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):

July 31, 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 Incorporation)

 

File Number)

 

Identification No.)

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 Incorporation)

 

File Number)

 

Identification No.)

 

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))

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company o

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o

               

 

­


 
 
Item 2.02.        Results of Operations and Financial Condition.

 

 

            On July 31, 2017, Vornado Realty Trust (the “Company”), the general partner of Vornado Realty L.P., issued a press release announcing its financial results for the second quarter of 2017.  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, as amended, 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 July 31, 2017.

         99.2

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

2017.

 

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/ Matthew Iocco

 

 

Name:

Matthew Iocco

 

 

Title:

Chief Accounting Officer (duly
authorized officer and principal accounting officer)

 

 

Date: August 1, 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/ Matthew Iocco

 

 

Name:

Matthew Iocco

 

 

Title:

Chief Accounting Officer of Vornado
Realty Trust, sole General Partner of Vornado Realty
L.P. (duly authorized officer and principal accounting
officer)

 

 

Date: August 1, 2017

 

 

2

 

 
 
 

Exhibit Index

 

 

99.1

Vornado Realty Trust press release dated July 31, 2017.

99.2

Vornado Realty Trust supplemental operating and financial data for the quarter ended June 30, 2017.

 

3

exhibit991.htm - Generated by SEC Publisher for SEC Filing

EXHIBIT 99.1

CONTACT:

JOSEPH MACNOW

 

 

 

(201) 587-1000

 

 

 

 

 

Vornado Logo 282

 

 

 

888 Seventh Avenue

 

 

 

New York, NY 10019

 

 

FOR IMMEDIATE RELEASE – July 31, 2017

 

Vornado Announces Second Quarter 2017 Financial Results

 

NEW YORK.......VORNADO REALTY TRUST (New York Stock Exchange: VNO) filed its Form 10-Q for the quarter ended June 30, 2017 today and reported:

 

Quarter Ended June 30, 2017 Financial Results

 

·         NET INCOME attributable to common shareholders for the quarter ended June 30, 2017 was $116.0 million, or $0.61 per diluted share, compared to $220.5 million, or $1.16 per diluted share, for the prior year’s quarter.  Adjusting net income attributable to common shareholders (non-GAAP) for the items listed in the table on the following page, net income attributable to common shareholders for the quarters ended June 30, 2017 and 2016 was $82.0 million and $66.5 million, or $0.43 and $0.35 per diluted share, respectively.

·         FUNDS FROM OPERATIONS attributable to common shareholders plus assumed conversions (non-GAAP) (“FFO”) for the quarter ended June 30, 2017 was $257.7 million, or $1.35 per diluted share, compared to $229.4 million, or $1.21 per diluted share, for the prior year’s quarter.  Adjusting FFO for the items listed in the table on page 3, FFO for the quarters ended June 30, 2017 and 2016 was $237.9 million and $225.0 million, or $1.25 and $1.19 per diluted share, respectively.

 

Six Months Ended June 30, 2017 Financial Results

 

·         NET INCOME attributable to common shareholders for the six months ended June 30, 2017 was $163.7 million, or $0.86 per diluted share, compared to $106.3 million, or $0.56 per diluted share, for the six months ended June 30, 2016.  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 six months ended June 30, 2017 and 2016 was $138.6 million and $107.2 million, or $0.73 and $0.56 per diluted share, respectively.

·         FFO for the six months ended June 30, 2017 was $463.4 million, or $2.43 per diluted share, compared to $433.1 million, or $2.28 per diluted share, for the prior year’s six months.  Adjusting FFO for the items listed in the table on page 3, FFO for the six months ended June 30, 2017 and 2016 was $453.6 million and $424.0 million, or $2.38 and $2.23 per diluted share, respectively.

 

Basis of Reporting

 

The above data for both the three and six month periods ended June 30, 2017 and 2016 includes the results of our Washington, DC segment in (i) net income attributable to common shareholders, (ii) net income attributable to common shareholders, as adjusted, (iii) FFO and (iv) FFO, as adjusted.  The Washington, DC segment was spun off from Vornado Realty Trust on July 17, 2017.  Beginning in the third quarter of 2017, these results will be shown as discontinued operations and will not be included in net income attributable to common shareholders, as adjusted and FFO, as adjusted for all periods presented.

 

Supplemental Financial Information

 

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

 

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


 
The following table reconciles our net income to net income, as adjusted (non-GAAP):

 

(Amounts in thousands, except per share amounts)

For the Three Months Ended

 

For the Six Months Ended

 

June 30,

 

June 30,

 

 

 

2017

 

2016

 

2017

 

2016

Net income attributable to common shareholders

$

115,972

 

$

220,463

 

$

163,724

 

$

106,300

 

Per diluted share

$

0.61

 

$

1.16

 

$

0.86

 

$

0.56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Certain items that impact net income attributable to

 

 

 

 

 

 

 

 

 

 

 

common shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

Net gain on repayment of our Suffolk Downs JV debt investments

$

11,373

 

$

-

 

$

11,373

 

$

-

 

Acquisition and transaction related costs

 

(6,471)

 

 

(2,879)

 

 

(14,476)

 

 

(7,486)

 

Net income (loss) from discontinued operations and

 

 

 

 

 

 

 

 

 

 

 

 

 

sold properties

 

663

 

 

104

 

 

824

 

 

(1,325)

 

(Loss) income from real estate fund investments, net

 

(304)

 

 

7,544

 

 

(3,539)

 

 

12,855

 

Net gains on sale of real estate

 

-

 

 

161,721

 

 

2,267

 

 

161,721

 

Default interest on Skyline properties mortgage loan

 

-

 

 

(2,711)

 

 

-

 

 

(2,711)

 

Skyline properties impairment loss

 

-

 

 

-

 

 

-

 

 

(160,700)

 

Other

 

-

 

 

-

 

 

501

 

 

714

 

Our share of partially owned entities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gain resulting from Urban Edge Properties ("UE")

 

 

 

 

 

 

 

 

 

 

 

 

 

operating partnership unit issuances

 

15,900

 

 

-

 

 

15,900

 

 

-

 

 

Net gains on sale of real estate

 

15,339

 

 

319

 

 

17,192

 

 

319

 

 

Real estate impairment losses

 

(167)

 

 

(49)

 

 

(3,218)

 

 

(4,402)

 

 

Other

 

(67)

 

 

(25)

 

 

(67)

 

 

(25)

 

 

 

 

36,266

 

 

164,024

 

 

26,757

 

 

(1,040)

Noncontrolling interests' share of above adjustments

 

(2,245)

 

 

(10,104)

 

 

(1,662)

 

 

91

Total of certain items that impact net income attributable to

 

 

 

 

 

 

 

 

 

 

 

common shareholders, net

$

34,021

 

$

153,920

 

$

25,095

 

$

(949)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common shareholders,

 

 

 

 

 

 

 

 

 

 

 

 

as adjusted (non-GAAP)

$

81,951

 

$

66,543

 

$

138,629

 

$

107,249

 

Per diluted share (non-GAAP)

$

0.43

 

$

0.35

 

$

0.73

 

$

0.56

2


 
The following table reconciles our FFO (non-GAAP) to FFO, as adjusted (non-GAAP):



(Amounts in thousands, except per share amounts)

For the Three Months Ended

 

For the Six Months Ended

 

June 30,

 

June 30,

 

 

 

2017

 

2016

 

2017

 

2016

FFO (non-GAAP) (1)

$

257,673

 

$

229,432

 

$

463,422

 

$

433,104

 

Per diluted share (non-GAAP)

$

1.35

 

$

1.21

 

$

2.43

 

$

2.28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Certain items that impact FFO:

 

 

 

 

 

 

 

 

 

 

 

 

Net gain on repayment of our Suffolk Downs JV debt investments

$

11,373

 

$

-

 

$

11,373

 

$

-

 

Acquisition and transaction related costs

 

(6,471)

 

 

(2,879)

 

 

(14,476)

 

 

(7,486)

 

FFO from discontinued operations and sold properties

 

663

 

 

2,889

 

 

824

 

 

6,349

 

(Loss) income from real estate fund investments, net

 

(304)

 

 

7,544

 

 

(3,539)

 

 

12,855

 

Default interest on Skyline properties mortgage loan

 

-

 

 

(2,711)

 

 

-

 

 

(2,711)

 

Other

 

-

 

 

-

 

 

501

 

 

714

 

Our share of partially owned entities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gain resulting from UE operating partnership

 

 

 

 

 

 

 

 

 

 

 

 

 

unit issuances

 

15,900

 

 

-

 

 

15,900

 

 

-

 

 

Other

 

(67)

 

 

(25)

 

 

(67)

 

 

(25)

 

 

 

 

21,094

 

 

4,818

 

 

10,516

 

 

9,696

Noncontrolling interests' share of above adjustments

 

(1,306)

 

 

(400)

 

 

(653)

 

 

(594)

Total of certain items that impact FFO, net

$

19,788

 

$

4,418

 

$

9,863

 

$

9,102

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO, as adjusted (non-GAAP)

$

237,885

 

$

225,014

 

$

453,559

 

$

424,002

 

Per diluted share (non-GAAP)

$

1.25

 

$

1.19

 

$

2.38

 

$

2.23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

See page 5 for a reconciliation of our net income to FFO for the three and six months ended June 30, 2017 and 2016.

3


 
 
VORNADO REALTY TRUST

OPERATING RESULTS FOR THE THREE AND SIX MONTHS ENDED

JUNE 30, 2017 AND 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Amounts in thousands, except per share amounts)

For the Three Months Ended

 

For the Six Months Ended

 

June 30,

 

June 30,

 

 

 

 

2017

 

2016

 

2017

 

2016

Revenues

$

626,039

 

$

621,708

 

$

1,246,887

 

$

1,234,745

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

$

146,821

 

$

265,907

 

$

218,240

 

$

173,583

Income from discontinued operations

 

663

 

 

2,475

 

 

3,091

 

 

3,191

Net income

 

147,484

 

 

268,382

 

 

221,331

 

 

176,774

Less net income attributable to noncontrolling interests in:

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated subsidiaries

 

(7,677)

 

 

(13,025)

 

 

(14,414)

 

 

(22,703)

 

Operating Partnership

 

(7,706)

 

 

(14,531)

 

 

(10,935)

 

 

(7,044)

Net income attributable to Vornado

 

132,101

 

 

240,826

 

 

195,982

 

 

147,027

Preferred share dividends

 

(16,129)

 

 

(20,363)

 

 

(32,258)

 

 

(40,727)

Net income attributable to common shareholders

$

115,972

 

$

220,463

 

$

163,724

 

$

106,300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income per common share - Basic:

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations, net

$

0.61

 

$

1.16

 

$

0.84

 

$

0.54

 

Income from discontinued operations, net

 

-

 

 

0.01

 

 

0.02

 

 

0.02

 

Net income per common share

$

0.61

 

$

1.17

 

$

0.86

 

$

0.56

 

Weighted average shares outstanding

 

189,395

 

 

188,772

 

 

189,304

 

 

188,715

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income per common share - Diluted:

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations, net

$

0.61

 

$

1.15

 

$

0.84

 

$

0.54

 

Income from discontinued operations, net

 

-

 

 

0.01

 

 

0.02

 

 

0.02

 

Net income per common share

$

0.61

 

$

1.16

 

$

0.86

 

$

0.56

 

Weighted average shares outstanding

 

190,444

 

 

189,885

 

 

190,674

 

 

190,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO (non-GAAP)

$

257,673

 

$

229,432

 

$

463,422

 

$

433,104

 

Per diluted share (non-GAAP)

$

1.35

 

$

1.21

 

$

2.43

 

$

2.28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO, as adjusted (non-GAAP)

$

237,885

 

$

225,014

 

$

453,559

 

$

424,002

 

Per diluted share (non-GAAP)

$

1.25

 

$

1.19

 

$

2.38

 

$

2.23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares used in determining FFO

 

 

 

 

 

 

 

 

 

 

 

 

per diluted share (non-GAAP)

 

190,444

 

 

189,885

 

 

190,450

 

 

190,043

4


 
 
The following table reconciles net income to FFO:

(Amounts in thousands, except per share amounts)

For the Three Months Ended

 

For the Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2017

 

2016

 

2017

 

2016

Net income attributable to common shareholders

$

115,972

 

$

220,463

 

$

163,724

 

$

106,300

 

Per diluted share

$

0.61

 

$

1.16

 

$

0.86

 

$

0.56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO adjustments:

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization of real property

$

128,527

 

$

133,218

 

$

258,996

 

$

267,339

Net gains on sale of real estate

 

-

 

 

(161,721)

 

 

(2,267)

 

 

(161,721)

Real estate impairment losses

 

-

 

 

-

 

 

-

 

 

160,700

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

 

 

 

 

 

 

 

 

 

 

 

 

partially owned entities to arrive at FFO:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization of real property

 

37,682

 

 

38,308

 

 

76,756

 

 

77,354

 

 

Net gains on sale of real estate

 

(15,339)

 

 

(319)

 

 

(17,192)

 

 

(319)

 

 

Real estate impairment losses

 

167

 

 

49

 

 

3,218

 

 

4,402

 

 

 

 

151,037

 

 

9,535

 

 

319,511

 

 

347,755

Noncontrolling interests' share of above adjustments

 

(9,356)

 

 

(588)

 

 

(19,873)

 

 

(21,469)

FFO adjustments, net

$

141,681

 

$

8,947

 

$

299,638

 

$

326,286

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO attributable to common shareholders (non-GAAP)

$

257,653

 

$

229,410

 

$

463,362

 

$

432,586

Convertible preferred share dividends

 

20

 

 

22

 

 

60

 

 

43

Earnings allocated to Out-Performance Plan units

 

-

 

 

-

 

 

-

 

 

475

FFO attributable to common shareholders plus assumed

 

 

 

 

 

 

 

 

 

 

 

 

conversions (non-GAAP)

$

257,673

 

$

229,432

 

$

463,422

 

$

433,104

 

Per diluted share (non-GAAP)

$

1.35

 

$

1.21

 

$

2.43

 

$

2.28

 

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, August 1, 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 45172407.  A telephonic replay of the conference call will be available from 1:00 p.m. ET on August 1, 2017 through August 31, 2017.  To access the replay, please dial 888-843-7419 and enter the passcode 45172407#.  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 Quarter Ended June 30, 2017

 

 

 

 

 

 

 

 

 

Description: Vornado Logo

INDEX

 

 

 

 

Page

Financial Supplement Definitions

3

Investor Information

4

2017 Business Developments

5 - 6

Common Shares Data

7

Financial Highlights

8

Trailing Twelve Months Pro Forma Cash Net Operating Income

9

Vornado RemainCo Financial Information

10 - 12

Net Income/EBITDA/NOI (Consolidated and by Segment)

13 - 19

EBITDA by Region

20

Consolidated Balance Sheets

21

Capital Structure

22

Debt Analysis

23 - 25

Unconsolidated Joint Ventures

26 - 28

Square Footage

29

Top 30 Tenants

30

Lease Expirations

31 - 34

Leasing Activity

35 - 36

Occupancy, Same Store EBITDA, and NOI

37

Residential Statistics

38

Development/Redevelopment Summary

39

Capital Expenditures

40 - 45

Property Table

46 - 59

Non-GAAP Reconciliations:

 

Net Income to Net Income, as Adjusted

60

Net Income to Funds From Operations to Funds From Operations, as Adjusted

61 - 62

Funds From Operations to Funds Available for Distribution

63

EBITDA to EBITDA, as Adjusted

64 - 65

NOI to NOI, as Adjusted

66 - 67

EBITDA to Same Store EBITDA

68 - 70

NOI to Same Store NOI

71 - 73

Trailing Twelve Months Net Income to EBITDA, as Adjusted / Our Pro Rata Share of Annualized Revenues /

Consolidated Debt to Contractual Debt

74

 

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


 

 

FINANCIAL SUPPLEMENT DEFINITIONS

 

 

 

 

 

 

         

The financial supplement includes various non-GAAP financial measures.  Descriptions of these non-GAAP measures are provided below. Reconciliations of these non-GAAP measures to the most directly comparable GAAP measures are provided on pages 60 to 74.

 

Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”) and Net Operating Income (“NOI”) (the equivalent of EBITDA on a cash basis) - We calculate EBITDA and NOI on an Operating Partnership basis which is before allocation to the noncontrolling interest of the Operating Partnership.  We consider EBITDA the primary 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. We also consider NOI a key non-GAAP financial measure. As properties are bought and sold based on a multiple of NOI, we utilize this measure to make investment decisions as well as to compare the performance of our assets to those of our peers. EBITDA and NOI should not be considered substitutes for net income. EBITDA and NOI may not be comparable to similarly titled measures employed by other companies.

 

Funds From Operations (“FFO”) - 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.

 

Funds Available For Distributions (“FAD”) - 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.

 

- 3 -


 

 

INVESTOR INFORMATION

 

 

 

 

 

 

 

 

Executive Officers:

 

 

 

 

 

 

Steven Roth

Chairman of the Board and Chief Executive Officer

 

 

David R. Greenbaum

President - New York Division

 

 

 

 

Michael J. Franco

Executive Vice President - Chief Investment Officer

 

 

 

 

Joseph Macnow

Executive Vice President - Chief Financial Officer and Chief Administrative Officer

 

 

 

 

 

 

 

 

 

RESEARCH COVERAGE - EQUITY

 

 

 

 

 

 

 

 

James Feldman/Scott Freitag

 

Jed Reagan/Daniel Ismail

 

 

Michael Lewis

Bank of America/Merrill Lynch

 

Green Street Advisors

 

 

SunTrust Robinson Humphrey

646-855-5808/646-855-3197

 

949-640-8780

 

 

212-319-5659

 

 

 

 

 

 

 

 

Ross Smotrich/Trevor Young

 

Anthony Paolone/Gene Nusinzon

 

 

Nick Yulico/Frank Lee

Barclays Capital

 

JP Morgan

 

 

UBS

212-526-2306/212-526-3098

 

212-622-6682/212-633-1041

 

 

212-713-3402/415-352-5679

 

 

 

 

 

 

 

 

Michael Bilerman/Emmanuel Korchman

 

Vikram Malhotra/Nicholas Stelzner

 

 

 

 

Citi

 

Morgan Stanley

 

 

 

 

212-816-1383/212-816-1382

 

212-761-7064/212-761-6117

 

 

 

 

 

 

 

 

 

 

 

 

Vincent Chao

 

Alexander Goldfarb/Daniel Santos

 

 

 

 

Deutsche Bank

 

Sandler O'Neill

 

 

 

 

212-250-6799

 

212-466-7937/212-466-7927

 

 

 

 

 

 

 

 

 

 

 

 

Steve Sakwa/Robert Simone

 

John W. Guinee/Erin T. Aslakson

 

 

 

 

Evercore ISI

 

Stifel Nicolaus & Company

 

 

 

 

212-446-9462/212-446-9459

 

443-224-1307/443-224-1350

 

 

 

 

 

 

 

 

 

 

 

 

RESEARCH COVERAGE - DEBT

 

 

 

 

 

 

 

 

Scott Frost

 

Robert Haines/Craig Guttenplan

 

 

 

Bank of America/Merrill Lynch

 

CreditSights

 

 

 

646-855-8078

 

212-340-3835/212-340-3859

 

 

 

 

 

 

 

 

 

 

 

Peter Troisi

 

Ron Perrotta

 

 

 

 

Barclays Capital

 

Goldman Sachs

 

 

 

 

212-412-3695

 

212-902-7885

 

 

 

 

 

 

 

 

 

 

 

 

Thierry Perrein

 

Mark Streeter

 

 

 

 

Wells Fargo Securities

 

JP Morgan

 

 

 

 

704-715-8455

 

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.        

 

- 4 -


 

 

2017 BUSINESS DEVELOPMENTS

 

 

 

 

 

 

         

Washington, DC Spin-off

 

On July 17, 2017, we completed the spin-off of our Washington, DC segment comprised of (i) 37 office properties totaling over 11.1 million square feet, five multifamily properties with 3,133 units and five other assets totaling approximately 406,000 square feet and (ii) 18 future development assets totaling over 10.4 million square feet of estimated potential development density, and $275.0 million of cash to JBG SMITH Properties (“JBGS”).  On July 18, 2017, JBGS was combined with the management business and certain Washington, DC 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, is the Chairman of the Board of Trustees of JBGS.  Mitchell Schear, former President of our Washington, DC business, is a member of the Board of Trustees of JBGS.  We are providing transition services to JBGS initially including information technology, financial reporting and payroll services. The spin-off was effected through a tax-free distribution by Vornado to the holders of Vornado common shares of all of the common shares of JBGS at the rate of one JBGS common share for every two common shares of Vornado and the distribution by the Operating Partnership to the holders of its common units of all of the outstanding common units of JBG SMITH Properties LP (“JBGSLP”) at the rate of one JBGSLP common unit for every two common units of VRLP held of record.  See JBGS’ Amendment No. 3 on Form 10 (File No. 001-37994) filed with the Securities and Exchange Commission on June 9, 2017 for additional information. Beginning in the third quarter of 2017, the historical financial results of our Washington, DC segment will be reflected in our consolidated financial statements as discontinued operations for all periods presented.

 

 

Financing Activities

 

On June 1, 2017, Alexander’s, Inc. (NYSE: ALX), in which we have a 32.4% ownership interest, completed a $500,000,000 refinancing of the office portion of 731 Lexington Avenue. The interest-only loan is at LIBOR plus 0.90% (2.06% at June 30, 2017) and matures in June 2020 with four one-year extension options. In connection therewith, Alexander’s purchased an interest rate cap with a notional amount of $500,000,000 that caps LIBOR at a rate of 6%.  The property was previously encumbered by a $300,000,000 interest-only mortgage at LIBOR plus 0.95% which was scheduled to mature in March 2021.

 

On June 20, 2017, we completed a $220,000,000 financing of The Bartlett, a 699-unit residential building with a 39,000 square foot Whole Foods Market at its base, located in Arlington, Virginia.  The five-year interest-only loan is at LIBOR plus 1.70% (2.90% at June 30, 2017), and matures in June 2022.  On July 17, 2017, the property, the loan and the $217,000,000 of net proceeds were transferred to JBGS in connection with the tax-free spin-off of our Washington, DC segment.

 

On July 19, 2017, the joint venture, in which we have a 25% interest, completed a $500,000,000 refinancing of 330 Madison Avenue, an 845,000 square foot Manhattan office building.  The seven-year interest only loan matures in August 2024 and has a fixed rate of 3.43%.  Our share of net proceeds, after repayment of the existing LIBOR plus 1.30% $150,000,000 mortgage and closing costs, was approximately $85,000,000.

 

- 5 -


 

 

2017 BUSINESS DEVELOPMENTS

 

 

 

 

 

 

         

 

Other Activities

 

Farley Post Office Joint Venture

 

In September 2016, our 50.1% joint venture with the Related Companies (“Related”) was designated by Empire State Development (“ESD”), an entity of 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 commercial space, comprised of approximately 730,000 square feet of office space and approximately 120,000 square feet of retail space.  On June 15, 2017, the joint venture closed a 99-year, triple-net lease with ESD for the commercial space at the Farley Post Office building and made a $230,000,000 upfront contribution, of which our share is $115,230,000, towards the construction of the train hall. The lease calls for annual rent payments of $5,000,000 plus payments in lieu of real estate taxes. Simultaneously, the joint venture completed a $271,000,000 loan facility, with an initial advance of $202,299,000.  The interest only loan is at LIBOR plus 3.25% (4.41% at June 30, 2017) and matures in June 2019 with two one-year extension options.

 

The joint venture has also entered into a development agreement with ESD and a design-build contract with Skanska Moynihan Train Hall Builders.  Under the development agreement with ESD, the joint venture is obligated to build the Moynihan Train Hall, with Vornado and Related each guaranteeing the joint venture’s obligations.  Under the design-build agreement, Skanska Moynihan Train Hall Builders is obligated to fulfill all of the joint venture’s obligations.  The obligations of Skanska Moynihan Train Hall Builders have been bonded by Skanska USA and bears a full guaranty from Skanska AB.

 

Mezzanine Loan – New York

 

On May 9, 2017, a $150,000,000 mezzanine loan owned by a joint venture in which we have a 33.3% ownership interest was repaid at its maturity and we received our $50,000,000 share. The mezzanine loan earned interest at LIBOR plus 9.42%.

 

Sterling Suffolk Racecourse, LLC (“Suffolk Downs JV”)

 

On May 26, 2017, Suffolk Downs JV, a joint venture in which we have a 21.2% equity interest, sold the property comprising the Suffolk Downs race track in East Boston, Massachusetts (“Suffolk Downs”) for $155,000,000, which resulted in net proceeds and a net gain to us of $15,314,000.  In addition, we were repaid $29,318,000 of principal and $6,129,000 of accrued interest on our debt investments in Suffolk Downs JV, resulting in a net gain of $11,373,000.

- 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):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Second Quarter

2017

 

 

First Quarter

2017

 

 

Fourth Quarter

2016

 

 

Third Quarter

2016

High price

 

$

103.35

 

 

$

111.72

 

 

$

105.91

 

 

$

108.69

Low price

 

$

91.18

 

 

$

98.51

 

 

$

86.35

 

 

$

97.18

Closing price - end of quarter

 

$

93.90

 

 

$

100.31

 

 

$

104.37

 

 

$

101.21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized dividend per share

 

$

2.84

 

 

$

2.84

 

 

$

2.52

 

 

$

2.52

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized dividend yield - on closing price

 

 

3.0%

 

 

 

2.8%

 

 

 

2.4%

 

 

 

2.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

excluding stock options (in thousands)

 

 

202,518

 

 

 

202,453

 

 

 

201,823

 

 

 

201,816

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

units as converted, excluding stock options

 

$

19.0 Billion

 

 

$

20.3 Billion

 

 

$

21.1 Billion

 

 

$

20.4 Billion

- 7 -


 

 

FINANCIAL HIGHLIGHTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

 

June 30,

 

March 31,

 

June 30,

 

 

 

 

2017

 

2016

 

2017

 

2017

 

2016

 

Total revenues

$

626,039

 

$

621,708

 

$

620,848

 

$

1,246,887

 

$

1,234,745

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common shareholders

$

115,972

 

$

220,463

 

$

47,752

 

$

163,724

 

$

106,300

 

 

Per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.61

 

$

1.17

 

$

0.25

 

$

0.86

 

$

0.56

 

 

 

Diluted

$

0.61

 

$

1.16

 

$

0.25

 

$

0.86

 

$

0.56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common shareholders, as adjusted (non-GAAP)

$

81,951

 

$

66,543

 

$

56,668

 

$

138,629

 

$

107,249

 

 

Per diluted share (non-GAAP)

$

0.43

 

$

0.35

 

$

0.30

 

$

0.73

 

$

0.56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO, as adjusted (non-GAAP)

$

237,885

 

$

225,014

 

$

215,647

 

$

453,559

 

$

424,002

 

 

Per diluted share (non-GAAP)

$

1.25

 

$

1.19

 

$

1.13

 

$

2.38

 

$

2.23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO (non-GAAP)

$

257,673

 

$

229,432

 

$

205,729

 

$

463,422

 

$

433,104

 

FFO - Operating Partnership Basis ("OP Basis") (non-GAAP)

$

274,735

 

$

244,682

 

$

219,513

 

$

494,230

 

$

461,297

 

 

Per diluted share (non-GAAP)

$

1.35

 

$

1.21

 

$

1.08

 

$

2.43

 

$

2.28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends per common share

$

0.71

 

$

0.63

 

$

0.71

 

$

1.42

 

$

1.26

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO payout ratio (based on FFO, as adjusted)

 

56.8%

 

 

52.9%

 

 

62.8%

 

 

59.7%

 

 

56.5%

 

FAD payout ratio

 

84.5%

 

 

128.6%

 

 

88.8%

 

 

86.6%

 

 

124.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

190,444

 

 

189,885

 

 

190,412

 

 

190,450

 

 

190,043

 

Convertible units:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A

 

11,732

 

 

11,596

 

 

11,634

 

 

11,684

 

 

11,505

 

 

D-13

 

491

 

 

490

 

 

445

 

 

470

 

 

510

 

 

G1-G4

 

42

 

 

41

 

 

39

 

 

42

 

 

40

 

 

Equity awards - unit equivalents

 

446

 

 

494

 

 

640

 

 

542

 

 

316

 

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

 

203,155

 

 

202,506

 

 

203,170

 

 

203,188

 

 

202,414

- 8 -


 

 

TRAILING TWELVE MONTHS PRO FORMA CASH NET OPERATING INCOME ("NOI") (NON-GAAP)

(unaudited and in thousands)

 

 

 

 

Trailing Twelve Months Ended June 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash

 

 

 

 

 

 

Incremental NOI

 

 

 

 

 

EBITDA,

 

Adjustments

 

Add-back:

 

Cash NOI,

 

from Signed

 

Pro Forma

 

 

 

as Adjusted(1)

 

& Other(2)

 

G&A

 

as Adjusted

 

Leases

 

Cash NOI

New York - Office

$

678,214

 

$

(110,992)

 

$

27,204

 

$

594,426

 

$

79,379

 

$

673,805

New York - Retail

 

363,845

 

 

(58,695)

 

 

10,515

 

 

315,665

 

 

21,254

 

 

336,919

New York - Residential

 

24,842

 

 

(3,383)

 

 

-

 

 

21,459

 

 

-

 

 

21,459

theMART

 

91,158

 

 

(5,407)

 

 

7,087

 

 

92,838

 

 

15,506

 

 

108,344

555 California Street

 

46,322

 

 

(5,102)

 

 

-

 

 

41,220

 

 

1,134

 

 

42,354

Total Vornado

$

1,204,381

 

$

(183,579)

 

$

44,806

 

$

1,065,608

 

$

117,273

 

$

1,182,881

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

See reconciliation of net income attributable to the Operating Partnership to EBITDA, as adjusted for the trailing twelve months ended June 30, 2017 on page 74.

(2)

Trailing twelve months 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.

- 9 -


 

 

VORNADO REMAINCO BALANCE SHEET (NON-GAAP)

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 2017

 

 

 

 

 

Total

 

Washington, DC

 

Vornado

 

 

 

 

 

Company

 

Segment

 

RemainCo

ASSETS

 

 

 

 

 

 

 

 

Real estate, at cost:

 

 

 

 

 

 

 

 

 

Land

$

4,048,971

 

$

(924,000)

 

$

3,124,971

 

Buildings and improvements

 

12,750,314

 

 

(3,006,726)

 

 

9,743,588

 

Development costs and construction in progress

 

1,676,353

 

 

(212,797)

 

 

1,463,556

 

Leasehold improvements and equipment

 

119,852

 

 

(24,537)

 

 

95,315

 

 

Total

 

18,595,490

 

 

(4,168,060)

 

 

14,427,430

 

Less accumulated depreciation and amortization

 

(3,682,903)

 

 

960,443

 

 

(2,722,460)

Real estate, net

 

14,912,587

 

 

(3,207,617)

 

 

11,704,970

Cash and cash equivalents

 

1,471,303

 

 

(451,686)

 

 

1,019,617

Restricted cash

 

86,386

 

 

(3,735)

 

 

82,651

Marketable securities

 

187,489

 

 

-

 

 

187,489

Tenant and other receivables, net

 

83,768

 

 

(27,920)

 

 

55,848

Investments in partially owned entities

 

1,354,089

 

 

(50,888)

 

 

1,303,201

Real estate fund investments

 

455,692

 

 

-

 

 

455,692

Receivable arising from the straight-lining of rents, net

 

1,062,456

 

 

(154,248)

 

 

908,208

Deferred leasing costs, net

 

449,714

 

 

(103,246)

 

 

346,468

Identified intangible assets, net

 

176,506

 

 

(2,739)

 

 

173,767

Assets related to discontinued operations

 

4,378

 

 

-

 

 

4,378

Other assets

 

644,922

 

 

(14,555)

 

 

630,367

 

Total Assets

$

20,889,290

 

$

(4,016,634)

 

$

16,872,656

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

Mortgages payable, net

$

9,502,694

 

$

(1,376,077)

 

$

8,126,617

 

Senior unsecured notes, net

 

846,286

 

 

-

 

 

846,286

 

Unsecured term loan, net

 

372,975

 

 

-

 

 

372,975

 

Unsecured revolving credit facilities

 

115,630

 

 

(115,630)

 

 

-

 

Accounts payable and accrued expenses

 

427,401

 

 

(56,762)

 

 

370,639

 

Deferred revenue

 

264,035

 

 

(10,861)

 

 

253,174

 

Deferred compensation plan

 

104,566

 

 

-

 

 

104,566

 

Liabilities related to discontinued operations

 

2,406

 

 

-

 

 

2,406

 

Other liabilities

 

431,983

 

 

(15,104)

 

 

416,879

Total liabilities

 

12,067,976

 

 

(1,574,434)

 

 

10,493,542

Redeemable noncontrolling interests

 

1,177,084

 

 

-

 

 

1,177,084

Vornado shareholders' equity

 

6,916,434

 

 

(2,441,686)

 

 

4,474,748

Noncontrolling interests in consolidated subsidiaries

 

727,796

 

 

(514)

 

 

727,282

 

Total Liabilities, Redeemable Noncontrolling Interests and Equity

$

20,889,290

 

$

(4,016,634)

 

$

16,872,656

- 10 -


 

 

VORNADO REMAINCO FINANCIAL INFORMATION (NON-GAAP)

(unaudited and in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended June 30, 2017

 

For the Three Months Ended June 30, 2016

 

 

 

 

Total

 

Washington, DC

 

Vornado

 

Total

 

Washington, DC

 

Vornado

 

 

 

 

Company

 

Segment

 

RemainCo

 

Company

 

Segment

 

RemainCo

Net income attributable to the Operating Partnership

 

$

139,807

 

$

23,881

 

$

115,926

 

$

255,357

 

$

15,891

 

$

239,466

Interest and debt expense

 

 

118,585

 

 

13,567

 

 

105,018

 

 

127,799

 

 

21,926

 

 

105,873

Depreciation and amortization

 

 

168,248

 

 

33,648

 

 

134,600

 

 

173,352

 

 

37,196

 

 

136,156

Income tax expense (benefit)

 

 

289

 

 

353

 

 

(64)

 

 

4,704

 

 

2,205

 

 

2,499

EBITDA (non-GAAP)

 

 

426,929

 

 

71,449

 

 

355,480

 

 

561,212

 

 

77,218

 

 

483,994

Adjustments from EBITDA to FFO:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gains on sale of real estate

 

 

(15,339)

 

 

-

 

 

(15,339)

 

 

(162,040)

 

 

-

 

 

(162,040)

 

Real estate impairment losses

 

 

167

 

 

-

 

 

167

 

 

49

 

 

-

 

 

49

 

Preferred share dividends

 

 

(16,129)

 

 

-

 

 

(16,129)

 

 

(20,363)

 

 

-

 

 

(20,363)

 

Interest and debt expense

 

 

(118,585)

 

 

(13,567)

 

 

(105,018)

 

 

(127,799)

 

 

(21,926)

 

 

(105,873)

 

Personal property depreciation

 

 

(2,039)

 

 

(439)

 

 

(1,600)

 

 

(1,826)

 

 

(414)

 

 

(1,412)

 

Income tax (expense) benefit

 

 

(289)

 

 

(353)

 

 

64

 

 

(4,704)

 

 

(2,205)

 

 

(2,499)

 

Convertible preferred share dividends

 

 

20

 

 

-

 

 

20

 

 

22

 

 

-

 

 

22

FFO - OP basis (non-GAAP)

 

$

274,735

 

$

57,090

 

$

217,645

 

$

244,551

 

$

52,673

 

$

191,878

 

Per diluted share (non-GAAP)

 

$

1.35

 

$

0.28

 

$

1.07

 

$

1.21

 

$

0.26

 

$

0.95

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Certain items that impact FFO

 

$

21,094

 

$

-

 

$

21,094

 

$

4,818

 

$

(1,616)

 

$

6,434

 

Per diluted share

 

$

0.10

 

$

-

 

$

0.10

 

$

0.02

 

$

(0.01)

 

$

0.03

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO, as adjusted - OP basis (non-GAAP)

 

$

253,641

 

$

57,090

 

$

196,551

 

$

239,733

 

$

54,289

 

$

185,444

 

Per diluted share (non-GAAP)

 

$

1.25

 

$

0.28

 

$

0.97

 

$

1.19

 

$

0.27

 

$

0.92

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash adjustments for straight-line rents, amortization of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

acquired below market leases, net, and other

 

$

26,029

 

$

1,525

 

$

24,504

 

$

54,583

 

$

5,423

 

$

49,160

 

Per diluted share (non-GAAP)

 

$

0.13

 

$

0.01

 

$

0.12

 

$

0.27

 

$

0.02

 

$

0.25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash FFO, as adjusted - OP basis (non-GAAP)

 

$

227,612

 

$

55,565

 

$

172,047

 

$

185,150

 

$

48,866

 

$

136,284

 

Per diluted share (non-GAAP)

 

$

1.12

 

$

0.27

 

$

0.85

 

$

0.92

 

$

0.25

 

$

0.67

- 11 -


 

 

VORNADO REMAINCO FINANCIAL INFORMATION (NON-GAAP)

(unaudited and in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Six Months Ended June 30, 2017

 

For the Six Months Ended June 30, 2016

 

 

 

 

Total

 

Washington, DC

 

Vornado

 

Total

 

Washington, DC

 

Vornado

 

 

 

 

Company

 

Segment

 

RemainCo

 

Company

 

Segment

 

RemainCo

Net income attributable to the Operating Partnership

 

$

206,917

 

$

44,336

 

$

162,581

 

$

154,071

 

$

(130,112)

 

$

284,183

Interest and debt expense

 

 

234,912

 

 

26,748

 

 

208,164

 

 

253,919

 

 

40,637

 

 

213,282

Depreciation and amortization

 

 

339,785

 

 

69,141

 

 

270,644

 

 

348,163

 

 

77,795

 

 

270,368

Income tax expense

 

 

2,718

 

 

720

 

 

1,998

 

 

7,965

 

 

2,470

 

 

5,495

EBITDA (non-GAAP)

 

 

784,332

 

 

140,945

 

 

643,387

 

 

764,118

 

 

(9,210)

 

 

773,328

Adjustments from EBITDA to FFO:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gains on sale of real estate

 

 

(19,459)

 

 

-

 

 

(19,459)

 

 

(162,040)

 

 

-

 

 

(162,040)

 

Real estate impairment losses

 

 

3,218

 

 

-

 

 

3,218

 

 

165,102

 

 

160,700

 

 

4,402

 

Preferred share dividends

 

 

(32,258)

 

 

-

 

 

(32,258)

 

 

(40,727)

 

 

-

 

 

(40,727)

 

Interest and debt expense

 

 

(234,912)

 

 

(26,748)

 

 

(208,164)

 

 

(253,919)

 

 

(40,637)

 

 

(213,282)

 

Personal property depreciation

 

 

(4,033)

 

 

(890)

 

 

(3,143)

 

 

(3,470)

 

 

(755)

 

 

(2,715)

 

Income tax expense

 

 

(2,718)

 

 

(720)

 

 

(1,998)

 

 

(7,965)

 

 

(2,470)

 

 

(5,495)

 

Convertible preferred share dividends

 

 

60

 

 

-

 

 

60

 

 

518

 

 

-

 

 

518

FFO - OP basis (non-GAAP)

 

$

494,230

 

$

112,587

 

$

381,643

 

$

461,617

 

$

107,628

 

$

353,989

 

Per diluted share (non-GAAP)

 

$

2.43

 

$

0.55

 

$

1.88

 

$

2.28

 

$

0.53

 

$

1.75

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Certain items that impact FFO

 

$

10,516

 

$

-

 

$

10,516

 

$

9,696

 

$

(319)

 

$

10,015

 

Per diluted share

 

$

0.05

 

$

-

 

$

0.05

 

$

0.05

 

$

-

 

$

0.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO, as adjusted - OP basis (non-GAAP)

 

$

483,714

 

$

112,587

 

$

371,127

 

$

451,921

 

$

107,947

 

$

343,974

 

Per diluted share (non-GAAP)

 

$

2.39

 

$

0.56

 

$

1.83

 

$

2.23

 

$

0.53

 

$

1.70

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash adjustments for straight-line rents, amortization of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

acquired below market leases, net, and other

 

$

42,808

 

$

5,236

 

$

37,572

 

$

97,572

 

$

11,480

 

$

86,092

 

Per diluted share (non-GAAP)

 

$

0.21

 

$

0.03

 

$

0.18

 

$

0.48

 

$

0.05

 

$

0.43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash FFO, as adjusted - OP basis (non-GAAP)

 

$

440,906

 

$

107,351

 

$

333,555

 

$

354,349

 

$

96,467

 

$

257,882

 

Per diluted share (non-GAAP)

 

$

2.18

 

$

0.53

 

$

1.65

 

$

1.75

 

$

0.48

 

$

1.27

- 12 -


 

 

CONSOLIDATED NET INCOME/EBITDA/NOI (NON-GAAP)

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

June 30,

 

March 31,

 

 

 

 

2017

 

 

2016

 

Inc (Dec)

 

2017

Property rentals

 

$

503,303

 

 

$

472,593

 

$

30,710

 

$

486,837

Straight-lining of rents

 

 

13,059

 

 

 

42,284

 

 

(29,225)

 

 

15,522

Amortization of acquired below-market leases, net

 

 

12,932

 

 

 

12,301

 

 

631

 

 

11,459

Total property rentals

 

 

529,294

 

 

 

527,178

 

 

2,116

 

 

513,818

Tenant expense reimbursements

 

 

60,687

 

 

 

60,841

 

 

(154)

 

 

67,670

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BMS cleaning fees

 

 

21,294

 

 

 

18,794

 

 

2,500

 

 

21,996

 

Management and leasing fees

 

 

4,892

 

 

 

4,604

 

 

288

 

 

4,637

 

Lease termination fees

 

 

1,459

 

 

 

3,199

 

 

(1,740)

 

 

4,166

 

Other income

 

 

8,413

 

 

 

7,092

 

 

1,321

 

 

8,561

Total revenues

 

 

626,039

 

 

 

621,708

 

 

4,331

 

 

620,848

Operating expenses

 

 

256,687

 

 

 

245,138

 

 

11,549

 

 

260,907

Depreciation and amortization

 

 

137,015

 

 

 

141,313

 

 

(4,298)

 

 

138,811

General and administrative

 

 

42,470

 

 

 

45,564

 

 

(3,094)

 

 

56,658

Acquisition and transaction related costs

 

 

6,471

 

 

 

2,879

 

 

3,592

 

 

8,005

Total expenses

 

 

442,643

 

 

 

434,894

 

 

7,749

 

 

464,381

Operating income

 

 

183,396

 

 

 

186,814

 

 

(3,418)

 

 

156,467

Income from partially owned entities

 

 

46,276

 

 

 

642

 

 

45,634

 

 

1,445

Income from real estate fund investments

 

 

4,391

 

 

 

16,389

 

 

(11,998)

 

 

268

Interest and other investment income, net

 

 

9,307

 

 

 

10,236

 

 

(929)

 

 

9,228

Interest and debt expense

 

 

(96,797)

 

 

 

(105,576)

 

 

8,779

 

 

(94,285)

Net gains on disposition of wholly owned and partially owned assets

 

-

 

 

 

159,511

 

 

(159,511)

 

 

501

Income before income taxes

 

 

146,573

 

 

 

268,016

 

 

(121,443)

 

 

73,624

Income tax benefit (expense)

 

 

248

 

 

 

(2,109)

 

 

2,357

 

 

(2,205)

Income from continuing operations

 

 

146,821

 

 

 

265,907

 

 

(119,086)

 

 

71,419

Income from discontinued operations

 

 

663

 

 

 

2,475

 

 

(1,812)

 

 

2,428

Net income

 

 

147,484

 

 

 

268,382

 

 

(120,898)

 

 

73,847

Less net income attributable to noncontrolling interests in consolidated subsidiaries

 

(7,677)

 

 

 

(13,025)

 

 

5,348

 

 

(6,737)

Net income attributable to the Operating Partnership

 

 

139,807

 

 

 

255,357

 

 

(115,550)

 

 

67,110

Interest and debt expense

 

 

118,585

 

 

 

127,799

 

 

(9,214)

 

 

116,327

Depreciation and amortization

 

 

168,248

 

 

 

173,352

 

 

(5,104)

 

 

171,537

Income tax expense

 

 

289

 

 

 

4,704

 

 

(4,415)

 

 

2,429

EBITDA (non-GAAP)

 

 

426,929

 

 

 

561,212

 

 

(134,283)

 

 

357,403

Non-cash adjustments for straight-line rents, amortization of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

acquired below-market leases, net, and other

 

 

(44,580)

 

 

 

(74,383)

 

 

29,803

 

 

(17,128)

NOI (non-GAAP)

 

$

382,349

 

 

$

486,829

 

$

(104,480)

 

$

340,275

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capitalized:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasing

 

$

1,508

 

 

$

2,551

 

$

(1,043)

 

$

1,506

 

Development payroll

 

$

2,476

 

 

$

3,235

 

$

(759)

 

$

2,105

 

Interest and debt expense

 

$

12,042

 

 

$

7,367

 

$

4,675

 

$

11,270

- 13 -


 

 

CONSOLIDATED NET INCOME/EBITDA/NOI (NON-GAAP)

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30,

 

 

2017

 

 

2016

 

Inc (Dec)

Property rentals

$

990,140

 

 

$

932,817

 

$

57,323

Straight-lining of rents

 

28,581

 

 

 

84,045

 

 

(55,464)

Amortization of acquired below-market leases, net

 

24,391

 

 

 

29,808

 

 

(5,417)

Total property rentals

 

1,043,112

 

 

 

1,046,670

 

 

(3,558)

Tenant expense reimbursements

 

128,357

 

 

 

120,416

 

 

7,941

Fee and other income:

 

 

 

 

 

 

 

 

 

 

BMS cleaning fees

 

43,290

 

 

 

36,940

 

 

6,350

 

Management and leasing fees

 

9,529

 

 

 

9,403

 

 

126

 

Lease termination fees

 

5,625

 

 

 

5,604

 

 

21

 

Other income

 

16,974

 

 

 

15,712

 

 

1,262

Total revenues

 

1,246,887

 

 

 

1,234,745

 

 

12,142

Operating expenses

 

517,594

 

 

 

501,487

 

 

16,107

Depreciation and amortization

 

275,826

 

 

 

284,270

 

 

(8,444)

General and administrative

 

99,128

 

 

 

94,268

 

 

4,860

Acquisition and transaction related costs

 

14,476

 

 

 

168,186

 

 

(153,710)

Total expenses

 

907,024

 

 

 

1,048,211

 

 

(141,187)

Operating income

 

339,863

 

 

 

186,534

 

 

153,329

Income (loss) from partially owned entities

 

47,721

 

 

 

(3,598)

 

 

51,319

Income from real estate fund investments

 

4,659

 

 

 

27,673

 

 

(23,014)

Interest and other investment income, net

 

18,535

 

 

 

13,754

 

 

4,781

Interest and debt expense

 

(191,082)

 

 

 

(206,065)

 

 

14,983

Net gains on disposition of wholly owned and partially owned assets

 

501

 

 

 

160,225

 

 

(159,724)

Income before income taxes

 

220,197

 

 

 

178,523

 

 

41,674

Income tax expense

 

(1,957)

 

 

 

(4,940)

 

 

2,983

Income from continuing operations 

 

218,240

 

 

 

173,583

 

 

44,657

Income from discontinued operations

 

3,091

 

 

 

3,191

 

 

(100)

Net income

 

221,331

 

 

 

176,774

 

 

44,557

Less net income attributable to noncontrolling interests in consolidated subsidiaries

 

(14,414)

 

 

 

(22,703)

 

 

8,289

Net income attributable to the Operating Partnership

 

206,917

 

 

 

154,071

 

 

52,846

Interest and debt expense

 

234,912

 

 

 

253,919

 

 

(19,007)

Depreciation and amortization

 

339,785

 

 

 

348,163

 

 

(8,378)

Income tax expense

 

2,718

 

 

 

7,965

 

 

(5,247)

EBITDA (non-GAAP)

 

784,332

 

 

 

764,118

 

 

20,214

Non-cash adjustments for straight-line rents, amortization of

 

 

 

 

 

 

 

 

 

 

acquired below-market leases, net, and other

 

(61,708)

 

 

 

(133,739)

 

 

72,031

NOI (non-GAAP)

$

722,624

 

 

$

630,379

 

$

92,245

Capitalized:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasing

$

3,014

 

 

$

5,527

 

$

(2,513)

 

Development payroll

$

4,581

 

 

$

6,401

 

$

(1,820)

 

Interest and debt expense

$

23,312

 

 

$

16,438

 

$

6,874

- 14 -


 

 

EBITDA/NOI BY SEGMENT (NON-GAAP)

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2017

 

 

 

 

Total

 

 

New York

 

 

Washington, DC

 

 

Other

 

Property rentals

$

503,303

 

 

$

340,271

 

 

$

97,308

 

 

$

65,724

 

Straight-lining of rents

 

13,059

 

 

 

6,929

 

 

 

3,030

 

 

 

3,100

 

Amortization of acquired below-market leases, net

 

12,932

 

 

 

12,262

 

 

 

344

 

 

 

326

 

Total property rentals

 

529,294

 

 

 

359,462

 

 

 

100,682

 

 

 

69,150

 

Tenant expense reimbursements

 

60,687

 

 

 

45,541

 

 

 

9,030

 

 

 

6,116

 

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BMS cleaning fees

 

21,294

 

 

 

26,617

 

 

 

-

 

 

 

(5,323)

 

 

Management and leasing fees

 

4,892

 

 

 

2,465

 

 

 

2,294

 

 

 

133

 

 

Lease termination fees

 

1,459

 

 

 

1,062

 

 

 

353

 

 

 

44

 

 

Other income

 

8,413

 

 

 

1,715

 

 

 

5,977

 

 

 

721

 

Total revenues

 

626,039

 

 

 

436,862

 

 

 

118,336

 

 

 

70,841

 

Operating expenses

 

256,687

 

 

 

185,712

 

 

 

44,149

 

 

 

26,826

 

Depreciation and amortization

 

137,015

 

 

 

84,215

 

 

 

31,892

 

 

 

20,908

 

General and administrative

 

42,470

 

 

 

9,908

 

 

 

6,276

 

 

 

26,286

 

Acquisition and transaction related costs

 

6,471

 

 

 

-

 

 

 

-

 

 

 

6,471

 

Total expenses

 

442,643

 

 

 

279,835

 

 

 

82,317

 

 

 

80,491

 

Operating income (loss)

 

183,396

 

 

 

157,027

 

 

 

36,019

 

 

 

(9,650)

 

Income (loss) from partially owned entities

 

46,276

 

 

 

(272)

 

 

 

255

 

 

 

46,293

 

Income from real estate fund investments

 

4,391

 

 

 

-

 

 

 

-

 

 

 

4,391

 

Interest and other investment income (loss), net

 

9,307

 

 

 

1,499

 

 

 

(23)

 

 

 

7,831

 

Interest and debt expense

 

(96,797)

 

 

 

(60,335)

 

 

 

(12,008)

 

 

 

(24,454)

 

Income before income taxes

 

146,573

 

 

 

97,919

 

 

 

24,243

 

 

 

24,411

 

Income tax benefit (expense)

 

248

 

 

 

906

 

 

 

(362)

 

 

 

(296)

 

Income from continuing operations

 

146,821

 

 

 

98,825

 

 

 

23,881

 

 

 

24,115

 

Income from discontinued operations

 

663

 

 

 

-

 

 

 

-

 

 

 

663

 

Net income

 

147,484

 

 

 

98,825

 

 

 

23,881

 

 

 

24,778

 

Less net income attributable to noncontrolling interests in consolidated subsidiaries

 

(7,677)

 

 

 

(2,645)

 

 

 

-

 

 

 

(5,032)

 

Net income attributable to the Operating Partnership

 

139,807

 

 

 

96,180

 

 

 

23,881

 

 

 

19,746

 

Interest and debt expense

 

118,585

 

 

 

78,202

 

 

 

13,567

 

 

 

26,816

 

Depreciation and amortization

 

168,248

 

 

 

110,449

 

 

 

33,648

 

 

 

24,151

 

Income tax expense (benefit)

 

289

 

 

 

(869)

 

 

 

353

 

 

 

805

 

EBITDA for the three months ended June 30, 2017 (non-GAAP) (1)

 

426,929

 

 

 

283,962

 

 

 

71,449

 

 

 

71,518

 

Non-cash adjustments for straight-line rents, amortization of acquired below-market

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

leases, net, and other

 

(44,580)

 

 

 

(26,741)

 

 

 

(1,826)

 

 

 

(16,013)

 

NOI for the three months ended June 30, 2017 (non-GAAP) (1)

$

382,349

 

 

$

257,221

 

 

$

69,623

 

 

$

55,505

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA for the three months ended June 30, 2016 (non-GAAP)

$

561,212

 

 

$

440,125

 

 

$

77,218

 

 

$

43,869

 

NOI for the three months ended June 30, 2016 (non-GAAP)

$

486,829

 

 

$

390,080

 

 

$

71,151

 

 

$

25,598

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted (non-GAAP):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended June 30, 2017

$

390,663

 

 

$

283,962

(2)

 

$

71,449

(3)

 

$

35,252

(4)

 

For the three months ended June 30, 2016

$

386,887

 

 

$

278,936

(2)

 

$

71,475

(3)

 

$

36,476

(4)

NOI, as adjusted (non-GAAP):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended June 30, 2017

$

359,684

 

 

$

257,221

(2)

 

$

69,623

(3)

 

$

32,840

(4)

 

For the three months ended June 30, 2016

$

321,642

 

 

$

229,796

(2)

 

$

67,619

(3)

 

$

24,227

(4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes on page 17.

- 15 -


 

 

EBITDA/NOI BY SEGMENT (NON-GAAP)

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2017

 

 

 

 

Total

 

 

New York

 

 

Washington, DC

 

 

Other

 

Property rentals

$

990,140

 

 

$

658,914

 

 

$

192,255

 

 

$

138,971

 

Straight-lining of rents

 

28,581

 

 

 

15,891

 

 

 

6,696

 

 

 

5,994

 

Amortization of acquired below-market leases, net

 

24,391

 

 

 

22,979

 

 

 

687

 

 

 

725

 

Total property rentals

 

1,043,112

 

 

 

697,784

 

 

 

199,638

 

 

 

145,690

 

Tenant expense reimbursements

 

128,357

 

 

 

99,080

 

 

 

17,667

 

 

 

11,610

 

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BMS cleaning fees

 

43,290

 

 

 

52,740

 

 

 

-

 

 

 

(9,450)

 

 

Management and leasing fees

 

9,529

 

 

 

4,492

 

 

 

4,824

 

 

 

213

 

 

Lease termination fees

 

5,625

 

 

 

4,789

 

 

 

669

 

 

 

167

 

 

Other income

 

16,974

 

 

 

4,216

 

 

 

11,745

 

 

 

1,013

 

Total revenues

 

1,246,887

 

 

 

863,101

 

 

 

234,543

 

 

 

149,243

 

Operating expenses

 

517,594

 

 

 

368,819

 

 

 

87,502

 

 

 

61,273

 

Depreciation and amortization

 

275,826

 

 

 

169,686

 

 

 

65,575

 

 

 

40,565

 

General and administrative

 

99,128

 

 

 

22,151

 

 

 

13,228

 

 

 

63,749

 

Acquisition and transaction related costs

 

14,476

 

 

 

-

 

 

 

-

 

 

 

14,476

 

Total expenses

 

907,024

 

 

 

560,656

 

 

 

166,305

 

 

 

180,063

 

Operating income (loss)

 

339,863

 

 

 

302,445

 

 

 

68,238

 

 

 

(30,820)

 

Income (loss) from partially owned entities

 

47,721

 

 

 

(2,365)

 

 

 

342

 

 

 

49,744

 

Income from real estate fund investments

 

4,659

 

 

 

-

 

 

 

-

 

 

 

4,659

 

Interest and other investment income, net

 

18,535

 

 

 

2,971

 

 

 

41

 

 

 

15,523

 

Interest and debt expense

 

(191,082)

 

 

 

(118,322)

 

 

 

(23,569)

 

 

 

(49,191)

 

Net gain on disposition of wholly owned and partially owned assets

 

501

 

 

 

-

 

 

 

-

 

 

 

501

 

Income (loss) before income taxes

 

220,197

 

 

 

184,729

 

 

 

45,052

 

 

 

(9,584)

 

Income tax (expense) benefit

 

(1,957)

 

 

 

763

 

 

 

(716)

 

 

 

(2,004)

 

Income from continuing operations

 

218,240

 

 

 

185,492

 

 

 

44,336

 

 

 

(11,588)

 

Income from discontinued operations

 

3,091

 

 

 

-

 

 

 

-

 

 

 

3,091

 

Net income

 

221,331

 

 

 

185,492

 

 

 

44,336

 

 

 

(8,497)

 

Less net income attributable to noncontrolling interests in consolidated subsidiaries

 

(14,414)

 

 

 

(5,489)

 

 

 

-

 

 

 

(8,925)

 

Net income (loss) attributable to the Operating Partnership

 

206,917

 

 

 

180,003

 

 

 

44,336

 

 

 

(17,422)

 

Interest and debt expense

 

234,912

 

 

 

154,125

 

 

 

26,748

 

 

 

54,039

 

Depreciation and amortization

 

339,785

 

 

 

223,259

 

 

 

69,141

 

 

 

47,385

 

Income tax expense (benefit)

 

2,718

 

 

 

(642)

 

 

 

720

 

 

 

2,640

 

EBITDA for the six months ended June 30, 2017 (non-GAAP) (1)

 

784,332

 

 

 

556,745

 

 

 

140,945

 

 

 

86,642

 

Non-cash adjustments for straight-line rents, amortization of acquired below-market

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

leases, net, and other

 

(61,708)

 

 

 

(52,159)

 

 

 

(5,892)

 

 

 

(3,657)

 

NOI for the six months ended June 30, 2017 (non-GAAP) (1)

$

722,624

 

 

$

504,586

 

 

$

135,053

 

 

$

82,985

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA for the six months ended June 30, 2016 (non-GAAP)

$

764,118

 

 

$

700,624

 

 

$

(9,210)

 

 

$

72,704

 

NOI for the six months ended June 30, 2016 (non-GAAP)

$

630,379

 

 

$

603,069

 

 

$

(19,474)

 

 

$

46,784

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted (non-GAAP):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the six months ended June 30, 2017

$

757,575

 

 

$

556,745

(2)

 

$

140,945

(3)

 

$

59,885

(4)

 

For the six months ended June 30, 2016

$

745,320

 

 

$

537,993

(2)

 

$

139,802

(3)

 

$

67,525

(4)

NOI, as adjusted (non-GAAP):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the six months ended June 30, 2017

$

703,297

 

 

$

504,586

(2)

 

$

135,053

(3)

 

$

63,658

(4)

 

For the six months ended June 30, 2016

$

625,284

 

 

$

441,326

(2)

 

$

133,363

(3)

 

$

50,595

(4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes on following page.

 

- 16 -


 

 

NOTES TO EBITDA/NOI BY SEGMENT (NON-GAAP)

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Our 7.5% interest in Fashion Centre Mall/Washington Tower and our interest in Rosslyn Plaza (ranging from 43.7% to 50.4%) 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.  In addition, on January 1, 2017, we reclassified our investment in 85 Tenth Avenue from Other to the New York segment as a result of the December 1, 2016 repayment of our loans receivable and the receipt of a 49.9% ownership interest in the property. 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2)

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

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

 

 

 

 

 

 

2017

 

2016

 

2017

 

2016

 

 

Office (including BMS EBITDA of $5,953 and $6,428, $11,552, and $11,473 respectively)

$

169,327

 

$

165,576

(a)

$

339,405

 

$

320,585

(a)

 

Retail

 

 

90,183

 

 

91,421

(a)

 

179,446

 

 

181,022

(a)

 

Residential

 

 

6,190

 

 

6,337

 

 

12,468

 

 

12,687

 

 

Alexander's

 

 

11,742

 

 

11,805

 

 

23,304

 

 

23,374

 

 

Hotel Pennsylvania

 

 

6,520

 

 

3,797

 

 

2,122

 

 

325

 

 

 

Total New York

 

$

283,962

 

$

278,936

 

$

556,745

 

$

537,993

 

 

 

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

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

 

 

 

 

 

 

2017

 

2016

 

2017

 

2016

 

 

Office

$

158,105

 

$

142,639

(a)

$

317,632

 

$

277,071

(a)

 

Retail

 

 

80,193

 

 

71,084

(a)

 

159,827

 

 

139,433

(a)

 

Residential

 

 

5,341

 

 

5,627

 

 

10,881

 

 

11,199

 

 

Alexander's

 

 

7,029

 

 

6,616

 

 

14,059

 

 

13,233

 

 

Hotel Pennsylvania

 

 

6,553

 

 

3,830

 

 

2,187

 

 

390

 

 

 

Total New York

 

$

257,221

 

$

229,796

 

$

504,586

 

$

441,326

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

Beginning in January 2017 for office buildings with retail at the base, we have adjusted the allocation of real estate taxes between the retail and office elements above. This has no effect on our consolidated financial statements, but resulted in a reallocation of $3,931 and $7,845 of income from retail to office for the three and six months ended June 30, 2016, respectively.

 

- 17 -


 

 

NOTES TO EBITDA/NOI BY SEGMENT (NON-GAAP)

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

 

 

 

 

 

 

2017

 

2016

 

2017

 

2016

 

 

Office

 

$

57,418

 

$

61,357

 

$

113,710

 

$

119,376

 

 

Residential

 

 

14,031

 

 

10,118

 

 

27,235

 

 

20,426

 

 

 

Total Washington, DC

 

$

71,449

 

$

71,475

 

$

140,945

 

$

139,802

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

 

 

 

 

 

 

2017

 

2016

 

2017

 

2016

 

 

Office

 

$

55,592

 

$

57,501

 

$

107,818

 

$

112,937

 

 

Residential

 

 

14,031

 

 

10,118

 

 

27,235

 

 

20,426

 

 

 

Total Washington, DC

 

$

69,623

 

$

67,619

 

$

135,053

 

$

133,363

 

- 18 -


 

 

NOTES TO EBITDA/NOI BY SEGMENT (NON-GAAP)

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

 

 

 

 

 

2017

 

2016

 

2017

 

2016

 

theMART (including trade shows)

 

 

 

 

$

24,122

 

$

25,965

 

$

48,306

 

$

48,993

 

555 California Street

 

 

 

 

 

12,144

 

 

12,117

 

 

24,227

 

 

23,732

 

Other investments

 

 

 

 

 

12,592

 

 

17,162

 

 

25,405

 

 

37,199

 

 

 

 

 

 

 

 

 

48,858

 

 

55,244

 

 

97,938

 

 

109,924

 

Corporate general and administrative expenses(a)

 

 

 

 

 

(23,235)

 

 

(24,239)

 

 

(56,222)

 

 

(54,845)

 

Investment income and other, net(a)

 

 

 

 

 

9,629

 

 

5,471

 

 

18,169

 

 

12,446

 

 

Total Other

 

 

 

 

$

35,252

 

$

36,476

 

$

59,885

 

$

67,525

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

 

 

 

 

 

2017

 

2016

 

2017

 

2016

 

theMART (including trade shows)

 

 

 

 

$

22,904

 

$

24,233

 

$

45,808

 

$

45,955

 

555 California Street

 

 

 

 

 

11,258

 

 

8,033

 

 

22,633

 

 

13,922

 

Other investments

 

 

 

 

 

6,839

 

 

5,757

 

 

17,316

 

 

17,636

 

 

 

 

 

 

 

 

 

41,001

 

 

38,023

 

 

85,757

 

 

77,513

 

Corporate general and administrative expenses(a)

 

 

 

 

 

(17,790)

 

 

(19,267)

 

 

(40,268)

 

 

(39,364)

 

Investment income and other, net(a)

 

 

 

 

 

9,629

 

 

5,471

 

 

18,169

 

 

12,446

 

 

Total Other

 

 

 

 

$

32,840

 

$

24,227

 

$

63,658

 

$

50,595

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

The amounts in these captions (for this table only) exclude the results of the mark-to-market of our deferred compensation plan of $789 and $4,359 of income for the three months ended June 30, 2017 and 2016, respectively, and $3,258 and $2,421 of income for the six months ended June 30, 2017 and 2016, respectively.

- 19 -


 

 

EBITDA, AS ADJUSTED BY REGION (NON-GAAP)

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2017

 

2016

 

2017

 

2016

Region:

 

 

 

 

 

 

 

 

 

New York

 

72%

 

72%

 

72%

 

72%

 

Washington, DC

 

19%

 

18%

 

19%

 

19%

 

theMART, Chicago (included in "Other" segment)

 

6%

 

7%

 

6%

 

6%

 

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

 

3%

 

3%

 

3%

 

3%

 

 

 

100%

 

100%

 

100%

 

100%

- 20 -


 

 

CONSOLIDATED BALANCE SHEETS

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2017

 

December 31, 2016

 

(Decrease) Increase

ASSETS

 

 

 

 

 

 

 

 

Real estate, at cost:

 

 

 

 

 

 

 

 

 

Land

$

4,048,971

 

$

4,065,142

 

$

(16,171)

 

Buildings and improvements

 

12,750,314

 

 

12,727,980

 

 

22,334

 

Development costs and construction in progress

 

1,676,353

 

 

1,430,276

 

 

246,077

 

Leasehold improvements and equipment

 

119,852

 

 

116,560

 

 

3,292

 

 

Total

 

18,595,490

 

 

18,339,958

 

 

255,532

 

Less accumulated depreciation and amortization

 

(3,682,903)

 

 

(3,513,574)

 

 

(169,329)

Real estate, net

 

14,912,587

 

 

14,826,384

 

 

86,203

Cash and cash equivalents

 

1,471,303

 

 

1,501,027

 

 

(29,724)

Restricted cash

 

86,386

 

 

98,295

 

 

(11,909)

Marketable securities

 

187,489

 

 

203,704

 

 

(16,215)

Tenant and other receivables, net

 

83,768

 

 

94,467

 

 

(10,699)

Investments in partially owned entities

 

1,354,089

 

 

1,428,019

 

 

(73,930)

Real estate fund investments

 

455,692

 

 

462,132

 

 

(6,440)

Receivable arising from the straight-lining of rents, net

 

1,062,456

 

 

1,032,736

 

 

29,720

Deferred leasing costs, net

 

449,714

 

 

454,345

 

 

(4,631)

Identified intangible assets, net

 

176,506

 

 

192,731

 

 

(16,225)

Assets related to discontinued operations

 

4,378

 

 

5,570

 

 

(1,192)

Other assets

 

644,922

 

 

515,437

 

 

129,485

 

Total Assets

$

20,889,290

 

$

20,814,847

 

$

74,443

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

Mortgages payable, net

$

9,502,694

 

$

9,278,263

 

$

224,431

 

Senior unsecured notes, net

 

846,286

 

 

845,577

 

 

709

 

Unsecured term loan, net

 

372,975

 

 

372,215

 

 

760

 

Unsecured revolving credit facilities

 

115,630

 

 

115,630

 

 

-

 

Accounts payable and accrued expenses

 

427,401

 

 

458,694

 

 

(31,293)

 

Deferred revenue

 

264,035

 

 

287,846

 

 

(23,811)

 

Deferred compensation plan

 

104,566

 

 

121,374

 

 

(16,808)

 

Liabilities related to discontinued operations

 

2,406

 

 

2,870

 

 

(464)

 

Other liabilities

 

431,983

 

 

435,436

 

 

(3,453)

Total liabilities

 

12,067,976

 

 

11,917,905

 

 

150,071

Redeemable noncontrolling interests

 

1,177,084

 

 

1,278,446

 

 

(101,362)

Vornado shareholders' equity

 

6,916,434

 

 

6,898,519

 

 

17,915

Noncontrolling interests in consolidated subsidiaries

 

727,796

 

 

719,977

 

 

7,819

 

Total Liabilities, Redeemable Noncontrolling Interests and Equity

$

20,889,290

 

$

20,814,847

 

$

74,443

- 21 -


 

 

CAPITAL STRUCTURE

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2017

Debt (contractual balances) (non-GAAP):

 

 

 

 

 

 

 

 

 

 

Consolidated debt (1):

 

 

 

 

 

 

 

 

 

 

 

Mortgages payable

 

 

 

 

 

 

 

$

9,587,255

 

 

Senior unsecured notes

 

 

 

 

 

 

 

 

850,000

 

 

$750 Million unsecured term loan

 

 

 

 

 

 

 

 

375,000

 

 

$2.5 Billion unsecured revolving credit facilities

 

 

 

 

 

 

 

 

115,630

 

 

 

 

 

 

 

 

 

 

 

 

10,927,885

 

Pro rata share of debt of non-consolidated entities

 

 

 

 

 

 

 

 

(excluding $1,722,181 of Toys' debt)

 

 

 

 

 

 

 

 

3,375,447

 

Less: Noncontrolling interests' share of consolidated debt

 

 

 

 

 

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

 

 

 

 

 

 

(600,224)

 

 

 

 

 

 

 

 

 

13,703,108

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2017

 

 

 

 

 

 

 

 

 

Converted

 

Common

 

 

 

 

 

 

 

 

 

Shares

 

Share Price

 

 

 

Equity:

 

 

 

 

 

 

 

 

 

Common shares

 

 

189,465

 

$

93.90

 

 

17,790,764

Class A units

 

 

11,699

 

 

93.90

 

 

1,098,536

Convertible share equivalents:

 

 

 

 

 

 

 

 

 

 

Equity awards - unit equivalents

 

 

779

 

 

93.90

 

 

73,148

 

D-13 preferred units

 

 

497

 

 

93.90

 

 

46,668

 

G1-G4 units

 

 

41

 

 

93.90

 

 

3,850

 

Series A preferred shares

 

 

37

 

 

93.90

 

 

3,474

 

 

 

 

 

 

 

 

 

 

 

 

19,016,440

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Market Capitalization

 

 

 

 

 

 

 

$

33,794,976

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

See reconciliation of consolidated debt to contractual debt on page 74.

- 22 -


 

 

DEBT ANALYSIS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 2017

 

 

 

 

 

 

 

Total

 

Variable

 

Fixed

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

Weighted

 

 

 

 

Weighted

 

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

Average

 

 

 

 

Average

 

 

 

(Contractual debt balances) (non-GAAP)

 

 

Amount

 

Interest Rate

 

Amount

 

Interest Rate

 

Amount

 

Interest Rate

 

 

 

Consolidated debt(1)

 

 

$

10,927,885

 

 

3.47%

 

$

3,993,090

 

 

2.86%

 

$

6,934,795

 

 

3.82%

 

 

 

Pro rata share of debt of non-consolidated entities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Toys

 

 

 

1,722,181

 

 

7.42%

 

 

1,255,604

 

 

6.43%

 

 

466,577

 

 

10.06%

 

 

 

 

All other

 

 

 

3,375,447

 

 

4.26%

 

 

1,272,836

 

 

2.96%

 

 

2,102,611

 

 

5.04%

 

 

 

Total

 

 

 

16,025,513

 

 

4.06%

 

 

6,521,530

 

 

3.57%

 

 

9,503,983

 

 

4.40%

 

 

 

Less: Noncontrolling interests' share of consolidated debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(primarily 1290 Avenue of the Americas,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

555 California Street, and St. Regis - retail)

 

 

(600,224)

 

 

 

 

 

(142,728)

 

 

 

 

 

(457,496)

 

 

 

 

 

 

Company's pro rata share of total debt

 

 

$

15,425,289

 

 

4.07%

 

$

6,378,802

 

 

3.58%

 

$

9,046,487

 

 

4.42%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Revolving Credit Facilities

 

 

Debt Covenant Ratios:(2)

 

 

Senior Unsecured Notes

 

and Unsecured Term Loan

 

 

 

 

 

 

 

 

 

Actual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Required

 

Due 2019

 

Due 2022

 

Required

 

Actual

 

 

 

 

 

Total outstanding debt/total assets(3)

 

 

Less than 65%

 

 

46%

 

 

46%

 

Less than 60%

 

 

35%

 

 

 

 

 

Secured debt/total assets

 

 

Less than 50%

 

 

39%

 

 

39%

 

Less than 50%

 

 

31%

 

 

 

 

 

Interest coverage ratio (annualized combined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA to annualized interest expense)

 

 

Greater than 1.50

 

 

2.99

 

 

2.99

 

 

 

 

N/A

 

 

 

 

 

 

Fixed charge coverage

 

 

 

 

 

 

N/A

 

 

N/A

 

Greater than 1.40

 

 

2.75

 

 

 

 

 

Unencumbered assets/unsecured debt

 

 

Greater than 150%

 

 

639%

 

 

639%

 

 

 

 

N/A

 

 

 

 

 

Unsecured debt/cap value of unencumbered assets

 

 

 

 

 

N/A

 

 

N/A

 

Less than 60%

 

 

10%

 

 

 

 

 

Unencumbered coverage ratio

 

 

 

 

 

 

N/A

 

 

N/A

 

Greater than 1.50

 

 

13.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unencumbered EBITDA (non-GAAP):

 

 

Q2 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York

 

 

$

444,972

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington, DC

 

 

 

130,164

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

33,856

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

$

608,992

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

See reconciliation of consolidated debt, net (GAAP) to contractual debt (non-GAAP) on page 74.

(2)

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.

(3)

Total assets include EBITDA capped at 7.5% under the senior unsecured notes and 6.0% under the unsecured revolving credit facilities and unsecured term loan.

- 23 -


 

 

DEBT MATURITIES (CONTRACTUAL BALANCES) (NON-GAAP)

 

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Spread

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

over

 

Interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Property

 

Date (1)

 

LIBOR

 

Rate

 

2017

 

2018

 

2019

 

2020

 

2021

 

Thereafter

 

Total

 1700 & 1730 M Street (2)

 

08/17

 

L+125

 

2.28%

 

$

43,581

 

$

-

 

$

-

 

$

-

 

$

-

 

$

-

 

$

43,581

 2011 Crystal Drive   (3)

 

08/17

 

 

 

7.30%

 

 

74,338

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

74,338

 220 20th Street (3)

 

02/18

 

 

 

4.61%

 

 

-

 

 

67,661

 

 

-

 

 

-

 

 

-

 

 

-

 

 

67,661

 828-850 Madison Avenue Retail Condominium

 

06/18

 

 

 

5.29%

 

 

-

 

 

80,000

 

 

-

 

 

-

 

 

-

 

 

-

 

 

80,000

 33-00 Northern Boulevard

 

10/18

 

 

 

4.43%

 

 

-

 

 

60,269

 

 

-

 

 

-

 

 

-

 

 

-

 

 

60,269

 Senior unsecured notes due 2019

 

06/19

 

 

 

2.50%

 

 

-

 

 

-

 

 

450,000

 

 

-

 

 

-

 

 

-

 

 

450,000

 435 Seventh Avenue - retail

 

08/19

 

L+225

 

3.46%

 

 

-

 

 

-

 

 

97,252

 

 

-

 

 

-

 

 

-

 

 

97,252

 $1.25 Billion unsecured revolving credit facility

 

11/19

 

L+105

 

2.14%

 

 

-

 

 

-

 

 

115,630

 

 

-

 

 

-

 

 

-

 

 

115,630

 4 Union Square South - retail

 

11/19

 

L+215

 

3.20%

 

 

-

 

 

-

 

 

115,014

 

 

-

 

 

-

 

 

-

 

 

115,014

 2200/2300 Clarendon Boulevard (Courthouse Plaza) (3)

 

05/20

 

L+160

 

2.70%

 

 

-

 

 

-

 

 

-

 

 

11,000

 

 

-

 

 

-

 

 

11,000

 150 West 34th Street

 

06/20

 

L+225

 

3.34%

 

 

-

 

 

-

 

 

-

 

 

205,000

 

 

-

 

 

-

 

 

205,000

 100 West 33rd Street - office and retail

 

07/20

 

L+165

 

2.73%

 

 

-

 

 

-

 

 

-

 

 

580,000

 

 

-

 

 

-

 

 

580,000

 220 Central Park South

 

09/20

 

L+200

 

3.23%

 

 

-

 

 

-

 

 

-

 

 

950,000

 

 

-

 

 

-

 

 

950,000

 $750 Million unsecured term loan

 

10/20

 

L+115

 

2.37%

 

 

-

 

 

-

 

 

-

 

 

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%

 

 

-

 

 

-

 

 

-

 

 

-

 

 

56,109

 

 

-

 

 

56,109

 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

 

4.12%

 

 

-

 

 

-

 

 

-

 

 

-

 

 

32,697

 

 

-

 

 

32,697

 WestEnd25  (3)

 

06/21

 

 

 

4.88%

 

 

-

 

 

-

 

 

-

 

 

-

 

 

100,078

 

 

-

 

 

100,078

 Universal Buildings (3)

 

08/21

 

L+190

 

2.96%

 

 

-

 

 

-

 

 

-

 

 

-

 

 

185,000

 

 

-

 

 

185,000

 555 California Street 

 

09/21

 

 

 

5.10%

 

 

-

 

 

-

 

 

-

 

 

-

 

 

574,986

 

 

-

 

 

574,986

 theMART

 

09/21

 

 

 

2.70%

 

 

-

 

 

-

 

 

-

 

 

-

 

 

675,000

 

 

-

 

 

675,000

 655 Fifth Avenue

 

10/21

 

L+140

 

2.45%

 

 

-

 

 

-

 

 

-

 

 

-

 

 

140,000

 

 

-

 

 

140,000

 Two Penn Plaza

 

12/21

 

 (4)

 

4.18%

 

 

-

 

 

-

 

 

-

 

 

-

 

 

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

 

0.00%

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 The Bartlett (3)

 

06/22

 

L+170

 

2.90%

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

220,000

 

 

220,000

 1290 Avenue of the Americas

 

11/22

 

 

 

3.34%

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

950,000

 

 

950,000

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

 

12/22

 

L+180

 

2.85%

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

450,000

 

 

450,000

 2121 Crystal Drive  (3)

 

03/23

 

 

 

5.51%

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

140,397

 

 

140,397

 666 Fifth Avenue Retail Condominium

 

03/23

 

 

 

3.61%

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

390,000

 

 

390,000

 2101 L Street  (3)

 

08/24

 

 

 

3.97%

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

141,960

 

 

141,960

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes on the following page.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 24 -


 

 

DEBT MATURITIES (CONTRACTUAL BALANCES) (NON-GAAP)

 

 

 

 

 

 

 

 

 

 

 

(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   (3)

 

01/25

 

 

 

7.94%

 

$

-

 

$

-

 

$

-

 

$

-

 

$

-

 

$

89,203

 

$

89,203

 RiverHouse Apartments (3)

 

04/25

 

L+128

 

2.34%

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

307,710

 

 

307,710

 350 Park Avenue

 

01/27

 

 

 

3.92%

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

400,000

 

 

400,000

Total consolidated debt (contractual)

 

 

 

 

 

 

 

$

117,919

 

$

207,930

 

$

777,896

 

$

2,946,000

 

$

3,388,870

 

$

3,489,270

 

$

10,927,885

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average rate

 

 

 

 

 

 

 

5.45%

 

 

4.82%

 

 

2.67%

 

 

3.13%

 

 

3.58%

 

 

3.68%

 

 

3.47%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed rate debt

 

 

 

 

 

 

 

$

74,338

 

$

207,930

 

$

450,000

 

$

825,000

 

$

2,865,967

 

$

2,511,560

 

$

6,934,795

Fixed weighted average rate expiring

 

 

7.30%

 

 

4.82%

 

 

2.50%

 

 

3.59%

 

 

3.72%

 

 

4.06%

 

 

3.82%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Floating rate debt

 

 

 

 

 

 

 

$

43,581

 

$

-

 

$

327,896

 

$

2,121,000

 

$

522,903

 

$

977,710

 

$

3,993,090

Floating weighted average rate expiring

 

 

 

 

 

 

2.28%

 

 

-

 

 

2.90%

 

 

2.95%

 

 

2.81%

 

 

2.70%

 

 

2.86%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

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

(2)

On July 17, 2017, the debt was repaid and the property was transferred to JBGS in connection with the tax-free spin-off of our Washington, DC segment.

(3)

On July 17, 2017, the property and debt were transferred to JBGS in connection with the tax-free spin-off of our Washington, DC segment.

(4)

Pursuant to an existing swap agreement, $410,000 of the loan bears interest at a fixed rate of 4.78% through March 2018, and the balance of $165,000 floats through March 2018. The entire $575,000 will float thereafter for the duration of the loan.

- 25 -


 

 

UNCONSOLIDATED JOINT VENTURES

 

 

 

 

 

 

 

(unaudited and in thousands, except square feet)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

Contractual Debt Balances

 

 

 

 

 

 

 

 

 

 

 

 

(non-GAAP)

 

 

 

 

 

 

Percentage

 

Company's

 

Company's

 

 

 

 

 

 

 

Asset

Ownership at

 

Carrying

 

Pro rata

 

 

100% of

Joint Venture Name

 

Category

June 30, 2017

 

Amount

 

Share

 

 

Joint Venture

Alexander's, Inc.

 

 

Office/Retail

 

32.4%

 

$

126,630

 

$

406,402

 

 

$

1,254,328

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pennsylvania Real Estate Investment Trust (“PREIT”)

 

 

REIT

 

8.0%

 

 

117,604

 

 

128,802

 

 

 

1,608,691

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Urban Edge Properties (“UE”)

 

 

REIT

 

4.8%

 

 

41,892

 

 

60,110

 

 

 

1,265,494

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

India real estate ventures

 

 

Office/Land

 

4.1% to 36.5%

 

 

26,491

 

 

45,741

 

 

 

182,965

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Partially owned office buildings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

280 Park Avenue

 

 

Office

 

50.0%

 

 

264,848

 

 

450,000

 

 

 

900,000

 

 

One Park Avenue

 

 

Office

 

55.0%

 

 

124,410

 

 

165,000

 

 

 

300,000

 

 

650 Madison Avenue

 

 

Office/Retail

 

20.1%

 

 

114,931

 

 

161,024

 

 

 

800,000

 

 

512 West 22nd Street

 

 

Office

 

55.0%

 

 

60,613

 

 

34,297

 

 

 

62,359

 

 

Rosslyn Plaza

 

Office/Residential

 

43.7% to 50.4%

 

 

44,052

 

 

19,265

 

 

 

38,217

 

 

West 57th Street properties

 

 

Office

 

50.0%

 

 

43,007

 

 

9,750

 

 

 

19,500

 

 

666 Fifth Avenue Office Condominium

 

 

Office

 

49.5%

 

 

39,937

 

 

695,489

 

 

 

1,405,028

 

 

Warner Building(2)

 

 

Office

 

55.0%

 

 

38,825

 

 

150,150

 

 

 

273,000

 

 

61 Ninth Avenue

 

 

Office/Retail

 

45.1%

 

 

29,748

 

 

5,505

 

 

 

12,206

 

 

330 Madison Avenue(3)

 

 

Office

 

25.0%

 

 

28,390

 

 

37,500

 

 

 

150,000

 

 

825 Seventh Avenue

 

 

Office

 

50.0%

 

 

6,248

 

 

10,250

 

 

 

20,500

 

 

1101 17th Street(2)

 

 

Office

 

55.0%

 

 

(2,904)

 

 

17,050

 

 

 

31,000

 

 

85 Tenth Avenue

 

 

Office

 

49.9%

 

 

(1,254)

 

 

311,875

 

 

 

625,000

 

 

Other

 

 

Office

 

Various

 

 

13,641

 

 

17,465

 

 

 

50,150

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Independence Plaza

 

 

Residential

 

50.1%

 

 

144,973

 

 

275,550

 

 

 

550,000

 

 

Farley Post Office Joint Venture

 

 

Office/Retail

 

50.0%

 

 

32,013

 

 

101,352

 

 

 

202,299

 

 

Toys "R" Us, Inc.

 

 

Retailer

 

32.5%

 

 

-

 

 

1,722,181

 

 

 

5,299,018

 

 

Other

 

 

Various

 

Various

 

 

59,994

 

 

113,870

 

 

 

669,466

 

 

 

 

 

 

 

 

 

$

1,354,089

 

$

4,938,628

 

 

$

15,719,221

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7 West 34th Street(1)

 

 

Office/Retail

 

53.0%

 

$

(45,789)

 

$

159,000

 

 

$

300,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

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

(2)

On July 17, 2017, the joint ventures' property and debt were transferred to JBGS in connection with the tax-free spin-off of our Washington, DC segment.

(3)

On July 19, 2017, the joint venture, in which we have a 25% interest, completed a $500,000 refinancing of 330 Madison Avenue, an 845,000 square foot Manhattan office building.  The seven-year interest only loan matures in August 2024 and has a fixed rate of 3.43%.  Our share of net proceeds, after repayment of the existing LIBOR plus 1.30% $150,000 mortgage and closing costs, was approximately $85,000.

- 26 -


 

 

UNCONSOLIDATED JOINT VENTURES

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage

 

Our Share of Net Income (Loss) for the

 

Our Share of EBITDA (non-GAAP) for the

 

 

 

 

Ownership at

 

Three Months Ended June 30,

 

Three Months Ended June 30,

 

 

 

 

June 30, 2017

 

2017

 

2016

 

2017

 

 

2016

Joint Venture Name

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

666 Fifth Avenue Office Condominium

 

 

49.5%

 

$

(7,852)

 

$

(11,232)

 

$

5,954

 

 

$

7,475

 

 

Alexander's, Inc.

 

 

32.4%

 

 

6,690

 

 

6,812

 

 

11,742

 

 

 

11,805

 

 

85 Tenth Avenue(1)

 

 

49.9%

 

 

(1,644)

 

 

-

 

 

4,458

 

 

 

-

 

 

330 Madison Avenue

 

 

25.0%

 

 

1,421

 

 

1,509

 

 

2,470

 

 

 

2,440

 

 

650 Madison Avenue (retail under development)

 

 

20.1%

 

 

(1,250)

 

 

(1,195)

 

 

2,246

 

 

 

2,303

 

 

Independence Plaza

 

 

50.1%

 

 

1,084

 

 

1,499

 

 

5,456

 

 

 

5,616

 

 

One Park Avenue

 

 

55.0%

 

 

958

 

 

856

 

 

3,976

 

 

 

3,594

 

 

7 West 34th Street

 

 

53.0%

 

 

952

 

 

471

 

 

3,354

 

 

 

1,336

 

 

280 Park Avenue

 

 

50.0%

 

 

(942)

 

 

(710)

 

 

8,777

 

 

 

8,400

 

 

825 Seventh Avenue

 

 

50.0%

 

 

687

 

 

735

 

 

862

 

 

 

896

 

 

West 57th Street properties (partially under development)

 

 

50.0%

 

 

5

 

 

52

 

 

295

 

 

 

342

 

 

Other

 

 

Various

 

 

(381)

 

 

202

 

 

1,716

 

 

 

1,983

 

 

 

 

 

 

 

 

(272)

 

 

(1,001)

 

 

51,306

 

 

 

46,190

Washington, DC:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warner Building

 

 

55.0%

 

 

(123)

 

 

(904)

 

 

2,622

 

 

 

2,278

 

 

1101 17th Street

 

 

55.0%

 

 

71

 

 

(1,467)

 

 

580

 

 

 

813

 

 

Other(2)

 

 

Various

 

 

307

 

 

1

 

 

358

 

 

 

548

 

 

 

 

 

 

 

 

255

 

 

(2,370)

 

 

3,560

 

 

 

3,639

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Suffolk Downs(3)

 

 

21.2%

 

 

26,655

 

 

(824)

 

 

26,656

 

 

 

(824)

 

 

UE(4)

 

 

4.8%

 

 

19,003

 

 

1,280

 

 

20,547

 

 

 

2,781

 

 

India real estate ventures

 

 

4.1% to 36.5%

 

 

(1,644)

 

 

(1,934)

 

 

569

 

 

 

430

 

 

Alexander's corporate fee income

 

 

32.4%

 

 

1,507

 

 

1,688

 

 

1,507

 

 

 

1,688

 

 

PREIT

 

 

8.0%

 

 

(902)

 

 

(527)

 

 

3,644

 

 

 

4,504

 

 

Rosslyn Plaza(2)

 

 

43.7% to 50.4%

 

 

(142)

 

 

(809)

 

 

1,074

 

 

 

1,143

 

 

85 Tenth Avenue(1)

 

 

49.9%

 

 

-

 

 

3,490

 

 

-

 

 

 

6,545

 

 

Other(2)

 

 

Various

 

 

1,816

 

 

1,649

 

 

3,023

 

 

 

2,651

 

 

 

 

 

 

 

 

46,293

 

 

4,013

 

 

57,020

 

 

 

18,918

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

46,276

 

$

642

 

$

111,886

 

 

$

68,747

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

On January 1, 2017, we reclassified our investment in 85 Tenth Avenue from Other to the New York segment as a result of the December 1, 2016 repayment of our loans receivable and the receipt of a 49.9% ownership interest in the property.

(2)

Our 7.5% interest in Fashion Centre Mall/Washington Tower and our interest in Rosslyn Plaza 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.

(3)

In the second quarter of 2017, we recognized $26,687 of net gains, comprised of $15,314 representing our share of a net gain on the sale of Suffolk Downs and $11,373 representing the net gain on repayment of our debt investments in Suffolk Downs JV.

(4)

In the second quarter of 2017, UE issued approximately 14,000 operating partnership units related to property acquisitions and a public offering of its common stock.  As a result, our ownership interest in UE decreased to 4.8% from 5.4%. In accordance with ASC 323-10-40-1, we account for a unit issuance by an equity method investee as if we had sold a proportionate share of our investment. The average issuance price per unit of the newly issued UE capital is $26.07.  Our average per unit carrying amount is $4.55.  Accordingly, we recorded a $15,900 net gain in connection with this issuance which is included in “income (loss) from partially owned entities” on our consolidated statements of income.

- 27 -


 

 

UNCONSOLIDATED JOINT VENTURES

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage

 

Our Share of Net Income (Loss) for the

 

Our Share of EBITDA (non-GAAP) for the

 

 

 

 

Ownership at

 

Six Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

 

June 30, 2017

 

2017

 

2016

 

2017

 

 

2016

Joint Venture Name

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

666 Fifth Avenue Office Condominium

 

 

49.5%

 

$

(18,049)

 

$

(21,957)

 

$

12,103

 

 

$

14,641

 

 

Alexander's, Inc.

32.4%

 

 

13,582

 

 

13,749

 

 

23,304

 

 

 

23,374

 

 

330 Madison Avenue

 

 

25.0%

 

 

2,764

 

 

3,153

 

 

4,798

 

 

 

5,019

 

 

650 Madison Avenue (retail under development)

 

 

20.1%

 

 

(2,718)

 

 

(2,491)

 

 

4,338

 

 

 

4,550

 

 

Independence Plaza

 

 

50.1%

 

 

2,332

 

 

2,895

 

 

10,985

 

 

 

11,120

 

 

280 Park Avenue

 

 

50.0%

 

 

(2,226)

 

 

(4,025)

 

 

16,919

 

 

 

15,817

 

 

One Park Avenue

 

 

55.0%

 

 

1,762

 

 

1,685

 

 

7,667

 

 

 

7,260

 

 

825 Seventh Avenue

 

 

50.0%

 

 

1,364

 

 

1,391

 

 

1,704

 

 

 

1,712

 

 

85 Tenth Avenue(1)

 

 

49.9%

 

 

(1,089)

 

 

-

 

 

9,040

 

 

 

-

 

 

7 West 34th Street

 

 

53.0%

 

 

1,055

 

 

471

 

 

6,740

 

 

 

1,336

 

 

West 57th Street properties (partially under development)

 

 

50.0%

 

 

(39)

 

 

44

 

 

549

 

 

 

659

 

 

Other

 

 

Various

 

 

(1,103)

 

 

521

 

 

3,731

 

 

 

5,567

 

 

 

 

 

 

 

 

(2,365)

 

 

(4,564)

 

 

101,878

 

 

 

91,055

Washington, DC:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1101 17th Street

 

 

55.0%

 

 

341

 

 

(1,003)

 

 

1,446

 

 

 

1,672

 

 

Warner Building

 

 

55.0%

 

 

(306)

 

 

(2,657)

 

 

5,195

 

 

 

4,382

 

 

Other(2)

 

 

Various

 

 

307

 

 

(19)

 

 

449

 

 

 

1,071

 

 

 

 

 

 

 

 

342

 

 

(3,679)

 

 

7,090

 

 

 

7,125

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Suffolk Downs(3)

 

 

21.2%

 

 

26,419

 

 

(824)

 

 

26,950

 

 

 

(824)

 

 

UE(4)

 

 

4.8%

 

 

20,303

 

 

2,365

 

 

23,332

 

 

 

5,443

 

 

PREIT

 

 

8.0%

 

 

(3,732)

 

 

(4,815)

 

 

5,738

 

 

 

5,630

 

 

Alexander's corporate fee income

 

 

32.4%

 

 

3,016

 

 

3,413

 

 

3,016

 

 

 

3,413

 

 

Rosslyn Plaza(2)

 

 

43.7% to 50.4%

 

 

(197)

 

 

(1,765)

 

 

2,227

 

 

 

2,103

 

 

India real estate ventures

 

 

4.1% to 36.5%

 

 

10

 

 

(2,620)

 

 

3,641

 

 

 

1,749

 

 

85 Tenth Avenue(1)

 

 

49.9%

 

 

-

 

 

5,517

 

 

-

 

 

 

13,340

 

 

Other(2)

 

 

Various

 

 

3,925

 

 

3,374

 

 

6,281

 

 

 

5,497

 

 

 

 

 

 

 

 

49,744

 

 

4,645

 

 

71,185

 

 

 

36,351

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

47,721

 

$

(3,598)

 

$

180,153

 

 

$

134,531

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

On January 1, 2017, we reclassified our investment in 85 Tenth Avenue from Other to the New York segment as a result of the December 1, 2016 repayment of our loans receivable and the receipt of a 49.9% ownership interest in the property.

(2)

Our 7.5% interest in Fashion Centre Mall/Washington Tower and our interest in Rosslyn Plaza 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.

(3)

In the second quarter of 2017, we recognized $26,687 of net gains, comprised of $15,314 representing our share of a net gain on the sale of Suffolk Downs and $11,373 representing the net gain on repayment of our debt investments in Suffolk Downs JV.

(4)

In the second quarter of 2017, UE issued approximately 14,000 operating partnership units related to property acquisitions and a public offering of its common stock.  As a result, our ownership interest in UE decreased to 4.8% from 5.4%. In accordance with ASC 323-10-40-1, we account for a unit issuance by an equity method investee as if we had sold a proportionate share of our investment. The average issuance price per unit of the newly issued UE capital is $26.07.  Our average per unit carrying amount is $4.55.  Accordingly, we recorded a $15,900 net gain in connection with this issuance which is included in “income (loss) from partially owned entities” on our consolidated statements of income.

- 28 -


 

 

SQUARE FOOTAGE in service

 

 

 

(unaudited and square feet in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Owned by Company (at share)

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio

 

Total

 

Office

 

Retail

 

Showroom

 

Other

Segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

20,231

 

16,959

 

16,776

 

-

 

183

 

-

 

 

Retail

 

 

2,677

 

2,472

 

-

 

2,472

 

-

 

-

 

 

Residential - 1,699 units

 

 

1,564

 

831

 

-

 

-

 

-

 

831

 

 

Alexander's (32.4% interest),

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     including 312 residential units

 

 

2,437

 

790

 

288

 

419

 

-

 

83

 

 

Hotel Pennsylvania

 

 

1,400

 

1,400

 

-

 

-

 

-

 

1,400

 

 

 

 

 

28,309

 

22,452

 

17,064

 

2,891

 

183

 

2,314

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

theMART

 

 

3,682

 

3,673

 

2,003

 

116

 

1,554

 

-

 

 

555 California Street (70% interest)

 

 

1,738

 

1,217

 

1,187

 

30

 

-

 

-

 

 

Rosslyn Plaza Office and Residential - 196 units

 

 

705

 

319

 

208

 

-

 

-

 

111

 

 

Other

 

 

1,837

 

877

 

13

 

864

 

-

 

-

 

 

 

 

 

7,962

 

6,086

 

3,411

 

1,010

 

1,554

 

111

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total RemainCo square feet at June 30, 2017

 

 

36,271

 

28,538

 

20,475

 

3,901

 

1,737

 

2,425

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington, DC(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

10,364

 

9,618

 

8,946

 

672

 

-

 

-

 

 

Residential - 3,104 units

 

 

3,111

 

3,111

 

-

 

43

 

-

 

3,068

 

 

Other

 

 

330

 

330

 

-

 

9

 

-

 

321

 

 

 

 

 

13,805

 

13,059

 

8,946

 

724

 

-

 

3,389

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total square feet at June 30, 2017

 

 

50,076

 

41,597

 

29,421

 

4,625

 

1,737

 

5,814

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total square feet at March 31, 2017

 

 

50,028

 

41,548

 

29,378

 

4,678

 

1,737

 

5,755

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total RemainCo square feet at March 31, 2017

 

 

35,551

 

28,204

 

20,209

 

3,949

 

1,737

 

2,309

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of

 

Number of

 

 

 

 

Parking Garages (not included above):

Square Feet

 

Garages

 

Spaces

 

 

 

 

 

New York

 

 

 

 

1,686

 

11

 

4,970

 

 

 

 

 

theMART

 

 

 

 

558

 

4

 

1,651

 

 

 

 

 

555 California Street

 

 

 

 

168

 

1

 

453

 

 

 

 

 

Rosslyn Plaza

 

 

 

 

414

 

4

 

1,119

 

 

 

 

 

Total RemainCo at June 30, 2017

 

 

 

 

2,826

 

20

 

8,193

 

 

 

 

 

Washington, DC

 

 

 

 

6,786

 

41

 

20,926

 

 

 

 

 

Total at June 30, 2017

 

 

 

 

9,612

 

61

 

29,119

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

On July 17, 2017, these properties were transferred to JBGS in connection with the tax-free spin-off of our Washington, DC segment.

- 29 -


 

 

TOP 30 TENANTS

 

 

 

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

% of Annualized

 

 

 

 

 

Square

 

 

At Share

 

Revenues

 

 

 

 

 

Footage

 

 

(non-GAAP)

 

 

At Share

Tenants

 

 

 

 

  At Share(1)

 

 

  (in thousands)(1)

 

 

  (non-GAAP)(2)

U.S. Government

 

 

 

 

3,012,938

 

$

108,261

 

 

4.1%

IPG and affiliates

 

 

 

 

923,896

 

 

57,412

 

 

2.2%

Swatch Group USA

 

 

 

 

25,633

 

 

39,612

 

 

1.5%

Macy's

 

646,434

 

 

37,925

 

 

1.4%

Victoria's Secret (guaranteed by L Brands, Inc.)

 

91,427

 

 

33,860

 

 

1.3%

Facebook

 

 

 

 

370,534

 

 

33,557

 

 

1.3%

Bloomberg L.P.

 

 

 

 

287,898

 

 

32,901

 

 

1.2%

AXA Equitable Life Insurance

 

 

 

 

336,646

 

 

32,615

 

 

1.2%

Alphabet Inc.: Google/Motorola Mobility (guaranteed by Google)

 

 

 

728,483

 

 

31,838

 

 

1.2%

Ziff Brothers Investments, Inc.

 

287,030

 

 

29,988

 

 

1.1%

McGraw-Hill Companies, Inc.

 

 

 

 

479,557

 

 

29,924

 

 

1.1%

AOL (Verizon)

 

 

 

 

327,138

 

 

29,599

 

 

1.1%

The City of New York

 

 

 

 

565,846

 

 

24,842

 

 

0.9%

AMC Networks, Inc.

 

 

 

 

404,920

 

 

24,018

 

 

0.9%

J. Crew

 

 

 

 

310,233

 

 

23,564

 

 

0.9%

Topshop

 

 

 

 

94,349

 

 

23,341

 

 

0.9%

Fast Retailing (Uniqlo)

 

 

 

 

90,732

 

 

22,869

 

 

0.9%

Madison Square Garden

 

 

 

 

344,355

 

 

22,587

 

 

0.9%

Forever 21

 

 

 

 

127,779

 

 

22,369

 

 

0.8%

Neuberger Berman Group LLC

 

 

 

 

288,325

 

 

22,260

 

 

0.8%

JCPenney

 

 

 

 

426,370

 

 

19,608

 

 

0.7%

Hollister

 

 

 

 

21,741

 

 

19,592

 

 

0.7%

Bank of America

 

 

 

 

232,728

 

 

18,258

 

 

0.7%

Amazon

 

 

 

 

259,107

 

 

18,155

 

 

0.7%

PricewaterhouseCoopers LLP

 

 

 

 

243,434

 

 

17,117

 

 

0.6%

Hennes & Mauritz (H&M)

 

 

 

 

51,363

 

 

15,803

 

 

0.6%

Family Health International

 

 

 

 

320,791

 

 

15,608

 

 

0.6%

Cushman & Wakefield

 

 

 

 

175,042

 

 

14,713

 

 

0.6%

Alston & Bird

 

 

 

 

163,883

 

 

13,954

 

 

0.5%

Sears Holding Company (Kmart Corporation and Sears Corporation)

 

 

 

286,705

 

 

13,878

 

 

0.5%

 

 

 

 

 

 

 

 

 

 

 

31.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes leases not yet commenced.

(2) See reconciliation of consolidated revenues to our pro rata share of total annualized revenues on page 74.

- 30 -


 

 

 

LEASE EXPIRATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NEW YORK SEGMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Our Share of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square Feet

 

Weighted Average Annual

 

Percentage of

 

 

 

 

 

 

Period of Lease

 

of Expiring

 

Rent of Expiring Leases

 

Annualized

 

 

 

 

 

 

Expiration

 

Leases(1)

 

Total

 

Per Sq. Ft.

 

Escalated Rent

 

 

 

Office:

 

Month to Month

 

 

13,000

 

$

243,000

 

$

18.69

 

 

0.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third Quarter 2017

 

 

52,000

 

 

3,791,000

 

 

72.90

 

 

0.3%

 

 

 

 

 

 

Fourth Quarter 2017

 

 

68,000

 

 

4,524,000

 

 

66.53

 

 

0.4%

 

 

 

 

 

 

Total 2017

 

 

120,000

 

 

8,315,000

 

 

69.29

 

 

0.7%

 

 

 

 

 

 

First Quarter 2018

 

 

349,000

 

 

24,027,000

 

 

68.85

 

 

2.2%

 

 

 

 

 

 

Second Quarter 2018

 

 

241,000

 

 

19,134,000

 

 

79.39

 

 

1.7%

 

 

 

 

 

 

Remaining 2018

 

 

469,000

 

 

37,121,000

 

 

79.15

 

 

3.3%

 

 

 

 

 

 

Total 2018

 

 

1,059,000

 

 

80,282,000

 

 

75.81

 

 

7.2%

 

 

 

 

 

 

2019

 

 

869,000

 

 

59,978,000

 

 

69.02

 

 

5.4%

 

 

 

 

 

 

2020

 

 

1,435,000

 

 

99,727,000

 

 

69.50

 

 

8.9%

 

 

 

 

 

 

2021

 

 

1,224,000

 

 

89,950,000

 

 

73.49

 

 

8.1%

 

 

 

 

 

 

2022

 

 

792,000

 

 

48,079,000

 

 

60.71

 

 

4.3%

 

 

 

 

 

 

2023

 

 

1,873,000

 

 

143,478,000

 

 

76.60

 

 

12.9%

 

 

 

 

 

 

2024

 

 

1,269,000

 

 

98,898,000

 

 

77.93

 

 

8.9%

 

 

 

 

 

 

2025

 

 

753,000

 

 

55,415,000

 

 

73.59

 

 

5.0%

 

 

 

 

 

 

2026

 

 

1,376,000

 

 

99,315,000

 

 

72.18

 

 

8.9%

 

 

 

 

 

 

2027

 

 

931,000

 

 

63,286,000

 

 

67.98

 

 

5.7%

 

 

 

 

 

 

Thereafter

 

 

4,446,000

 

 

267,401,000

 

 

60.14

 

 

24.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail:

 

Month to Month

 

 

39,000

 

$

2,265,000

 

$

58.08

 

 

0.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third Quarter 2017

 

 

3,000

 

 

3,529,000

 

 

1,176.33

 

 

0.8%

 

 

 

 

 

 

Fourth Quarter 2017

 

 

5,000

 

 

1,193,000

 

 

238.60

 

 

0.3%

 

 

 

 

 

 

Total 2017

 

 

8,000

 

 

4,722,000

 

 

590.25

 

 

1.1%

 

 

 

 

 

 

First Quarter 2018

 

 

96,000

 

 

26,110,000

 

 

271.98

 

 

6.0%

 

 

 

 

 

 

Second Quarter 2018

 

 

34,000

 

 

4,106,000

 

 

120.76

 

 

0.9%

 

 

 

 

 

 

Remaining 2018

 

 

49,000

 

 

16,598,000

 

 

338.73

 

 

3.8%

 

 

 

 

 

 

Total 2018

 

 

179,000

 

 

46,814,000

 

 

261.53

 

 

10.7%

 

 

 

 

 

 

2019

 

 

198,000

 

 

33,461,000

 

 

168.99

 

 

7.7%

 

 

 

 

 

 

2020

 

 

69,000

 

 

10,582,000

 

 

153.36

 

 

2.4%

 

 

 

 

 

 

2021

 

 

52,000

 

 

10,462,000

 

 

201.19

 

 

2.4%

 

 

 

 

 

 

2022

 

 

20,000

 

 

4,930,000

 

 

246.50

 

 

1.1%

 

 

 

 

 

 

2023

 

 

87,000

 

 

37,656,000

 

 

432.83

 

 

8.7%

 

 

 

 

 

 

2024

 

 

156,000

 

 

63,928,000

 

 

409.79

 

 

14.7%

 

 

 

 

 

 

2025

 

 

43,000

 

 

19,535,000

 

 

454.30

 

 

4.5%

 

 

 

 

 

 

2026

 

 

136,000

 

 

43,855,000

 

 

322.46

 

 

10.1%

 

 

 

 

 

 

2027

 

 

31,000

 

 

21,174,000

 

 

683.03

 

 

4.9%

 

 

 

 

 

 

Thereafter

 

 

928,000

 

 

134,926,000

 

 

145.39

 

 

31.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Excludes storage, vacancy and other.

 

- 31 -


 

 

 

LEASE EXPIRATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WASHINGTON, DC SEGMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Our Share of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square Feet

 

Weighted Average Annual

 

Percentage of

 

 

 

 

 

 

Period of Lease

 

of Expiring

 

Rent of Expiring Leases

 

Annualized

 

 

 

 

 

 

Expiration

 

Leases(1)

 

Total

 

Per Sq. Ft.

 

Escalated Rent

 

 

 

Office:

 

Month to Month

 

 

50,000

 

$

1,088,000

 

$

21.76

 

 

0.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third Quarter 2017

 

 

131,000

 

 

5,333,000

 

 

40.71

 

 

1.5%

 

 

 

 

 

 

Fourth Quarter 2017

 

 

123,000

 

 

4,202,000

 

 

34.16

 

 

1.2%

 

 

 

 

 

 

Total 2017

 

 

254,000

 

 

9,535,000

 

 

37.54

 

 

2.7%

 

 

 

 

 

 

First Quarter 2018

 

 

139,000

 

 

5,290,000

 

 

38.06

 

 

1.5%

 

 

 

 

 

 

Second Quarter 2018

 

 

102,000

 

 

4,942,000

 

 

48.45

 

 

1.4%

 

 

 

 

 

 

Remaining 2018

 

 

479,000

 

 

22,260,000

 

 

46.47

 

 

6.3%

 

 

 

 

 

 

Total 2018

 

 

720,000

 

 

32,492,000

 

 

45.13

 

 

9.2%

 

 

 

 

 

 

2019

 

 

1,170,000

 

 

52,700,000

 

 

45.04

 

 

14.9%

 

 

 

 

 

 

2020

 

 

932,000

 

 

46,951,000

 

 

50.38

 

 

13.3%

 

 

 

 

 

 

2021

 

 

808,000

 

 

36,513,000

 

 

45.19

 

 

10.3%

 

 

 

 

 

 

2022

 

 

1,226,000

 

 

56,211,000

 

 

45.85

 

 

15.9%

 

 

 

 

 

 

2023

 

 

214,000

 

 

9,245,000

 

 

43.20

 

 

2.6%

 

 

 

 

 

 

2024

 

 

368,000

 

 

15,595,000

 

 

42.38

 

 

4.4%

 

 

 

 

 

 

2025

 

 

319,000

 

 

12,811,000

 

 

40.16

 

 

3.6%

 

 

 

 

 

 

2026

 

 

190,000

 

 

9,014,000

 

 

47.44

 

 

2.5%

 

 

 

 

 

 

2027

 

 

239,000

 

 

10,599,000

 

 

44.35

 

 

3.0%

 

 

 

 

 

 

Thereafter

 

 

1,370,000

 

 

61,215,000

 

 

44.68

 

 

17.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Excludes storage, vacancy and other.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 32 -


 

 

 

LEASE EXPIRATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

theMART

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Our Share of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square Feet

 

Weighted Average Annual

 

Percentage of

 

 

 

 

 

 

Period of Lease

 

of Expiring

 

Rent of Expiring Leases

 

Annualized

 

 

 

 

 

 

Expiration

 

Leases(1)

 

Total

 

Per Sq. Ft.

 

Escalated Rent

 

 

 

Office:

 

Month to Month

 

 

2,000

 

$

119,000

 

$

59.50

 

 

0.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third Quarter 2017

 

 

55,000

 

 

2,161,000

 

 

39.29

 

 

1.5%

 

 

 

 

 

 

Fourth Quarter 2017

 

 

56,000

 

 

2,371,000

 

 

42.34

 

 

1.6%

 

 

 

 

 

 

Total 2017

 

 

111,000

 

 

4,532,000

 

 

40.83

 

 

3.1%

 

 

 

 

 

 

First Quarter 2018

 

 

50,000

 

 

2,479,000

 

 

49.58

 

 

1.7%

 

 

 

 

 

 

Second Quarter 2018

 

 

50,000

 

 

1,802,000

 

 

36.04

 

 

1.2%

 

 

 

 

 

 

Remaining 2018

 

 

232,000

 

 

8,821,000

 

 

38.02

 

 

6.0%

 

 

 

 

 

 

Total

 

 

332,000

 

 

13,102,000

 

 

39.46

 

 

8.9%

 

 

 

 

 

 

2019

 

 

164,000

 

 

8,288,000

 

 

50.54

 

 

5.6%

 

 

 

 

 

 

2020

 

 

285,000

 

 

12,382,000

 

 

43.45

 

 

8.4%

 

 

 

 

 

 

2021

 

 

351,000

 

 

14,713,000

 

 

41.92

 

 

10.0%

 

 

 

 

 

 

2022

 

 

554,000

 

 

22,927,000

 

 

41.38

 

 

15.5%

 

 

 

 

 

 

2023

 

 

231,000

 

 

9,621,000

 

 

41.65

 

 

6.5%

 

 

 

 

 

 

2024

 

 

203,000

 

 

7,920,000

 

 

39.01

 

 

5.4%

 

 

 

 

 

 

2025

 

 

302,000

 

 

13,286,000

 

 

43.99

 

 

9.0%

 

 

 

 

 

 

2026

 

 

172,000

 

 

7,416,000

 

 

43.12

 

 

5.0%

 

 

 

 

 

 

2027

 

 

97,000

 

 

3,976,000

 

 

40.99

 

 

2.7%

 

 

 

 

 

 

Thereafter

 

 

778,000

 

 

29,248,000

 

 

37.59

 

 

19.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Excludes storage, vacancy and other.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 33 -


 

 

 

LEASE EXPIRATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

555 California Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Our Share of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square Feet

 

Weighted Average Annual

 

Percentage of

 

 

 

 

 

 

Period of Lease

 

of Expiring

 

Rent of Expiring Leases

 

Annualized

 

 

 

 

 

 

Expiration

 

Leases(1)

 

Total

 

Per Sq. Ft.

 

Escalated Rent

 

 

 

Office:

 

Month to Month

 

 

-

 

$

-

 

$

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third Quarter 2017

 

 

-

 

 

-

 

 

-

 

 

-

 

 

 

 

 

 

Fourth Quarter 2017

 

 

-

 

 

-

 

 

-

 

 

-

 

 

 

 

 

 

Total 2017

 

 

-

 

 

-

 

 

-

 

 

-

 

 

 

 

 

 

First Quarter 2018

 

 

-

 

 

-

 

 

-

 

 

-

 

 

 

 

 

 

Second Quarter 2018

 

 

6,000

 

 

363,000

 

 

60.50

 

 

0.5%

 

 

 

 

 

 

Remaining 2018

 

 

2,000

 

 

145,000

 

 

72.50

 

 

0.2%

 

 

 

 

 

 

Total 2018

 

 

8,000

 

 

508,000

 

 

63.50

 

 

0.7%

 

 

 

 

 

 

2019

 

 

68,000

 

 

4,691,000

 

 

68.99

 

 

6.3%

 

 

 

 

 

 

2020

 

 

101,000

 

 

6,182,000

 

 

61.21

 

 

8.3%

 

 

 

 

 

 

2021

 

 

68,000

 

 

4,525,000

 

 

66.54

 

 

6.1%

 

 

 

 

 

 

2022

 

 

36,000

 

 

2,643,000

 

 

73.42

 

 

3.6%

 

 

 

 

 

 

2023

 

 

132,000

 

 

8,805,000

 

 

66.70

 

 

11.9%

 

 

 

 

 

 

2024

 

 

69,000

 

 

5,700,000

 

 

82.61

 

 

7.7%

 

 

 

 

 

 

2025

 

 

311,000

 

 

20,438,000

 

 

65.72

 

 

27.6%

 

 

 

 

 

 

2026

 

 

180,000

 

 

12,270,000

 

 

68.17

 

 

16.5%

 

 

 

 

 

 

2027

 

 

65,000

 

 

5,165,000

 

 

79.46

 

 

7.0%

 

 

 

 

 

 

Thereafter

 

 

38,000

 

 

3,222,000

 

 

84.79

 

 

4.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Excludes storage, vacancy and other.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 34 -


 

 

LEASING ACTIVITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The leasing activity and related statistics in the table below is 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

 

 

 

555 California

 

Washington, DC

 

 

 

 

 

Office

 

Retail

 

theMART

 

Street

 

Office

Three Months Ended June 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total square feet leased

 

543

 

 

24

 

 

91

 

 

5

 

 

196

 

Our share of square feet leased:

 

402

 

 

19

 

 

91

 

 

3

 

 

186

 

 

Initial rent (1)

$

79.50

 

$

160.08

 

$

46.91

 

$

89.00

 

$

42.43

 

 

Weighted average lease term (years)

 

7.8

 

 

7.8

 

 

6.2

 

 

7.2

 

 

5.2

 

 

Second generation relet space:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square feet

 

288

 

 

18

 

 

89

 

 

-

 

 

141

 

 

 

GAAP basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line rent (2)

$

66.53

 

$

154.39

 

$

45.98

 

$

-

 

$

44.63

 

 

 

 

Prior straight-line rent

$

56.47

 

$

114.45

 

$

41.49

 

$

-

 

$

43.70

 

 

 

 

Percentage increase

 

17.8%

 

 

34.9%

 

 

10.8%

 

 

-  %

 

 

2.1%

 

 

 

Cash basis (non-GAAP):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Initial rent (1)

$

67.31

 

$

145.80

 

$

46.45

 

$

-

 

$

44.67

 

 

 

 

Prior escalated rent

$

59.19

 

$

116.83

 

$

44.97

 

$

-

 

$

45.90

 

 

 

 

Percentage increase (decrease)

 

13.7%

 

 

24.8%

 

 

3.3%

 

 

-  %

 

 

(2.7%)

 

 

Tenant improvements and leasing commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per square foot

$

57.66

 

$

70.12

 

$

31.10

 

$

134.00

 

$

37.58

 

 

 

Per square foot per annum

$

7.39

 

$

8.99

 

$

5.02

 

$

18.61

 

$

7.23

 

 

 

 

Percentage of initial rent

 

9.3%

 

 

5.6%

 

 

10.7%

 

 

20.9%

 

 

17.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

- 35 -


 

 

LEASING ACTIVITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The leasing activity and related statistics in the table below is 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

 

 

 

555 California

 

Washington, DC

 

 

 

 

 

Office

 

Retail

 

theMART

 

Street

 

Office

Six Months Ended June 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total square feet leased

 

1,096

 

 

36

 

 

191

 

 

71

 

 

740

 

Our share of square feet leased:

 

782

 

 

30

 

 

191

 

 

50

 

 

710

 

 

Initial rent (1)

$

77.41

 

$

190.57

 

$

47.28

 

$

87.03

 

$

42.88

 

 

Weighted average lease term (years)

 

7.6

 

 

5.8

 

 

7.2

 

 

10.8

 

 

7.9

 

 

Second generation relet space:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square feet

 

492

 

 

22

 

 

185

 

 

46

 

 

623

 

 

 

GAAP basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line rent (2)

$

68.94

 

$

229.02

 

$

46.86

 

$

95.09

 

$

44.11

 

 

 

 

Prior straight-line rent

$

60.51

 

$

169.89

 

$

36.44

 

$

80.30

 

$

42.06

 

 

 

 

Percentage increase

 

13.9%

 

 

34.8%

 

 

28.6%

 

 

18.4%

 

 

4.9%

 

 

 

Cash basis (non-GAAP):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Initial rent (1)

$

70.21

 

$

215.42

 

$

46.77

 

$

86.49

 

$

43.12

 

 

 

 

Prior escalated rent

$

63.67

 

$

177.62

 

$

38.69

 

$

78.67

 

$

45.73

 

 

 

 

Percentage increase (decrease)

 

10.3%

 

 

21.3%

 

 

20.9%

 

 

9.9%

 

 

(5.7%)

 

 

Tenant improvements and leasing commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per square foot

$

69.35

 

$

59.96

 

$

44.48

 

$

95.09

 

$

59.36

 

 

 

Per square foot per annum

$

9.13

 

$

10.34

 

$

6.18

 

$

8.80

 

$

7.51

 

 

 

 

Percentage of initial rent

 

11.8%

 

 

5.4%

 

 

13.1%

 

 

10.1%

 

 

17.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

- 36 -


 

 

OCCUPANCY, SAME STORE EBITDA AND NOI (NON-GAAP)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

555 California

 

 

 

 

 

 

New York

 

Washington, DC

 

theMART

 

Street

Occupancy rate at:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2017

 

 

 

 

 

96.6

%

 

 

90.4

%

 

 

98.9

%

 

 

90.7

%

 

 

March 31, 2017

 

 

 

 

 

96.6

%

 

 

90.6

%

 

 

98.9

%

 

 

93.1

%

 

 

December 31, 2016

 

 

 

 

 

96.5

%

 

 

90.9

%

 

 

98.9

%

 

 

92.4

%

 

 

June 30, 2016

 

 

 

 

 

96.0

%

 

 

92.0

%

 

 

97.8

%

 

 

92.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same store EBITDA % (decrease) increase:(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30, 2017 compared to June 30, 2016

 

(0.5

%)

(2)(3)

 

(2.7

%)

 

 

(4.5

%)

(4)

 

(2.9

%)

 

 

Six months ended June 30, 2017 compared to June 30, 2016

 

1.5

%

(2)(3)

 

(1.2

%)

 

 

(0.2

%)

(5)

 

(1.0

%)

 

 

Three months ended June 30, 2017 compared to March 31, 2017

 

3.6

%

(2)(3)

 

(0.5

%)

 

 

1.7

%

 

 

0.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same store NOI % increase (decrease):(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30, 2017 compared to June 30, 2016

 

10.6

%

(2)(3)

 

0.5

%

 

 

(2.8

%)

(4)

 

33.7

%

 

 

Six months ended June 30, 2017 compared to June 30, 2016

 

12.9

%

(2)(3)

 

0.1

%

 

 

0.9

%

(5)

 

54.3

%

 

 

Three months ended June 30, 2017 compared to March 31, 2017

 

4.5

%

(2)(3)

 

2.5

%

 

 

2.3

%

 

 

(1.0

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

See pages 68 to 73 for same store EBITDA and NOI reconciliations.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

NOI

 

 

 

 

 

 

 

 

(2)

Excluding Hotel Pennsylvania - same store % (decrease) increase:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30, 2017 compared to June 30, 2016

 

 

 

(1.5

%)

 

 

9.6

%

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30, 2017 compared to June 30, 2016

 

 

 

1.2

%

 

 

12.5

%

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30, 2017 compared to March 31, 2017

 

 

 

(0.4

%)

 

 

0.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

NOI

 

 

 

 

 

 

 

 

(3)

Excluding $2,557,000 of one-time prior period tenant adjustments in the

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   three months ended June 30, 2017 - same store % increase:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30, 2017 compared to June 30, 2016

 

 

 

0.4

%

 

 

11.7

%

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30, 2017 compared to June 30, 2016

 

 

 

2.0

%

 

 

13.5

%

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30, 2017 compared to March 31, 2017

 

 

 

4.5

%

 

 

5.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4)

The three months ended June 30, 2016 includes a $2,300,000 reversal of an expense accrued in the prior quarters. Excluding this amount, same store EBITDA increased by 4.0% and same store NOI increased by 6.5%.

(5)

The six months ended June 30, 2016 includes a $2,000,000 reversal of an expense accrued in 2015. Excluding this amount, same store EBITDA increased by 3.8% and same store NOI increased by 5.2%.

- 37 -


 

 

RESIDENTIAL STATISTICS in service

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At Vornado's Ownership Interest

 

 

 

 

 

 

 

 

 

 

 

Average Monthly

 

 

 

 

 

Number of Units

 

Number of Units

 

Occupancy Rate

 

Rent Per Unit

 

 

New York(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2017

 

2,011

 

981

 

 

94.8

%

 

$

3,644

 

 

 

March 31, 2017

 

2,004

 

977

 

 

95.6

%

 

$

3,600

 

 

 

December 31, 2016

 

2,004

 

977

 

 

96.0

%

 

$

3,576

 

 

 

June 30, 2016

 

1,698

 

890

 

 

94.8

%

 

$

3,490

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington, DC:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2017

 

3,104

 

3,104

 

 

98.4

%

 

$

2,160

 

 

 

March 31, 2017

 

3,038

 

3,038

 

 

97.9

%

 

$

2,118

 

 

 

December 31, 2016

 

2,960

 

2,960

 

 

97.9

%

 

$

2,106

 

 

 

June 30, 2016

 

2,693

 

2,693

 

 

98.2

%

 

$

2,041

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rosslyn Plaza:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2017

 

196

 

86

 

 

98.0

%

 

$

2,615

 

 

 

March 31, 2017

 

196

 

86

 

 

99.0

%

 

$

2,595

 

 

 

December 31, 2016

 

196

 

86

 

 

96.9

%

 

$

2,604

 

 

 

June 30, 2016

 

196

 

86

 

 

99.5

%

 

$

2,610

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 June 30, 2017

 

 

 

 

 

 

 

 

 

(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

 

$

744,967

(1)

57.3%

 

Q3 2012

 

N/A

 

N/A

 

512 West 22nd Street - office (55.0% interest)

 

New York

 

173,000

 

 

72,000

 

 

27,966

(2)

38.8%

 

Q4 2015

 

Q1 2018

 

Q1 2020

 

61 Ninth Avenue - office (45.1% interest)

 

New York

 

170,000

 

 

69,000

 

 

33,399

(3)

48.4%

 

Q1 2016

 

Q1 2018

 

Q2 2019

 

606 Broadway - office/retail (50.0% interest)

 

New York

 

34,000

 

 

30,000

 

 

14,215

(4)

47.4%

 

Q2 2016

 

Q3 2018

 

Q2 2020

 

 

Total current projects

 

 

 

 

 

 

 

 

$

820,547

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Zoning

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Future Opportunities:

 

Segment

 

Sq. Ft.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Penn Plaza - 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.

(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, except per square foot amounts)

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

Year Ended December 31,

 

 

 

June 30, 2017

 

2016

 

2015

Capital expenditures (accrual basis):

 

 

 

 

 

 

 

 

 

Expenditures to maintain assets

 

$

54,674

 

$

114,031

 

$

125,215

Tenant improvements

 

 

56,737

 

 

86,630

 

 

153,696

Leasing commissions

 

 

15,264

 

 

38,938

 

 

50,081

Non-recurring capital expenditures

 

 

37,725

 

 

55,636

 

 

116,875

Total capital expenditures and leasing commissions (accrual basis)

 

 

164,400

 

 

295,235

 

 

445,867

Adjustments to reconcile to cash basis:

 

 

 

 

 

 

 

 

 

 

Expenditures in the current year applicable to prior periods

 

 

65,985

 

 

268,101

 

 

156,753

 

Expenditures to be made in future periods for the current period

 

 

(68,784)

 

 

(117,910)

 

 

(222,469)

Total capital expenditures and leasing commissions (cash basis)

 

$

161,601

 

$

445,426

 

$

380,151

 

 

 

 

 

 

 

 

 

 

Our share of square feet leased

 

 

1,522

 

 

3,283

 

 

3,767

Tenant improvements and leasing commissions per square foot per annum

 

$

8.37

 

$

7.15

 

$

8.43

Percentage of initial rent

 

 

13.2%

 

 

11.0%

 

 

10.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

Year Ended December 31,

 

 

 

June 30, 2017

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

Development and redevelopment expenditures:

 

 

 

 

 

 

 

 

 

 

220 Central Park South

 

$

126,384

 

$

303,974

 

$

158,014

 

606 Broadway

 

 

9,467

 

 

4,234

 

 

-

 

1700 M Street

 

 

7,442

 

 

5,299

 

 

2,695

 

The Bartlett

 

 

6,690

 

 

67,580

 

 

103,878

 

315/345 Montgomery Street (555 California Street)

 

 

6,632

 

 

9,150

 

 

-

 

90 Park Avenue

 

 

6,002

 

 

33,308

 

 

29,937

 

theMART

 

 

3,768

 

 

24,788

 

 

588

 

Penn Plaza

 

 

3,724

 

 

11,904

 

 

17,701

 

304 Canal Street

 

 

2,534

 

 

5,941

 

 

1,405

 

Marriott Marquis Times Square - retail and signage

 

 

1,472

 

 

9,283

 

 

21,929

 

640 Fifth Avenue

 

 

1,015

 

 

46,282

 

 

17,899

 

Wayne Towne Center

 

 

649

 

 

8,461

 

 

20,633

 

2221 South Clark Street (residential conversion)

 

 

352

 

 

15,939

 

 

23,711

 

330 West 34th Street

 

 

293

 

 

5,492

 

 

32,613

 

Other

 

 

14,649

 

 

54,930

 

 

59,816

 

 

 

$

191,073

 

$

606,565

 

$

490,819

- 40 -


 

 

CAPITAL EXPENDITURES,

 

 

 

 

 

 

 

 

 

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NEW YORK SEGMENT

 

 

 

 

 

 

 

 

(unaudited and in thousands, except per square foot amounts)

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

Year Ended December 31,

 

 

 

June 30, 2017

 

2016

 

2015

Capital expenditures (accrual basis):

 

 

 

 

 

 

 

 

 

Expenditures to maintain assets

 

$

39,972

 

$

67,239

 

$

57,752

Tenant improvements

 

 

14,828

 

 

63,995

 

 

68,869

Leasing commissions

 

 

7,768

 

 

32,475

 

 

35,099

Non-recurring capital expenditures

 

 

32,905

 

 

41,322

 

 

81,240

Total capital expenditures and leasing commissions (accrual basis)

 

 

95,473

 

 

205,031

 

 

242,960

Adjustments to reconcile to cash basis:

 

 

 

 

 

 

 

 

 

 

Expenditures in the current year applicable to prior periods

 

 

26,238

 

 

159,144

 

 

93,105

 

Expenditures to be made in future periods for the current period

 

 

(25,576)

 

 

(100,151)

 

 

(118,911)

Total capital expenditures and leasing commissions (cash basis)

 

$

96,135

 

$

264,024

 

$

217,154

 

 

 

 

 

 

 

 

 

 

Our share of square feet leased

 

 

812

 

 

1,933

 

 

1,920

Tenant improvements and leasing commissions per square foot per annum

 

$

9.16

 

$

7.98

 

$

10.20

Percentage of initial rent

 

 

11.2%

 

 

9.7%

 

 

8.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

Year Ended December 31,

 

 

 

June 30, 2017

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

Development and redevelopment expenditures:

 

 

 

 

 

 

 

 

 

 

606 Broadway

 

$

9,467

 

$

4,234

 

$

-

 

90 Park Avenue

 

 

6,002

 

 

33,308

 

 

29,937

 

Penn Plaza

 

 

3,724

 

 

11,904

 

 

17,701

 

304 Canal Street

 

 

2,534

 

 

5,941

 

 

1,405

 

Marriott Marquis Times Square - retail and signage

 

 

1,472

 

 

9,283

 

 

21,929

 

640 Fifth Avenue

 

 

1,015

 

 

46,282

 

 

17,899

 

330 West 34th Street

 

 

293

 

 

5,492

 

 

32,613

 

Other

 

 

2,358

 

 

1,759

 

 

6,695

 

 

 

$

26,865

 

$

118,203

 

$

128,179

- 41 -


 

 

CAPITAL EXPENDITURES,

 

 

 

 

 

 

 

 

 

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

theMART

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

Year Ended December 31,

 

 

 

June 30, 2017

 

2016

 

2015

Capital expenditures (accrual basis):

 

 

 

 

 

 

 

 

 

Expenditures to maintain assets

 

$

4,361

 

$

16,343

 

$

33,958

Tenant improvements

 

 

7,309

 

 

6,722

 

 

30,246

Leasing commissions

 

 

1,083

 

 

1,355

 

 

7,175

Non-recurring capital expenditures

 

 

110

 

 

1,518

 

 

411

Total capital expenditures and leasing commissions (accrual basis)

 

 

12,863

 

 

25,938

 

 

71,790

Adjustments to reconcile to cash basis:

 

 

 

 

 

 

 

 

 

 

Expenditures in the current year applicable to prior periods

 

 

5,987

 

 

24,314

 

 

16,849

 

Expenditures to be made in future periods for the current period

 

 

(7,704)

 

 

1,654

 

 

(37,949)

Total capital expenditures and leasing commissions (cash basis)

 

$

11,146

 

$

51,906

 

$

50,690

 

 

 

 

 

 

 

 

 

 

 

Our share of square feet leased

 

 

191

 

 

269

 

 

762

Tenant improvements and leasing commissions per square foot per annum

 

$

6.18

 

$

5.57

 

$

6.02

Percentage of initial rent

 

 

13.1%

 

 

11.6%

 

 

15.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

Year Ended December 31,

 

 

 

June 30, 2017

 

2016

 

2015

Development and redevelopment expenditures:

 

 

 

 

 

 

 

 

 

 

Common area enhancements

 

$

3,768

 

$

24,788

 

$

588

 

Other

 

 

189

 

 

1,384

 

 

-

 

 

 

$

3,957

 

$

26,172

 

$

588

- 42 -


 

 

CAPITAL EXPENDITURES,

 

 

 

 

 

 

 

 

 

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

555 CALIFORNIA STREET

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

Year Ended December 31,

 

 

 

June 30, 2017

 

2016

 

2015

Capital expenditures (accrual basis):

 

 

 

 

 

 

 

 

 

Expenditures to maintain assets

 

$

3,148

 

$

5,704

 

$

7,916

Tenant improvements

 

 

3,454

 

 

3,201

 

 

3,084

Leasing commissions

 

 

768

 

 

1,041

 

 

1,046

Non-recurring capital expenditures

 

 

526

 

 

3,900

 

 

796

Total capital expenditures and leasing commissions (accrual basis)

 

 

7,896

 

 

13,846

 

 

12,842

Adjustments to reconcile to cash basis:

 

 

 

 

 

 

 

 

 

 

Expenditures in the current year applicable to prior periods

 

 

8,439

 

 

12,708

 

 

10,994

 

Expenditures to be made in future periods for the current period

 

 

4,263

 

 

(3,056)

 

 

7,618

Total capital expenditures and leasing commissions (cash basis)

 

$

20,598

 

$

23,498

 

$

31,454

 

 

 

 

 

 

 

 

 

 

 

Our share of square feet leased

 

 

50

 

 

106

 

 

69

Tenant improvements and leasing commissions per square foot per annum

 

$

8.80

 

$

9.10

 

$

8.12

Percentage of initial rent

 

 

10.1%

 

 

11.8%

 

 

9.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

Year Ended December 31,

 

 

 

June 30, 2017

 

2016

 

2015

Development and redevelopment expenditures:

 

 

 

 

 

 

 

 

 

 

315/345 Montgomery Street

 

$

6,632

 

$

9,150

 

$

-

 

Other

 

 

-

 

 

-

 

 

260

 

 

 

$

6,632

 

$

9,150

 

$

260

- 43 -


 

 

CAPITAL EXPENDITURES,

 

 

 

 

 

 

 

 

 

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

WASHINGTON, DC SEGMENT

 

 

 

 

 

 

 

 

 

(unaudited and in thousands, except per square foot amounts)

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

Year Ended December 31,

 

 

 

June 30, 2017

 

2016

 

2015

Capital expenditures (accrual basis):

 

 

 

 

 

 

 

 

 

Expenditures to maintain assets

 

$

7,193

 

$

24,745

 

$

25,589

Tenant improvements

 

 

31,146

 

 

12,712

 

 

51,497

Leasing commissions

 

 

5,645

 

 

4,067

 

 

6,761

Non-recurring capital expenditures

 

 

4,184

 

 

8,896

 

 

34,428

Total capital expenditures and leasing commissions (accrual basis)

 

 

48,168

 

 

50,420

 

 

118,275

Adjustments to reconcile to cash basis:

 

 

 

 

 

 

 

 

 

 

Expenditures in the current year applicable to prior periods

 

 

25,321

 

 

71,935

 

 

35,805

 

Expenditures to be made in future periods for the current period

 

 

(39,767)

 

 

(16,357)

 

 

(73,227)

Total capital expenditures and leasing commissions (cash basis)

 

$

33,722

 

$

105,998

 

$

80,853

 

 

 

 

 

 

 

 

 

 

Our share of square feet leased

 

 

710

 

 

1,350

 

 

1,847

Tenant improvements and leasing commissions per square foot per annum

 

$

7.51

 

$

4.67

 

$

6.41

Percentage of initial rent

 

 

17.5%

 

 

11.6%

 

 

15.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

Year Ended December 31,

 

 

 

June 30, 2017

 

2016

 

2015

Development and redevelopment expenditures:

 

 

 

 

 

 

 

 

 

 

1700 M Street

 

$

7,442

 

$

5,299

 

$

2,695

 

The Bartlett

 

 

6,690

 

 

67,580

 

 

103,878

 

2221 South Clark Street (residential conversion)

 

 

352

 

 

15,939

 

 

23,711

 

Other

 

 

11,855

 

 

51,564

 

 

38,001

 

 

 

$

26,339

 

$

140,382

 

$

168,285

- 44 -


 

 

CAPITAL EXPENDITURES,

 

 

 

 

 

 

 

 

 

TENANT IMPROVEMENTS AND LEASING COMMISSIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

Year Ended December 31,

 

 

 

June 30, 2017

 

2016

 

2015

Development and redevelopment expenditures:

 

 

 

 

 

 

 

 

 

 

220 Central Park South

 

$

126,384

 

$

303,974

 

$

158,014

 

Wayne Towne Center

 

 

649

 

 

8,461

 

 

20,633

 

Other

 

 

247

 

 

223

 

 

14,860

 

 

 

$

127,280

 

$

312,658

 

$

193,507

- 45 -


 

 

NEW YORK SEGMENT

PROPERTY TABLE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

Square Feet

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

Under Development

 

Encumbrances

 

 

 

 

 

 

%

 

%

 

Annual Rent

 

Total

 

 

 

or Not Available

 

(non-GAAP)

 

 

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 %

 

 91.7 %

 

$

63.60

 

2,256,000

 

2,256,000

 

-

 

 

 

 

United Health Care, URS Corporation Group Counseling

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bank of America, Kmart Corporation,

 

 

-Retail

 

 100.0 %

 

 99.2 %

 

 

132.58

 

271,000

 

271,000

 

-

 

 

 

 

Shake Shack, Starbucks

 

 

 

 

 100.0 %

 

 92.5 %

 

 

71.00

 

2,527,000

 

2,527,000

 

-

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Two Penn Plaza

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EMC, Information Builders, Inc.,

 

 

-Office

 

 100.0 %

 

 98.7 %

 

 

59.59

 

1,585,000

 

1,585,000

 

-

 

 

575,000

 

Madison Square Garden, McGraw-Hill Companies, Inc.

 

 

-Retail

 

 100.0 %

 

 86.4 %

 

 

207.24

 

49,000

 

49,000

 

-

 

 

-

 

Chase Manhattan Bank

 

 

 

 

 100.0 %

 

 98.4 %

 

 

64.02

 

1,634,000

 

1,634,000

 

-

 

 

575,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Eleven Penn Plaza

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

 100.0 %

 

 99.7 %

 

 

58.96

 

1,114,000

 

1,114,000

 

-

 

 

450,000

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PNC Bank National Association, Starbucks,

 

 

-Retail

 

 100.0 %

 

 85.2 %

 

 

146.82

 

38,000

 

38,000

 

-

 

 

-

 

Madison Square Garden

 

 

 

 

 100.0 %

 

 99.2 %

 

 

61.86

 

1,152,000

 

1,152,000

 

-

 

 

450,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 West 33rd Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

 100.0 %

 

 98.2 %

 

 

62.91

 

855,000

 

855,000

 

-

 

 

398,402

 

IPG and affiliates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Manhattan Mall

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

 100.0 %

 

 93.2 %

 

 

133.83

 

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 %

 

 95.0 %

 

 

62.33

 

691,000

 

691,000

 

-

 

 

50,150

 

Deutsch, Inc., Yodle, Inc., Footlocker, Home Advisor, Inc.*

 

 

-Retail

 

 100.0 %

 

-

 

 

-

 

18,000

 

18,000

 

-

 

 

-

 

 

 

 

 

 

 100.0 %

 

 92.6 %

 

 

62.33

 

709,000

 

709,000

 

-

 

 

50,150

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

435 Seventh Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

 100.0 %

 

 100.0 %

 

 

292.37

 

43,000

 

43,000

 

-

 

 

97,252

 

Hennes & Mauritz

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7 West 34th Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

 53.0 %

 

 100.0 %

 

 

63.61

 

458,000

 

458,000

 

-

 

 

300,000

 

Amazon

 

 

-Retail

 

 53.0 %

 

 71.8 %

 

 

292.57

 

21,000

 

21,000

 

-

 

 

-

 

Amazon

 

 

 

 

 53.0 %

 

 98.8 %

 

 

73.64

 

479,000

 

479,000

 

-

 

 

300,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

484 Eighth Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

 100.0 %

 

-

 

 

-

 

16,000

 

-

 

16,000

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

431 Seventh Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

 100.0 %

 

 100.0 %

 

 

262.23

 

10,000

 

10,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

488 Eighth Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

 100.0 %

 

 100.0 %

 

 

87.57

 

6,000

 

6,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

267 West 34th Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

 100.0 %

 

-

 

 

-

 

6,000

 

6,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 46 -


 

 

NEW YORK SEGMENT

PROPERTY TABLE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

Square Feet

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

Under Development

 

Encumbrances

 

 

 

 

 

 

%

 

%

 

Annual Rent

 

Total

 

 

 

or Not Available

 

(non-GAAP)

 

 

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 %

 

 35.3 %

 

$

66.03

 

8,000

 

8,000

 

-

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

150 West 34th Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

 100.0 %

 

 100.0 %

 

 

71.73

 

78,000

 

78,000

 

-

 

 

205,000

 

Old Navy

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

137 West 33rd Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

 100.0 %

 

 100.0 %

 

 

93.89

 

3,000

 

3,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

265 West 34th Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

 100.0 %

 

 100.0 %

 

 

503.75

 

3,000

 

3,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

131-135 West 33rd Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

 100.0 %

 

 100.0 %

 

 

41.28

 

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

 

 

2,257,402

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 %

 

 96.5 %

 

 

59.59

(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 %

 

 96.6 %

 

 

73.37

 

537,000

 

537,000

 

-

 

 

 

 

Castle Harlan, Tournesol Realty LLC (Peter Marino),

 

 

-Retail

 

 100.0 %

 

 13.9 %

 

 

17.86

 

2,000

 

2,000

 

-

 

 

 

 

 

 

 

 

 

 100.0 %

 

 96.3 %

 

 

73.17

 

539,000

 

539,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

715 Lexington Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

 100.0 %

 

 100.0 %

 

 

260.06

 

23,000

 

23,000

 

-

 

 

-

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

966 Third Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

 100.0 %

 

 100.0 %

 

 

93.59

 

7,000

 

7,000

 

-

 

 

-

 

McDonald's

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

968 Third Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

 50.0 %

 

 100.0 %

 

 

263.80

 

6,000

 

6,000

 

-

 

 

-

 

Capital One Financial Corporation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Midtown East

 

 

 

 

 

 

 

 

1,921,000

 

1,921,000

 

-

 

 

350,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 47 -


 

 

NEW YORK SEGMENT

PROPERTY TABLE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

Square Feet

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

Under Development

 

Encumbrances

 

 

 

 

 

 

%

 

%

 

Annual Rent

 

Total

 

 

 

or Not Available

 

(non-GAAP)

 

 

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, Hutchin Hill

 

 

-Office

 

 100.0 %

 

 95.7 %

 

$

94.29

 

873,000

 

873,000

 

-

 

$

375,000

 

Vornado Executive Headquarters

 

 

-Retail

 

 100.0 %

 

 100.0 %

 

 

253.88

 

15,000

 

15,000

 

-

 

 

-

 

Redeye Grill L.P.

 

 

 

 

 100.0 %

 

 95.8 %

 

 

96.98

 

888,000

 

888,000

 

-

 

 

375,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

57th Street - 2 buildings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

 50.0 %

 

 84.6 %

 

 

47.78

 

81,000

 

81,000

 

-

 

 

19,500

 

Various

 

 

-Retail

 

 50.0 %

 

 100.0 %

 

 

134.94

 

22,000

 

22,000

 

-

 

 

-

 

 

 

 

 

 

 50.0 %

 

 87.9 %

 

 

66.40

 

103,000

 

103,000

 

-

 

 

19,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

825 Seventh Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

 50.0 %

 

 100.0 %

 

 

78.70

 

165,000

 

165,000

 

-

 

 

20,500

 

Young & Rubicam

 

 

-Retail

 

 100.0 %

 

 100.0 %

 

 

271.95

 

4,000

 

4,000

 

-

 

 

-

 

Lindy's

 

 

 

 

 51.2 %

 

 100.0 %

 

 

83.27

 

169,000

 

169,000

 

-

 

 

20,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Midtown West

 

 

 

 

 

 

 

 

1,160,000

 

1,160,000

 

-

 

 

415,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Park Avenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

280 Park Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

-Office

 

 50.0 %

 

 98.4 %

 

 

98.39

 

1,228,000

 

1,228,000

 

-

 

 

900,000

 

PJT Partners, Investcorp International Inc., Wells Fargo

 

 

-Retail

 

 50.0 %

 

 100.0 %

 

 

96.50

 

26,000

 

26,000

 

-

 

 

-

 

Scottrade Inc., Starbucks, The Four Seasons Restaurant

 

 

 

 

 50.0 %

 

 98.4 %

 

 

98.35

 

1,254,000

 

1,254,000

 

-

 

 

900,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

350 Park Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kissinger Associates Inc., Ziff Brothers Investment Inc.,

 

 

-Office

 

 100.0 %

 

 100.0 %

 

 

104.30

 

554,000

 

554,000

 

-

 

 

400,000

 

MFA Financial Inc., M&T Bank

 

 

-Retail

 

 100.0 %

 

 100.0 %

 

 

216.81

 

17,000

 

17,000

 

-

 

 

-

 

Fidelity Investment, AT&T Wireless, Valley National Bank

 

 

 

 

 100.0 %

 

 100.0 %

 

 

107.65

 

571,000

 

571,000

 

-

 

 

400,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Park Avenue

 

 

 

 

 

 

 

 

1,825,000

 

1,825,000

 

-

 

 

1,300,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grand Central:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

90 Park Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alston & Bird, Amster, Rothstein & Ebenstein,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

-Office

 

 100.0 %

 

 96.3 %

 

 

77.55

 

937,000

 

937,000

 

-

 

 

 

 

PricewaterhouseCoopers LLP*

 

 

-Retail

 

 100.0 %

 

 100.0 %

 

 

131.17

 

24,000

 

24,000

 

-

 

 

 

 

Citibank, Starbucks

 

 

 

 

 100.0 %

 

 96.4 %

 

 

78.89

 

961,000

 

961,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

330 Madison Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guggenheim Partners LLC, HSBC Bank AFS, Glencore Ltd.*,

 

 

-Office

 

 25.0 %

 

 97.1 %

 

 

75.25

 

812,000

 

812,000

 

-

 

 

150,000

 

Jones Lang LaSalle Inc., Wells Fargo, American Century

 

 

-Retail

 

 25.0 %

 

 100.0 %

 

 

316.52

 

33,000

 

33,000

 

-

 

 

-

 

Ann Taylor Retail Inc., Citibank, Starbucks

 

 

 

 

 25.0 %

 

 97.2 %

 

 

84.67

 

845,000

 

845,000

 

-

 

 

150,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

510 Fifth Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

 100.0 %

 

 100.0 %

 

 

147.17

 

66,000

 

66,000

 

-

 

 

-

 

The North Face, Elie Tahari

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Grand Central

 

 

 

 

 

 

 

 

1,872,000

 

1,872,000

 

-

 

 

150,000

 

 

- 48 -


 

 

NEW YORK SEGMENT

PROPERTY TABLE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

Square Feet

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

Under Development

 

Encumbrances

 

 

 

 

 

 

%

 

%

 

Annual Rent

 

Total

 

 

 

or Not Available

 

(non-GAAP)

 

 

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 %

 

$

92.40

 

245,000

 

245,000

 

-

 

 

 

 

Stifel Financial Corp., GCA Savvian Inc.

 

 

-Retail

 

 100.0 %

 

 96.1 %

 

 

907.93

 

68,000

 

68,000

 

-

 

 

 

 

Victoria's Secret (guaranteed by L Brands, Inc.), Dyson*

 

 

 

 

 100.0 %

 

 91.8 %

 

 

269.58

 

313,000

 

313,000

 

-

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

666 Fifth Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Colliers International NY LLC,

 

 

-Office (Office Condo)

 

 49.5 %

 

-

 

 

-

 

1,403,000

 

-

 

1,403,000

 

 

1,405,028

 

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 %

 

 

452.42

 

114,000

 

114,000

 

-

 

 

390,000

 

Fast Retailing (Uniqlo), Hollister, Tissot

 

 

 

 

 

 

 100.0 %

 

 

452.42

 

1,562,000

 

114,000

 

1,448,000

 

 

1,795,028

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

595 Madison Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beauvais Carpets, Levin Capital Strategies LP,

 

 

-Office

 

 100.0 %

 

 89.8 %

 

 

81.36

 

294,000

 

294,000

 

-

 

 

 

 

Cosmetech Mably Int'l LLC.

 

 

-Retail

 

 100.0 %

 

 36.0 %

 

 

1,225.30

 

30,000

 

30,000

 

-

 

 

 

 

Coach

 

 

 

 

 100.0 %

 

 84.8 %

 

 

187.28

 

324,000

 

324,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

650 Madison Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Memorial Sloan Kettering Cancer Center, Polo Ralph Lauren,

 

 

-Office

 

 20.1 %

 

 96.5 %

 

 

113.51

 

526,000

 

526,000

 

-

 

 

800,000

 

Willett Advisors LLC

 

 

-Retail

 

 20.1 %

 

 92.0 %

 

 

1,226.64

 

67,000

 

27,000

 

40,000

 

 

-

 

Bottega Veneta Inc., Moncler USA Inc.

 

 

 

 

 20.1 %

 

 96.0 %

 

 

239.28

 

593,000

 

553,000

 

40,000

 

 

800,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

689 Fifth Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

 100.0 %

 

 90.0 %

 

 

80.17

 

81,000

 

81,000

 

-

 

 

 

 

Yamaha Artist Services Inc., Brunello Cucinelli USA Inc.

 

 

-Retail

 

 100.0 %

 

 100.0 %

 

 

820.61

 

17,000

 

17,000

 

-

 

 

 

 

MAC Cosmetics, Massimo Dutti

 

 

 

 

 100.0 %

 

 91.7 %

 

 

208.61

 

98,000

 

98,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

655 Fifth Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

 92.5 %

 

 100.0 %

 

 

240.42

 

57,000

 

57,000

 

-

 

 

140,000

 

Ferragamo

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

 74.3 %

 

 100.0 %

 

 

2,564.54

 

26,000

 

26,000

 

-

 

 

450,000

 

Swatch Group USA, Harry Winston

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Madison/Fifth

 

 

 

 

 

 

 

 

2,973,000

 

1,485,000

 

1,488,000

 

 

3,185,028

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midtown South:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

770 Broadway

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

 100.0 %

 

 98.0 %

 

 

81.45

 

990,000

 

990,000

 

-

 

 

700,000

 

Facebook, AOL (Verizon), J. Crew

 

 

-Retail

 

 100.0 %

 

 100.0 %

 

 

57.21

 

168,000

 

168,000

 

-

 

 

-

 

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

 

 

 

 

 100.0 %

 

 98.3 %

 

 

77.93

 

1,158,000

 

1,158,000

 

-

 

 

700,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One Park Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York University, Clarins USA Inc.,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Public Service Mutual Insurance, Robert A.M. Stern Architect

 

 

-Office

 

 55.0 %

 

 96.3 %

 

 

54.13

 

864,000

 

864,000

 

-

 

 

300,000

 

automotiveMastermind*

 

 

-Retail

 

 55.0 %

 

 100.0 %

 

 

84.92

 

77,000

 

77,000

 

-

 

 

-

 

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

 

 

 

 

 55.0 %

 

 96.6 %

 

 

56.65

 

941,000

 

941,000

 

-

 

 

300,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 Union Square South

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Burlington Coat Factory, Whole Foods Market, DSW,

 

 

-Retail

 

 100.0 %

 

 100.0 %

 

 

103.73

 

206,000

 

206,000

 

-

 

 

115,014

 

Forever 21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

692 Broadway

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

 100.0 %

 

 100.0 %

 

 

88.61

 

36,000

 

36,000

 

-

 

 

-

 

Equinox, AOL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

 50.0 %

 

-

 

 

-

 

36,000

 

-

 

36,000

 

 

30,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Midtown South

 

 

 

 

 

 

 

 

2,377,000

 

2,341,000

 

36,000

 

 

1,145,014

 

 

- 49 -


 

 

NEW YORK SEGMENT

PROPERTY TABLE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

Square Feet

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

Under Development

 

Encumbrances

 

 

 

 

 

 

%

 

%

 

Annual Rent

 

Total

 

 

 

or Not Available

 

(non-GAAP)

 

 

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 %

 

$

81.52

 

2,031,000

 

2,031,000

 

-

 

$

950,000

 

Cella, Harper & Scinto, Columbia University

 

 

-Retail

 

 70.0 %

 

 100.0 %

 

 

173.42

 

79,000

 

79,000

 

-

 

 

-

 

Duane Reade, JPMorgan Chase Bank, Sovereign Bank, Starbucks

 

 

 

 

 70.0 %

 

 99.5 %

 

 

84.96

 

2,110,000

 

2,110,000

 

-

 

 

950,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

608 Fifth Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(ground leased through 2033)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

 100.0 %

 

 99.8 %

 

 

64.65

 

93,000

 

93,000

 

-

 

 

 

 

 

 

 

-Retail

 

 100.0 %

 

 100.0 %

 

 

459.44

 

44,000

 

44,000

 

-

 

 

 

 

Topshop

 

 

 

 

 100.0 %

 

 99.9 %

 

 

191.45

 

137,000

 

137,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Rockefeller Center

 

 

 

 

 

 

 

 

2,247,000

 

2,247,000

 

-

 

 

950,000

 

 

Wall Street/Downtown:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40 Fulton Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

 100.0 %

 

 93.5 %

 

 

40.34

 

245,000

 

245,000

 

-

 

 

 

 

Market News International Inc., Sapient Corp.

 

 

-Retail

 

 100.0 %

 

 100.0 %

 

 

101.28

 

5,000

 

5,000

 

-

 

 

 

 

TD Bank

 

 

 

 

 100.0 %

 

 93.7 %

 

 

41.56

 

250,000

 

250,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Soho:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

478-486 Broadway - 2 buildings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

 100.0 %

 

 100.0 %

 

 

243.45

 

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 %

 

 

115.22

 

16,000

 

16,000

 

-

 

 

-

 

Necessary Clothing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

304 Canal Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

 100.0 %

 

-

 

 

-

 

4,000

 

-

 

4,000

 

 

 

 

 

 

 

-Residential (4 units)

 

 100.0 %

 

100.0

 

 

 

 

9,000

 

5,000

 

4,000

 

 

 

 

 

 

 

 

 

 100.0 %

 

 

 

 

 

 

13,000

 

5,000

 

8,000

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

334 Canal Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

 100.0 %

 

-

 

 

-

 

4,000

 

4,000

 

-

 

 

 

 

 

 

 

-Residential (4 units)

 

 100.0 %

 

 75.0 %

 

 

 

 

11,000

 

11,000

 

-

 

 

 

 

 

 

 

 

 

 100.0 %

 

 

 

 

 

 

15,000

 

15,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

155 Spring Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

 100.0 %

 

 100.0 %

 

 

126.32

 

50,000

 

50,000

 

-

 

 

-

 

Vera Bradley

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

148 Spring Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

 100.0 %

 

 100.0 %

 

 

185.02

 

8,000

 

8,000

 

-

 

 

-

 

Dr. Martens

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

150 Spring Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

 100.0 %

 

 100.0 %

 

 

281.72

 

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 %

 

 92.3 %

 

 

 

 

35,000

 

35,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Soho

 

 

 

 

 

 

 

 

229,000

 

221,000

 

8,000

 

 

-

 

 

- 50 -


 

 

NEW YORK SEGMENT

PROPERTY TABLE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

Square Feet

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

Under Development

 

Encumbrances

 

 

 

 

 

 

%

 

%

 

Annual Rent

 

Total

 

 

 

or Not Available

 

(non-GAAP)

 

 

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 %

 

$

256.85

 

160,000

 

160,000

 

-

 

$

-

 

MAC Cosmetics, U.S. Polo

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1535 Broadway (Marriott Marquis - retail and signage)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(ground and building leased through 2032)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

 100.0 %

 

 31.6 %

 

 

2,198.57

 

46,000

 

46,000

 

-

 

 

 

 

T-Mobile, Invicta, Swatch Group USA, Laline

 

 

-Theatre

 

 100.0 %

 

 100.0 %

 

 

13.48

 

62,000

 

62,000

 

-

 

 

 

 

Nederlander-Marquis Theatre

 

 

 

 

 100.0 %

 

 70.9 %

 

 

405.04

 

108,000

 

108,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Times Square

 

 

 

 

 

 

 

 

268,000

 

268,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Upper East Side:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

828-850 Madison Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

 100.0 %

 

 100.0 %

 

 

622.03

 

18,000

 

18,000

 

-

 

 

80,000

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

677-679 Madison Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

 100.0 %

 

 100.0 %

 

 

489.21

 

8,000

 

8,000

 

-

 

 

 

 

Berluti

 

 

-Residential (8 units)

 

 100.0 %

 

 100.0 %

 

 

 

 

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 %

 

 

1,149.65

 

11,000

 

11,000

 

-

 

 

 

 

John Varvatos, Nespresso USA, J. Crew

 

 

 

 

 100.0 %

 

 

 

 

 

 

23,000

 

23,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1131 Third Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

 100.0 %

 

 100.0 %

 

 

155.07

 

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 %

 

 100.0 %

 

 

 

 

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 %

 

 99.1 %

 

 

34.22

 

471,000

 

471,000

 

-

 

 

60,269

 

The City of New York, NYC Transit Authority

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chelsea/Meatpacking District:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

260 Eleventh Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(ground leased through 2114)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

 100.0 %

 

 100.0 %

 

 

52.10

 

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 %

 

 

85.18

 

586,000

 

586,000

 

-

 

 

625,000

 

Moet Hennessy USA. Inc.

 

 

-Retail

 

 49.9 %

 

 100.0 %

 

 

82.64

 

41,000

 

41,000

 

-

 

 

-

 

IL Posto LLC, Toro NYC Restaurant, L'Atelier

 

 

 

 

 49.9 %

 

 100.0 %

 

 

85.02

 

627,000

 

627,000

 

-

 

 

625,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Chelsea/Meatpacking District

 

 

 

 

 

 

 

 

811,000

 

811,000

 

-

 

 

625,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 51 -


 

 

NEW YORK SEGMENT

PROPERTY TABLE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

Square Feet

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

Under Development

 

Encumbrances

 

 

 

 

 

 

%

 

%

 

Annual Rent

 

Total

 

 

 

or Not Available

 

(non-GAAP)

 

 

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 %

 

 93.5 %

 

 

 

 

283,000

 

283,000

 

-

 

$

80,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tribeca:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Independence Plaza, Tribeca

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Residential (1,327 units)

 

 50.1 %

 

 95.1 %

 

 

 

 

1,185,000

 

1,185,000

 

-

 

 

550,000

 

 

 

 

-Retail

 

 50.1 %

 

 100.0 %

 

$

44.45

 

72,000

 

60,000

 

12,000

 

 

-

 

Duane Reade, Food Emporium

 

 

 

 

 50.1 %

 

 

 

 

 

 

1,257,000

 

1,245,000

 

12,000

 

 

550,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

339 Greenwich Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

 100.0 %

 

 100.0 %

 

$

105.34

 

8,000

 

8,000

 

-

 

 

-

 

Sarabeth's

 

Total Tribeca

 

 

 

 

 

 

 

 

1,265,000

 

1,253,000

 

-

 

 

-

 

 

New Jersey:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paramus

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

 100.0 %

 

 94.7 %

 

 

21.91

 

129,000

 

129,000

 

-

 

 

-

 

Vornado's Administrative Headquarters

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington D.C.:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3040 M Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Retail

 

 100.0 %

 

 100.0 %

 

 

66.82

 

44,000

 

44,000

 

-

 

 

-

 

Nike, Amazon*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Properties to be Developed:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

512 West 22nd Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

 55.0 %

 

-

 

 

-

 

173,000

 

-

 

173,000

 

 

62,359

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

61 Ninth Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(ground leased through 2115)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

 45.1 %

 

-

 

 

-

 

147,000

 

-

 

147,000

 

 

12,206

 

Aetna Life Insurance Company*

 

 

-Retail

 

 45.1 %

 

-

 

 

-

 

23,000

 

-

 

23,000

 

 

-

 

Starbucks*

 

 

 

 

 45.1 %

 

-

 

 

-

 

170,000

 

-

 

170,000

 

 

12,206

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

606 Broadway (19 East Houston Street)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Office

 

 50.0 %

 

-

 

 

-

 

23,000

 

-

 

23,000

 

 

-

 

 

 

 

-Retail

 

 50.0 %

 

-

 

 

-

 

11,000

 

-

 

11,000

 

 

32,697

 

 

 

 

 

 

 50.0 %

 

-

 

 

-

 

34,000

 

-

 

34,000

 

 

32,697

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Properties to be Developed

 

 

 

 

 

 

 

 

377,000

 

-

 

377,000

 

 

107,262

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York Office:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

96.9%

 

$

72.72

 

21,977,000

 

20,231,000

 

1,746,000

 

$

8,903,414

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

 

96.7%

 

$

70.58

 

17,826,000

 

16,959,000

 

867,000

 

$

5,718,951

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

95.5%

 

$

221.92

 

2,867,000

 

2,677,000

 

190,000

 

$

1,721,561

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

 

95.3%

 

$

218.62

 

2,565,000

 

2,472,000

 

93,000

 

$

1,563,862

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York Residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

94.8%

 

 

 

 

1,568,000

 

1,564,000

 

4,000

 

$

630,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

 

94.8%

 

 

 

 

835,000

 

831,000

 

4,000

 

$

315,470

 

 

- 52 -


 

 

NEW YORK SEGMENT

PROPERTY TABLE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

Square Feet

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

Under Development

 

Encumbrances

 

 

 

 

 

 

%

 

%

 

Annual Rent

 

Total

 

 

 

or Not Available

 

(non-GAAP)

 

 

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 %

 

$

114.28

 

889,000

 

889,000

 

-

 

$

500,000

 

Bloomberg

 

 

-Retail

 

 32.4 %

 

 99.4 %

 

 

181.22

 

174,000

 

174,000

 

-

 

 

350,000

 

Hennes & Mauritz, The Home Depot, The Container Store

 

 

 

 

 32.4 %

 

 99.9 %

 

 

124.31

 

1,063,000

 

1,063,000

 

-

 

 

850,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sears, Burlington Coat Factory,

Rego Park I, Queens (4.8 acres)

 

 32.4 %

 

 100.0 %

 

 

40.78

 

343,000

 

343,000

 

-

 

 

78,246

 

Bed Bath & Beyond, Marshalls

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rego Park II (adjacent to Rego Park I),

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Queens (6.6 acres)

 

 32.4 %

 

 99.9 %

 

 

44.84

 

609,000

 

609,000

 

-

 

 

258,082

 

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 %

 

 94.9 %

 

 

-

 

255,000

 

255,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Jersey:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paramus, New Jersey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(30.3 acres ground leased to IKEA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

through 2041)

 

 32.4 %

 

 100.0 %

 

 

-

 

-

 

-

 

-

 

 

68,000

 

IKEA (ground lessee)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property to be Developed:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rego Park III (adjacent to Rego Park II),

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Queens, NY (3.4 acres)

 

 32.4 %

 

-

 

 

-

 

-

 

-

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Alexander's

 

 32.4 %

 

 99.4 %

 

 

77.05

 

2,437,000

 

2,437,000

 

-

 

 

1,254,328

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel Pennsylvania:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Hotel (1,700 Keys)

 

 100.0 %

 

 

 

 

 

 

1,400,000

 

1,400,000

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total New York

 

 

 

97.0%

 

$

87.18

 

30,249,000

 

28,309,000

 

1,940,000

 

$

12,509,303

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

 

96.6%

 

$

74.76

 

23,416,000

 

22,452,000

 

964,000

 

$

8,004,685

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*

Lease not yet commenced.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 $12.31 PSF.

(4)

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

(5)

Leased by Alexander's through January 2037.

- 53 -


 

 

WASHINGTON, DC SEGMENT

PROPERTY TABLE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

Square Feet

 

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

Under Development

 

Encumbrances

 

 

 

 

 

 

%

 

%

 

Annual Rent

 

Total

 

 

 

or Not Available

 

(non-GAAP)

 

 

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%

 

87.4%

 

$

44.68

 

2,325,000

 

2,325,000

 

-

 

$

214,735

 

General Services Administration, Lockheed Martin, Finmeccanica,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Conservation International, Smithsonian Institution,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natl. Consumer Coop. Bank, Council on Foundations,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado/Charles E. Smith Headquarters,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Food Marketing Institute, American Diabetes Association

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

S. Clark Street/12th Street - 5 buildings

 

100.0%

 

83.6%

 

 

37.06

 

1,541,000

 

1,541,000

 

-

 

 

52,639

 

General Services Administration, L-3 Communications,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Int'l Justice Mission, Management Systems International,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Technomics Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1550-1750 Crystal Drive/

 

100.0%

 

82.7%

 

 

39.31

 

1,473,000

 

1,201,000

 

272,000

*

 

36,564

 

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%

 

 

41.02

 

869,000

 

377,000

 

492,000

*

 

-

 

General Services Administration, Leidos Innovation Corp.

 

 

- 3 buildings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

University of Phoenix, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2100/2200 Crystal Drive - 2 buildings

 

100.0%

 

71.1%

 

 

39.35

 

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%

 

59.7%

 

 

32.80

 

161,000

 

161,000

 

-

 

 

-

 

Institute for the Psychology Sciences

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crystal City Shops at 2100

 

100.0%

 

93.5%

 

 

22.89

 

80,000

 

80,000

 

-

 

 

-

 

Various

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crystal Drive Retail

 

100.0%

 

100.0%

 

 

51.55

 

57,000

 

57,000

 

-

 

 

-

 

Various

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

          Total Crystal City

 

100.0%

 

84.4%

 

 

40.75

 

7,185,000

 

6,274,000

 

911,000

 

 

303,938

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Central Business District:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1825-1875 Connecticut Avenue, NW

 

100.0%

 

99.0%

 

 

47.05

 

687,000

 

687,000

 

-

 

 

185,000

 

Family Health International, WeWork

 

 

Universal Buildings - 2 buildings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1299 Pennsylvania Avenue, NW

 

55.0%

 

99.6%

 

 

71.44

 

593,000

 

593,000

 

-

 

 

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%

 

 

68.33

 

380,000

 

380,000

 

-

 

 

141,960

 

Greenberg Traurig, LLP, US Green Building Council,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

American Insurance Association, RTKL Associates, DTZ

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

875 15th Street, NW - Bowen Building

 

100.0%

 

84.5%

 

 

70.80

 

231,000

 

231,000

 

-

 

 

-

 

Paul Hastings LLP, General Services Administration

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1101 17th Street, NW

 

55.0%

 

99.2%

 

 

48.89

 

216,000

 

216,000

 

-

 

 

31,000

 

AFSCME, Verto Solutions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1730 M Street, NW

 

100.0%

 

91.9%

 

 

45.84

 

205,000

 

205,000

 

-

 

 

14,853

 

General Services Administration, IMA World Health,

 

 

(ground leased through 2061)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equal Justice

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1700 M Street

 

100.0%

 

-

 

 

-

 

333,000

 

-

 

333,000

 

 

28,728

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 54 -


 

 

WASHINGTON, DC SEGMENT

PROPERTY TABLE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

Square Feet

 

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

Under Development

 

Encumbrances

 

 

 

 

 

 

%

 

%

 

Annual Rent

 

Total

 

 

 

or Not Available

 

(non-GAAP)

 

 

Property

 

Ownership

 

Occupancy

 

PSF (1)

 

Property

 

In Service

 

for Lease

 

(in thousands) (2)

 

Major Tenants

WASHINGTON, DC (Continued):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Central Business District (Continued):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1501 K Street, NW

 

5.0%

 

91.5%

 

$

68.70

 

402,000

 

402,000

 

-

 

$

-

 

Sidley Austin LLP, UBS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1399 New York Avenue, NW

 

100.0%

 

79.1%

 

 

78.72

 

130,000

 

130,000

 

-

 

 

-

 

Abbott Laboratories, Abbvie US LLC, Chertoff Group LLC,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SAP America Inc., Leland Stanford Jr. University, Genentech Inc.

          Total Central Business District

 

 

 

95.5%

 

 

59.59

 

3,177,000

 

2,844,000

 

333,000

 

 

674,541

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rosslyn/Ballston:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2200/2300 Clarendon Blvd

 

100.0%

 

91.9%

 

 

46.95

 

639,000

 

639,000

 

-

 

 

11,000

 

Arlington County, General Services Administration,

  (Courthouse Plaza) - 2 buildings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AMC Theaters, Social Impact

   (ground leased through 2062)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reston:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commerce Metro Center - 3 buildings

 

100.0%

`

90.1%

 

 

35.40

 

407,000

 

393,000

 

14,000

*

 

-

 

CACI NSS Inc, Kroll Associates Inc, Kimley-horm Assoc. Inc,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BT North America, Applied Information Sciences, Clarabridge Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rockville/Bethesda:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Democracy Plaza One

 

100.0%

 

99.0%

 

 

32.48

 

214,000

 

214,000

 

-

 

 

-

 

National Institutes of Health

   (ground leased through 2084)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Washington, DC office properties(3)

 

 

 

88.4%

 

$

46.73

 

11,622,000

 

10,364,000

 

1,258,000

 

$

989,479

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

 

87.9%

 

$

45.03

 

10,876,000

 

9,618,000

 

1,258,000

 

$

852,679

 

 

- 55 -


 

 

WASHINGTON, DC SEGMENT

PROPERTY TABLE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

Square Feet

 

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

Under Development

 

Encumbrances

 

 

 

 

 

 

%

 

%

 

Annual Rent

 

Total

 

 

 

or Not Available

 

(non-GAAP)

 

 

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%

 

98.3%

 

$

 -  

 

1,802,000

 

1,802,000

 

-

 

$

307,710

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WestEnd25 (283 units)

100.0%

 

98.6%

 

 

 -  

 

273,000

 

273,000

 

-

 

 

100,078

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

220 20th Street (265 units)

100.0%

 

97.7%

 

 

 -  

 

269,000

 

269,000

 

-

 

 

67,661

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2221 South Clark Street (216 units)

100.0%

 

100.0%

 

 

 -  

 

171,000

 

171,000

 

-

 

 

-

 

WeWork (residential and office)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Bartlett - 1 building

 

 

 

 

 

 

 

 

 

 

 

 

 

 

220,000

 

 

 

 

-Residential (699 units)

 

100.0%

 

95.9%

 

 

 -  

 

577,000

 

553,000

 

24,000

 

 

-

 

 

 

 

-Retail

 

100.0%

 

100.0%

 

 

 -  

 

43,000

 

43,000

 

-

 

 

-

 

Whole Foods

 

 

 

 

100.0%

 

 

 

 

 

 

620,000

 

596,000

 

24,000

 

 

220,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

          Total Residential

 

 

98.4%

 

 

 -  

 

3,135,000

 

3,111,000

 

24,000

 

 

695,449

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

90.7%

 

$

46.73

 

15,163,000

 

13,805,000

 

1,358,000

 

$

1,684,928

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest 

 

 

90.4%

 

$

45.03

 

14,417,000

 

13,059,000

 

1,358,000

 

$

1,548,128

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* 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 and garages.

(2) 

Represents the contractual debt obligations.

(3) 

The Occupancy for the residential portion of The Bartlett is not included in the Residential or Total Portfolio Occupancy.

 

 

- 56 -


 

 

OTHER

PROPERTY TABLE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

Square Feet

 

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

Under Development

 

Encumbrances

 

 

 

 

 

 

%

 

%

 

Annual Rent

 

Total

 

 

 

or Not Available

 

(non-GAAP)

 

 

Property

 

Ownership

 

Occupancy

 

PSF (1)

 

Property

 

In Service

 

for Lease

 

(in thousands) (2)

 

Major Tenants

555 California Street:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

555 California Street

 

70.0%

 

96.1%

 

$

69.82

 

1,505,000

 

1,505,000

 

-

 

$

574,986

 

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%

 

 

58.49

 

233,000

 

233,000

 

-

 

 

-

 

Bank of America, Regus, Ripple Labs Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

345 Montgomery Street

 

70.0%

 

-

 

 

-

 

64,000

 

-

 

64,000

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 555 California Street

 

 

 

90.7%

 

$

68.89

 

1,802,000

 

1,738,000

 

64,000

 

$

574,986

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

 

90.7%

 

$

68.89

 

1,262,000

 

1,217,000

 

45,000

 

$

402,490

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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%

 

$

36.78

 

2,003,000

 

2,003,000

 

-

 

 

 

 

ConAgra Foods Inc., Allstate Insurance Company,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

-Showroom/Trade show

 

100.0%

 

98.5%

 

 

46.30

 

1,554,000

 

1,554,000

 

-

 

 

 

 

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

 

-Retail

 

100.0%

 

99.2%

 

 

47.20

 

106,000

 

106,000

 

-

 

 

 

 

 

 

 

100.0%

 

98.9%

 

 

41.08

 

3,663,000

 

3,663,000

 

-

 

$

675,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other (2 properties)

 

50.0%

 

100.0%

 

 

37.35

 

19,000

 

19,000

 

-

 

 

33,342

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total theMART

 

 

 

98.9%

 

$

41.06

 

3,682,000

 

3,682,000

 

-

 

$

708,342

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

 

98.9%

 

$

41.06

 

3,673,000

 

3,673,000

 

-

 

$

691,761

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

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

(2)

Represents the contractual debt obligations.

- 57 -


 

 

REAL ESTATE FUND

PROPERTY TABLE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

Square Feet

 

 

 

 

 

 

 

 

 

Fund

 

 

 

Average

 

 

 

 

 

Under Development

 

Encumbrances

 

 

 

 

 

 

%

 

%

 

Annual Rent

 

Total

 

 

 

or Not Available

 

(non-GAAP)

 

 

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%

 

$

232.60

 

95,000

 

95,000

 

-

 

 

 

 

Sephora, Bank of America

     - Residential (39 units)

 

100.0%

 

94.9%

 

 

 

 

59,000

 

59,000

 

-

 

 

 

 

 

 

 

 

 

100.0%

 

 

 

 

 

 

154,000

 

154,000

 

-

 

$

146,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11 East 68th Street Retail

 

100.0%

 

100.0%

 

 

702.13

 

11,000

 

11,000

 

-

 

 

60,000

 

Belstaff, Kent & Curwen, Rag & Bone

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crowne Plaza Times Square

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     - Hotel (795 Keys)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     - Retail

 

75.3%

(2)

100.0%

 

 

148.60

 

46,000

 

46,000

 

-

 

 

 

 

Hershey's, MAC Cosmetics

     - Office

 

75.3%

(2)

61.4%

 

 

44.33

 

194,000

 

194,000

 

-

 

 

 

 

American Management Association

 

 

75.3%

(2)

68.8%

 

 

64.32

 

240,000

 

240,000

 

-

 

 

310,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

501 Broadway

 

100.0%

 

100.0%

 

 

262.98

 

9,000

 

9,000

 

-

 

 

23,000

 

Capital One

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Culver City, CA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

800 Corporate Pointe - 2 buildings

 

100.0%

 

98.0%

 

 

39.16

 

246,000

 

246,000

 

-

 

 

65,516

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Syska Hennessy Group, Symantec Corp., X Prize Foundation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Miami, FL:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1100 Lincoln Road

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     - Retail

 

100.0%

 

74.5%

 

 

178.63

 

51,000

 

49,000

 

2,000

 

 

 

 

Banana Republic

     - Theatre

 

100.0%

 

100.0%

 

 

38.56

 

79,000

 

79,000

 

-

 

 

 

 

Regal Cinema

 

 

100.0%

 

90.2%

 

 

82.97

 

130,000

 

128,000

 

2,000

 

 

66,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Real Estate Fund

 

92.5%

 

89.0%

 

 

 

 

790,000

 

788,000

 

2,000

 

$

670,516

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

27.4%

 

85.6%

 

 

 

 

217,000

 

216,000

 

1,000

 

$

148,486

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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.

 

 

 

 

- 58 -


 

 

OTHER

PROPERTY TABLE

 

 

 

 

 

 

Weighted

 

Square Feet

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

 

In Service

 

Under Development

 

Encumbrances

 

 

 

 

%

 

%

 

Annual Rent

 

Total

 

Owned by

 

Owned By

 

or Not Available

 

(non-GAAP)

 

 

Property

 

Ownership

 

Occupancy

 

PSF (1)

 

Property

 

Company

 

Tenant (2)

 

for Lease

 

(in thousands) (3)

 

Major Tenants

ROSSLYN PLAZA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Virginia (Rosslyn):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rosslyn Plaza(4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General Services Administration,

Office - 4 buildings

 

46.2%

 

67.3%

 

 

42.78

 

736,000

 

452,000

 

-

 

284,000

 

 

38,539

 

Corporate Executive Board, Nathan Associates, Inc.

Residential - 2 buildings (196 units)

 

43.7%

 

98.0%

 

 

 

 

253,000

 

253,000

 

-

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

989,000

 

705,000

 

-

 

284,000

 

 

38,539

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Rosslyn Plaza

 

 

 

67.3%

 

$

42.78

 

989,000

 

705,000

 

-

 

284,000

 

$

38,539

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

 

67.3%

 

$

42.78

 

450,000

 

319,000

 

-

 

131,000

 

$

17,805

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Jersey:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wayne Town Center, Wayne

 

100.0%

 

100.0%

 

$

30.71

 

677,000

 

228,000

 

443,000

 

6,000

 

$

-

 

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%

 

96.3%

 

 

49.51

 

868,000

 

868,000

 

-

 

-

 

 

410,000

 

Macy's, Nordstrom

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington Tower(4)

 

7.5%

 

100.0%

 

 

50.98

 

170,000

 

170,000

 

-

 

-

 

 

40,000

 

Computer Science Corp.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Other

 

 

 

98.3%

 

$

39.79

 

1,843,000

 

1,394,000

 

443,000

 

6,000

 

$

450,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vornado's Ownership Interest

 

 

 

99.7%

 

$

29.17

 

883,000

 

434,000

 

443,000

 

6,000

 

$

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.

- 59 -


 

 

NON-GAAP RECONCILIATIONS

 

 

 

RECONCILIATION OF NET INCOME TO NET INCOME, AS ADJUSTED

 

 

 

(unaudited and in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

 

June 30,

 

March 31,

 

June 30,

 

 

 

 

2017

 

2016

 

2017

 

2017

 

2016

Net income attributable to common shareholders

(A)

$

115,972

 

$

220,463

 

$

47,752

 

$

163,724

 

$

106,300

 

Per diluted share

 

$

0.61

 

$

1.16

 

$

0.25

 

$

0.86

 

$

0.56

Certain items that impact net income attributable to common shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gain on repayment of our Suffolk Downs JV debt investments

 

$

11,373

 

$

-

 

$

-

 

$

11,373

 

$

-

 

Acquisition and transaction related costs

 

 

(6,471)

 

 

(2,879)

 

 

(8,005)

 

 

(14,476)

 

 

(7,486)

 

Net income from discontinued operations and sold properties

 

 

663

 

 

104

 

 

161

 

 

824

 

 

(1,325)

 

(Loss) income from real estate fund investments, net

 

 

(304)

 

 

7,544

 

 

(3,235)

 

 

(3,539)

 

 

12,855

 

Net gains on sale of real estate

 

 

-

 

 

161,721

 

 

2,267

 

 

2,267

 

 

161,721

 

Default interest on Skyline properties mortgage loan

 

 

-

 

 

(2,711)

 

 

-

 

 

-

 

 

(2,711)

 

Skyline properties impairment loss

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(160,700)

 

Other

 

 

-

 

 

-

 

 

501

 

 

501

 

 

714

 

Our share of partially owned entities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gain resulting from UE operating partnership unit issuances

 

 

15,900

 

 

-

 

 

-

 

 

15,900

 

 

-

 

 

Net gains on sale of real estate

 

 

15,339

 

 

319

 

 

1,853

 

 

17,192

 

 

319

 

 

Real estate impairment losses

 

 

(167)

 

 

(49)

 

 

(3,051)

 

 

(3,218)

 

 

(4,402)

 

 

Other

 

 

(67)

 

 

(25)

 

 

-

 

 

(67)

 

 

(25)

 

 

 

 

 

36,266

 

 

164,024

 

 

(9,509)

 

 

26,757

 

 

(1,040)

Noncontrolling interests' share of above adjustments

 

 

(2,245)

 

 

(10,104)

 

 

593

 

 

(1,662)

 

 

91

Total of certain items that impact net income attributable to common shareholders, net

(B)

$

34,021

 

$

153,920

 

$

(8,916)

 

$

25,095

 

$

(949)

 

Per diluted share

 

$

0.18

 

$

0.81

 

$

(0.05)

 

$

0.13

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common shareholders, as adjusted (non-GAAP)

(A-B)

$

81,951

 

$

66,543

 

$

56,668

 

$

138,629

 

$

107,249

 

Per diluted share (non-GAAP)

 

$

0.43

 

$

0.35

 

$

0.30

 

$

0.73

 

$

0.56

- 60 -


 

 

NON-GAAP RECONCILIATIONS

 

 

 

 

 

 

 

 

RECONCILIATION OF NET INCOME TO FFO

 

 

 

 

 

 

 

 

(unaudited and in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

 

 

 

 

June 30,

 

March 31,

 

June 30,

 

 

 

 

 

 

 

2017

 

2016

 

2017

 

2017

 

2016

Reconciliation of our net income to FFO (non-GAAP):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common shareholders

 

(A)

$

115,972

 

$

220,463

 

$

47,752

 

$

163,724

 

$

106,300

 

 

Per diluted share

 

 

$

0.61

 

$

1.16

 

$

0.25

 

$

0.86

 

$

0.56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization of real property

 

 

$

128,527

 

$

133,218

 

$

130,469

 

$

258,996

 

$

267,339

 

Net gains on sale of real estate

 

 

 

-

 

 

(161,721)

 

 

(2,267)

 

 

(2,267)

 

 

(161,721)

 

Real estate impairment losses

 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

160,700

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

partially owned entities to arrive at FFO:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization of real property

 

 

 

37,682

 

 

38,308

 

 

39,074

 

 

76,756

 

 

77,354

 

 

 

Net gains on sale of real estate

 

 

 

(15,339)

 

 

(319)

 

 

(1,853)

 

 

(17,192)

 

 

(319)

 

 

 

Real estate impairment losses

 

 

 

167

 

 

49

 

 

3,051

 

 

3,218

 

 

4,402

 

 

 

 

 

151,037

 

 

9,535

 

 

168,474

 

 

319,511

 

 

347,755

 

Noncontrolling interests' share of above adjustments

 

 

 

(9,356)

 

 

(588)

 

 

(10,517)

 

 

(19,873)

 

 

(21,469)

 

FFO adjustments, net

 

(B)

$

141,681

 

$

8,947

 

$

157,957

 

$

299,638

 

$

326,286

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO attributable to common shareholders (non-GAAP)

 

(A+B)

$

257,653

 

$

229,410

 

$

205,709

 

$

463,362

 

$

432,586

 

Convertible preferred share dividends

 

 

 

20

 

 

22

 

 

20

 

 

60

 

 

43

 

Earnings allocated to Out-Performance Plan units

 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

475

 

FFO attributable to common shareholders plus assumed conversions (non-GAAP)

 

 

 

257,673

 

 

229,432

 

 

205,729

 

 

463,422

 

 

433,104

 

Add back of income allocated to noncontrolling interests of the

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Partnership

 

 

 

17,062

 

 

15,250

 

 

13,784

 

 

30,808

 

 

28,193

 

FFO - OP Basis (non-GAAP)

 

 

$

274,735

 

$

244,682

 

$

219,513

 

$

494,230

 

$

461,297

 

FFO per diluted share (non-GAAP)

 

 

$

1.35

 

$

1.21

 

$

1.08

 

$

2.43

 

$

2.28

- 61 -


 

 

NON-GAAP RECONCILIATIONS

 

 

 

RECONCILIATION OF FFO TO FFO, AS ADJUSTED

 

 

 

(unaudited and in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

 

June 30,

 

March 31,

 

June 30,

 

 

 

 

2017

 

2016

 

2017

 

2017

 

2016

FFO attributable to common shareholders plus assumed conversions (non-GAAP)

(A)

$

257,673

 

$

229,432

 

$

205,729

 

$

463,422

 

$

433,104

 

Per diluted share (non-GAAP)

 

$

1.35

 

$

1.21

 

$

1.08

 

$

2.43

 

$

2.28

Certain items that impact FFO:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gain on repayment of our Suffolk Downs JV debt investments

 

$

11,373

 

$

-

 

$

-

 

$

11,373

 

$

-

 

Acquisition and transaction related costs

 

 

(6,471)

 

 

(2,879)

 

 

(8,005)

 

 

(14,476)

 

 

(7,486)

 

FFO from discontinued operations and sold properties

 

 

663

 

 

2,889

 

 

161

 

 

824

 

 

6,349

 

(Loss) income from real estate fund investments, net

 

 

(304)

 

 

7,544

 

 

(3,235)

 

 

(3,539)

 

 

12,855

 

Default interest on Skyline properties mortgage loan

 

 

-

 

 

(2,711)

 

 

-

 

 

-

 

 

(2,711)

 

Other

 

 

-

 

 

-

 

 

501

 

 

501

 

 

714

 

Our share of partially owned entities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gain resulting from UE operating partnership unit issuances

 

 

15,900

 

 

-

 

 

-

 

 

15,900

 

 

-

 

 

Other

 

 

(67)

 

 

(25)

 

 

-

 

 

(67)

 

 

(25)

 

 

 

 

 

21,094

 

 

4,818

 

 

(10,578)

 

 

10,516

 

 

9,696

Noncontrolling interests' share of above adjustments

 

 

(1,306)

 

 

(400)

 

 

660

 

 

(653)

 

 

(594)

Total of certain items that impact FFO, net

(B)

$

19,788

 

$

4,418

 

$

(9,918)

 

$

9,863

 

$

9,102

 

Per diluted share

 

$

0.10

 

$

0.02

 

$

(0.05)

 

$

0.05

 

$

0.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO, as adjusted (non-GAAP)

(A-B)

$

237,885

 

$

225,014

 

$

215,647

 

$

453,559

 

$

424,002

 

Per diluted share (non-GAAP)

 

$

1.25

 

$

1.19

 

$

1.13

 

$

2.38

 

$

2.23

- 62 -


 

 

NON-GAAP RECONCILIATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RECONCILIATION OF FFO TO FAD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

 

 

June 30,

 

March 31,

 

June 30,

 

 

 

 

 

2017

 

2016

 

2017

 

2017

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO attributable to common shareholders plus assumed conversions (non-GAAP)

 

(A)

$

257,673

 

$

229,432

 

$

205,729

 

$

463,422

 

$

433,104

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to arrive at FAD (non-GAAP):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recurring tenant improvements, leasing commissions and other capital expenditures

 

 

77,350

 

 

101,060

 

 

72,491

 

 

149,841

 

 

175,629

 

Straight-lining of rents

 

 

13,059

 

 

42,284

 

 

15,522

 

 

28,581

 

 

84,045

 

Stock-based compensation expense

 

 

(7,350)

 

 

(7,215)

 

 

(14,276)

 

 

(21,626)

 

 

(21,786)

 

Amortization of acquired below-market leases, net

 

 

12,474

 

 

11,843

 

 

11,001

 

 

23,475

 

 

28,892

 

Adjustments to FFO per page 62,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

excluding FFO from discontinued operations and sold properties

 

 

20,431

 

 

1,929

 

 

(10,739)

 

 

9,692

 

 

3,347

 

Amortization of debt issuance costs

 

 

(8,353)

 

 

(8,508)

 

 

(8,981)

 

 

(17,334)

 

 

(17,773)

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 from real estate fund investments

 

 

 

(2,300)

 

 

5,598

 

 

(6,167)

 

 

(8,467)

 

 

8,736

 

Non real estate depreciation

 

 

(2,039)

 

 

(2,006)

 

 

(1,994)

 

 

(4,033)

 

 

(3,830)

 

Noncontrolling interests' share of above adjustments

 

 

(6,527)

 

 

(8,931)

 

 

(3,548)

 

 

(9,995)

 

 

(15,770)

 

 

 

 

(B)

 

96,745

 

 

136,054

 

 

53,309

 

 

150,134

 

 

241,490

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FAD (non-GAAP)

(A-B)

$

160,928

 

$

93,378

 

$

152,420

 

$

313,288

 

$

191,614

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FAD payout ratio (1)

 

 

84.5%

 

 

128.6%

 

 

88.8%

 

 

86.6%

 

 

124.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

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.

- 63 -


 

 

NON-GAAP RECONCILIATIONS

RECONCILIATION OF EBITDA TO EBITDA, AS ADJUSTED

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2017

 

 

 

 

Total

 

 

New York

 

 

Washington, DC

 

 

Other

EBITDA (non-GAAP) per page 15

(A)

$

426,929

 

 

$

283,962

 

 

$

71,449

 

 

$

71,518

Certain items that impact EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gain on repayment of our Suffolk Downs JV debt investments

 

 

11,373

 

 

 

-

 

 

 

-

 

 

 

11,373

 

Acquisition and transaction related costs

 

 

(6,471)

 

 

 

-

 

 

 

-

 

 

 

(6,471)

 

Loss from real estate fund investments, net

 

 

(304)

 

 

 

-

 

 

 

-

 

 

 

(304)

 

EBITDA from discontinued operations

 

 

663

 

 

 

-

 

 

 

-

 

 

 

663

 

Our share of partially owned entities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gain resulting from UE operating partnership unit issuances

 

 

15,900

 

 

 

-

 

 

 

-

 

 

 

15,900

 

 

Net gains on sale of real estate

 

 

15,339

 

 

 

-

 

 

 

-

 

 

 

15,339

 

 

Real estate impairment losses

 

 

(167)

 

 

 

-

 

 

 

-

 

 

 

(167)

 

 

Other

 

 

(67)

 

 

 

-

 

 

 

-

 

 

 

(67)

Total of certain items that impact EBITDA

(B)

 

36,266

 

 

 

-

 

 

 

-

 

 

 

36,266

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted (non-GAAP)

(A-B)

$

390,663

 

 

$

283,962

 

 

$

71,449

 

 

$

35,252

 

 

 

 

 

Three Months Ended June 30, 2016

 

 

 

 

Total

 

 

New York

 

 

Washington, DC

 

 

Other

EBITDA (non-GAAP) per page 15

(A)

$

561,212

 

 

$

440,125

 

 

$

77,218

 

 

$

43,869

Certain items that impact EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gains on sale of real estate

 

 

161,721

 

 

 

159,511

 

 

 

-

 

 

 

2,210

 

EBITDA from discontinued operations and sold properties

 

 

7,694

 

 

 

1,678

 

 

 

5,743

 

 

 

273

 

Income from real estate fund investments, net

 

 

7,544

 

 

 

-

 

 

 

-

 

 

 

7,544

 

Acquisition and transaction related costs

 

 

(2,879)

 

 

 

-

 

 

 

-

 

 

 

(2,879)

 

Our share of partially owned entities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gains on sale of real estate

 

 

319

 

 

 

-

 

 

 

-

 

 

 

319

 

 

Real estate impairment losses

 

 

(49)

 

 

 

-

 

 

 

-

 

 

 

(49)

 

 

Other

 

 

(25)

 

 

 

-

 

 

 

-

 

 

 

(25)

Total of certain items that impact EBITDA

(B)

 

174,325

 

 

 

161,189

 

 

 

5,743

 

 

 

7,393

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted (non-GAAP)

(A-B)

$

386,887

 

 

$

278,936

 

 

$

71,475

 

 

$

36,476

- 64 -


 

 

NON-GAAP RECONCILIATIONS

RECONCILIATION OF EBITDA TO EBITDA, AS ADJUSTED

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2017

 

 

 

 

Total

 

 

New York

 

 

Washington, DC

 

 

Other

EBITDA (non-GAAP) per page 16

(A)

$

784,332

 

 

$

556,745

 

 

$

140,945

 

 

$

86,642

Certain items that impact EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition and transaction related costs

 

 

(14,476)

 

 

 

-

 

 

 

-

 

 

 

(14,476)

 

Net gain on repayment of our Suffolk Downs JV debt investments

 

 

11,373

 

 

 

-

 

 

 

-

 

 

 

11,373

 

Loss from real estate fund investments, net

 

 

(3,539)

 

 

 

-

 

 

 

-

 

 

 

(3,539)

 

Net gains on sale of real estate

 

 

2,267

 

 

 

-

 

 

 

-

 

 

 

2,267

 

EBITDA from discontinued operations and sold properties

 

 

824

 

 

 

-

 

 

 

-

 

 

 

824

 

Other

 

 

501

 

 

 

-

 

 

 

-

 

 

 

501

 

Our share of partially owned entities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gains on sale of real estate

 

 

17,192

 

 

 

-

 

 

 

-

 

 

 

17,192

 

 

Net gains resulting from UE operating partnership unit issuances

 

 

15,900

 

 

 

-

 

 

 

-

 

 

 

15,900

 

 

Real estate impairment losses

 

 

(3,218)

 

 

 

-

 

 

 

-

 

 

 

(3,218)

 

 

Other

 

 

(67)

 

 

 

-

 

 

 

-

 

 

 

(67)

Certain items that impact EBITDA

(B)

 

26,757

 

 

 

-

 

 

 

-

 

 

 

26,757

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted (non-GAAP)

(A-B)

$

757,575

 

 

$

556,745

 

 

$

140,945

 

 

$

59,885

 

 

 

 

 

Six Months Ended June 30, 2016

 

 

 

 

Total

 

 

New York

 

 

Washington, DC

 

 

Other

EBITDA (non-GAAP) per page 16

(A)

$

764,118

 

 

$

700,624

 

 

$

(9,210)

 

 

$

72,704

Certain items that impact EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gains on sale of real estate

 

 

161,721

 

 

 

159,511

 

 

 

-

 

 

 

2,210

 

Skyline properties impairment loss

 

 

(160,700)

 

 

 

-

 

 

 

(160,700)

 

 

 

-

 

EBITDA from operations of sold properties

 

 

15,802

 

 

 

3,120

 

 

 

11,688

 

 

 

994

 

Income from real estate fund investments, net

 

 

12,855

 

 

 

-

 

 

 

-

 

 

 

12,855

 

Acquisition and transaction related costs

 

 

(7,486)

 

 

 

-

 

 

 

-

 

 

 

(7,486)

 

Other

 

 

714

 

 

 

-

 

 

 

-

 

 

 

714

 

Our share of partially owned entities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate impairment losses

 

 

(4,402)

 

 

 

-

 

 

 

-

 

 

 

(4,402)

 

 

Net gains on sale of real estate

 

 

319

 

 

 

-

 

 

 

-

 

 

 

319

 

 

Other

 

 

(25)

 

 

 

-

 

 

 

-

 

 

 

(25)

Certain items that impact EBITDA

(B)

 

18,798

 

 

 

162,631

 

 

 

(149,012)

 

 

 

5,179

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA, as adjusted (non-GAAP)

(A-B)

$

745,320

 

 

$

537,993

 

 

$

139,802

 

 

$

67,525

- 65 -


 

 

NON-GAAP RECONCILIATIONS

RECONCILIATION OF NOI TO NOI, AS ADJUSTED

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2017

 

 

 

 

Total

 

 

New York

 

 

Washington, DC

 

 

Other

NOI (non-GAAP) per page 15

(A)

$

382,349

 

 

$

257,221

 

 

$

69,623

 

 

$

55,505

Certain items that impact NOI:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gain on repayment of our Suffolk Downs JV debt investments

 

 

11,373

 

 

 

-

 

 

 

-

 

 

 

11,373

 

Acquisition and transaction related costs

 

 

(6,471)

 

 

 

-

 

 

 

-

 

 

 

(6,471)

 

NOI from real estate fund investments, net

 

 

1,995

 

 

 

-

 

 

 

-

 

 

 

1,995

 

NOI from discontinued operations

 

 

663

 

 

 

-

 

 

 

-

 

 

 

663

 

Our share of partially owned entities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gains on sale of real estate

 

 

15,339

 

 

 

-

 

 

 

-

 

 

 

15,339

 

 

Real estate impairment losses

 

 

(167)

 

 

 

-

 

 

 

-

 

 

 

(167)

 

 

Other

 

 

(67)

 

 

 

-

 

 

 

-

 

 

 

(67)

Total of certain items that impact NOI

(B)

 

22,665

 

 

 

-

 

 

 

-

 

 

 

22,665

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI, as adjusted (non-GAAP)

(A-B)

$

359,684

 

 

$

257,221

 

 

$

69,623

 

 

$

32,840

 

 

 

 

 

Three Months Ended June 30, 2016

 

 

 

 

Total

 

 

New York

 

 

Washington, DC

 

 

Other

NOI (non-GAAP) per page 15

(A)

$

486,829

 

 

$

390,080

 

 

$

71,151

 

 

$

25,598

Certain items that impact NOI:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gains on sale of real estate

 

 

161,721

 

 

 

159,511

 

 

 

-

 

 

 

2,210

 

NOI from discontinued operations and sold properties

 

 

4,578

 

 

 

773

 

 

 

3,532

 

 

 

273

 

NOI from real estate fund investments, net

 

 

1,522

 

 

 

-

 

 

 

-

 

 

 

1,522

 

Acquisition and transaction related costs

 

 

(2,879)

 

 

 

-

 

 

 

-

 

 

 

(2,879)

 

Our share of partially owned entities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gains on sale of real estate

 

 

319

 

 

 

-

 

 

 

-

 

 

 

319

 

 

Real estate impairment losses

 

 

(49)

 

 

 

-

 

 

 

-

 

 

 

(49)

 

 

Other

 

 

(25)

 

 

 

-

 

 

 

-

 

 

 

(25)

Total of certain items that impact NOI

(B)

 

165,187

 

 

 

160,284

 

 

 

3,532

 

 

 

1,371

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI, as adjusted (non-GAAP)

(A-B)

$

321,642

 

 

$

229,796

 

 

$

67,619

 

 

$

24,227

- 66 -


 

 

NON-GAAP RECONCILIATIONS

RECONCILIATION OF NOI TO NOI, AS ADJUSTED

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2017

 

 

 

 

Total

 

 

New York

 

 

Washington, DC

 

 

Other

NOI (non-GAAP) per page 16

(A)

$

722,624

 

 

$

504,586

 

 

$

135,053

 

 

$

82,985

Certain items that impact NOI:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition and transaction related costs

 

 

(14,476)

 

 

 

-

 

 

 

-

 

 

 

(14,476)

 

Net gain on repayment of our Suffolk Downs JV debt investments

 

 

11,373

 

 

 

-

 

 

 

-

 

 

 

11,373

 

NOI from real estate fund investments, net

 

 

4,931

 

 

 

-

 

 

 

-

 

 

 

4,931

 

Net gains on sale of real estate

 

 

2,267

 

 

 

-

 

 

 

-

 

 

 

2,267

 

NOI from discontinued operations and sold properties

 

 

824

 

 

 

-

 

 

 

-

 

 

 

824

 

Other

 

 

501

 

 

 

-

 

 

 

-

 

 

 

501

 

Our share of partially owned entities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gains on sale of real estate

 

 

17,192

 

 

 

-

 

 

 

-

 

 

 

17,192

 

 

Real estate impairment losses

 

 

(3,218)

 

 

 

-

 

 

 

-

 

 

 

(3,218)

 

 

Other

 

 

(67)

 

 

 

-

 

 

 

-

 

 

 

(67)

Certain items that impact NOI

(B)

 

19,327

 

 

 

-

 

 

 

-

 

 

 

19,327

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI, as adjusted (non-GAAP)

(A-B)

$

703,297

 

 

$

504,586

 

 

$

135,053

 

 

$

63,658

 

 

 

 

 

Six Months Ended June 30, 2016

 

 

 

 

Total

 

 

New York

 

 

Washington, DC

 

 

Other

NOI (non-GAAP) per page 16

(A)

$

630,379

 

 

$

603,069

 

 

$

(19,474)

 

 

$

46,784

Certain items that impact NOI:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gains on sale of real estate

 

 

161,721

 

 

 

159,511

 

 

 

-

 

 

 

2,210

 

Skyline properties impairment loss

 

 

(160,700)

 

 

 

-

 

 

 

(160,700)

 

 

 

-

 

NOI from operations of sold properties

 

 

11,089

 

 

 

2,232

 

 

 

7,863

 

 

 

994

 

Acquisition and transaction related costs

 

 

(7,486)

 

 

 

-

 

 

 

-

 

 

 

(7,486)

 

NOI from real estate fund investments, net

 

 

3,865

 

 

 

-

 

 

 

-

 

 

 

3,865

 

Other

 

 

714

 

 

 

-

 

 

 

-

 

 

 

714

 

Our share of partially owned entities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate impairment losses

 

 

(4,402)

 

 

 

-

 

 

 

-

 

 

 

(4,402)

 

 

Net gains on sale of real estate

 

 

319

 

 

 

-

 

 

 

-

 

 

 

319

 

 

Other

 

 

(25)

 

 

 

-

 

 

 

-

 

 

 

(25)

Certain items that impact NOI

(B)

 

5,095

 

 

 

161,743

 

 

 

(152,837)

 

 

 

(3,811)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI, as adjusted (non-GAAP)

(A-B)

$

625,284

 

 

$

441,326

 

 

$

133,363

 

 

$

50,595

- 67 -


 

 

NON-GAAP RECONCILIATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

RECONCILIATION OF EBITDA TO SAME STORE EBITDA

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

555 California

 

 

 

 

New York

 

Washington, DC

 

theMART

 

Street

 

EBITDA (non-GAAP) for the three months ended June 30, 2017

 

$

283,962

 

$

71,449

 

$

24,122

 

$

12,144

 

 

Add-back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-property level overhead expenses included above

 

 

9,908

 

 

6,276

 

 

2,063

 

 

-

 

 

Less EBITDA from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions

 

 

(4,963)

 

 

-

 

 

169

 

 

-

 

 

 

Dispositions

 

 

(235)

 

 

(382)

 

 

-

 

 

-

 

 

 

Development properties placed into and out of service

 

 

(6,081)

 

 

(3,454)

 

 

-

 

 

-

 

 

 

Other non-operating income, net

 

 

(899)

 

 

(396)

 

 

-

 

 

-

 

Same store EBITDA (non-GAAP) for the three months ended June 30, 2017

 

$

281,692

 

$

73,493

 

$

26,354

 

$

12,144

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA (non-GAAP) for the three months ended June 30, 2016

 

$

440,125

 

$

77,218

 

$

25,965

 

$

12,117

 

 

Add-back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-property level overhead expenses included above

 

 

7,807

 

 

7,295

 

 

1,626

 

 

125

 

 

Less EBITDA from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions

 

 

(153)

 

 

-

 

 

-

 

 

-

 

 

 

Dispositions, including net gains on sale

 

 

(161,429)

 

 

(5,713)

 

 

-

 

 

-

 

 

 

Development properties placed into and out of service

 

 

(7,508)

 

 

(3,097)

 

 

-

 

 

262

 

 

 

Other non-operating loss (income), net

 

 

4,368

 

 

(137)

 

 

-

 

 

-

 

Same store EBITDA (non-GAAP) for the three months ended June 30, 2016

 

$

283,210

 

$

75,566

 

$

27,591

 

$

12,504

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Decrease in same store EBITDA for the three months ended June 30, 2017 compared to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2016

 

$

(1,518)

 

$

(2,073)

 

$

(1,237)

 

$

(360)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% decrease in same store EBITDA

 

 

(0.5%)

 

 

(2.7%)

 

 

(4.5%)

 

 

(2.9%)

 

- 68 -


 

 

NON-GAAP RECONCILIATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

RECONCILIATION OF EBITDA TO SAME STORE EBITDA

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

555 California

 

 

 

 

New York

 

Washington, DC

 

theMART

 

Street

 

EBITDA (non-GAAP) for the six months ended June 30, 2017

 

$

556,745

 

$

140,945

 

$

48,306

 

$

24,227

 

 

Add-back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-property level overhead expenses included above

 

 

22,151

 

 

13,228

 

 

3,773

 

 

-

 

 

Less EBITDA from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions

 

 

(10,160)

 

 

-

 

 

169

 

 

-

 

 

 

Dispositions

 

 

(533)

 

 

(384)

 

 

-

 

 

-

 

 

 

Development properties placed into and out of service

 

 

(12,336)

 

 

(5,711)

 

 

-

 

 

-

 

 

 

Other non-operating income, net

 

 

(2,887)

 

 

(713)

 

 

(20)

 

 

-

 

Same store EBITDA (non-GAAP) for the six months ended June 30, 2017

 

$

552,980

 

$

147,365

 

$

52,228

 

$

24,227

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA (non-GAAP) for the six months ended June 30, 2016

 

$

700,624

 

$

(9,210)

 

$

48,993

 

$

23,732

 

 

Add-back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-property level overhead expenses included above

 

 

17,774

 

 

15,259

 

 

3,344

 

 

189

 

 

Less EBITDA from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions

 

 

(152)

 

 

-

 

 

-

 

 

-

 

 

 

Dispositions, including net gains on sale

 

 

(162,461)

 

 

(11,615)

 

 

-

 

 

-

 

 

 

Development properties placed into and out of service

 

 

(16,078)

 

 

(5,702)

 

 

-

 

 

556

 

 

 

Other non-operating loss, net

 

 

5,139

 

 

160,400

 

 

-

 

 

-

 

Same store EBITDA (non-GAAP) for the six months ended June 30, 2016

 

$

544,846

 

$

149,132

 

$

52,337

 

$

24,477

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in same store EBITDA for the six months ended June 30, 2017 compared to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2016

 

$

8,134

 

$

(1,767)

 

$

(109)

 

$

(250)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% increase (decrease) in same store EBITDA

 

 

1.5%

 

 

(1.2%)

 

 

(0.2%)

 

 

(1.0%)

 

- 69 -


 

 

NON-GAAP RECONCILIATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

RECONCILIATION OF EBITDA TO SAME STORE EBITDA

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

555 California

 

 

 

 

New York

 

Washington, DC

 

theMART

 

Street

 

EBITDA (non-GAAP) for the three months ended June 30, 2017

 

$

283,962

 

$

71,449

 

$

24,122

 

$

12,144

 

 

Add-back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-property level overhead expenses included above

 

 

9,908

 

 

6,276

 

 

2,063

 

 

-

 

 

Less EBITDA from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions

 

 

(164)

 

 

-

 

 

169

 

 

-

 

 

 

Dispositions

 

 

(164)

 

 

(383)

 

 

-

 

 

-

 

 

 

Development properties placed into and out of service

 

 

(6,081)

 

 

(3,454)

 

 

-

 

 

-

 

 

 

Other non-operating income, net

 

 

(899)

 

 

(396)

 

 

-

 

 

-

 

Same store EBITDA (non-GAAP) for the three months ended June 30, 2017

 

$

286,562

 

$

73,492

 

$

26,354

 

$

12,144

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA (non-GAAP) for the three months ended March 31, 2017

 

$

272,783

 

$

69,496

 

$

24,184

 

$

12,083

 

 

Add-back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-property level overhead expenses included above

 

 

12,243

 

 

6,952

 

 

1,710

 

 

-

 

 

Less EBITDA from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions

 

 

-

 

 

-

 

 

31

 

 

-

 

 

 

Dispositions

 

 

(228)

 

 

-

 

 

-

 

 

-

 

 

 

Development properties placed into and out of service

 

 

(6,255)

 

 

(2,260)

 

 

-

 

 

-

 

 

 

Other non-operating income, net

 

 

(1,892)

 

 

(316)

 

 

(20)

 

 

-

 

Same store EBITDA (non-GAAP) for the three months ended March 31, 2017

 

$

276,651

 

$

73,872

 

$

25,905

 

$

12,083

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in same store EBITDA for the three months ended June 30, 2017 compared to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2017

 

$

9,911

 

$

(380)

 

$

449

 

$

61

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% increase (decrease) in cash basis same store EBITDA

 

 

3.6%

 

 

(0.5%)

 

 

1.7%

 

 

0.5%

 

- 70 -


 

 

NON-GAAP RECONCILIATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

RECONCILIATION OF NOI TO SAME STORE NOI

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

555 California

 

 

 

 

New York

 

Washington, DC

 

theMART

 

Street

 

NOI (non-GAAP) for the three months ended June 30, 2017

 

$

257,221

 

$

69,623

 

$

22,904

 

$

11,258

 

 

Add-back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-property level overhead expenses included above

 

 

8,771

 

 

5,672

 

 

1,997

 

 

-

 

 

Less NOI from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions

 

 

(4,569)

 

 

-

 

 

169

 

 

-

 

 

 

Dispositions

 

 

(235)

 

 

(382)

 

 

-

 

 

-

 

 

 

Development properties placed into and out of service

 

 

(1,562)

 

 

(3,661)

 

 

-

 

 

-

 

 

 

Other non-operating income, net

 

 

(2,252)

 

 

(396)

 

 

-

 

 

-

 

Same store NOI (non-GAAP) for the three months ended June 30, 2017

 

$

257,374

 

$

70,856

 

$

25,070

 

$

11,258

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI (non-GAAP) for the three months ended June 30, 2016

 

$

390,080

 

$

71,151

 

$

24,233

 

$

8,033

 

 

Add-back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-property level overhead expenses included above

 

 

6,752

 

 

6,182

 

 

1,567

 

 

124

 

 

Less NOI from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions

 

 

(105)

 

 

-

 

 

-

 

 

-

 

 

 

Dispositions, including net gains on sale

 

 

(160,524)

 

 

(3,502)

 

 

-

 

 

-

 

 

 

Development properties placed into and out of service

 

 

(1,218)

 

 

(3,210)

 

 

-

 

 

262

 

 

 

Other non-operating income, net

 

 

(2,262)

 

 

(135)

 

 

-

 

 

-

 

Same store NOI (non-GAAP) for the three months ended June 30, 2016

 

$

232,723

 

$

70,486

 

$

25,800

 

$

8,419

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in same store NOI for the three months ended June 30, 2017 compared to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2016

 

$

24,651

 

$

370

 

$

(730)

 

$

2,839

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% increase (decrease) in same store NOI

 

 

10.6%

 

 

0.5%

 

 

(2.8%)

 

 

33.7%

 

- 71 -


 

 

NON-GAAP RECONCILIATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

RECONCILIATION OF NOI TO SAME STORE NOI

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

555 California

 

 

 

 

New York

 

Washington, DC

 

theMART

 

Street

 

NOI (non-GAAP) for the six months ended June 30, 2017

 

$

504,586

 

$

135,053

 

$

45,808

 

$

22,633

 

 

Add-back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-property level overhead expenses included above

 

 

18,205

 

 

11,933

 

 

3,629

 

 

-

 

 

Less NOI from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions

 

 

(9,951)

 

 

-

 

 

169

 

 

-

 

 

 

Dispositions

 

 

(533)

 

 

(382)

 

 

-

 

 

-

 

 

 

Development properties placed into and out of service

 

 

(2,841)

 

 

(5,934)

 

 

-

 

 

-

 

 

 

Other non-operating income, net

 

 

(6,971)

 

 

(713)

 

 

(31)

 

 

-

 

Same store NOI (non-GAAP) for the six months ended June 30, 2017

 

$

502,495

 

$

139,957

 

$

49,575

 

$

22,633

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI (non-GAAP) for the six months ended June 30, 2016

 

$

603,069

 

$

(19,474)

 

$

45,955

 

$

13,922

 

 

Add-back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-property level overhead expenses included above

 

 

13,995

 

 

12,815

 

 

3,201

 

 

189

 

 

Less NOI from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions

 

 

(105)

 

 

-

 

 

-

 

 

-

 

 

 

Dispositions, including net gains on sale

 

 

(161,573)

 

 

(7,791)

 

 

-

 

 

-

 

 

 

Development properties placed into and out of service

 

 

(3,905)

 

 

(6,074)

 

 

-

 

 

556

 

 

 

Other non-operating income, net

 

 

(6,483)

 

 

160,400

 

 

-

 

 

-

 

Same store NOI (non-GAAP) for the six months ended June 30, 2016

 

$

444,998

 

$

139,876

 

$

49,156

 

$

14,667

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase in same store NOI for the six months ended June 30, 2017 compared to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2016

 

$

57,497

 

$

81

 

$

419

 

$

7,966

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% increase in same store NOI

 

 

12.9%

 

 

0.1%

 

 

0.9%

 

 

54.3%

 

- 72 -


 

 

NON-GAAP RECONCILIATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

RECONCILIATION OF NOI TO SAME STORE NOI

 

 

 

 

 

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

555 California

 

 

 

 

New York

 

Washington, DC

 

theMART

 

Street

 

NOI (non-GAAP) for the three months ended June 30, 2017

 

$

257,221

 

$

69,623

 

$

22,904

 

$

11,258

 

 

Add-back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-property level overhead expenses included above

 

 

8,771

 

 

5,672

 

 

1,997

 

 

-

 

 

Less NOI from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions

 

 

(63)

 

 

-

 

 

169

 

 

-

 

 

 

Dispositions

 

 

(164)

 

 

(382)

 

 

-

 

 

-

 

 

 

Development properties placed into and out of service

 

 

(1,562)

 

 

(3,661)

 

 

-

 

 

-

 

 

 

Other non-operating income, net

 

 

(2,252)

 

 

(396)

 

 

-

 

 

-

 

Same store NOI (non-GAAP) for the three months ended June 30, 2017

 

$

261,951

 

$

70,856

 

$

25,070

 

$

11,258

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI (non-GAAP) for the three months ended March 31, 2017

 

$

247,365

 

$

65,430

 

$

22,904

 

$

11,375

 

 

Add-back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-property level overhead expenses included above

 

 

9,434

 

 

6,261

 

 

1,632

 

 

-

 

 

Less NOI from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions

 

 

-

 

 

-

 

 

-

 

 

-

 

 

 

Dispositions

 

 

(228)

 

 

-

 

 

-

 

 

-

 

 

 

Development properties placed into and out of service

 

 

(1,279)

 

 

(2,275)

 

 

-

 

 

-

 

 

 

Other non-operating income, net

 

 

(4,623)

 

 

(316)

 

 

(31)

 

 

-

 

Same store NOI (non-GAAP) for the three months ended March 31, 2017

 

$

250,669

 

$

69,100

 

$

24,505

 

$

11,375

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in same store NOI for the three months ended June 30, 2017 compared to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2017

 

$

11,282

 

$

1,756

 

$

565

 

$

(117)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% increase (decrease) in same store NOI

 

 

4.5%

 

 

2.5%

 

 

2.3%

 

 

(1.0%)

 

- 73 -


 

 

NON-GAAP RECONCILIATIONS

RECONCILIATION OF TRAILING TWELVE MONTHS NET INCOME TO EBITDA, AS ADJUSTED

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trailing Twelve Months Ended June 30, 2017

 

 

 

 

 

 

New York

 

 

 

 

555 California

 

 

 

Total

 

Office

 

Retail

 

Residential

 

theMART

 

Street

Net income

$

390,111

 

$

156,813

 

$

198,564

 

$

3,006

 

$

28,312

 

$

3,416

Interest and debt expense

 

325,913

 

 

202,490

 

 

69,965

 

 

11,830

 

 

21,631

 

 

19,997

Depreciation and amortization

 

483,306

 

 

315,903

 

 

95,050

 

 

10,006

 

 

39,438

 

 

22,909

Income tax expense

 

5,051

 

 

3,008

 

 

266

 

 

-

 

 

1,777

 

 

-

EBITDA (non-GAAP)

 

1,204,381

 

 

678,214

 

 

363,845

 

 

24,842

 

 

91,158

 

 

46,322

Certain items that impact EBITDA

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

EBITDA, as adjusted (non-GAAP)

$

1,204,381

 

$

678,214

 

$

363,845

 

$

24,842

 

$

91,158

 

$

46,322

 

RECONCILIATION OF CONSOLIDATED REVENUES TO OUR PRO RATA SHARE OF TOTAL ANNUALIZED REVENUES

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

June 30, 2017

 

 

Consolidated revenues

$

529,294

 

 

Noncontrolling interest adjustments

 

(24,394)

 

 

Consolidated revenues at our share (non-GAAP)

 

504,900

 

 

Unconsolidated revenues at our share, excluding Toys "R" Us, Inc.

 

158,216

 

 

Our pro rata share of revenues (non-GAAP)

$

663,116

 

 

Our pro rata share of revenues (annualized) (non-GAAP)

$

2,652,464

 

 

 

RECONCILIATION OF CONSOLIDATED DEBT, NET (GAAP) TO CONTRACTUAL DEBT (NON-GAAP)

 

 

 

 

 

(unaudited and in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2017

 

 

 

Consolidated

 

 

Deferred Financing

 

 

Contractual

 

 

 

Debt, net

 

 

Costs, Net and Other

 

 

Debt (non-GAAP)

 

 

Mortgages payable

$

9,502,694

 

$

84,561

 

$

9,587,255

 

 

Senior unsecured notes

 

846,286

 

 

3,714

 

 

850,000

 

 

$750 Million unsecured term loan

 

372,975

 

 

2,025

 

 

375,000

 

 

$2.5 Billion unsecured revolving credit facilities

 

115,630

 

 

-

 

 

115,630

 

 

 

$

10,837,585

 

$

90,300

 

$

10,927,885

 

 

 

- 74 -