and no tax gain as a result of this transaction.  In conjunction with the repayment of the loans, we exercised our right to receive a 49.9% interest in the property, which we are accounting for under the equity method.

- 6 -


 
 
COMMON SHARES DATA (NYSE: VNO)

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter

2016

 

 

Third Quarter

2016

 

 

Second Quarter

2016

 

 

First Quarter

2016

High price

 

$

105.91

 

 

$

108.69

 

 

$

100.13

 

 

$

99.97

Low price

 

$

86.35

 

 

$

97.18

 

 

$

90.13

 

 

$

78.91

Closing price - end of quarter

 

$

104.37

 

 

$

101.21

 

 

$

100.12

 

 

$

94.43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized dividend per share

 

$

2.52

 

 

$

2.52

 

 

$

2.52

 

 

$

2.52

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized dividend yield - on closing price

 

 

2.4%

 

 

 

2.5%

 

 

 

2.5%

 

 

 

2.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

excluding stock options (in thousands)

 

 

201,823

 

 

 

201,816

 

 

 

201,760

 

 

 

201,763

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

units as converted, excluding stock options

 

$

21.1 Billion

 

 

$

20.4 Billion

 

 

$

20.2 Billion

 

 

$

19.1 Billion

- 7 -


 
 
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

 

Year Ended

 

 

 

 

December 31,

 

September 30,

 

December 31,

 

 

 

 

2016

 

2015

 

2016

 

2016

 

2015

 

Total revenues

$

638,260

 

$

651,581

 

$

633,197

 

$

2,506,202

 

$

2,502,267

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common shareholders

$

651,181

 

$

230,742

 

$

66,125

 

$

823,606

 

$

679,856

 

 

Per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

3.44

 

$

1.22

 

$

0.35

 

$

4.36

 

$

3.61

 

 

 

Diluted

$

3.43

 

$

1.22

 

$

0.35

 

$

4.34

 

$

3.59

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common shareholders, as adjusted

$

56,708

 

$

86,441

 

$

76,577

 

$

253,881

 

$

310,401

 

 

Per diluted share

$

0.30

 

$

0.46

 

$

0.40

 

$

1.34

 

$

1.64

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO, as adjusted

$

214,738

 

$

238,059

 

$

235,379

 

$

886,803

 

$

900,877

 

 

Per diluted share

$

1.13

 

$

1.26

 

$

1.24

 

$

4.66

 

$

4.75

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

$

797,734

 

$

259,528

 

$

225,529

 

$

1,457,583

 

$

1,039,035

 

FFO - Operating Partnership Basis ("OP Basis")

$

850,493

 

$

276,682

 

$

240,466

 

$

1,552,485

 

$

1,105,604

 

 

Per diluted share

$

4.20

 

$

1.37

 

$

1.19

 

$

7.66

 

$

5.48

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends per common share

$

0.63

 

$

0.63

 

$

0.63

 

$

2.52

 

$

2.52

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO payout ratio (based on FFO, as adjusted)

 

55.8%

 

 

50.0%

 

 

50.8%

 

 

54.1%

 

 

53.1%

 

FAD payout ratio

 

112.5%

 

 

131.3%

 

 

92.6%

 

 

109.6%

 

 

88.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

190,108

 

 

189,688

 

 

190,090

 

 

190,173

 

 

189,564

 

Convertible units:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A

 

11,485

 

 

11,362

 

 

11,557

 

 

11,513

 

 

10,956

 

 

D-13

 

484

 

 

482

 

 

459

 

 

499

 

 

476

 

 

G1-G4

 

38

 

 

40

 

 

38

 

 

39

 

 

75

 

 

Equity awards - unit equivalents

 

566

 

 

654

 

 

536

 

 

331

 

 

638

 

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

 

202,681

 

 

202,226

 

 

202,680

 

 

202,555

 

 

201,709

- 8 -


 
 
COMPONENTS OF NET ASSET VALUE (AT SHARE)

 

 

 

 

 

 

(unaudited and in millions, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

Q4 2016 Annualized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Incremental

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash

 

 

 

 

 

 

NOI

 

Pro-forma

 

 

 

 

 

 

 

 

 

 

EBITDA,

 

Adjustments

 

Add-back:

 

Cash NOI,

 

from Signed

 

Cash

 

 

 

 

 

 

 

 

 

 

as Adjusted

 

& Other(1)

 

G&A(2)

 

as Adjusted

 

Leases (3)

 

NOI

 

 

Cap Rate

 

Value

New York - Office

 

$

682

 

$

(133)

 

$

33

 

$

582

 

$

92

 

$

674

 

 

4.50%

 

 

$

14,978

New York - Retail

 

 

390

 

 

(56)

 

 

-

 

 

334

 

 

9

 

 

343

 

 

3.75%

 

 

 

9,147

New York - Residential

 

 

25

 

 

(3)

 

 

-

 

 

22

 

 

-

 

 

22

 

 

3.50%

 

 

 

629

theMART

 

 

85

 

 

-

 

 

6

 

 

91

 

 

12

 

 

103

 

 

5.00%

 

 

 

2,060

555 California Street

 

 

43

 

 

(7)

 

 

-

 

 

36

 

 

1

 

 

37

(4)

 

N/A

 

 

 

1,260

Total Vornado

 

$

1,225

 

$

(199)

 

$

39

 

$

1,065

 

$

114

 

$

1,179

 

 

 

 

 

$

28,074

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington, DC Segment (at JBG SMITH Properties transaction value)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

5,997

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Asset Values:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash, restricted cash and marketable securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,768

220 CPS - incremental value after repayment of debt and taxes

 

 

                     900

 

 

 

 

Less: Dividends paid to common shareholders

 

(100)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

800

ALX - 1,654,000 shares at $427 per share (as of December 31, 2016)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

706

Hotel Pennsylvania

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

500

85 Tenth Avenue (VNO's 49.9% share at fair value)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

417

BMS (annualized Q4 2016 EBITDA of $25 at a 7.0x multiple)

 

 

 

 

 

 

 

 

175

UE - 5,717,000 shares at $28 per share (as of December 31, 2016)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

157

Real estate fund investments (VNO's share at fair value)

 

 

 

 

 

 

146

PEI - 6,250,000 shares at $19 per share (as of December 31, 2016)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

119

Other assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

800

Other construction in progress (at 110% of book value)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

133

Total other asset values

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

5,721

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities (see following page)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

12,434

NAV

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

27,358

NAV per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(202.2 million weighted average OP basis shares)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

135

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes on following page

 

 

 

 

 

 

- 9 -


 
 
COMPONENTS OF NET ASSET VALUE (AT SHARE)

(unaudited and in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Q4 2016

 

Adjustments

 

Net

Consolidated contractual mortgage notes payable, net of noncontrolling interests' share

 

$

8,719

 

$

(950)

(5)

$

7,769

Non-consolidated real estate debt

 

 

2,682

(6)

 

(691)

(7)

 

1,991

Corporate unsecured debt

 

 

850

 

 

-

 

 

850

Revolver/term loan

 

 

491

 

 

(375)

(8)

 

116

Other liabilities

 

 

764

 

 

(240)

(9)

 

524

Perpetual preferred (at redemption value)

 

 

1,075

 

 

-

 

 

1,075

Capital required for leases

 

 

-

 

 

109

 

 

109

Total Liabilities

 

$

14,581

 

$

(2,147)

 

$

12,434

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Annualized straight-line rent adjustments, acquired below market leases non-cash income (FAS 141) and amortization expense, inclusive of our share of unconsolidated joint ventures and elimination of non-cash EBITDA from 666 Fifth Avenue - Office.

(2)

Corporate G&A for the New York segment is reflected in New York Office (i.e., not allocated to Retail or Residential).

(3)

Represents remaining portion of the $200 million of incremental NOI from signed leases as disclosed on our first quarter earnings call. These amounts exclude Washington, DC and the portion related to the sale of a 47% interest in 7 West 34th Street.

(4)

Excludes incremental NOI from the lease-up of 315 and 345 Montgomery Street.

(5)

220 Central Park South debt.

(6)

Excludes our share of debt of ALX, UE & PEI as they are presented on an equity basis in other asset values.

(7)

666 Fifth Avenue – Office.

(8)

220 Central Park South delayed-draw term loan outstanding balance.

(9)

1535 Broadway capital lease obligation of $240 which will be offset by the incremental value from purchasing the fee from Host Hotels & Resorts in the future.

- 10 -


 
 
RECONCILIATION OF NET INCOME TO FFO (1)

 

 

 

 

 

 

 

 

(unaudited and in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

 

 

 

 

 

 

December 31,

 

September 30,

 

December 31,

 

 

 

 

 

 

 

2016

 

2015

 

2016

 

2016

 

2015

Reconciliation of our net income to FFO:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common shareholders

 

 

$

651,181

 

$

230,742

 

$

66,125

 

$

823,606

 

$

679,856

 

 

Per diluted share

 

 

$

3.43

 

$

1.22

 

$

0.35

 

$

4.34

 

$

3.59

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization of real property

 

 

$

133,389

 

$

131,910

 

$

130,892

 

$

531,620

 

$

514,085

 

Net gains on sale of real estate

 

 

 

(15,302)

 

 

(142,693)

 

 

-

 

 

(177,023)

 

 

(289,117)

 

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

 

 

 

37,160

 

 

37,275

 

 

40,281

 

 

154,795

 

 

143,960

 

 

 

Net gains on sale of real estate

 

 

 

(12)

 

 

-

 

 

(2,522)

 

 

(2,853)

 

 

(4,513)

 

 

 

Real estate impairment losses

 

 

 

792

 

 

4,141

 

 

1,134

 

 

6,328

 

 

16,758

 

 

 

 

 

156,027

 

 

30,633

 

 

169,785

 

 

673,567

 

 

381,429

 

Noncontrolling interests' share of above adjustments

 

 

 

(9,495)

 

 

(1,869)

 

 

(10,403)

 

 

(41,267)

 

 

(22,342)

 

FFO adjustments, net

 

 

$

146,532

 

$

28,764

 

$

159,382

 

$

632,300

 

$

359,087

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO attributable to common shareholders

 

 

$

797,713

 

$

259,506

 

$

225,507

 

$

1,455,906

 

$

1,038,943

 

Convertible preferred share dividends

 

 

 

21

 

 

22

 

 

22

 

 

86

 

 

92

 

Earnings allocated to Out-Performance Plan units

 

 

 

-

 

 

-

 

 

-

 

 

1,591

 

 

-

 

FFO attributable to common shareholders plus assumed conversions

 

 

 

797,734

 

 

259,528

 

 

225,529

 

 

1,457,583

 

 

1,039,035

 

Add back of income allocated to noncontrolling interests of the

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Partnership

 

 

 

52,759

 

 

17,154

 

 

14,937

 

 

94,902

 

 

66,569

 

FFO - OP Basis (1)

 

 

$

850,493

 

$

276,682

 

$

240,466

 

$

1,552,485

 

$

1,105,604

 

FFO per diluted share (1)

 

 

$

4.20

 

$

1.37

 

$

1.19

 

$

7.66

 

$

5.48

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

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

- 11 -


 
 
RECONCILIATION OF NET INCOME TO NET INCOME, AS ADJUSTED

 

 

 

(unaudited and in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

 

 

 

December 31,

 

September 30,

 

December 31,

 

 

 

 

2016

 

2015

 

2016

 

2016

 

2015

Net income attributable to common shareholders

(A)

$

651,181

 

$

230,742

 

$

66,125

 

$

823,606

 

$

679,856

 

Per diluted share

 

$

3.43

 

$

1.22

 

$

0.35

 

$

4.34

 

$

3.59

Certain items that impact net income attributable to common shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gain on extinguishment of Skyline properties debt

 

$

487,877

 

$

-

 

$

-

 

$

487,877

 

$

-

 

Income from the repayment of our investments in 85 Tenth Avenue loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and preferred equity

 

 

160,843

 

 

-

 

 

-

 

 

160,843

 

 

-

 

Net gain on sale of our 20% interest in Fairfax Square

 

 

15,302

 

 

-

 

 

-

 

 

15,302

 

 

-

 

Acquisition and transaction related costs

 

 

(14,743)

 

 

(4,951)

 

 

(3,808)

 

 

(26,037)

 

 

(12,511)

 

Default interest on Skyline properties mortgage loan

 

 

(2,480)

 

 

-

 

 

(2,632)

 

 

(7,823)

 

 

-

 

Net (loss) income from discontinued operations and sold properties

 

 

(117)

 

 

13,943

 

 

962

 

 

1,730

 

 

32,419

 

Net gains on sale of real estate

 

 

-

 

 

142,693

 

 

-

 

 

159,511

 

 

255,964

 

Net gains on sale of residential condominiums

 

 

-

 

 

4,231

 

 

-

 

 

714

 

 

6,724

 

Preferred share issuance costs (Series J redemption)

 

-

 

 

-

 

 

(7,408)

 

 

(7,408)

 

 

-

 

Skyline properties impairment loss

 

 

-

 

 

-

 

 

-

 

 

(160,700)

 

 

-

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ability to utilize NOLs)

 

 

-

 

 

-

 

 

-

 

 

-

 

 

90,030

 

Net gain on sale of our interest in Monmouth Mall

 

 

-

 

 

-

 

 

-

 

 

-

 

 

33,153

 

Our share of partially owned entities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate impairment losses

 

 

(14,754)

 

 

(4,141)

 

 

(1,134)

 

 

(20,290)

 

 

(21,260)

 

 

Net gains on sale of real estate

 

 

13

 

 

-

 

 

2,522

 

 

2,854

 

 

4,513

 

Other

 

 

208

 

 

1,671

 

 

-

 

 

183

 

 

3,004

 

 

 

 

 

632,149

 

 

153,446

 

 

(11,498)

 

 

606,756

 

 

392,036

Noncontrolling interests' share of above adjustments

 

 

(37,676)

 

 

(9,145)

 

 

1,046

 

 

(37,031)

 

 

(22,581)

Certain items that impact net income attributable to common shareholders, net

(B)

$

594,473

 

$

144,301

 

$

(10,452)

 

$

569,725

 

$

369,455

 

Per diluted share

 

$

3.13

 

$

0.76

 

$

(0.05)

 

$

3.00

 

$

1.95

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common shareholders, as adjusted

(A-B)

$

56,708

 

$

86,441

 

$

76,577

 

$

253,881

 

$

310,401

 

Per diluted share

 

$

0.30

 

$

0.46

 

$

0.40

 

$

1.34

 

$

1.64

- 12 -


 
 
RECONCILIATION OF FFO TO FFO, AS ADJUSTED

 

 

 

(unaudited and in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

 

 

 

December 31,

 

September 30,

 

December 31,

 

 

 

 

2016

 

2015

 

2016

 

2016

 

2015

FFO attributable to common shareholders plus assumed conversions

(A)

$

797,734

 

$

259,528

 

$

225,529

 

$

1,457,583

 

$

1,039,035

 

Per diluted share

 

$

4.20

 

$

1.37

 

$

1.19

 

$

7.66

 

$

5.48

Certain items that impact FFO:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gain on extinguishment of Skyline properties debt

 

$

487,877

 

$

-

 

$

-

 

$

487,877

 

$

-

 

Income from the repayment of our investments in 85 Tenth Avenue loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and preferred equity

 

 

160,843

 

 

-

 

 

-

 

 

160,843

 

 

-

 

Acquisition and transaction related costs

 

 

(14,743)

 

 

(4,951)

 

 

(3,808)

 

 

(26,037)

 

 

(12,511)

 

Default interest on Skyline properties mortgage loan

 

 

(2,480)

 

 

-

 

 

(2,632)

 

 

(7,823)

 

 

-

 

FFO from discontinued operations and sold properties

 

 

2,202

 

 

22,137

 

 

3,372

 

 

11,923

 

 

64,263

 

Net gain on sale of residential condominiums

 

 

-

 

 

4,231

 

 

-

 

 

714

 

 

6,724

 

Preferred share issuance costs (Series J redemption)

 

 

-

 

 

-

 

 

(7,408)

 

 

(7,408)

 

 

-

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ability to utilize NOLs)

 

 

-

 

 

-

 

 

-

 

 

-

 

 

90,030

 

Our share of partially owned entities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate impairment losses

 

 

(13,962)

 

 

-

 

 

-

 

 

(13,962)

 

 

(4,502)

 

Other

 

 

208

 

 

1,671

 

 

-

 

 

183

 

 

3,004

 

 

 

 

 

619,945

 

 

23,088

 

 

(10,476)

 

 

606,310

 

 

147,008

Noncontrolling interests' share of above adjustments

 

 

(36,949)

 

 

(1,619)

 

 

626

 

 

(35,530)

 

 

(8,850)

Certain items that impact FFO, net

(B)

$

582,996

 

$

21,469

 

$

(9,850)

 

$

570,780

 

$

138,158

 

Per diluted share

 

$

3.07

 

$

0.11

 

$

(0.05)

 

$

3.00

 

$

0.73

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO, as adjusted

(A-B)

$

214,738

 

$

238,059

 

$

235,379

 

$

886,803

 

$

900,877

 

Per diluted share

 

$

1.13

 

$

1.26

 

$

1.24

 

$

4.66

 

$

4.75

- 13 -


 
 
RECONCILIATION OF FFO TO FAD(1)

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

 

 

 

December 31,

 

September 30,

 

December 31,

 

 

 

 

2016

 

2015

 

2016

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO attributable to common shareholders plus assumed conversions

(A)

$

797,734

 

$

259,528

 

$

225,529

 

$

1,457,583

 

$

1,039,035

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to arrive at FAD:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to FFO per page 13,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

excluding FFO attributable to discontinued operations and sold properties

 

 

617,743

 

 

951

 

 

(13,848)

 

 

594,387

 

 

82,745

 

Recurring tenant improvements, leasing commissions and other capital expenditures

 

 

124,014

 

 

109,889

 

 

87,090

 

 

386,733

 

 

277,438

 

Straight-line rentals

 

 

27,827

 

 

45,158

 

 

34,915

 

 

146,787

 

 

153,540

 

Carried interest and our share of net unrealized (loss) gain

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

from real estate fund investments

 

 

(27,583)

 

 

9,222

 

 

(97)

 

 

(18,944)

 

 

18,950

 

Amortization of acquired below-market leases, net

 

 

11,068

 

 

32,677

 

 

11,410

 

 

51,370

 

 

76,917

 

Amortization of debt issuance costs

 

 

(8,402)

 

 

(9,344)

 

 

(8,539)

 

 

(34,714)

 

 

(32,161)

 

Stock-based compensation expense

 

 

(6,077)

 

 

(6,518)

 

 

(6,117)

 

 

(33,980)

 

 

(39,846)

 

Non real estate depreciation

 

 

(2,522)

 

 

(1,548)

 

 

(1,447)

 

 

(7,799)

 

 

(8,699)

 

Noncontrolling interests' share of above adjustments

 

 

(43,878)

 

 

(11,190)

 

 

(6,183)

 

 

(63,562)

 

 

(31,844)

 

 

 

(B)

 

692,190

 

 

169,297

 

 

97,184

 

 

1,020,278

 

 

497,040

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FAD(1)

(A-B)

$

105,544

 

$

90,231

 

$

128,345

 

$

437,305

 

$

541,995

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FAD payout ratio(2)

 

 

112.5%

 

 

131.3%

 

 

92.6%

 

 

109.6%

 

 

88.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

- 14 -


 
 
CONSOLIDATED NET INCOME/EBITDA (1)

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

December 31,

 

September 30,

 

 

 

 

2016

 

 

2015

 

Inc (Dec)

 

2016

Property rentals

 

$

493,545

 

 

$

456,839

 

$

36,706

 

$

477,215

Straight-line rent adjustments

 

 

27,989

 

 

 

45,158

 

 

(17,169)

 

 

34,915

Amortization of acquired below-market leases, net

 

 

11,526

 

 

 

33,135

 

 

(21,609)

 

 

11,868

Total property rentals

 

 

533,060

 

 

 

535,132

 

 

(2,072)

 

 

523,998

Tenant expense reimbursements

 

 

68,826

 

 

 

64,742

 

 

4,084

 

 

71,425

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BMS cleaning fees

 

 

21,160

 

 

 

19,176

 

 

1,984

 

 

20,820

 

Management and leasing fees

 

 

4,844

 

 

 

4,320

 

 

524

 

 

6,644

 

Lease termination fees

 

 

1,794

 

 

 

19,076

 

 

(17,282)

 

 

2,118

 

Other income

 

 

8,576

 

 

 

9,135

 

 

(559)

 

 

8,192

Total revenues

 

 

638,260

 

 

 

651,581

 

 

(13,321)

 

 

633,197

Operating expenses

 

 

262,023

 

 

 

257,505

 

 

4,518

 

 

260,826

Depreciation and amortization

 

 

141,821

 

 

 

139,953

 

 

1,868

 

 

138,968

General and administrative

 

 

44,569

 

 

 

41,469

 

 

3,100

 

 

40,442

Acquisition and transaction related costs

 

 

14,743

 

 

 

4,951

 

 

9,792

 

 

3,808

Total expenses

 

 

463,156

 

 

 

443,878

 

 

19,278

 

 

444,044

Operating income

 

 

175,104

 

 

 

207,703

 

 

(32,599)

 

 

189,153

Income (loss) from partially owned entities

 

 

164,860

 

 

 

(3,921)

 

 

168,781

 

 

4,127

(Loss) income from real estate fund investments

 

 

(52,352)

 

 

 

21,959

 

 

(74,311)

 

 

1,077

Interest and other investment income, net

 

 

9,284

 

 

 

7,360

 

 

1,924

 

 

6,508

Interest and debt expense

 

 

(98,244)

 

 

 

(98,915)

 

 

671

 

 

(98,365)

Net gain on extinguishment of Skyline properties debt

 

 

487,877

 

 

 

-

 

 

487,877

 

 

-

Net gain on disposition of wholly owned and partially owned assets

 

15,510

 

 

 

146,924

 

 

(131,414)

 

 

-

Income before income taxes

 

 

702,039

 

 

 

281,110

 

 

420,929

 

 

102,500

Income tax benefit (expense)

 

 

1,493

 

 

 

450

 

 

1,043

 

 

(4,865)

Income from continuing operations

 

 

703,532

 

 

 

281,560

 

 

421,972

 

 

97,635

Income from discontinued operations

 

 

1,012

 

 

 

1,984

 

 

(972)

 

 

2,969

Net income

 

 

704,544

 

 

 

283,544

 

 

421,000

 

 

100,604

Less net loss (income) attributable to noncontrolling interests in consolidated subsidiaries

 

5,010

 

 

 

(17,395)

 

 

22,405

 

 

(3,658)

Net income attributable to the Operating Partnership

 

 

709,554

 

 

 

266,149

 

 

443,405

 

 

96,946

Interest and debt expense

 

 

130,464

 

 

 

121,118

 

 

9,346

 

 

122,979

Depreciation and amortization

 

 

173,071

 

 

 

170,733

 

 

2,338

 

 

172,980

Income tax (benefit) expense

 

 

(1,229)

 

 

 

(30)

 

 

(1,199)

 

 

5,102

EBITDA

 

$

1,011,860

 

 

$

557,970

 

$

453,890

 

$

398,007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capitalized leasing and development payroll

 

$

5,072

 

 

$

5,148

 

$

(76)

 

$

5,412

Capitalized interest and debt expense

 

$

9,275

 

 

$

10,488

 

$

(1,213)

 

$

8,384

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

 

Our 7.5% interest in Fashion Centre Mall/Washington Tower will not be included in the spin-off of our Washington, DC segment and have been reclassified to Other. The prior year's presentation has been conformed to the current year.

- 15 -


 
 
CONSOLIDATED NET INCOME/EBITDA

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

2016

 

 

2015

 

Inc (Dec)

Property rentals

$

1,903,577

 

 

$

1,844,297

 

$

59,280

Straight-line rent adjustments

 

146,949

 

 

 

153,540

 

 

(6,591)

Amortization of acquired below-market leases, net

 

53,202

 

 

 

78,749

 

 

(25,547)

Total property rentals

 

2,103,728

 

 

 

2,076,586

 

 

27,142

Tenant expense reimbursements

 

260,667

 

 

 

260,976

 

 

(309)

Fee and other income:

 

 

 

 

 

 

 

 

 

 

BMS cleaning fees

 

78,920

 

 

 

82,113

 

 

(3,193)

 

Management and leasing fees

 

20,891

 

 

 

16,831

 

 

4,060

 

Lease termination fees

 

9,516

 

 

 

27,233

 

 

(17,717)

 

Other income

 

32,480

 

 

 

38,528

 

 

(6,048)

Total revenues

 

2,506,202

 

 

 

2,502,267

 

 

3,935

Operating expenses

 

1,024,336

 

 

 

1,011,249

 

 

13,087

Depreciation and amortization

 

565,059

 

 

 

542,952

 

 

22,107

General and administrative

 

179,279

 

 

 

175,307

 

 

3,972

Skyline properties impairment loss

 

160,700

 

 

 

-

 

 

160,700

Acquisition and transaction related costs

 

26,037

 

 

 

12,511

 

 

13,526

Total expenses

 

1,955,411

 

 

 

1,742,019

 

 

213,392

Operating income

 

550,791

 

 

 

760,248

 

 

(209,457)

Income (loss) from partially owned entities

 

165,389

 

 

 

(12,630)

 

 

178,019

(Loss) income from real estate fund investments

 

(23,602)

 

 

 

74,081

 

 

(97,683)

Interest and other investment income, net

 

29,546

 

 

 

26,978

 

 

2,568

Interest and debt expense

 

(402,674)

 

 

 

(378,025)

 

 

(24,649)

Net gain on extinguishment of Skyline properties debt

 

487,877

 

 

 

-

 

 

487,877

Net gain on disposition of wholly owned and partially owned assets

 

175,735

 

 

 

251,821

 

 

(76,086)

Income before income taxes

 

983,062

 

 

 

722,473

 

 

260,589

Income tax (expense) benefit

 

(8,312)

 

 

 

84,695

 

 

(93,007)

Income from continuing operations 

 

974,750

 

 

 

807,168

 

 

167,582

Income from discontinued operations

 

7,172

 

 

 

52,262

 

 

(45,090)

Net income

 

981,922

 

 

 

859,430

 

 

122,492

Less net income attributable to noncontrolling interests in consolidated subsidiaries

 

(21,351)

 

 

 

(55,765)

 

 

34,414

Net income attributable to the Operating Partnership

 

960,571

 

 

 

803,665

 

 

156,906

Interest and debt expense

 

507,362

 

 

 

469,843

 

 

37,519

Depreciation and amortization

 

694,214

 

 

 

664,637

 

 

29,577

Income tax expense (benefit)

 

11,838

 

 

 

(85,379)

 

 

97,217

EBITDA

$

2,173,985

 

 

$

1,852,766

 

$

321,219

 

 

 

 

 

 

 

 

 

 

 

Capitalized leasing and development payroll

$

22,412

 

 

$

20,368

 

$

2,044

Capitalized interest and debt expense

$

34,097

 

 

$

59,305

 

$

(25,208)

- 16 -


 
 
EBITDA BY SEGMENT

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31, 2016

 

 

 

 

Total

 

 

New York

 

 

Washington, DC

 

 

Other

 

Property rentals

$

493,545

 

 

$

329,993

 

 

$

104,765

 

 

$

58,787

 

Straight-line rent adjustments

 

27,989

 

 

 

18,650

 

 

 

4,795

 

 

 

4,544

 

Amortization of acquired below-market leases, net

 

11,526

 

 

 

10,786

 

 

 

341

 

 

 

399

 

Total property rentals

 

533,060

 

 

 

359,429

 

 

 

109,901

 

 

 

63,730

 

Tenant expense reimbursements

 

68,826

 

 

 

52,180

 

 

 

10,094

 

 

 

6,552

 

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BMS cleaning fees

 

21,160

 

 

 

26,296

 

 

 

-

 

 

 

(5,136)

 

 

Management and leasing fees

 

4,844

 

 

 

2,389

 

 

 

2,453

 

 

 

2

 

 

Lease termination fees

 

1,794

 

 

 

1,317

 

 

 

147

 

 

 

330

 

 

Other income

 

8,576

 

 

 

2,299

 

 

 

5,596

 

 

 

681

 

Total revenues

 

638,260

 

 

 

443,910

 

 

 

128,191

 

 

 

66,159

 

Operating expenses

 

262,023

 

 

 

182,762

 

 

 

47,643

 

 

 

31,618

 

Depreciation and amortization

 

141,821

 

 

 

84,099

 

 

 

37,181

 

 

 

20,541

 

General and administrative

 

44,569

 

 

 

8,307

 

 

 

7,612

 

 

 

28,650

 

Acquisition and transaction related costs

 

14,743

 

 

 

-

 

 

 

-

 

 

 

14,743

 

Total expenses

 

463,156

 

 

 

275,168

 

 

 

92,436

 

 

 

95,552

 

Operating income (loss)

 

175,104

 

 

 

168,742

 

 

 

35,755

 

 

 

(29,393)

 

Income (loss) from partially owned entities

 

164,860

 

 

 

2,764

 

 

 

(1,097)

 

 

 

163,193

 

(Loss) from real estate fund investments

 

(52,352)

 

 

 

-

 

 

 

-

 

 

 

(52,352)

 

Interest and other investment income (loss), net

 

9,284

 

 

 

1,409

 

 

 

(143)

 

 

 

8,018

 

Interest and debt expense

 

(98,244)

 

 

 

(54,492)

 

 

 

(18,038)

 

 

 

(25,714)

 

Net gain on extinguishment of Skyline properties debt

 

487,877

 

 

 

-

 

 

 

487,877

 

 

 

-

 

Net gain on disposition of wholly owned and partially owned assets

 

15,510

 

 

 

-

 

 

 

15,302

 

 

 

208

 

Income before income taxes

 

702,039

 

 

 

118,423

 

 

 

519,656

 

 

 

63,960

 

Income tax benefit (expense)

 

1,493

 

 

 

(1,377)

 

 

 

(199)

 

 

 

3,069

 

Income from continuing operations

 

703,532

 

 

 

117,046

 

 

 

519,457

 

 

 

67,029

 

Income from discontinued operations

 

1,012

 

 

 

-

 

 

 

-

 

 

 

1,012

 

Net income

 

704,544

 

 

 

117,046

 

 

 

519,457

 

 

 

68,041

 

Less net loss (income) attributable to noncontrolling interests in consolidated subsidiaries

 

5,010

 

 

 

(3,747)

 

 

 

-

 

 

 

8757

 

Net income attributable to the Operating Partnership

 

709,554

 

 

 

113,299

 

 

 

519,457

 

 

 

76,798

 

Interest and debt expense

 

130,464

 

 

 

71,880

 

 

 

19,934

 

 

 

38,650

 

Depreciation and amortization

 

173,071

 

 

 

104,513

 

 

 

41,007

 

 

 

27,551

 

Income tax (benefit) expense

 

(1,229)

 

 

 

1,487

 

 

 

199

 

 

 

(2,915)

 

EBITDA for the three months ended December 31, 2016

$

1,011,860

 

 

$

291,179

 

 

$

580,597

 

 

$

140,084

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA for the three months ended December 31, 2015

$

557,970

 

 

$

443,496

 

 

$

77,779

 

 

$

36,695

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended December 31, 2016

$

370,768

 

 

$

291,179

(1)

 

$

72,085

(2)

 

$

7,504

(3)

 

For the three months ended December 31, 2015

$

393,654

 

 

$

282,069

(1)

 

$

72,074

(2)

 

$

39,511

(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes on page 19.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 17 -


 
 
EBITDA BY SEGMENT

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2016

 

 

 

 

Total

 

 

New York

 

 

Washington, DC

 

 

Other

 

Property rentals

$

1,903,577

 

 

$

1,250,053

 

 

$

415,375

 

 

$

238,149

 

Straight-line rent adjustments

 

146,949

 

 

 

95,967

 

 

 

25,030

 

 

 

25,952

 

Amortization of acquired below-market leases, net

 

53,202

 

 

 

48,376

 

 

 

1,353

 

 

 

3,473

 

Total property rentals

 

2,103,728

 

 

 

1,394,396

 

 

 

441,758

 

 

 

267,574

 

Tenant expense reimbursements

 

260,667

 

 

 

199,038

 

 

 

39,104

 

 

 

22,525

 

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BMS cleaning fees

 

78,920

 

 

 

97,612

 

 

 

-

 

 

 

(18,692)

 

 

Management and leasing fees

 

20,891

 

 

 

7,531

 

 

 

13,240

 

 

 

120

 

 

Lease termination fees

 

9,516

 

 

 

7,705

 

 

 

746

 

 

 

1,065

 

 

Other income

 

32,480

 

 

 

7,092

 

 

 

23,269

 

 

 

2,119

 

Total revenues

 

2,506,202

 

 

 

1,713,374

 

 

 

518,117

 

 

 

274,711

 

Operating expenses

 

1,024,336

 

 

 

716,754

 

 

 

194,398

 

 

 

113,184

 

Depreciation and amortization

 

565,059

 

 

 

340,969

 

 

 

144,036

 

 

 

80,054

 

General and administrative

 

179,279

 

 

 

35,864

 

 

 

29,729

 

 

 

113,686

 

Skyline properties impairment loss

 

160,700

 

 

 

-

 

 

 

160,700

 

 

 

-

 

Acquisition and transaction related costs

 

26,037

 

 

 

-

 

 

 

-

 

 

 

26,037

 

Total expenses

 

1,955,411

 

 

 

1,093,587

 

 

 

528,863

 

 

 

332,961

 

Operating income (loss)

 

550,791

 

 

 

619,787

 

 

 

(10,746)

 

 

 

(58,250)

 

Income (loss) from partially owned entities

 

165,389

 

 

 

(2,379)

 

 

 

(7,227)

 

 

 

174,995

 

Loss from real estate fund investments

 

(23,602)

 

 

 

-

 

 

 

-

 

 

 

(23,602)

 

Interest and other investment income (loss), net

 

29,546

 

 

 

5,093

 

 

 

(2)

 

 

 

24,455

 

Interest and debt expense

 

(402,674)

 

 

 

(216,685)

 

 

 

(72,434)

 

 

 

(113,555)

 

Net gain on extinguishment of Skyline properties debt

 

487,877

 

 

 

-

 

 

 

487,877

 

 

 

-

 

Net gain on disposition of wholly owned and partially owned assets

 

175,735

 

 

 

159,511

 

 

 

15,302

 

 

 

922

 

Income before income taxes

 

983,062

 

 

 

565,327

 

 

 

412,770

 

 

 

4,965

 

Income tax expense

 

(8,312)

 

 

 

(5,508)

 

 

 

(1,083)

 

 

 

(1,721)

 

Income from continuing operations

 

974,750

 

 

 

559,819

 

 

 

411,687

 

 

 

3,244

 

Income from discontinued operations

 

7,172

 

 

 

-

 

 

 

-

 

 

 

7,172

 

Net income

 

981,922

 

 

 

559,819

 

 

 

411,687

 

 

 

10,416

 

Less net income attributable to noncontrolling interests in consolidated subsidiaries

 

(21,351)

 

 

 

(13,558)

 

 

 

-

 

 

 

(7,793)

 

Net income attributable to the Operating Partnership

 

960,571

 

 

 

546,261

 

 

 

411,687

 

 

 

2,623

 

Interest and debt expense

 

507,362

 

 

 

280,563

 

 

 

81,723

 

 

 

145,076

 

Depreciation and amortization

 

694,214

 

 

 

435,961

 

 

 

158,720

 

 

 

99,533

 

Income tax expense

 

11,838

 

 

 

5,911

 

 

 

2,979

 

 

 

2,948

 

EBITDA for the year ended December 31, 2016

$

2,173,985

 

 

$

1,268,696

 

 

$

655,109

 

 

$

250,180

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA for the year ended December 31, 2015

$

1,852,766

 

 

$

1,250,819

 

 

$

426,175

 

 

$

175,772

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the year ended December 31, 2016

$

1,521,291

 

 

$

1,106,065

(1)

 

$

290,499

(2)

 

$

124,727

(3)

 

For the year ended December 31, 2015

$

1,498,802

 

 

$

1,070,841

(1)

 

$

290,571

(2)

 

$

137,390

(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes on following page.

 

- 18 -


 
 
NOTES TO EBITDA BY SEGMENT

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

 

 

 

 

 

2016

 

2015

 

2016

 

2015

 

Office (including BMS EBITDA of $6,165, $6,026, $24,145, and $23,935, respectively)

$

170,469

 

$

162,042

 

$

643,262

 

$

625,594

 

Retail

 

97,528

 

 

93,615

 

 

381,554

 

 

357,079

 

Residential

 

6,160

 

 

6,011

 

 

25,060

 

 

22,266

 

Alexander's

 

11,302

 

 

11,708

 

 

46,182

 

 

42,858

 

Hotel Pennsylvania

 

5,720

 

 

8,693

 

 

10,007

 

 

23,044

 

 

Total New York

$

291,179

 

$

282,069

 

$

1,106,065

 

$

1,070,841

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

 

 

 

 

 

2016

 

2015

 

2016

 

2015

 

Office

$

58,694

 

$

61,668

 

$

243,842

 

$

249,784

 

Residential

 

13,391

 

 

10,406

 

 

46,657

 

 

40,787

 

 

Total Washington, DC

$

72,085

 

$

72,074

 

$

290,499

 

$

290,571

 

(3)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

 

 

 

 

 

2016

 

2015

 

2016

 

2015

 

Our share of real estate fund investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before net realized/unrealized (loss) gain

 

 

 

$

2,298

 

$

1,732

 

$

8,607

 

$

8,611

 

 

Net realized/unrealized (loss) gain

 

 

 

 

(19,603)

 

 

5,115

 

 

(16,270)

 

 

14,657

 

 

Carried interest

 

 

 

 

(17,399)

 

 

4,448

 

 

(13,379)

 

 

10,696

 

Total (loss) income from real estate fund investments

 

 

 

 

(34,704)

 

 

11,295

 

 

(21,042)

 

 

33,964

 

theMART (including trade shows)

 

 

 

 

21,156

 

 

16,930

 

 

91,845

 

 

79,159

 

555 California Street

 

 

 

 

10,690

 

 

11,738

 

 

45,827

 

 

49,975

 

India real estate ventures

 

 

 

 

1,100

 

 

1,704

 

 

3,685

 

 

3,933

 

Other investments

 

 

 

 

30,308

 

 

17,107

 

 

82,505

 

 

50,390

 

 

 

 

 

 

 

 

28,550

 

 

58,774

 

 

202,820

 

 

217,421

 

Corporate general and administrative expenses(a) (b)

 

 

 

 

(24,230)

 

 

(24,373)

 

 

(100,594)

 

 

(106,416)

 

Investment income and other, net(a)

 

 

 

 

3,184

 

 

5,110

 

 

22,501

 

 

26,385

 

 

Total Other

 

 

 

$

7,504

 

$

39,511

 

$

124,727

 

$

137,390

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

The amounts in these captions (for this table only) exclude the results of the mark-to-market of our deferred compensation plan of $2,588, $438, $5,213, and $111, respectively.

 

(b)

The year ended December 31, 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.

- 19 -


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

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31, 2016

 

 

 

 

Total

 

 

New York

 

 

Washington, DC

 

 

Other

Net income attributable to the Operating Partnership

 

$

709,554

 

 

$

113,299

 

 

$

519,457

 

 

$

76,798

Interest and debt expense

 

 

130,464

 

 

 

71,880

 

 

 

19,934

 

 

 

38,650

Depreciation and amortization

 

 

173,071

 

 

 

104,513

 

 

 

41,007

 

 

 

27,551

Income tax (benefit) expense

 

 

(1,229)

 

 

 

1,487

 

 

 

199

 

 

 

(2,915)

EBITDA

(A)

 

1,011,860

 

 

 

291,179

 

 

 

580,597

 

 

 

140,084

Certain items that impact EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gain on extinguishment of Skyline properties debt

 

 

487,877

 

 

 

-

 

 

 

487,877

 

 

 

-

 

Income from the repayment of our investments in 85 Tenth Avenue loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and preferred equity

 

 

160,843

 

 

 

-

 

 

 

-

 

 

 

160,843

 

Net gains on sale of real estate

 

 

15,315

 

 

 

-

 

 

 

15,302

 

 

 

13

 

Real estate impairment losses

 

 

(14,754)

 

 

 

-

 

 

 

-

 

 

 

(14,754)

 

Acquisition and transaction related costs

 

 

(14,743)

 

 

 

-

 

 

 

-

 

 

 

(14,743)

 

EBITDA from discontinued operations and sold properties

 

 

6,345

 

 

 

-

 

 

 

5,333

 

 

 

1,012

 

Net gain on sale of New York REIT, Inc. shares

 

 

209

 

 

 

-

 

 

 

-

 

 

 

209

Certain items that impact EBITDA

(B)

 

641,092

 

 

 

-

 

 

 

508,512

 

 

 

132,580

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted

(A-B)

$

370,768

 

 

$

291,179

 

 

$

72,085

 

 

$

7,504

 

 

 

 

 

Three Months Ended December 31, 2015

 

 

 

 

Total

 

 

New York

 

 

Washington, DC

 

 

Other

Net income (loss) attributable to the Operating Partnership

 

$

266,149

 

 

$

272,620

 

 

$

15,358

 

 

$

(21,829)

Interest and debt expense

 

 

121,118

 

 

 

64,347

 

 

 

19,574

 

 

 

37,197

Depreciation and amortization

 

 

170,733

 

 

 

105,131

 

 

 

42,601

 

 

 

23,001

Income tax (benefit) expense

 

 

(30)

 

 

 

1,398

 

 

 

246

 

 

 

(1,674)

EBITDA

(A)

 

557,970

 

 

 

443,496

 

 

 

77,779

 

 

 

36,695

Certain items that impact EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gains on sale of real estate and residential condominiums

 

 

146,924

 

 

 

142,693

 

 

 

-

 

 

 

4,231

 

EBITDA from discontinued operations and sold properties

 

 

26,845

 

 

 

18,734

 

 

 

6,110

 

 

 

2,001

 

Acquisition and transaction related costs

 

 

(4,951)

 

 

 

-

 

 

 

-

 

 

 

(4,951)

 

Real estate impairment loss

 

 

(4,141)

 

 

 

-

 

 

 

-

 

 

 

(4,141)

 

Other

 

 

(361)

 

 

 

-

 

 

 

(405)

 

 

 

44

Certain items that impact EBITDA

(B)

 

164,316

 

 

 

161,427

 

 

 

5,705

 

 

 

(2,816)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted

(A-B)

$

393,654

 

 

$

282,069

 

 

$

72,074

 

 

$

39,511

- 20 -


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

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2016

 

 

 

 

Total

 

 

New York

 

 

Washington, DC

 

 

Other

Net income attributable to the Operating Partnership

 

$

960,571

 

 

$

546,261

 

 

$

411,687

 

 

$

2,623

Interest and debt expense

 

 

507,362

 

 

 

280,563

 

 

 

81,723

 

 

 

145,076

Depreciation and amortization

 

 

694,214

 

 

 

435,961

 

 

 

158,720

 

 

 

99,533

Income tax expense

 

 

11,838

 

 

 

5,911

 

 

 

2,979

 

 

 

2,948

EBITDA

(A)

 

2,173,985

 

 

 

1,268,696

 

 

 

655,109

 

 

 

250,180

Certain items that impact EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gain on extinguishment of Skyline properties debt

 

 

487,877

 

 

 

-

 

 

 

487,877

 

 

 

-

 

Real estate impairment losses

 

 

(180,990)

 

 

 

-

 

 

 

(160,700)

 

 

 

(20,290)

 

Net gains on sale of real estate and residential condominiums

 

 

178,381

 

 

 

159,511

 

 

 

15,302

 

 

 

3,568

 

Income from the repayment of our investments in 85 Tenth Avenue loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and preferred equity

 

 

160,843

 

 

 

-

 

 

 

-

 

 

 

160,843

 

EBITDA from discontinued operations and sold properties

 

 

32,436

 

 

 

3,120

 

 

 

22,131

 

 

 

7,185

 

Acquisition and transaction related costs

 

 

(26,062)

 

 

 

-

 

 

 

-

 

 

 

(26,062)

 

Net gain on sale of New York REIT, Inc. shares

 

 

209

 

 

 

-

 

 

 

-

 

 

 

209

Certain items that impact EBITDA

(B)

 

652,694

 

 

 

162,631

 

 

 

364,610

 

 

 

125,453

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted

(A-B)

$

1,521,291

 

 

$

1,106,065

 

 

$

290,499

 

 

$

124,727

 

 

 

 

 

Year Ended December 31, 2015

 

 

 

 

Total

 

 

New York

 

 

Washington, DC

 

 

Other

Net income attributable to the Operating Partnership

 

$

803,665

 

 

$

603,301

 

 

$

168,969

 

 

$

31,395

Interest and debt expense

 

 

469,843

 

 

 

248,724

 

 

 

80,795

 

 

 

140,324

Depreciation and amortization

 

 

664,637

 

 

 

394,028

 

 

 

178,021

 

 

 

92,588

Income tax (benefit) expense

 

 

(85,379)

 

 

 

4,766

 

 

 

(1,610)

 

 

 

(88,535)

EBITDA

(A)

 

1,852,766

 

 

 

1,250,819

 

 

 

426,175

 

 

 

175,772

Certain items that impact EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gains on sale of real estate and residential condominiums

 

 

300,354

 

 

 

142,693

 

 

 

102,404

 

 

 

55,257

 

EBITDA from discontinued operations and sold properties

 

 

87,293

 

 

 

35,985

 

 

 

33,605

 

 

 

17,703

 

Real estate impairment losses

 

 

(21,516)

 

 

 

-

 

 

 

-

 

 

 

(21,516)

 

Acquisition and transaction related costs

 

 

(12,511)

 

 

 

-

 

 

 

-

 

 

 

(12,511)

 

Other

 

 

344

 

 

 

1,300

 

 

 

(405)

 

 

 

(551)

Certain items that impact EBITDA

(B)

 

353,964

 

 

 

179,978

 

 

 

135,604

 

 

 

38,382

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted

(A-B)

$

1,498,802

 

 

$

1,070,841

 

 

$

290,571

 

 

$

137,390

- 21 -


 
 
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 December 31,

 

Year Ended December 31,

 

 

 

2016

 

2015

 

2016

 

2015

Segment and Region

 

 

 

 

 

 

 

 

 

New York

 

74%

 

74%

 

72%

 

72%

 

Washington, DC

 

18%

 

19%

 

19%

 

20%

 

theMART, Chicago (included in "Other" segment)

 

5%

 

4%

 

6%

 

5%

 

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

 

3%

 

3%

 

3%

 

3%

 

 

 

100%

 

100%

 

100%

 

100%

- 22 -


 
 
CONSOLIDATED BALANCE SHEETS

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

December 31, 2015

 

(Decrease) Increase

ASSETS

 

 

 

 

 

 

 

 

Real estate, at cost:

 

 

 

 

 

 

 

 

 

Land

$

4,065,142

 

$

4,164,799

 

$

(99,657)

 

Buildings and improvements

 

12,727,980

 

 

12,582,671

 

 

145,309

 

Development costs and construction in progress

 

1,430,276

 

 

1,226,637

 

 

203,639

 

Leasehold improvements and equipment

 

116,560

 

 

116,030

 

 

530

 

 

Total

 

18,339,958

 

 

18,090,137

 

 

249,821

 

Less accumulated depreciation and amortization

 

(3,513,574)

 

 

(3,418,267)

 

 

(95,307)

Real estate, net

 

14,826,384

 

 

14,671,870

 

 

154,514

Cash and cash equivalents

 

1,501,027

 

 

1,835,707

 

 

(334,680)

Restricted cash

 

98,295

 

 

107,799

 

 

(9,504)

Marketable securities

 

203,704

 

 

150,997

 

 

52,707

Tenant and other receivables, net

 

94,467

 

 

98,062

 

 

(3,595)

Investments in partially owned entities

 

1,428,019

 

 

1,550,422

 

 

(122,403)

Real estate fund investments

 

462,132

 

 

574,761

 

 

(112,629)

Receivable arising from the straight-lining of rents, net

 

1,032,736

 

 

931,245

 

 

101,491

Deferred leasing costs, net

 

454,345

 

 

480,421

 

 

(26,076)

Identified intangible assets, net

 

192,731

 

 

227,901

 

 

(35,170)

Assets related to discontinued operations

 

5,570

 

 

37,020

 

 

(31,450)

Other assets

 

515,437

 

 

477,088

 

 

38,349

 

Total assets

$

20,814,847

 

$

21,143,293

 

$

(328,446)

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

Mortgages payable, net

$

9,278,263

 

$

9,513,713

 

$

(235,450)

 

Senior unsecured notes, net

 

845,577

 

 

844,159

 

 

1,418

 

Unsecured revolving credit facilities

 

115,630

 

 

550,000

 

 

(434,370)

 

Unsecured term loan, net

 

372,215

 

 

183,138

 

 

189,077

 

Accounts payable and accrued expenses

 

458,694

 

 

443,955

 

 

14,739

 

Deferred revenue

 

287,846

 

 

346,119

 

 

(58,273)

 

Deferred compensation plan

 

121,374

 

 

117,475

 

 

3,899

 

Liabilities related to discontinued operations

 

2,870

 

 

12,470

 

 

(9,600)

 

Other liabilities

 

435,436

 

 

426,965

 

 

8,471

Total liabilities

 

11,917,905

 

 

12,437,994

 

 

(520,089)

Redeemable noncontrolling interests

 

1,278,446

 

 

1,229,221

 

 

49,225

Vornado shareholders' equity

 

6,898,519

 

 

6,697,595

 

 

200,924

Noncontrolling interests in consolidated subsidiaries

 

719,977

 

 

778,483

 

 

(58,506)

 

Total liabilities, redeemable noncontrolling interests and equity

$

20,814,847

 

$

21,143,293

 

$

(328,446)

- 23 -


 
 
CAPITAL STRUCTURE

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

Debt (contractual balances):

 

 

 

 

 

 

 

 

 

 

Consolidated debt:

 

 

 

 

 

 

 

 

 

 

 

Mortgages payable

 

 

 

 

 

 

 

$

9,374,297

 

 

Senior unsecured notes

 

 

 

 

 

 

 

 

850,000

 

 

$750 Million unsecured term loan

 

 

 

 

 

 

 

 

375,000

 

 

$2.5 Billion unsecured revolving credit facilities

 

 

 

 

 

 

 

 

115,630

 

 

 

 

 

 

 

 

 

 

 

 

10,714,927

 

Pro rata share of debt of non-consolidated entities

 

 

 

 

 

 

 

 

(excluding $1,833,253 of Toys' debt)

 

 

 

 

 

 

 

 

3,229,444

 

Less: Noncontrolling interests' share of consolidated debt

 

 

 

 

 

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

 

 

 

 

 

 

(598,202)

 

 

 

 

 

 

 

 

 

13,346,169

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

Converted

 

Common

 

 

 

 

 

 

 

 

 

Shares

 

Share Price

 

 

 

Equity:

 

 

 

 

 

 

 

 

 

Common shares

 

 

189,101

 

$

104.37

 

 

19,736,471

Class A units

 

 

11,438

 

 

104.37

 

 

1,193,784

Convertible share equivalents:

 

 

 

 

 

 

 

 

 

 

Equity awards - unit equivalents

 

 

759

 

 

104.37

 

 

79,217

 

D-13 preferred units

 

 

447

 

 

104.37

 

 

46,653

 

G1-G4 units

 

 

38

 

 

104.37

 

 

3,966

 

Series A preferred shares

 

 

40

 

 

104.37

 

 

4,175

 

 

 

 

 

 

 

 

 

 

 

 

21,064,266

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Market Capitalization

 

 

 

 

 

 

 

$

35,485,863

- 24 -


 
 
DEBT ANALYSIS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2016

 

 

 

 

 

 

 

Total

 

Variable

 

Fixed

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

Weighted

 

 

 

 

Weighted

 

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

Average

 

 

 

 

Average

 

 

 

(Contractual debt balances)

 

 

Amount

 

Interest Rate

 

Amount

 

Interest Rate

 

Amount

 

Interest Rate

 

 

 

Consolidated debt

 

 

$

10,714,927

 

 

3.32%

 

$

3,765,054

 

 

2.40%

 

$

6,949,873

 

 

3.82%

 

 

 

Pro rata share of debt of non-consolidated entities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Toys

 

 

 

1,833,253

 

 

7.28%

 

 

1,162,072

 

 

6.05%

 

 

671,181

 

 

9.42%

 

 

 

 

All other

 

 

 

3,229,444

 

 

4.17%

 

 

1,109,376

 

 

2.49%

 

 

2,120,068

 

 

5.04%

 

 

 

Total

 

 

 

15,777,624

 

 

3.96%

 

 

6,036,502

 

 

3.12%

 

 

9,741,122

 

 

4.47%

 

 

 

Less: Noncontrolling interests' share of consolidated debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(primarily 1290 Avenue of the Americas,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

555 California Street, and St. Regis - retail)

 

 

(598,202)

 

 

 

 

 

(139,264)

 

 

 

 

 

(458,938)

 

 

 

 

 

 

Company's pro rata share of total debt

 

 

$

15,179,422

 

 

3.97%

 

$

5,897,238

 

 

3.14%

 

$

9,282,184

 

 

4.50%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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%

 

 

46%

 

 

46%

 

Less than 60%

 

 

34%

 

Less than 60%

 

 

34%

Secured debt/total assets

 

 

Less than 50%

 

 

39%

 

 

39%

 

Less than 50%

 

 

29%

 

Less than 50%

 

 

29%

Interest coverage ratio (annualized combined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA to annualized interest expense)

 

 

Greater than 1.50

 

 

3.18

 

 

3.18

 

 

 

 

N/A

 

 

 

 

 

N/A

Fixed charge coverage

 

 

 

 

 

 

N/A

 

 

N/A

 

Greater than 1.40

 

 

2.99

 

Greater than 1.40

 

 

2.99

Unencumbered assets/unsecured debt

 

 

Greater than 150%

 

 

692%

 

 

692%

 

 

 

 

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

 

 

14.42

 

Greater than 1.50

 

 

14.42

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unencumbered EBITDA:

 

 

Q4 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York

 

 

$

462,076

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington, DC

 

 

 

158,572

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

26,076

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

$

646,724

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

- 25 -


 
 
DEBT MATURITIES (CONTRACTUAL BALANCES)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Spread

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

over

 

Interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Property

 

Date (1)

 

LIBOR

 

Rate

 

2017

 

 

2018

 

 

2019

 

 

2020

 

 

2021

 

 

Thereafter

 

 

Total

 1700 & 1730 M Street

 

05/17

 

L+125

 

1.86%

 

$

43,581

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

43,581

 2011 Crystal Drive 

 

08/17

 

 

 

7.30%

 

 

75,004

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

75,004

 220 20th Street

 

02/18

 

 

 

4.61%

 

 

-

 

 

 

68,426

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

68,426

 828-850 Madison Avenue Retail Condominium

 

06/18

 

 

 

5.29%

 

 

-

 

 

 

80,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

80,000

 33-00 Northern Boulevard

 

10/18

 

 

 

4.43%

 

 

-

 

 

 

60,782

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

60,782

 Senior unsecured notes due 2019

 

06/19

 

 

 

2.50%

 

 

-

 

 

 

-

 

 

 

450,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

450,000

 435 Seventh Avenue - retail

 

08/19

 

L+225

 

2.99%

 

 

-

 

 

 

-

 

 

 

97,706

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

97,706

 $1.25 Billion unsecured revolving credit facility

 

11/19

 

L+105

 

1.68%

 

 

-

 

 

 

-

 

 

 

115,630

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

115,630

 4 Union Square South - retail

 

11/19

 

L+215

 

2.77%

 

 

-

 

 

 

-

 

 

 

116,022

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

116,022

 2200/2300 Clarendon Boulevard (Courthouse Plaza)

05/20

 

L+160

 

2.25%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

11,000

 

 

 

-

 

 

 

-

 

 

 

11,000

 150 West 34th Street

 

06/20

 

L+225

 

2.90%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

205,000

 

 

 

-

 

 

 

-

 

 

 

205,000

 100 West 33rd Street - office and retail

 

07/20

 

L+165

 

2.28%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

580,000

 

 

 

-

 

 

 

-

 

 

 

580,000

 220 Central Park South

 

09/20

 

L+200

 

2.77%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

950,000

 

 

 

-

 

 

 

-

 

 

 

950,000

 $750 Million unsecured term loan

 

10/20

 

L+115

 

1.88%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

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%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

56,607

 

 

 

-

 

 

 

56,607

 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

 

3.66%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

25,768

 

 

 

-

 

 

 

25,768

 WestEnd25

 

06/21

 

 

 

4.88%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

100,841

 

 

 

-

 

 

 

100,841

 Universal Buildings

 

08/21

 

L+190

 

2.52%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

185,000

 

 

 

-

 

 

 

185,000

 555 California Street 

 

09/21

 

 

 

5.10%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

579,795

 

 

 

-

 

 

 

579,795

 theMART

 

09/21

 

 

 

2.70%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

675,000

 

 

 

-

 

 

 

675,000

 655 Fifth Avenue

 

10/21

 

L+140

 

2.02%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

140,000

 

 

 

-

 

 

 

140,000

 Two Penn Plaza

 

12/21

 

(2)

 

4.07%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

575,000

 

 

 

-

 

 

 

575,000

 Senior unsecured notes due 2022

 

01/22

 

 

 

5.00%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

400,000

 

 

 

400,000

 $1.25 Billion unsecured revolving credit facility

 

02/22

 

L+100

 

-

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 1290 Avenue of the Americas

 

11/22

 

 

 

3.34%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

950,000

 

 

 

950,000

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

 

12/22

 

L+180

 

2.42%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

450,000

 

 

 

450,000

 2121 Crystal Drive

 

03/23

 

 

 

5.51%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

141,625

 

 

 

141,625

 666 Fifth Avenue Retail Condominium

 

03/23

 

 

 

3.61%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

390,000

 

 

 

390,000

 2101 L Street

 

08/24

 

 

 

3.97%

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

143,415

 

 

 

143,415

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes on the following page.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 26 -


 
 
DEBT MATURITIES (CONTRACTUAL BALANCES)

 

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Spread

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

over

 

Interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Property

 

Date (1)

 

LIBOR

 

Rate

 

2017

 

2018

 

2019

 

2020

 

2021

 

Thereafter

 

Total

 1215 Clark Street, 200 12th Street &

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

251 18th Street 

 

01/25

 

 

 

7.94%

 

$

-

 

$

-

 

$

-

 

$

-

 

$

-

 

$

91,015

 

$

91,015

 RiverHouse Apartments

 

04/25

 

L+128

 

1.90%

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

307,710

 

 

307,710

 350 Park Avenue

 

01/27

 

 

 

3.92%

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

400,000

 

 

400,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consolidated debt (contractual)

 

 

 

 

 

 

 

$

118,585

 

$

209,208

 

$

779,358

 

$

2,946,000

 

$

3,388,011

 

$

3,273,765

 

$

10,714,927

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average rate

 

 

 

 

 

 

 

5.30%

 

 

4.82%

 

 

2.48%

 

 

2.80%

 

 

3.51%

 

 

3.63%

 

 

3.32%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed rate debt

 

 

 

 

 

 

 

$

75,004

 

$

209,208

 

$

450,000

 

$

825,000

 

$

2,874,606

 

$

2,516,055

 

$

6,949,873

Fixed weighted average rate expiring

 

 

7.30%

 

 

4.82%

 

 

2.50%

 

 

3.59%

 

 

3.72%

 

 

4.06%

 

 

3.82%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Floating rate debt

 

 

 

 

 

 

 

$

43,581

 

$

-

 

$

329,358

 

$

2,121,000

 

$

513,405

 

$

757,710

 

$

3,765,054

Floating weighted average rate expiring

 

 

 

 

 

 

1.86%

 

 

-

 

 

2.45%

 

 

2.49%

 

 

2.36%

 

 

2.21%

 

 

2.40%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

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

(2)

Pursuant to an existing swap agreement, $412,000 of the loan bears interest at a fixed rate of 4.78% through March 2018, and the balance of $163,000 floats through March 2018. The entire $575,000 will float thereafter for the duration of the loan.

- 27 -


 
 
UNCONSOLIDATED JOINT VENTURES

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

Contractual Debt Balances

 

 

 

 

 

 

Percentage

 

Company's

 

Company's

 

 

 

 

 

 

 

Asset

Ownership at

 

Carrying

 

Pro rata

 

 

100% of

Joint Venture Name

 

Category

December 31, 2016

 

Amount

 

Share

 

 

Joint Venture

Alexander's, Inc.

 

 

Office/Retail

 

32.4%

 

$

129,324

 

$

342,192

 

 

$

1,056,147

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pennsylvania Real Estate Investment Trust (“PREIT”)

 

 

REIT

 

8.0%

 

 

122,883

 

 

140,297

 

 

 

1,747,543

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

India real estate ventures

 

 

Office/Land

 

4.1% to 36.5%

 

 

30,290

 

 

46,824

 

 

 

187,296

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Urban Edge Properties (“UE”)

 

 

REIT

 

5.4%

 

 

24,523

 

 

65,259

 

 

 

1,209,994

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

85 Tenth Avenue

 

 

Office

 

49.9%

 

 

-

 

 

311,875

 

 

 

625,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Partially owned office buildings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

280 Park Avenue

 

 

Office

 

50.0%

 

 

270,188

 

 

450,000

 

 

 

900,000

 

 

One Park Avenue

 

 

Office

 

55.0%

 

 

122,648

 

 

165,000

 

 

 

300,000

 

 

650 Madison Avenue

 

 

Office/Retail

 

20.1%

 

 

118,301

 

 

161,024

 

 

 

800,000

 

 

512 West 22nd Street

 

 

Office

 

55.0%

 

 

60,986

 

 

33,907

 

 

 

61,650

 

 

666 Fifth Avenue Office Condominium

 

 

Office

 

49.5%

 

 

53,271

 

 

691,335

 

 

 

1,396,637

 

 

Rosslyn Plaza

 

Office/Residential

 

43.7% to 50.4%

 

 

45,107

 

 

19,341

 

 

 

38,366

 

 

West 57th Street properties

 

 

Office

 

50.0%

 

 

43,046

 

 

9,877

 

 

 

19,753

 

 

Warner Building

 

 

Office

 

55.0%

 

 

39,419

 

 

150,150

 

 

 

273,000

 

 

330 Madison Avenue

 

 

Office

 

25.0%

 

 

28,919

 

 

37,500

 

 

 

150,000

 

 

825 Seventh Avenue

 

 

Office

 

50.0%

 

 

4,884

 

 

10,250

 

 

 

20,500

 

 

1101 17th Street

 

 

Office

 

55.0%

 

 

(3,105)

 

 

17,050

 

 

 

31,000

 

 

Other

 

 

Office

 

Various

 

 

13,541

 

 

17,465

 

 

 

50,150

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Independence Plaza

 

 

Residential

 

50.1%

 

 

142,641

 

 

275,550

 

 

 

550,000

 

 

Toys "R" Us, Inc.

 

 

Retailer

 

32.5%

 

 

-

 

 

1,833,253

 

 

 

5,640,779

 

 

Other

 

 

Various

 

Various

 

 

181,153

 

 

125,548

 

 

 

727,632

 

 

 

 

 

 

 

 

 

$

1,428,019

 

$

4,903,697

 

 

$

15,785,447

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7 West 34th Street(1)

 

 

Office/Retail

 

53.0%

 

$

(43,022)

 

$

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.

- 28 -


 
 
UNCONSOLIDATED JOINT VENTURES

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage

 

Our Share of Net Income (Loss) for the

 

Our Share of EBITDA for the

 

 

 

 

Ownership at

 

Three Months Ended December 31,

 

Three Months Ended December 31,

 

 

 

 

December 31, 2016

 

2016

 

2015

 

2016

 

 

2015

Joint Venture Name

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

666 Fifth Avenue Office Condominium

 

 

49.5%

 

$

(7,869)

 

$

(10,125)

 

$

6,947

 

 

$

5,912

 

 

Alexander's, Inc.

 

 

32.4%

 

 

6,830

 

 

7,452

 

 

11,302

 

 

 

11,706

 

 

330 Madison Avenue

 

 

25.0%

 

 

1,341

 

 

1,772

 

 

2,333

 

 

 

2,701

 

 

7 West 34th Street

 

 

53.0%

 

 

1,309

 

 

-

 

 

3,475

 

 

 

-

 

 

Independence Plaza

 

 

50.1%

 

 

1,177

 

 

(772)

 

 

5,485

 

 

 

5,432

 

 

650 Madison Avenue (retail under development)

 

 

20.1%

 

 

(1,010)

 

 

(1,154)

 

 

2,586

 

 

 

2,321

 

 

One Park Avenue

 

 

55.0%

 

 

856

 

 

588

 

 

3,678

 

 

 

3,558

 

 

280 Park Avenue

 

 

50.0%

 

 

(723)

 

 

944

 

 

8,532

 

 

 

8,375

 

 

825 Seventh Avenue

 

 

50.0%

 

 

685

 

 

635

 

 

847

 

 

 

792

 

 

West 57th Street properties (partially under development)

 

 

50.0%

 

 

28

 

 

(80)

 

 

324

 

 

 

243

 

 

Other

 

 

Various

 

 

140

 

 

(128)

 

 

1,959

 

 

 

1,191

 

 

 

 

 

 

 

 

2,764

 

 

(868)

 

 

47,468

 

 

 

42,231

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington, DC:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rosslyn Plaza

 

 

43.7% to 50.4%

 

 

(901)

 

 

(1,044)

 

 

1,016

 

 

 

830

 

 

Warner Building

 

 

55.0%

 

 

(433)

 

 

(1,015)

 

 

2,470

 

 

 

2,884

 

 

1101 17th Street

 

 

55.0%

 

 

343

 

 

446

 

 

756

 

 

 

841

 

 

Other

 

 

Various

 

 

(106)

 

 

(100)

 

 

383

 

 

 

448

 

 

 

 

 

 

 

 

(1,097)

 

 

(1,713)

 

 

4,625

 

 

 

5,003

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

85 Tenth Avenue

 

 

49.9%

 

 

172,553

(1)

 

1,159

 

 

178,169

(1)

 

 

7,440

 

 

India real estate ventures

 

 

4.1% to 36.5%

 

 

(14,585)

 

 

(366)

 

 

(12,861)

 

 

 

1,704

 

 

Alexander's corporate fee income

 

 

32.4%

 

 

1,463

 

 

1,068

 

 

1,463

 

 

 

1,068

 

 

UE

 

 

5.4%

 

 

1,316

 

 

1,506

 

 

2,800

 

 

 

3,010

 

 

PREIT

 

 

8.0%

 

 

(450)

 

 

(3,605)

 

 

3,862

 

 

 

1,254

 

 

Other

 

 

Various

 

 

2,896

 

 

(1,102)

 

 

5,271

 

 

 

84

 

 

 

 

 

 

 

 

163,193

 

 

(1,340)

 

 

178,704

 

 

 

14,560

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

164,860

 

$

(3,921)

 

$

230,797

 

 

$

61,794

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Includes $160,843 of income from the repayment of our investments in 85 Tenth Avenue loans and preferred equity.

- 29 -


 
 
UNCONSOLIDATED JOINT VENTURES

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage

 

Our Share of Net Income (Loss) for the

 

Our Share of EBITDA for the

 

 

 

 

Ownership at

 

Year Ended December 31,

 

Year Ended December 31,

 

 

 

 

December 31, 2016

 

2016

 

2015

 

2016

 

 

2015

Joint Venture Name

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

666 Fifth Avenue Office Condominium

 

 

49.5%

 

$

(41,532)

 

$

(37,495)

 

$

28,452

 

 

$

24,726

 

 

Alexander's, Inc.

32.4%

 

 

27,470

 

 

24,209

 

 

46,182

 

 

 

42,856

 

 

330 Madison Avenue

 

 

25.0%

 

 

5,934

 

 

6,332

 

 

9,737

 

 

 

10,228

 

 

Independence Plaza

 

 

50.1%

 

 

5,256

 

 

(5,354)

 

 

22,044

 

 

 

20,353

 

 

280 Park Avenue

 

 

50.0%

 

 

(4,850)

 

 

1,444

 

 

32,266

 

 

 

28,717

 

 

650 Madison Avenue (retail under development)

 

 

20.1%

 

 

(4,820)

 

 

8,786

 

 

9,367

 

 

 

24,043

 

 

One Park Avenue

 

 

55.0%

 

 

3,370

 

 

2,952

 

 

14,502

 

 

 

15,839

 

 

7 West 34th Street

 

 

53.0%

 

 

3,032

 

 

-

 

 

8,258

 

 

 

-

 

 

825 Seventh Avenue

 

 

50.0%

 

 

2,770

 

 

2,723

 

 

3,414

 

 

 

3,307

 

 

West 57th Street properties (partially under development)

 

 

50.0%

 

 

84

 

 

(2,459)

 

 

1,290

 

 

 

760

 

 

Other

 

 

Various

 

 

907

 

 

(483)

 

 

10,055

 

 

 

4,263

 

 

 

 

 

 

 

 

(2,379)

 

 

655

 

 

185,567

 

 

 

175,092

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington, DC:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rosslyn Plaza

 

 

43.7% to 50.4%

 

 

(3,668)

 

 

(3,337)

 

 

4,062

 

 

 

4,170

 

 

Warner Building

 

 

55.0%

 

 

(3,010)

 

 

(6,416)

 

 

9,510

 

 

 

9,307

 

 

1101 17th Street

 

 

55.0%

 

 

(220)

 

 

3,522

 

 

3,291

 

 

 

3,149

 

 

Other

 

 

Various

 

 

(329)

 

 

211

 

 

1,779

 

 

 

2,367

 

 

 

 

 

 

 

 

(7,227)

 

 

(6,020)

 

 

18,642

 

 

 

18,993

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

85 Tenth Avenue

 

 

49.9%

 

 

178,072

(1)

 

(1,015)

 

 

199,688

(1)

 

 

25,461

 

 

India real estate ventures

 

 

4.1% to 36.5%

 

 

(18,122)

 

 

(18,746)

 

 

(10,276)

 

 

 

(10,873)

 

 

Alexander's corporate fee income

 

 

32.4%

 

 

6,770

 

 

6,869

 

 

6,770

 

 

 

6,869

 

 

UE

 

 

5.4%

 

 

5,839

 

 

4,394

 

 

11,810

 

 

 

8,763

 

 

PREIT

 

 

8.0%

 

 

(5,213)

 

 

(7,450)

 

 

14,240

 

 

 

2,799

 

 

Other

 

 

Various

 

 

7,649

 

 

8,683

 

 

13,346

 

 

 

11,448

 

 

 

 

 

 

 

 

174,995

 

 

(7,265)

 

 

235,578

 

 

 

44,467

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

165,389

 

$

(12,630)

 

$

439,787

 

 

$

238,552

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Includes $160,843 of income from the repayment of our investments in 85 Tenth Avenue loans and preferred equity.

- 30 -


 
 
SQUARE FOOTAGE in service

 

 

 

(unaudited and square feet in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Owned by Company

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio

 

Total

 

Office

 

Retail

 

Showroom

 

Other

Segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

New York:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

20,227

 

16,962

 

16,779

 

-

 

183

 

-

 

 

Retail

 

2,672

 

2,464

 

-

 

2,464

 

-

 

-

 

 

Residential - 1,692 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

 

 

 

 

28,295

 

22,442

 

17,067

 

2,883

 

183

 

2,309

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington, DC:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

11,141

 

10,123

 

9,443

 

680

 

-

 

-

 

 

Residential - 3,156 units

 

3,245

 

3,103

 

-

 

43

 

-

 

3,060

 

 

Other

 

330

 

330

 

-

 

9

 

-

 

321

 

 

 

 

14,716

 

13,556

 

9,443

 

732

 

-

 

3,381

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

theMART

 

3,671

 

3,662

 

1,955

 

98

 

1,609

 

-

 

 

555 California Street (70% interest)

 

1,738

 

1,217

 

1,124

 

93

 

-

 

-

 

 

Other

 

1,811

 

850

 

13

 

837

 

-

 

-

 

 

 

 

7,220

 

5,729

 

3,092

 

1,028

 

1,609

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total square feet at December 31, 2016

 

50,231

 

41,727

 

29,602

 

4,643

 

1,792

 

5,690

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total square feet at September 30, 2016

 

50,305

 

41,793

 

29,620

 

4,750

 

1,814

 

5,609

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of

 

Number of

 

 

 

 

Parking Garages (not included above):

Square Feet

 

Garages

 

Spaces

 

 

 

 

 

New York

 

 

 

1,686

 

11

 

4,970

 

 

 

 

 

Washington, DC

 

 

 

6,965

 

45

 

22,110

 

 

 

 

 

theMART

 

 

 

558

 

4

 

1,651

 

 

 

 

 

555 California Street

 

 

 

168

 

1

 

453

 

 

 

 

 

Total at December 31, 2016

 

 

 

9,377

 

61

 

29,184

 

 

 

 

- 31 -


 
 
TOP 30 TENANTS

 

 

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Our

 

Our Pro Rata Share of

 

 

 

 

 

 

Share of

 

Annualized

 

 

 

 

 

Square

 

Revenues(1)

 

% of Pro Rata

Tenants

 

Footage(1)

 

(in thousands)

 

Annualized Revenues

U.S. Government

 

 

3,231,849

 

$

110,119

 

 

3.8%

IPG and affiliates

 

 

923,896

 

 

56,184

 

 

1.9%

Swatch Group USA

 

 

25,634

 

 

38,158

 

 

1.3%

Macy's

 

 

646,434

 

 

37,708

 

 

1.3%

Victoria's Secret

 

 

91,427

 

 

33,820

 

 

1.2%

Bloomberg L.P.

 

 

287,898

 

 

32,805

 

 

1.1%

Facebook

 

 

370,534

 

 

32,740

 

 

1.1%

AXA Equitable Life Insurance

 

 

336,646

 

 

31,670

 

 

1.1%

AOL (Verizon)

 

 

327,138

 

 

29,874

 

 

1.0%

Ziff Brothers Investments, Inc.

 

 

287,030

 

 

28,942

 

 

1.0%

McGraw-Hill Companies, Inc.

 

 

479,557

 

 

27,878

 

 

1.0%

The City of New York

 

 

565,846

 

 

23,712

 

 

0.8%

AMC Networks, Inc.

 

 

404,920

 

 

23,091

 

 

0.8%

J. Crew

 

 

310,233

 

 

23,038

 

 

0.8%

Topshop

 

 

94,349

 

 

22,643

 

 

0.8%

Motorola Mobility (guaranteed by Google)

 

 

609,071

 

 

22,163

 

 

0.8%

Fast Retailing (Uniqlo)

 

 

90,732

 

 

21,939

 

 

0.8%

Neuberger Berman Group LLC

 

 

288,684

 

 

21,800

 

 

0.7%

Madison Square Garden

 

 

353,134

 

 

21,692

 

 

0.7%

Forever 21

 

 

127,779

 

 

21,631

 

 

0.7%

Hollister

 

 

21,741

 

 

18,686

 

 

0.6%

JCPenney

 

 

426,370

 

 

18,681

 

 

0.6%

Amazon

 

 

249,175

 

 

17,082

 

 

0.6%

PricewaterhouseCoopers LLP

 

 

243,434

 

 

16,884

 

 

0.6%

Bank of America

 

 

231,356

 

 

17,284

 

 

0.6%

Family Health International

 

 

320,791

 

 

15,304

 

 

0.5%

Hennes & Mauritz (H&M)

 

 

51,363

 

 

15,230

 

 

0.5%

Cushman & Wakefield

 

 

175,042

 

 

14,291

 

 

0.5%

Lockheed Martin

 

 

296,589

 

 

14,198

 

 

0.5%

Sears Holding Company (Kmart Corporation and Sears Corporation)

 

 

286,705

 

 

13,703

 

 

0.5%

 

 

 

 

 

 

 

 

 

 

28.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes leases not yet commenced.

 

 

 

 

 

 

 

 

 

 

- 32 -


 
 
 

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

 

 

25,000

 

$

1,254,000

 

$

50.16

 

 

0.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First Quarter 2017

 

 

98,000

 

 

6,725,000

 

 

68.62

 

 

0.6%

 

 

 

 

 

 

Second Quarter 2017

 

 

184,000

 

 

10,405,000

 

 

56.55

 

 

1.0%

 

 

 

 

 

 

Third Quarter 2017

 

 

108,000

 

 

7,269,000

 

 

67.31

 

 

0.7%

 

 

 

 

 

 

Fourth Quarter 2017

 

 

99,000

 

 

7,371,000

 

 

74.45

 

 

0.7%

 

 

 

 

 

 

Total 2017

 

 

489,000

 

 

31,770,000

 

 

64.97

 

 

3.0%

 

 

 

 

 

 

2018

 

 

1,153,000

 

 

85,505,000

 

 

74.16

 

 

7.9%

 

 

 

 

 

 

2019

 

 

826,000

 

 

57,322,000

 

 

69.40

 

 

5.3%

 

 

 

 

 

 

2020

 

 

1,466,000

 

 

99,053,000

 

 

67.57

 

 

9.2%

 

 

 

 

 

 

2021

 

 

1,242,000

 

 

86,776,000

 

 

69.87

 

 

8.1%

 

 

 

 

 

 

2022

 

 

688,000

 

 

37,809,000

 

 

54.95

 

 

3.5%

 

 

 

 

 

 

2023

 

 

1,725,000

 

 

132,048,000

 

 

76.55

 

 

12.3%

 

 

 

 

 

 

2024

 

 

1,227,000

 

 

93,797,000

 

 

76.44

 

 

8.7%

 

 

 

 

 

 

2025

 

 

742,000

 

 

53,343,000

 

 

71.89

 

 

5.0%

 

 

 

 

 

 

2026

 

 

1,298,000

 

 

92,625,000

 

 

71.36

 

 

8.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail:

 

Month to Month

 

 

50,000

 

$

2,509,000

 

$

50.18

 

 

0.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First Quarter 2017

 

 

10,000

 

 

5,684,000

 

 

568.40

 

 

1.3%

 

 

 

 

 

 

Second Quarter 2017

 

 

6,000

 

 

4,967,000

 

 

827.83

 

 

1.1%

 

 

 

 

 

 

Third Quarter 2017

 

 

1,000

 

 

511,000

 

 

511.00

 

 

0.1%

 

 

 

 

 

 

Fourth Quarter 2017

 

 

11,000

 

 

2,212,000

 

 

201.09

 

 

0.5%

 

 

 

 

 

 

Total 2017

 

 

28,000

 

 

13,374,000

 

 

477.64

 

 

3.0%

 

 

 

 

 

 

2018

 

 

171,000

 

 

44,423,000

 

 

259.78

 

 

10.0%

 

 

 

 

 

 

2019

 

 

202,000

 

 

34,039,000

 

 

168.51

 

 

7.7%

 

 

 

 

 

 

2020

 

 

72,000

 

 

10,588,000

 

 

147.06

 

 

2.4%

 

 

 

 

 

 

2021

 

 

52,000

 

 

10,283,000

 

 

197.75

 

 

2.3%

 

 

 

 

 

 

2022

 

 

33,000

 

 

3,855,000

 

 

116.82

 

 

0.9%

 

 

 

 

 

 

2023

 

 

81,000

 

 

20,523,000

 

 

253.37

 

 

4.6%

 

 

 

 

 

 

2024

 

 

151,000

 

 

59,881,000

 

 

396.56

 

 

13.5%

 

 

 

 

 

 

2025

 

 

38,000

 

 

18,428,000

 

 

484.95

 

 

4.2%

 

 

 

 

 

 

2026

 

 

136,000

 

 

42,233,000

 

 

310.54

 

 

9.5%

 

- 33 -


 
 
 

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

 

 

93,000

 

$

2,516,000

 

$

27.05

 

 

0.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First Quarter 2017

 

 

453,000

 

 

16,154,000

 

 

35.66

 

 

4.4%

 

 

 

 

 

 

Second Quarter 2017

 

 

142,000

 

 

5,431,000

 

 

38.25

 

 

1.5%

 

 

 

 

 

 

Third Quarter 2017

 

 

207,000

 

 

8,298,000

 

 

40.09

 

 

2.3%

 

 

 

 

 

 

Fourth Quarter 2017

 

 

153,000

 

 

6,382,000

 

 

41.71

 

 

1.7%

 

 

 

 

 

 

Total 2017

 

 

955,000

 

 

36,265,000

 

 

37.97

 

 

9.9%

 

 

 

 

 

 

2018

 

 

943,000

 

 

43,658,000

 

 

46.30

 

 

11.9%

 

 

 

 

 

 

2019

 

 

1,143,000

 

 

51,492,000

 

 

45.05

 

 

14.0%

 

 

 

 

 

 

2020

 

 

845,000

 

 

42,980,000

 

 

50.86

 

 

11.7%

 

 

 

 

 

 

2021

 

 

793,000

 

 

35,331,000

 

 

44.55

 

 

9.6%

 

 

 

 

 

 

2022

 

 

1,149,000

 

 

52,207,000

 

 

45.44

 

 

14.2%

 

 

 

 

 

 

2023

 

 

225,000

 

 

10,202,000

 

 

45.34

 

 

2.8%

 

 

 

 

 

 

2024

 

 

377,000

 

 

15,840,000

 

 

42.02

 

 

4.3%

 

 

 

 

 

 

2025

 

 

319,000

 

 

12,685,000

 

 

39.76

 

 

3.5%

 

 

 

 

 

 

2026

 

 

192,000

 

 

9,154,000

 

 

47.68

 

 

2.5%

 

- 34 -


 
 
LEASING ACTIVITY

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The leasing activity and related statistics in the tables 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 Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long Island City

 

New York

 

Washington, DC

 

 

 

 

 

Manhattan

 

(Center Building)

 

Retail

 

Office

Three Months Ended December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

Total square feet leased

 

609

 

 

17

 

 

10

 

 

329

 

Our share of square feet leased:

 

432

 

 

17

 

 

10

 

 

311

 

 

Initial rent (1)

$

78.29

 

$

35.41

 

$

906.91

 

$

41.59

 

 

Weighted average lease term (years)

 

7.8

 

 

9.8

 

 

9.8

 

 

4.6

 

 

Second generation relet space:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square feet

 

358

 

 

-

 

 

7

 

 

272

 

 

 

GAAP basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line rent (2)

$

77.10

 

$

-

 

$

178.19

 

$

40.43

 

 

 

 

Prior straight-line rent

$

71.95

 

$

-

 

$

164.21

 

$

39.11

 

 

 

 

Percentage increase

 

7.2%

 

 

-

 

 

8.5%

 

 

3.4%

 

 

 

 

Percentage increase inclusive of 3 square foot Dyson lease at 640 Fifth (3)

 

 

 

 

 

 

 

515.6%

 

 

 

 

 

 

Cash basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Initial rent (1)

$

77.16

 

$

-

 

$

160.47

 

$

41.91

 

 

 

 

Prior escalated rent

$

72.41

 

$

-

 

$

170.45

 

$

41.12

 

 

 

 

Percentage increase (decrease)

 

6.6%

 

 

-

 

 

(5.9%)

 

 

1.9%

 

 

 

 

Percentage increase inclusive of 3 square foot Dyson lease at 640 Fifth (3)

 

 

 

 

 

 

 

396.4%

 

 

 

 

 

Tenant improvements and leasing commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per square foot

$

73.69

 

$

75.81

 

$

813.04

 

$

23.20

 

 

 

Per square foot per annum

$

9.45

 

$

7.74

 

$

82.96

 

$

5.04

 

 

 

 

Percentage of initial rent

 

12.1%

 

 

21.8%

 

 

9.1%

 

 

12.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes on page 37.

- 35 -


 
 
LEASING ACTIVITY

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(square feet in thousands)

 

 

 

Long Island City

 

New York

 

Washington, DC

 

 

 

 

 

Manhattan

 

(Center Building)

 

Retail

 

Office

Year Ended December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

Total square feet leased

 

1,939

 

 

302

 

 

111

 

 

1,427

 

Our share of square feet leased:

 

1,541

 

 

302

 

 

90

 

 

1,350

 

 

Initial rent (1)

$

78.97

 

$

39.84

 

$

285.17

 

$

40.41

 

 

Weighted average lease term (years)

 

9.3

 

 

6.0

 

 

9.1

 

 

4.2

 

 

Second generation relet space:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square feet

 

1,382

 

 

285

 

 

69

 

 

1,072

 

 

 

GAAP basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line rent (2)

$

78.30

 

$

38.68

 

$

204.95

 

$

38.56

 

 

 

 

Prior straight-line rent

$

66.15

 

$

28.69

 

$

166.14

 

$

39.53

 

 

 

 

Percentage increase (decrease)

 

18.4%

 

 

34.8%

 

 

23.4%

 

 

(2.5%)

 

 

 

 

Percentage increase inclusive of 3 square foot Dyson lease at 640 Fifth (3)

 

 

 

 

 

 

 

94.9%

 

 

 

 

 

 

Cash basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Initial rent (1)

$

78.37

 

$

40.10

 

$

194.35

 

$

41.08

 

 

 

 

Prior escalated rent

$

68.03

 

$

30.53

 

$

173.70

 

$

42.47

 

 

 

 

Percentage increase (decrease)

 

15.2%

 

 

31.4%

 

 

11.9%

 

 

(3.3%)

 

 

 

 

Percentage increase inclusive of 3 square foot Dyson lease at 640 Fifth (3)

 

 

 

 

 

 

 

70.1%

 

 

 

 

 

Tenant improvements and leasing commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per square foot

$

72.81

 

$

21.66

 

$

184.74

 

$

19.62

 

 

 

Per square foot per annum

$

7.83

 

$

3.61

 

$

20.30

 

$

4.67

 

 

 

 

Percentage of initial rent

 

9.9%

 

 

9.1%

 

 

7.1%

 

 

11.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes on the following page.

 

 

 

 

 

 

 

 

 

 

 

- 36 -


 
 
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

(4)

 

 

 

 

Prior straight-line rent

$

62.73

 

$

529.31

 

$

43.08

(4)

 

 

 

 

Percentage increase (decrease)

 

22.8%

 

 

99.6%

 

 

(8.2%)

(4)

 

 

 

Cash basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

Initial rent (1)

$

78.89

 

$

907.49

 

$

40.12

(4)

 

 

 

 

Prior escalated rent

$

66.21

 

$

364.56

 

$

43.99

(4)

 

 

 

 

Percentage increase (decrease)

 

19.1%

 

 

148.9%

 

 

(8.8%)

(4)

 

 

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.

(3)

The Dyson lease was signed after this space had been vacant for greater than nine months and therefore, by company policy, does not qualify as "second generation" relet space.

(4)

Excluding 371 square feet of leasing activity with the U.S. Marshals Service (of which 293 square feet is second generation relet space), the initial rent and prior escalated rent on a GAAP basis was $42.30 and $43.89 per square foot, respectively (3.6% decrease), and the initial rent and prior escalated rent on a cash basis was $42.43 and $43.96 per square foot, respectively (3.5% decrease).

- 37 -


 
 
OCCUPANCY, SAME STORE EBITDA AND RESIDENTIAL STATISTICS

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Occupancy and Same Store EBITDA:

 

 

 

 

 

 

 

 

New York

 

Washington, DC

Occupancy rate at:

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 96.5%

 

 90.5%

 

September 30, 2016

 

 

 

 

 

 

 

 

 95.8%

 

 91.3%

 

December 31, 2015

 

 

 

 

 

 

 

 

 96.4%

 

 91.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same store EBITDA % increase (decrease):

 

 

 

 

 

 

 

 

Three months ended December 31, 2016 vs. December 31, 2015

 

 

 

 

 7.8% (1)

 

 2.3%

 

Year ended December 31, 2016 vs. December 31, 2015

 

 

 

 

 6.3% (2)

 

 2.8%

 

Three months ended December 31, 2016 vs. September 30, 2016

 

 

 

 

 4.1% (3)

 

 (3.7%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash basis same store EBITDA % increase (decrease):

 

 

 

 

 

 

 

 

Three months ended December 31, 2016 vs. December 31, 2015

 

 

 

 

 17.6% (1)

 

 4.4%

 

Year ended December 31, 2016 vs. December 31, 2015

 

 

 

 

 8.6% (2)

 

 3.8%

 

Three months ended December 31, 2016 vs. September 30, 2016

 

 

 

 

 8.2% (3)

 

 (2.3%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Excluding Hotel Pennsylvania, same store EBITDA increased by 9.2% and by 19.8% on a cash basis.

(2)

Excluding Hotel Pennsylvania, same store EBITDA increased by 7.7% and by 10.3% on a cash basis.

(3)

Excluding Hotel Pennsylvania, same store EBITDA increased by 3.6% and by 7.6% on a cash basis.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Statistics (in service):

 

 

 

Vornado's Ownership Interest

 

 

 

 

 

 

 

 

 

 

 

Average Monthly

 

 

 

 

 

Number of Units

 

Number of Units

 

Occupancy Rate

 

Rent Per Unit

 

 

New York:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016(1)

 

2,004

 

977

 

 

95.7

%

 

$

3,576

 

 

 

September 30, 2016(1)

 

2,002

 

976

 

 

96.1

%

 

$

3,535

 

 

 

December 31, 2015

 

1,711

 

886

 

 

95.0

%

 

$

3,495

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington, DC:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

3,156

 

3,046

 

 

97.8

%

 

$

2,064

 

 

 

September 30, 2016

 

3,058

 

2,948

 

 

98.1

%

 

$

2,060

 

 

 

December 31, 2015

 

2,630

 

2,520

 

 

96.4

%

 

$

2,044

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

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

 

- 38 -


 
 
DEVELOPMENT/REDEVELOPMENT SUMMARY

(unaudited and in thousands, except square feet)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 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

 

$

609,420

(1)

46.9%

 

Q3 2012

 

N/A

 

N/A

 

512 W 22nd Street (55.0% interest)

 

New York

 

173,000

 

 

72,000

 

 

16,579

(2)

23.0%

 

Q4 2015

 

Q1 2018

 

Q1 2020

 

61 Ninth Avenue (45.1% interest)

 

New York

 

170,000

 

 

68,000

 

 

17,363

(3)

25.5%

 

Q1 2016

 

Q1 2018

 

Q1 2020

 

606 Broadway (50.0% interest)

 

New York

 

34,000

 

 

30,000

 

 

10,417

(4)

34.7%

 

Q2 2016

 

Q1 2019

 

Q2 2020

 

 

Total current projects

 

 

 

 

 

 

 

 

$

653,779

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Undeveloped Land:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

New York

 

150,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

527 West Kinzie, Chicago

 

Other

 

330,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total undeveloped land

 

 

 

480,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Excludes land and acquisition costs of $515,426 ($589,500 on an economic basis). Delivery of condo units is expected to commence in mid-2018.

(2)

Excludes land and acquisition costs of $57,000.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4)

Excludes land and acquisition costs of $22,703.

- 39 -


 
 
CAPITAL EXPENDITURES,

 

 

 

 

 

 

 

 

 

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

 

2016

 

2015

 

2014

Capital expenditures (accrual basis):

 

 

 

 

 

 

 

 

 

Expenditures to maintain assets

 

$

114,031

 

$

125,215

 

$

107,728

Tenant improvements

 

 

86,630

 

 

153,696

 

 

205,037

Leasing commissions

 

 

38,938

 

 

50,081

 

 

79,636

Non-recurring capital expenditures

 

 

55,636

 

 

116,875

 

 

122,330

Total capital expenditures and leasing commissions (accrual basis)

 

 

295,235

 

 

445,867

 

 

514,731

Adjustments to reconcile to cash basis:

 

 

 

 

 

 

 

 

 

 

Expenditures in the current year applicable to prior periods

 

 

268,101

 

 

156,753

 

 

140,490

 

Expenditures to be made in future periods for the current period

 

 

(117,910)

 

 

(222,469)

 

 

(313,746)

Total capital expenditures and leasing commissions (cash basis)

 

$

445,426

 

$

380,151

 

$

341,475

 

 

 

 

 

 

 

 

 

 

Our share of square feet leased

 

 

3,283

 

 

3,767

 

 

5,204

Tenant improvements and leasing commissions per square foot per annum

 

$

7.15

 

$

8.43

 

$

6.53

Percentage of initial rent

 

 

11.0%

 

 

10.8%

 

 

10.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Development and redevelopment expenditures:

 

 

 

 

 

 

 

 

 

 

220 Central Park South

 

$

303,974

 

$

158,014

 

$

78,059

 

The Bartlett

 

 

67,580

 

 

103,878

 

 

38,163

 

640 Fifth Avenue

 

 

46,282

 

 

17,899

 

 

440

 

90 Park Avenue

 

 

33,308

 

 

29,937

 

 

8,910

 

theMART

 

 

24,788

 

 

588

 

 

3,066

 

2221 South Clark Street (residential conversion)

 

 

15,939

 

 

23,711

 

 

3,481

 

Penn Plaza

 

 

11,904

 

 

17,701

 

 

4,009

 

Marriott Marquis Times Square - retail and signage

 

 

9,283

 

 

21,929

 

 

112,390

 

Wayne Towne Center

 

 

8,461

 

 

20,633

 

 

19,740

 

330 West 34th Street

 

 

5,492

 

 

32,613

 

 

41,592

 

Other

 

 

79,554

 

 

63,916

 

 

234,337

 

 

 

$

606,565

 

$

490,819

 

$

544,187

- 40 -


 
 
CAPITAL EXPENDITURES,

 

 

 

 

 

 

 

 

 

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NEW YORK SEGMENT

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

 

2016

 

2015

 

2014

Capital expenditures (accrual basis):

 

 

 

 

 

 

 

 

 

Expenditures to maintain assets

 

$

67,239

 

$

57,752

 

$

48,518

Tenant improvements

 

 

63,995

 

 

68,869

 

 

143,007

Leasing commissions

 

 

32,475

 

 

35,099

 

 

66,369

Non-recurring capital expenditures

 

 

41,322

 

 

81,240

 

 

64,423

Total capital expenditures and leasing commissions (accrual basis)

 

 

205,031

 

 

242,960

 

 

322,317

Adjustments to reconcile to cash basis:

 

 

 

 

 

 

 

 

 

 

Expenditures in the current year applicable to prior periods

 

 

159,144

 

 

93,105

 

 

67,577

 

Expenditures to be made in future periods for the current period

 

 

(100,151)

 

 

(118,911)

 

 

(205,258)

Total capital expenditures and leasing commissions (cash basis)

 

$

264,024

 

$

217,154

 

$

184,636

 

 

 

 

 

 

 

 

 

 

Our share of square feet leased

 

 

1,933

 

 

1,920

 

 

3,530

Tenant improvements and leasing commissions per square foot per annum

 

$

7.98

 

$

10.20

 

$

6.82

Percentage of initial rent

 

 

9.7%

 

 

8.9%

 

 

9.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Development and redevelopment expenditures:

 

 

 

 

 

 

 

 

 

 

640 Fifth Avenue

 

$

46,282

 

$

17,899

 

$

440

 

90 Park Avenue

 

 

33,308

 

 

29,937

 

 

8,910

 

Penn Plaza

 

 

11,904

 

 

17,701

 

 

4,009

 

Marriott Marquis Times Square - retail and signage

 

 

9,283

 

 

21,929

 

 

112,390

 

330 West 34th Street

 

 

5,492

 

 

32,613

 

 

41,592

 

Other

 

 

11,934

 

 

8,100

 

 

46,465

 

 

 

$

118,203

 

$

128,179

 

$

213,806

- 41 -


 
 
CAPITAL EXPENDITURES,

 

 

 

 

 

 

 

 

 

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

WASHINGTON, DC SEGMENT

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

 

2016

 

2015

 

2014

Capital expenditures (accrual basis):

 

 

 

 

 

 

 

 

 

Expenditures to maintain assets

 

$

24,745

 

$

25,589

 

$

23,425

Tenant improvements

 

 

12,712

 

 

51,497

 

 

37,842

Leasing commissions

 

 

4,067

 

 

6,761

 

 

5,857

Non-recurring capital expenditures

 

 

8,725

 

 

34,428

 

 

37,798

Total capital expenditures and leasing commissions (accrual basis)

 

 

50,249

 

 

118,275

 

 

104,922

Adjustments to reconcile to cash basis:

 

 

 

 

 

 

 

 

 

 

Expenditures in the current year applicable to prior periods

 

 

71,935

 

 

35,805

 

 

45,084

 

Expenditures to be made in future periods for the current period

 

 

(16,357)

 

 

(73,227)

 

 

(63,283)

Total capital expenditures and leasing commissions (cash basis)

 

$

105,827

 

$

80,853

 

$

86,723

 

 

 

 

 

 

 

 

 

 

Our share of square feet leased

 

 

1,350

 

 

1,847

 

 

1,674

Tenant improvements and leasing commissions per square foot per annum

 

$

4.67

 

$

6.41

 

$

5.70

Percentage of initial rent

 

 

11.6%

 

 

15.9%

 

 

14.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Development and redevelopment expenditures:

 

 

 

 

 

 

 

 

 

 

The Bartlett

 

$

67,580

 

$

103,878

 

$

38,163

 

2221 South Clark Street (residential conversion)

 

 

15,939

 

 

23,711

 

 

3,481

 

Other

 

 

56,863

 

 

40,696

 

 

42,001

 

 

 

$

140,382

 

$

168,285

 

$

83,645

- 42 -


 
 
CAPITAL EXPENDITURES,

 

 

 

 

 

 

 

 

 

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

 

2016

 

2015

 

2014

Capital expenditures (accrual basis):

 

 

 

 

 

 

 

 

 

Expenditures to maintain assets

 

$

22,047

 

$

41,874

 

$

35,785

Tenant improvements

 

 

9,923

 

 

33,330

 

 

24,188

Leasing commissions

 

 

2,396

 

 

8,221

 

 

7,410

Non-recurring capital expenditures

 

 

5,589

 

 

1,207

 

 

20,109

Total capital expenditures and leasing commissions (accrual basis)

 

 

39,955

 

 

84,632

 

 

87,492

Adjustments to reconcile to cash basis:

 

 

 

 

 

 

 

 

 

 

Expenditures in the current year applicable to prior periods

 

 

37,022

 

 

27,843

 

 

27,829

 

Expenditures to be made in future periods for the current period

 

 

(1,402)

 

 

(30,331)

 

 

(45,205)

Total capital expenditures and leasing commissions (cash basis)

 

$

75,575

 

$

82,144

 

$

70,116

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Development and redevelopment expenditures:

 

 

 

 

 

 

 

 

 

 

220 Central Park South

 

$

303,974

 

$

158,014

 

$

78,059

 

theMART

 

 

24,788

 

 

588

 

 

3,066

 

Wayne Towne Center

 

 

8,461

 

 

20,633

 

 

19,740

 

Other

 

 

10,757

 

 

15,120

 

 

145,871

 

 

 

$

347,980

 

$

194,355

 

$

246,736

- 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) (2)

 

Major Tenants

NEW YORK:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Penn Plaza:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One Penn Plaza

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cisco, Lion Resources,

 

(ground leased through 2098)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parsons Brinckerhoff, Symantec Corporation,

 

 

-Office

 

100.0%

 

92.0%

 

$

62.09

 

2,252,000

 

2,252,000

 

-

 

 

 

 

United Health Care, URS Corporation Group Counseling,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bank of America, Kmart Corporation,

 

 

-Retail

 

100.0%

 

98.8%

 

 

129.57

 

270,000

 

270,000

 

-

 

 

 

 

Shake Shack, Starbucks

 

 

 

 

100.0%

 

92.7%

 

 

69.31

 

2,522,000

 

2,522,000

 

-

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Two Penn Plaza

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EMC, Information Builders, Inc.,

 

 

-Office

 

100.0%

 

99.8%

 

 

56.98

 

1,582,000

 

1,582,000

 

-

 

 

575,000

 

Madison Square Garden, McGraw-Hill Companies, Inc.

 

 

-Retail

 

100.0%

 

69.7%

 

 

234.56

 

49,000

 

49,000

 

-

 

 

-

 

Chase Manhattan Bank

 

 

 

 

100.0%

 

98.9%

 

 

62.32

 

1,631,000

 

1,631,000

 

-

 

 

575,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Eleven Penn Plaza

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0%

 

99.5%

 

 

58.43

 

1,115,000

 

1,115,000

 

-

 

 

450,000

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PNC Bank National Association, Starbucks,

 

 

-Retail

 

100.0%

 

85.2%

 

 

144.92

 

36,000

 

36,000

 

-

 

 

-

 

Madison Square Garden

 

 

 

 

100.0%

 

99.1%

 

 

61.13

 

1,151,000

 

1,151,000

 

-

 

 

450,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 West 33rd Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0%

 

98.2%

 

 

62.19

 

855,000

 

855,000

 

-

 

 

398,402

 

IPG and affiliates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Manhattan Mall

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

97.6%

 

 

126.33

 

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%

 

 

59.58

 

700,000

 

700,000

 

-

 

 

50,150

 

Deutsch, Inc., Yodle, Inc., Footlocker

 

 

-Retail

 

100.0%

 

81.4%

 

 

100.00

 

18,000

 

18,000

 

-

 

 

-

 

 

 

 

 

 

100.0%

 

87.2%

 

 

59.58

 

718,000

 

718,000

 

-

 

 

50,150

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

435 Seventh Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

284.02

 

43,000

 

43,000

 

-

 

 

97,706

 

Hennes & Mauritz

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7 West 34th Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

53.0%

 

100.0%

 

 

62.96

 

458,000

 

458,000

 

-

 

 

300,000

 

Amazon

 

 

-Retail

 

53.0%

 

100.0%

 

 

273.17

 

21,000

 

21,000

 

-

 

 

-

 

Amazon

 

 

 

 

53.0%

 

100.0%

 

 

72.18

 

479,000

 

479,000

 

-

 

 

300,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

484 Eighth Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

-

 

 

-

 

16,000

 

-

 

16,000

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

431 Seventh Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

256.49

 

10,000

 

10,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

488 Eighth Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

84.99

 

6,000

 

6,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

267 West 34th Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

175.79

 

6,000

 

6,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 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) (2)

 

Major Tenants

NEW YORK (Continued):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Penn Plaza (Continued):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

138-142 West 32nd Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

67.4%

 

$

95.00

 

8,000

 

8,000

 

-

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

150 West 34th Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

70.28

 

78,000

 

78,000

 

-

 

 

205,000

 

Old Navy

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

137 West 33rd Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

94.67

 

3,000

 

3,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

265 West 34th Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

493.49

 

3,000

 

3,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

131-135 West 33rd Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

39.62

 

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

 

 

2,257,856

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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%

 

 

58.97

(3)

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%

 

 

71.88

 

543,000

 

543,000

 

-

 

 

 

 

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

 

 

-Retail

 

100.0%

 

13.9%

 

 

17.86

 

2,000

 

2,000

 

-

 

 

 

 

 

 

 

 

 

100.0%

 

97.9%

 

 

71.68

 

545,000

 

545,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

715 Lexington Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

249.99

 

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%

 

 

262.47

 

6,000

 

6,000

 

-

 

 

-

 

Capital One Financial Corporation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Midtown East

 

 

 

 

 

 

 

 

1,927,000

 

1,927,000

 

-

 

 

350,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 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) (2)

 

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%

 

94.5%

 

$

93.03

 

870,000

 

870,000

 

-

 

$

375,000

 

Vornado Executive Headquarters

 

 

-Retail

 

100.0%

 

100.0%

 

 

252.83

 

15,000

 

15,000

 

-

 

 

-

 

Redeye Grill L.P.

 

 

 

 

100.0%

 

94.6%

 

 

95.74

 

885,000

 

885,000

 

-

 

 

375,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

57th Street - 2 buildings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

50.0%

 

92.7%

 

 

56.04

 

81,000

 

81,000

 

-

 

 

19,753

 

Various

 

 

-Retail

 

50.0%

 

100.0%

 

 

125.72

 

22,000

 

22,000

 

-

 

 

-

 

 

 

 

 

 

50.0%

 

94.3%

 

 

70.92

 

103,000

 

103,000

 

-

 

 

19,753

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

825 Seventh Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

50.0%

 

100.0%

 

 

78.70

 

165,000

 

165,000

 

-

 

 

20,500

 

Young & Rubicam

 

 

-Retail

 

100.0%

 

100.0%

 

 

269.72

 

4,000

 

4,000

 

-

 

 

-

 

Lindy's

 

 

 

 

51.2%

 

100.0%

 

 

83.22

 

169,000

 

169,000

 

-

 

 

20,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Midtown West

 

 

 

 

 

 

 

 

1,157,000

 

1,157,000

 

-

 

 

415,253

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Park Avenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

280 Park Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

-Office

 

50.0%

 

92.2%

 

 

98.30

 

1,223,000

 

1,223,000

 

-

 

 

900,000

 

PJT Partners, Investcorp International Inc.

 

 

-Retail

 

50.0%

 

100.0%

 

 

96.52

 

26,000

 

26,000

 

-

 

 

-

 

Scottrade Inc., Starbucks, The Four Seasons Restaurant

 

 

 

 

50.0%

 

92.3%

 

 

98.26

 

1,249,000

 

1,249,000

 

-

 

 

900,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

350 Park Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kissinger Associates Inc., Ziff Brothers Investment Inc.,

 

 

-Office

 

100.0%

 

100.0%

 

 

100.18

 

554,000

 

554,000

 

-

 

 

400,000

 

MFA Financial Inc., M&T Bank

 

 

-Retail

 

100.0%

 

100.0%

 

 

211.34

 

17,000

 

17,000

 

-

 

 

-

 

Fidelity Investment, AT&T Wireless, Valley National Bank

 

 

 

 

100.0%

 

100.0%

 

 

103.49

 

571,000

 

571,000

 

-

 

 

400,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Park Avenue

 

 

 

 

 

 

 

 

1,820,000

 

1,820,000

 

-

 

 

1,300,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grand Central:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

90 Park Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alston & Bird, Amster, Rothstein & Ebenstein,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

-Office

 

100.0%

 

95.8%

 

 

76.14

 

935,000

 

935,000

 

-

 

 

 

 

PricewaterhouseCoopers LLP (lease not yet commenced)

 

 

-Retail

 

100.0%

 

100.0%

 

 

128.71

 

24,000

 

24,000

 

-

 

 

 

 

Citibank, Starbucks

 

 

 

 

100.0%

 

95.9%

 

 

77.46

 

959,000

 

959,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

330 Madison Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guggenheim Partners LLC, HSBC Bank AFS,

 

 

-Office

 

25.0%

 

88.6%

 

 

73.95

 

809,000

 

809,000

 

-

 

 

150,000

 

Jones Lang LaSalle Inc., Wells Fargo, American Century

 

 

-Retail

 

25.0%

 

100.0%

 

 

299.51

 

33,000

 

33,000

 

-

 

 

-

 

Ann Taylor Retail Inc., Citibank, Starbucks

 

 

 

 

25.0%

 

89.1%

 

 

82.79

 

842,000

 

842,000

 

-

 

 

150,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

510 Fifth Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

146.29

 

66,000

 

66,000

 

-

 

 

-

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Grand Central

 

 

 

 

 

 

 

 

1,867,000

 

1,867,000

 

-

 

 

150,000

 

 

- 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) (2)

 

Major Tenants

NEW YORK (Continued):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Madison/Fifth:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

640 Fifth Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fidelity Investments, Owl Creek Asset Management LP,

 

 

-Office

 

100.0%

 

90.6%

 

$

89.45

 

245,000

 

245,000

 

-

 

 

 

 

Stifel Financial Corp., GCA Savvian Inc

 

 

-Retail

 

100.0%

 

96.1%

 

 

906.66

 

68,000

 

68,000

 

-

 

 

 

 

Victoria's Secret, Dyson (lease not yet commenced)

 

 

 

 

100.0%

 

91.8%

 

 

266.99

 

313,000

 

313,000

 

-

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

666 Fifth Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Colliers International NY LLC, Fulbright & Jaworski,

 

 

-Office (Office Condo)

 

49.5%

 

-

 

 

-

 

1,403,000

 

-

 

1,403,000

 

 

1,396,637

 

Integrated Holding Group, Vinson & Elkins LLP

 

 

-Retail (Office Condo)

 

49.5%

 

-

 

 

-

 

45,000

 

-

 

45,000

 

 

-

 

HSBC Bank USA, Citibank

 

 

-Retail (Retail Condo)

 

100.0%

(4)

100.0%

 

 

434.32

 

114,000

 

114,000

 

-

 

 

390,000

 

Fast Retailing (Uniqlo), Hollister, Tissot

 

 

 

 

 

 

100.0%

 

 

434.32

 

1,562,000

 

114,000

 

1,448,000

 

 

1,786,637

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

595 Madison Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beauvais Carpets, Levin Capital Strategies LP,

 

 

-Office

 

100.0%

 

97.0%

 

 

80.09

 

293,000

 

293,000

 

-

 

 

 

 

Cosmetech Mably Int'l LLC.

 

 

-Retail

 

100.0%

 

100.0%

 

 

805.31

 

30,000

 

30,000

 

-

 

 

 

 

Coach, Prada

 

 

 

 

100.0%

 

97.3%

 

 

147.45

 

323,000

 

323,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

650 Madison Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Memorial Sloan Kettering Cancer Center, Polo Ralph Lauren,

 

 

-Office

 

20.1%

 

94.9%

 

 

111.41

 

525,000

 

525,000

 

-

 

 

800,000

 

Willett Advisors LLC

 

 

-Retail

 

20.1%

 

100.0%

 

 

992.24

 

67,000

 

27,000

 

40,000

 

 

-

 

Bottega Veneta Inc., Moncler USA Inc.

 

 

 

 

20.1%

 

95.5%

 

 

211.10

 

592,000

 

552,000

 

40,000

 

 

800,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

689 Fifth Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0%

 

90.0%

 

 

78.24

 

82,000

 

82,000

 

-

 

 

 

 

Yamaha Artist Services Inc., Brunello Cucinelli USA Inc.

 

 

-Retail

 

100.0%

 

100.0%

 

 

811.42

 

18,000

 

18,000

 

-

 

 

 

 

MAC Cosmetics, Massimo Dutti

 

 

 

 

100.0%

 

91.8%

 

 

210.21

 

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%

 

 

2,461.56

 

26,000

 

26,000

 

-

 

 

450,000

 

Swatch Group USA, Harry Winston

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Madison/Fifth

 

 

 

 

 

 

 

 

2,973,000

 

1,485,000

 

1,488,000

 

 

3,176,637

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midtown South:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

770 Broadway

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0%

 

98.0%

 

 

80.72

 

990,000

 

990,000

 

-

 

 

700,000

 

Facebook, AOL (Verizon), J. Crew

 

 

-Retail

 

100.0%

 

100.0%

 

 

56.17

 

168,000

 

168,000

 

-

 

 

-

 

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

 

 

 

 

100.0%

 

98.3%

 

 

77.16

 

1,158,000

 

1,158,000

 

-

 

 

700,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One Park Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York University, Clarins USA Inc.,

 

 

-Office

 

55.0%

 

92.8%

 

 

49.81

 

870,000

 

870,000

 

-

 

 

300,000

 

Public Service Mutual Insurance

 

 

-Retail

 

55.0%

 

100.0%

 

 

64.52

 

79,000

 

79,000

 

-

 

 

-

 

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

 

 

 

 

55.0%

 

93.4%

 

 

51.03

 

949,000

 

949,000

 

-

 

 

300,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 Union Square South

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

-Retail

 

100.0%

 

100.0%

 

 

100.69

 

206,000

 

206,000

 

-

 

 

116,022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

692 Broadway

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

88.24

 

36,000

 

36,000

 

-

 

 

-

 

Equinox, AOL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

50.0%

 

-

 

 

-

 

32,000

 

-

 

32,000

 

 

30,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Midtown South

 

 

 

 

 

 

 

 

2,381,000

 

2,349,000

 

32,000

 

 

1,146,022

 

 

- 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) (2)

 

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%

 

99.5%

 

$

79.95

 

2,031,000

 

2,031,000

 

-

 

$

950,000

 

Cella, Harper & Scinto, Columbia University

 

 

-Retail

 

70.0%

 

100.0%

 

 

170.59

 

79,000

 

79,000

 

-

 

 

-

 

Duane Reade, JPMorgan Chase Bank, Sovereign Bank, Starbucks

 

 

 

 

70.0%

 

99.5%

 

 

83.34

 

2,110,000

 

2,110,000

 

-

 

 

950,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

608 Fifth Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(ground leased through 2033)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0%

 

95.0%

 

 

61.44

 

93,000

 

93,000

 

-

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

453.98

 

44,000

 

44,000

 

-

 

 

 

 

Topshop

 

 

 

 

100.0%

 

96.6%

 

 

187.51

 

137,000

 

137,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Rockefeller Center

 

 

 

 

 

 

 

 

2,247,000

 

2,247,000

 

-

 

 

950,000

 

 

Wall Street/Downtown:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40 Fulton Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0%

 

92.6%

 

 

38.37

 

245,000

 

245,000

 

-

 

 

-

 

Market News International Inc., Sapient Corp.

 

 

-Retail

 

100.0%

 

100.0%

 

 

101.90

 

5,000

 

5,000

 

-

 

 

-

 

TD Bank

 

 

 

 

100.0%

 

92.7%

 

 

39.64

 

250,000

 

250,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Soho:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

478-486 Broadway - 2 buildings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

238.79

 

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%

 

 

112.57

 

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%

 

-

 

 

-

 

4,000

 

4,000

 

-

 

 

 

 

 

 

 

-Residential (4 units)

 

100.0%

 

100.0%

 

 

 

 

11,000

 

11,000

 

-

 

 

 

 

 

 

 

 

 

100.0%

 

 

 

 

 

 

15,000

 

15,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

155 Spring Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

116.33

 

50,000

 

50,000

 

-

 

 

-

 

Vera Bradley

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

148 Spring Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

148.44

 

7,000

 

7,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

150 Spring Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

274.05

 

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

 

 

 

 

 

 

 

 

228,000

 

215,000

 

13,000

 

 

-

 

 

- 48 -


 
 
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) (2)

 

Major Tenants

NEW YORK (Continued):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Times Square:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1540 Broadway

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forever 21, Planet Hollywood, Disney, Sunglass Hut,

 

 

-Retail

 

100.0%

 

100.0%

 

$

246.12

 

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%

 

46.5%

 

 

1,558.06

 

46,000

 

46,000

 

-

 

 

 

 

T-Mobile, Invicta, Swatch Group USA, Laline

 

 

-Theatre

 

100.0%

 

100.0%

 

 

13.15

 

62,000

 

62,000

 

-

 

 

 

 

Nederlander-Marquis Theatre

 

 

 

 

100.0%

 

77.2%

 

 

385.07

 

108,000

 

108,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Times Square

 

 

 

 

 

 

 

 

268,000

 

268,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Upper East Side:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

828-850 Madison Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

603.91

 

18,000

 

18,000

 

-

 

 

80,000

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

677-679 Madison Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

474.15

 

8,000

 

8,000

 

-

 

 

 

 

Berluti

 

 

-Residential (8 units)

 

100.0%

 

50.0%

 

 

 

 

5,000

 

5,000

 

-

 

 

 

 

 

 

 

 

 

100.0%

 

 

 

 

 

 

13,000

 

13,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

759-771 Madison Avenue (40 East 66th)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Residential (5 units)

 

100.0%

 

100.0%

 

 

 

 

12,000

 

12,000

 

-

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

1,124.83

 

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%

 

 

-

 

15,000

 

15,000

 

-

 

 

 

 

 

 

 

-Residential (8 units)

 

100.0%

 

75.0%

 

 

 

 

7,000

 

7,000

 

-

 

 

 

 

 

 

 

 

 

100.0%

 

 

 

 

 

 

22,000

 

22,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Upper East Side

 

 

 

 

 

 

 

 

99,000

 

99,000

 

-

 

 

80,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long Island City:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33-00 Northern Boulevard (Center Building)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0%

 

99.5%

 

 

32.92

 

471,000

 

471,000

 

-

 

 

60,782

 

The City of New York, NYC Transit Authority

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chelsea/Meatpacking District:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

260 Eleventh Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(ground leased through 2114)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0%

 

100.0%

 

 

51.02

 

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%

 

100.0%

 

 

81.83

 

581,000

 

581,000

 

-

 

 

625,000

 

Moet Hennessy USA. Inc.

 

 

-Retail

 

49.9%

 

100.0%

 

 

75.57

 

45,000

 

45,000

 

-

 

 

-

 

IL Posto LLC, Toro NYC Restaurant, L'Atelier

 

 

 

 

49.9%

 

100.0%

 

 

81.39

 

626,000

 

626,000

 

-

 

 

625,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Chelsea/Meatpacking District

 

 

 

 

 

 

 

 

810,000

 

810,000

 

-

 

 

625,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 49 -


 
 
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) (2)

 

Major Tenants

NEW YORK (Continued):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Upper West Side:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

50-70 W 93rd Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Residential (326 units)

 

49.9%

 

95.4%

 

 

 

 

283,000

 

283,000

 

-

 

$

80,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tribeca:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Independence Plaza, Tribeca

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Residential (1,327 units)

 

50.1%

 

95.8%

 

 

 

 

1,185,000

 

1,185,000

 

-

 

 

550,000

 

 

 

 

-Retail

 

50.1%

 

100.0%

 

$

45.31

 

72,000

 

60,000

 

12,000

 

 

-

 

Duane Reade, Food Emporium

 

 

 

 

50.1%

 

 

 

 

 

 

1,257,000

 

1,245,000

 

12,000

 

 

550,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Jersey:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paramus

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

100.0%

 

94.7%

 

 

21.99

 

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

 

 

61,650

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

61 Ninth Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(ground leased through 2115)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

45.1%

 

-

 

 

-

 

147,000

 

-

 

147,000

 

 

90,000

 

 

 

 

-Retail

 

45.1%

 

-

 

 

-

 

23,000

 

-

 

23,000

 

 

-

 

Starbucks (lease not commenced)

 

 

 

 

45.1%

 

-

 

 

-

 

170,000

 

-

 

170,000

 

 

90,000

 

 

606 Broadway (19 East Houston Street)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

50.0%

 

-

 

 

-

 

23,000

 

-

 

23,000

 

 

-

 

 

 

 

-Retail

 

50.0%

 

-

 

 

-

 

11,000

 

-

 

11,000

 

 

25,768

 

 

 

 

 

 

50.0%

 

 

 

 

 

 

34,000

 

-

 

34,000

 

 

25,768

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Properties to be Developed

 

 

 

 

 

 

 

 

377,000

 

-

 

377,000

 

 

177,418

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York Office:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

96.0%

 

$

70.98

 

21,973,000

 

20,227,000

 

1,746,000

 

$

8,972,874

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

 

96.3%

 

$

68.90

 

17,829,000

 

16,962,000

 

867,000

 

$

6,062,007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

97.3%

 

$

215.95

 

2,858,000

 

2,672,000

 

186,000

 

$

1,716,094

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

 

97.1%

 

$

213.85

 

2,555,000

 

2,464,000

 

91,000

 

$

1,561,860

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York Residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

96.0%

 

 

 

 

1,568,000

 

1,559,000

 

9,000

 

$

630,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

 

95.7%

 

 

 

 

835,000

 

826,000

 

9,000

 

$

315,470

 

 

- 50 -


 
 
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) (2)

 

Major Tenants

NEW YORK (Continued):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALEXANDER'S, INC.:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

731 Lexington Avenue, Manhattan

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

32.4%

 

100.0%

 

$

113.95

 

889,000

 

889,000

 

-

 

$

300,000

 

Bloomberg

 

 

-Retail

 

32.4%

 

100.0%

 

 

185.06

 

174,000

 

174,000

 

-

 

 

350,000

 

Hennes & Mauritz, The Home Depot, The Container Store

 

 

 

 

32.4%

 

100.0%

 

 

124.66

 

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%

 

 

44.79

 

609,000

 

609,000

 

-

 

 

259,901

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Flushing, Queens (5) (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%

 

98.1%

 

 

-

 

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

 

 

 

99.8%

 

 

77.04

 

2,437,000

 

2,437,000

 

-

 

 

1,056,147

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel Pennsylvania:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Hotel (1,700 Keys)

 

100.0%

 

-

 

 

-

 

1,400,000

 

1,400,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total New York

 

 

 

96.5%

 

$

86.05

 

30,236,000

 

28,295,000

 

1,941,000

 

$

12,375,115

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

 

96.5%

 

$

73.39

 

23,409,000

 

22,442,000

 

967,000

 

$

8,281,528

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Weighted average annual rent per square foot for office properties excludes garages and diminimous amounts of storage space.  Weighted average annual rent per square foot for retail excludes non-selling space.

(2)

Represents the contractual debt obligations.

(3)

Excludes US Post Office leased through 2038 (including four five-year renewal options) for which the annual escalated rent is $11.70 PSF.

(4)

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

(5)

Leased by Alexander's through January 2037.

- 51 -


 
 
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%

 

89.7%

 

$

43.97

 

2,325,000

 

2,325,000

 

-

 

$

216,629

 

General Services Administration, Lockheed Martin, Finmeccanica,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Conservation International, Smithsonian Institution,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natl. Consumer Coop. Bank, Council on Foundations,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Food Marketing Institute, American Diabetes Association

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

S. Clark Street/12th Street - 5 buildings

 

100.0%

 

83.2%

 

 

37.05

 

1,546,000

 

1,546,000

 

-

 

 

53,708

 

General Services Administration, L-3 Communications,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Int'l Justice Mission, Management Systems International

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1550-1750 Crystal Drive/

 

100.0%

 

86.8%

 

 

38.57

 

1,482,000

 

1,452,000

 

30,000

*

 

37,307

 

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%

 

100.0%

 

 

41.75

 

869,000

 

377,000

 

492,000

*

 

-

 

General Services Administration, Lockheed Martin,

 

 

- 3 buildings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

University of Phoenix, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2100/2200 Crystal Drive - 2 buildings

 

100.0%

 

73.0%

 

 

36.93

 

532,000

 

532,000

 

-

 

 

-

 

General Services Administration, Deloitte LLP,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Public Broadcasting Service

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

223 23rd Street

 

100.0%

 

-

 

 

-

 

147,000

 

-

 

147,000

*

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2001 Jefferson Davis Highway

 

100.0%

 

52.4%

 

 

32.15

 

162,000

 

162,000

 

-

 

 

-

 

Institute for the Psychology Sciences, VT Aepco, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crystal City Shops at 2100

 

100.0%

 

94.6%

 

 

24.15

 

80,000

 

80,000

 

-

 

 

-

 

Various

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crystal Drive Retail

 

100.0%

 

100.0%

 

 

49.78

 

57,000

 

57,000

 

-

 

 

-

 

Various

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

          Total Crystal City

 

100.0%

 

86.0%

 

 

40.16

 

7,200,000

 

6,531,000

 

669,000

 

 

307,644

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Central Business District:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1825-1875 Connecticut Avenue, NW

 

100.0%

 

99.0%

 

 

46.33

 

686,000

 

686,000

 

-

 

 

185,000

 

Family Health International, WeWork

 

 

Universal Buildings - 2 buildings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1299 Pennsylvania Avenue, NW

 

55.0%

 

92.4%

 

 

65.47

 

622,000

 

622,000

 

-

 

 

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%

 

 

67.60

 

380,000

 

380,000

 

-

 

 

143,415

 

Greenberg Traurig, LLP, US Green Building Council,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

American Insurance Association, RTKL Associates, DTZ

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

875 15th Street, NW - Bowen Building

 

100.0%

 

84.5%

 

 

70.04

 

231,000

 

231,000

 

-

 

 

-

 

Paul Hastings LLP, General Services Administration

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1101 17th Street, NW

 

55.0%

 

99.4%

 

 

49.05

 

216,000

 

216,000

 

-

 

 

31,000

 

AFSCME, Verto Solutions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1730 M Street, NW

 

100.0%

 

92.3%

 

 

46.54

 

205,000

 

205,000

 

-

 

 

14,853

 

General Services Administration

 

 

(ground leased through 2061)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1700 M Street

 

100.0%

 

-

 

 

-

 

333,000

 

-

 

333,000

 

 

28,728

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 52 -


 
 
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%

 

$

66.83

 

402,000

 

402,000

 

-

 

$

-

 

Sidley Austin LLP, UBS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1399 New York Avenue, NW

 

100.0%

 

75.2%

 

 

77.96

 

129,000

 

129,000

 

-

 

 

-

 

Abbott Laboratories, Abbvie US LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

          Total Central Business District

 

 

 

94.2%

 

 

58.10

 

3,204,000

 

2,871,000

 

333,000

 

 

675,996

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rosslyn/Ballston:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2200/2300 Clarendon Blvd

 

100.0%

 

94.6%

 

 

46.31

 

639,000

 

639,000

 

-

 

 

11,000

 

Arlington County, General Services Administration,

  (Courthouse Plaza) - 2 buildings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AMC Theaters

   (ground leased through 2062)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rosslyn Plaza - 4 buildings

 

46.2%

 

64.0%

 

 

42.15

 

741,000

 

493,000

 

248,000

*

 

38,366

 

General Services Administration, Corporate Executive Board,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nathan Associates, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

          Total Rosslyn/Ballston

 

 

 

86.4%

 

 

45.43

 

1,380,000

 

1,132,000

 

248,000

 

 

49,366

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reston:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commerce Executive - 3 buildings

 

100.0%

`

94.1%

 

 

35.32

 

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%

 

 

32.34

 

214,000

 

214,000

 

-

 

 

-

 

National Institutes of Health

   (ground leased through 2084)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Washington, DC office properties(3)

 

 

 

88.0%

 

$

45.40

 

12,405,000

 

11,141,000

 

1,264,000

 

$

1,033,006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

 

88.3%

 

$

44.05

 

11,248,000

 

10,123,000

 

1,125,000

 

$

877,180

 

 

- 53 -


 
 
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%

 

97.7%

 

$

-

 

1,802,000

 

1,802,000

 

-

 

$

307,710

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WestEnd25 (283 units)

100.0%

 

97.2%

 

 

-

 

273,000

 

273,000

 

-

 

 

100,841

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

220 20th Street (265 units)

100.0%

 

97.7%

 

 

-

 

269,000

 

269,000

 

-

 

 

68,426

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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%

 

 75.3 %

(4)

 

-

 

577,000

 

434,000

 

143,000

 

 

 

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

-

 

43,000

 

43,000

 

-

 

 

 

 

Whole Foods

 

 

 

 

100.0%

 

 

 

 

 

 

620,000

 

477,000

 

143,000

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rosslyn Plaza - 2 buildings (196 units)

43.7%

 

96.9%

 

 

-

 

253,000

 

253,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

          Total Residential

 

 

97.8%

 

 

-

 

3,388,000

 

3,245,000

 

143,000

 

 

476,977

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

90.2%

 

$

45.40

 

16,199,000

 

14,716,000

 

1,483,000

 

$

1,509,983

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest 

 

 

90.5%

 

$

44.05

 

14,900,000

 

13,556,000

 

1,344,000

 

$

1,354,157

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) 

Weighted average annual rent per square foot excludes ground rent, storage rent, garages and residential.

(2) 

Represents the contractual debt obligations.

(3) 

Reclassified Fashion Centre Mall/Washington Tower from the Washington, DC segment to Other.

- 54 -


 
 
OTHER

PROPERTY TABLE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

Square Feet

 

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

Under Development

 

 

 

 

 

 

 

 

 

%

 

%

 

Annual Rent

 

Total

 

 

 

or Not Available

 

Encumbrances

 

 

Property

 

Ownership

 

Occupancy

 

PSF (1)

 

Property

 

In Service

 

for Lease

 

(in thousands) (2)

 

Major Tenants

555 California Street:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

555 California Street

 

70.0%

 

98.0%

 

$

69.34

 

1,505,000

 

1,505,000

 

-

 

$

579,795

 

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%

 

55.6%

 

 

58.00

 

233,000

 

233,000

 

-

 

 

-

 

Bank of America, Regus

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

345 Montgomery Street

 

70.0%

 

-

 

 

-

 

64,000

 

-

 

64,000

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 555 California Street

 

 

 

92.4%

 

$

68.43

 

1,802,000

 

1,738,000

 

64,000

 

$

579,795

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

 

92.4%

 

$

68.43

 

1,262,000

 

1,217,000

 

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%

 

99.2%

 

$

36.01

 

1,955,000

 

1,955,000

 

-

 

 

 

 

ConAgra Foods Inc., Allstate Insurance Company,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

-Showroom/Trade show

 

100.0%

 

98.5%

 

 

45.71

 

1,609,000

 

1,609,000

 

-

 

 

 

 

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

 

-Retail

 

100.0%

 

98.8%

 

 

46.57

 

88,000

 

88,000

 

-

 

 

 

 

 

 

 

100.0%

 

98.9%

 

 

40.41

 

3,652,000

 

3,652,000

 

-

 

$

675,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other (2 properties)

 

50.0%

 

100.0%

 

 

36.55

 

19,000

 

19,000

 

-

 

 

33,701

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total theMART

 

 

 

98.9%

 

$

40.39

 

3,671,000

 

3,671,000

 

-

 

$

708,701

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

 

98.9%

 

$

40.39

 

3,662,000

 

3,662,000

 

-

 

$

691,850

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Weighted average annual rent per square foot excludes ground rent, storage rent and garages.

(2)

Represents the contractual debt obligations.

- 55 -


 
 
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%

 

$

221.59

 

95,000

 

95,000

 

-

 

 

 

 

Sephora, Bank of America

     - Residential (39 units)

 

100.0%

 

84.6%

 

 

 

 

59,000

 

59,000

 

-

 

 

 

 

 

 

 

 

 

100.0%

 

 

 

 

 

 

154,000

 

154,000

 

-

 

$

146,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11 East 68th Street Retail

 

100.0%

 

100.0%

 

 

682.06

 

11,000

 

11,000

 

-

 

 

60,000

 

Belstaff, Kent & Curwen, Rag & Bone

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crowne Plaza Times Square

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     - Hotel (795 Keys)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     - Retail

 

75.3%

(2)

100.0%

 

 

147.57

 

46,000

 

46,000

 

-

 

 

 

 

 

     - Office

 

75.3%

(2)

61.4%

 

 

44.33

 

194,000

 

194,000

 

-

 

 

 

 

American Management Association

 

 

75.3%

(2)

68.8%

 

 

64.12

 

240,000

 

240,000

 

-

 

 

310,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

501 Broadway

 

100.0%

 

100.0%

 

 

263.66

 

9,000

 

9,000

 

-

 

 

23,000

 

Capital One

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Culver City, CA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

800 Corporate Pointe - 2 buildings

 

100.0%

 

96.0%

 

 

38.62

 

246,000

 

246,000

 

-

 

 

61,735

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Syska Hennessy Group, Symantec Corp., X Prize Foundation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Miami, FL:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1100 Lincoln Road

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     - Retail

 

100.0%

 

96.3%

 

 

209.40

 

49,000

 

49,000

 

-

 

 

 

 

Anthropologie, Banana Republic

     - Theatre

 

100.0%

 

100.0%

 

 

38.64

 

79,000

 

79,000

 

-

 

 

 

 

Regal Cinema

 

 

100.0%

 

98.6%

 

 

102.68

 

128,000

 

128,000

 

-

 

 

66,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Real Estate Fund

 

92.5%

 

89.8%

 

 

 

 

788,000

 

788,000

 

-

 

$

666,735

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

27.4%

 

86.3%

 

 

 

 

216,000

 

216,000

 

-

 

$

147,541

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)  Weighted average annual rent per square foot 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.

 

 

 

 

- 56 -


 
 
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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Jersey:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wayne Town Center, Wayne

 

100.0%

 

100.0%

 

$

29.62

 

656,000

 

201,000

 

443,000

 

12,000

 

$

-

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Virginia (Pentagon City):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fashion Centre Mall(4)

 

7.5%

 

96.9%

 

 

49.96

 

869,000

 

869,000

 

-

 

-

 

 

410,000

 

Macy's, Nordstrom

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington Tower(4)

 

7.5%

 

100.0%

 

 

45.40

 

170,000

 

170,000

 

-

 

-

 

 

40,000

 

Computer Science Corp.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Other

 

 

 

98.5%

 

$

39.24

 

1,823,000

 

1,368,000

 

443,000

 

12,000

 

$

450,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

 

99.8%

 

$

28.26

 

862,000

 

407,000

 

443,000

 

12,000

 

$

34,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)  Weighted average annual rent per square foot excludes ground rent, storage rent, garages and residential.

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

(3)  Represents the contractual debt obligations.

(4)  Reclassified to Other from the Washington, DC segment.

 

- 57 -