Document


 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
 
FORM 8-K
 
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
 
Date of Report (Date of earliest event reported):
February 11, 2019
 
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 
 

1



Item 2.02. Results of Operations and Financial Condition.
On February 11, 2019, Vornado Realty Trust (the “Company”), the general partner of Vornado Realty L.P., issued a press release announcing its financial results for the fourth quarter of 2018.  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:
 
 
Vornado Realty Trust Press Release Dated February 11, 2019
 
 
Vornado Realty Trust supplemental operating and financial data for the quarter ended December 31, 2018



2



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: February 12, 2019
 
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: February 12, 2019


3
Exhibit


EXHIBIT 99.1


https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vnortlogoblack2a05.jpg

Vornado Announces Fourth Quarter 2018 Financial Results

February 11, 2019 04:30 PM Eastern Standard Time

NEW YORK.......VORNADO REALTY TRUST (NYSE: VNO) reported today:

Quarter Ended December 31, 2018 Financial Results

NET INCOME attributable to common shareholders for the quarter ended December 31, 2018 was $100.5 million, or $0.53 per diluted share, compared to $27.3 million, or $0.14 per diluted share, for the prior year's quarter. Adjusting net income attributable to common shareholders for the items that impact the comparability of period-to-period net income listed in the table on page 2, net income attributable to common shareholders, as adjusted (non-GAAP) for the quarters ended December 31, 2018 and 2017 was $51.0 million and $65.8 million, or $0.27 and $0.34 per diluted share, respectively.

FUNDS FROM OPERATIONS ("FFO") attributable to common shareholders plus assumed conversions (non-GAAP) for the quarter ended December 31, 2018 was $210.1 million, or $1.10 per diluted share, compared to $153.2 million, or $0.80 per diluted share, for the prior year's quarter.  Adjusting FFO attributable to common shareholders plus assumed conversions for the items that impact the comparability of period-to-period FFO listed in the table on page 3, FFO attributable to common shareholders plus assumed conversions, as adjusted (non-GAAP) for the quarters ended December 31, 2018 and 2017 was $171.4 million and $187.1 million, or $0.90 and $0.98 per diluted share, respectively.

Year Ended December 31, 2018 Financial Results

NET INCOME attributable to common shareholders for the year ended December 31, 2018 was $384.8 million, or $2.01 per diluted share, compared to $162.0 million, or $0.85 per diluted share, for the year ended December 31, 2017. Adjusting net income attributable to common shareholders for the items that impact the comparability of period-to-period net income listed in the table on page 2, net income attributable to common shareholders, as adjusted (non-GAAP) for the year ended December 31, 2018 and 2017 was $243.9 million and $252.9 million, or $1.27 and $1.32 per diluted share, respectively.

FFO attributable to common shareholders plus assumed conversions (non-GAAP) for the year ended December 31, 2018 was $729.7 million, or $3.82 per diluted share, compared to $717.8 million, or $3.75 per diluted share, for the year ended December 31, 2017. Adjusting FFO attributable to common shareholders plus assumed conversions for the items that impact the comparability of period-to-period FFO listed in the table on page 3, FFO attributable to common shareholders plus assumed conversions, as adjusted (non-GAAP) for the years ended December 31, 2018 and 2017 was $718.8 million and $713.0 million, or $3.76 and $3.73 per diluted share, respectively.

1


The following table reconciles our net income attributable to common shareholders to net income attributable to common shareholders, as adjusted (non-GAAP):
(Amounts in thousands, except per share amounts)
For the Three Months Ended
December 31,
 
For the Year Ended
December 31,
 
2018
 
2017
 
2018
 
2017
Net income attributable to common shareholders
$
100,494

 
$
27,319

 
$
384,832

 
$
162,017

Per diluted share
$
0.53

 
$
0.14

 
$
2.01

 
$
0.85

 
 
 
 
 
 
 
 
Certain (income) expense items that impact net income attributable to common shareholders:
 
 
 
 
 
 
 
After-tax net gain on sale of 220 Central Park South condominium units
$
(67,336
)
 
$

 
$
(67,336
)
 
$

After-tax purchase price fair value adjustment related to the increase in ownership of the Farley joint venture
(27,289
)
 

 
(27,289
)
 

Our share of loss (income) from real estate fund investments (excluding our $4,252 share of One Park Avenue potential additional transfer taxes)
24,366

 
(529
)
 
23,749

 
10,804

Real estate impairment losses (including our share of partially owned entities)
12,000

 
145

 
12,000

 
7,692

Decrease in fair value of marketable securities resulting from a new GAAP accounting standard effective January 1, 2018 (including our share of partially owned entities)
3,733

 

 
30,335

 

(Income) loss from discontinued operations and sold properties (primarily related to JBG SMITH Properties operating results and transaction costs through July 17, 2017 spin-off and 666 Fifth Avenue Office Condominium operations through August 3, 2018 sale)
(242
)
 
1,664

 
5,727

 
43,615

Tax expense related to the reduction of our taxable REIT subsidiaries deferred tax assets

 
34,800

 

 
34,800

Net gains on sale of real estate (including our share of partially owned entities)

 
(585
)
 
(28,104
)
 
(21,574
)
Net gain on sale of our ownership interests in 666 Fifth Avenue Office Condominium

 

 
(134,032
)
 

Net gain on the repayment of our loan investment in 666 Fifth Avenue Office Condominium

 

 
(7,308
)
 

Our share of potential additional New York City transfer taxes based on a Tax Tribunal interpretation which Vornado is appealing

 

 
23,503

 

Preferred share issuance costs

 

 
14,486

 

Impairment loss on investment in Pennsylvania Real Estate Investment Trust ("PREIT")

 

 

 
44,465

Net gain resulting from Urban Edge Properties ("UE") operating partnership unit issuances

 

 

 
(21,100
)
Net gain on repayment of our Suffolk Downs JV debt investments

 

 

 
(11,373
)
Other
1,996

 
5,515

 
4,046

 
9,900

 
(52,772
)
 
41,010

 
(150,223
)
 
97,229

Noncontrolling interests' share of above adjustments
3,268

 
(2,539
)
 
9,285

 
(6,382
)
Total of certain (income) expense items that impact net income attributable to common shareholders
$
(49,504
)
 
$
38,471

 
$
(140,938
)
 
$
90,847

 
 
 
 
 
 
 
 
Net income attributable to common shareholders, as adjusted (non-GAAP)
$
50,990

 
$
65,790

 
$
243,894

 
$
252,864

Per diluted share (non-GAAP)
$
0.27

 
$
0.34

 
$
1.27

 
$
1.32


2


The following table reconciles our FFO attributable to common shareholders plus assumed conversions (non-GAAP) to FFO attributable to common shareholders plus assumed conversions, as adjusted (non-GAAP):
(Amounts in thousands, except per share amounts)
For the Three Months Ended
December 31,
 
For the Year Ended
December 31,
 
2018
 
2017
 
2018
 
2017
FFO attributable to common shareholders plus assumed conversions (non-GAAP)(1)
$
210,100

 
$
153,151

 
$
729,740

 
$
717,805

Per diluted share (non-GAAP)
$
1.10

 
$
0.80

 
$
3.82

 
$
3.75

 
 
 
 
 
 
 
 
Certain (income) expense items that impact FFO attributable to common shareholders plus assumed conversions:
 
 
 
 
 
 
 
After-tax net gain on sale of 220 Central Park South condominium units
$
(67,336
)
 
$

 
$
(67,336
)
 
$

Our share of FFO from real estate fund investments (excluding our $4,252 share of One Park Avenue potential additional transfer taxes)
24,366

 
(529
)
 
23,749

 
10,804

FFO from discontinued operations and sold properties (primarily related to JBG SMITH Properties operating results and transaction costs through July 17, 2017 spin-off and 666 Fifth Avenue Office Condominium operations through August 3, 2018 sale)
(242
)
 
(4,006
)
 
(2,834
)
 
(73,240
)
Tax expense related to the reduction of our taxable REIT subsidiaries deferred tax assets

 
34,800

 

 
34,800

Our share of potential additional New York City transfer taxes based on a Tax Tribunal interpretation which Vornado is appealing

 

 
23,503

 

Preferred share issuance costs

 

 
14,486

 

Net gain on the repayment of our loan investment in 666 Fifth Avenue Office Condominium

 

 
(7,308
)
 

Impairment loss on investment in PREIT

 

 

 
44,465

Net gain resulting from UE operating partnership unit issuances

 

 

 
(21,100
)
Net gain on repayment of our Suffolk Downs JV debt investments

 

 

 
(11,373
)
Other
1,987

 
5,951

 
4,033

 
10,328

 
(41,225
)
 
36,216

 
(11,707
)
 
(5,316
)
Noncontrolling interests' share of above adjustments
2,552

 
(2,242
)
 
727

 
534

Total of certain (income) expense items that impact FFO attributable to common shareholders plus assumed conversions, net
$
(38,673
)
 
$
33,974

 
$
(10,980
)
 
$
(4,782
)
 
 
 
 
 
 
 
 
FFO attributable to common shareholders plus assumed conversions, as adjusted (non-GAAP)
$
171,427

 
$
187,125

 
$
718,760

 
$
713,023

Per diluted share (non-GAAP)
$
0.90

 
$
0.98

 
$
3.76

 
$
3.73

____________________________________________________________
(1)
See page 10 for a reconciliation of our net income attributable to common shareholders to FFO attributable to common shareholders plus assumed conversions (non-GAAP) for the three months and year ended December 31, 2018 and 2017.

3


Fourth Quarter Activity:

Acquisition:

Farley Office and Retail Building

On October 30, 2018, we increased our ownership interest in the joint venture that is developing the Farley Office and Retail Building to 95.0% from 50.1% by acquiring a 44.9% additional ownership interest from the Related Companies ("Related"). The purchase price was $41,500,000 plus the reimbursement of $33,026,000 of costs funded by Related through October 30, 2018. We consolidate the accounts of the joint venture as of October 30, 2018. In connection therewith, we recorded a net gain of $44,060,000, which is included in "purchase price fair value adjustment" on our consolidated statements of income. As a result of this gain, because we hold our investment in the joint venture through a taxable REIT subsidiary, $16,771,000 of income tax expense was recognized on our consolidated statements of income.

Financing:

On October 26, 2018, we extended our $750,000,000 unsecured term loan from October 2020 to February 2024. The interest rate on the extended unsecured term loan was lowered from LIBOR plus 1.15% to LIBOR plus 1.00% (3.52% as of December 31, 2018). In connection with the extension of our unsecured term loan, we entered into an interest rate swap from LIBOR plus 1.00% to a fixed rate of 3.87% through October 2023.

On November 16, 2018, we completed a $205,000,000 refinancing of 150 West 34th Street, a 78,000 square foot Manhattan retail property. The interest-only loan carries a rate of LIBOR plus 1.88% (4.26% as of December 31, 2018) and matures in 2024, as extended. Concurrently, we invested $105,000,000 in a participation in the refinanced mortgage loan, which earns interest at a rate of LIBOR plus 2.00% (4.38% as of December 31, 2018) and also matures in 2024, as extended, and is included in "other assets" on our consolidated balance sheets. The property was previously encumbered by a mortgage of the same amount at LIBOR plus 2.25%, which was scheduled to mature in 2020.

Other:

220 Central Park South ("220 CPS")

During the fourth quarter of 2018, we completed the sale of 11 condominium units at 220 CPS for net proceeds aggregating $214,776,000 and resulting in a financial statement net gain of $81,224,000 which is included in "net gains on disposition of wholly owned and partially owned assets" on our consolidated statements of income. In connection with these sales, $13,888,000 of income tax expense was recognized in our consolidated statements of income and $213,000,000 of the $950,000,000 220 CPS loan was repaid.




4


Fourth Quarter Activity - continued:

Leasing:

479,000 square feet of New York Office space (415,000 square feet at share) at an initial rent of $72.97 per square foot and a weighted average term of 7.7 years. The GAAP and cash mark-to-market rent on the 357,000 square feet of second generation space were positive 6.9% and 1.2%, respectively. Tenant improvements and leasing commissions were $10.22 per square foot per annum, or 14.0% of initial rent.

26,000 square feet of New York Retail space (17,000 square feet at share) at an initial rent of $211.34 per square foot and a weighted average term of 8.2 years. The GAAP and cash mark-to-market rent on the 7,000 square feet of second generation space were positive 3.0% and 1.1%, respectively. Tenant improvements and leasing commissions were $17.62 per square foot per annum, or 8.3% of initial rent.

46,000 square feet at theMART (all at share) at an initial rent of $60.73 per square foot and a weighted average term of 5.6 years. The GAAP and cash mark-to-market rent on the 46,000 square feet of second generation space were positive 8.7% and 3.2%, respectively. Tenant improvements and leasing commissions were $1.61 per square foot per annum, or 2.7% of initial rent.

Same Store Net Operating Income ("NOI") At Share:

The percentage (decrease) increase in same store NOI at share and same store NOI at share - cash basis of our New York segment, theMART and 555 California Street are summarized below.
 
 
Total
 
New York(2)
 
theMART(3)
 
555 California Street
Same store NOI at share % (decrease) increase(1):
 
 
 
 
 
 
 
 
Three months ended December 31, 2018 compared to December 31, 2017
(6.3
)%
 
(3.1
)%
 
(56.6
)%
 
16.8
%
 
Year ended December 31, 2018 compared to December 31, 2017
0.8
 %
 
1.4
 %
 
(12.2
)%
 
14.9
%
 
Three months ended December 31, 2018 compared to September 30, 2018
(5.3
)%
 
(1.1
)%
 
(58.0
)%
 
3.8
%
 
 
 
 
 
 
 
 
 
Same store NOI at share - cash basis % (decrease) increase:
 
 
 
 
 
 
 
 
Three months ended December 31, 2018 compared to December 31, 2017
(1.7
)%
 
1.9
 %
 
(49.8
)%
 
15.8
%
 
Year ended December 31, 2018 compared to December 31, 2017
3.9
 %
 
4.3
 %
 
(6.5
)%
 
18.1
%
 
Three months ended December 31, 2018 compared to September 30, 2018
(4.2
)%
 
 %
 
(52.9
)%
 
5.7
%
____________________
(1)
See pages 12 through 17 for same store NOI at share and same store NOI at share - cash basis reconciliations.
 
 
 
(Decrease)
Increase
 
(2)
Excluding Hotel Pennsylvania, same store NOI at share % (decrease) increase:
 
 
 
Three months ended December 31, 2018 compared to December 31, 2017
(3.0
)%
 
 
Year ended December 31, 2018 compared to December 31, 2017
1.5
 %
 
 
Three months ended December 31, 2018 compared to September 30, 2018
(1.7
)%
 
 
 
 
 
 
Excluding Hotel Pennsylvania, same store NOI at share - cash basis % increase (decrease):
 
 
 
Three months ended December 31, 2018 compared to December 31, 2017
2.1
 %
 
 
Year ended December 31, 2018 compared to December 31, 2017
4.5
 %
 
 
Three months ended December 31, 2018 compared to September 30, 2018
(0.6
)%
 
 
 
 
 
(3)
Includes additional real estate tax expense accruals of $12,124,000 and $15,148,000 for the three months and year ended December 31, 2018, respectively, due to an increase in the tax-assessed value of theMART.


5


NOI At Share:

The elements of our New York and Other NOI at share for the three months and year ended December 31, 2018 and 2017 and the three months ended September 30, 2018 are summarized below.

(Amounts in thousands)
For the Three Months Ended
 
For the Year Ended
December 31,
 
December 31,
 
September 30, 2018
 
 
2018
 
2017
 
 
2018
 
2017
New York:
 
 
 
 
 
 
 
 
 
Office
$
186,832

 
$
189,481

 
$
184,146

 
$
743,001

 
$
721,183

Retail
85,549

 
90,853

 
92,858

 
353,425

 
359,944

Residential
5,834

 
5,920

 
5,202

 
23,515

 
24,370

Alexander's
11,023

 
11,656

 
10,626

 
45,133

 
47,302

Hotel Pennsylvania
5,961

 
6,318

 
4,496

 
11,916

 
13,266

Total New York
295,199

 
304,228

 
297,328

 
1,176,990

 
1,166,065

 
 
 
 
 
 
 
 
 
 
Other:
 
 
 
 
 
 
 
 
 
theMART(1)
10,981

 
24,249

 
25,257

 
90,929

 
102,339

555 California Street
14,005

 
12,003

 
13,515

 
54,691

 
47,588

Other investments
9,346

 
23,377

 
13,524

 
60,010

 
85,391

Total Other
34,332

 
59,629

 
52,296

 
205,630

 
235,318

 
 
 
 
 
 
 
 
 
 
NOI at share
$
329,531

 
$
363,857

 
$
349,624

 
$
1,382,620

 
$
1,401,383

____________________
(1)
Includes additional real estate tax expense accruals of $12,124 and $15,148 for the three months and year ended December 31, 2018, respectively, due to an increase in the tax-assessed value of theMART.

NOI At Share - Cash Basis:

The elements of our New York and Other NOI at share - cash basis for the three months and year ended December 31, 2018 and 2017 and the three months ended September 30, 2018 are summarized below.

(Amounts in thousands)
For the Three Months Ended
 
For the Year Ended
December 31,
 
December 31,
 
September 30, 2018
 
 
2018
 
2017
 
 
2018
 
2017
New York:
 
 
 
 
 
 
 
 
 
Office
$
185,624

 
$
175,787

 
$
181,575

 
$
726,108

 
$
678,839

Retail
80,515

 
83,320

 
84,976

 
324,219

 
324,318

Residential
5,656

 
5,325

 
5,358

 
22,076

 
21,626

Alexander's
11,129

 
12,004

 
11,774

 
47,040

 
48,683

Hotel Pennsylvania
6,009

 
6,351

 
4,520

 
12,120

 
13,397

Total New York
288,933

 
282,787

 
288,203

 
1,131,563

 
1,086,863

 
 
 
 
 
 
 
 
 
 
Other:
 
 
 
 
 
 
 
 
 
theMART(1)
12,758

 
24,396

 
26,234

 
94,070

 
99,242

555 California Street
13,784

 
11,916

 
13,070

 
53,488

 
45,281

Other investments
8,524

 
23,179

 
13,374

 
58,795

 
83,155

Total Other
35,066

 
59,491

 
52,678

 
206,353

 
227,678

 
 
 
 
 
 
 
 
 
 
NOI at share - cash basis
$
323,999

 
$
342,278

 
$
340,881

 
$
1,337,916

 
$
1,314,541

____________________
(1)
Includes additional real estate tax expense accruals of $12,124 and $15,148 for the three months and year ended December 31, 2018, respectively, due to an increase in the tax-assessed value of theMART.



6


Development/Redevelopment as of December 31, 2018
(Amounts in thousands, except square feet)
 
 
 
 
 
(At Share)
 
 
 
 
 
 
 
 
Full
Quarter
Stabilized
Operations
 
 
 
 
Property
Rentable
Sq. Ft.
 
Excluding Land Costs
 
 
 
 
 
 
Available for Occupancy
 
Current Projects
 
Segment
 
 
Incremental
Budget
 
Amount
Expended
 
 
%
Complete
 
Start
 
 
220 Central Park South - residential condominiums
 
Other
 
397,000

 
$
1,400,000

 
$
1,199,913

(1) 
 
85.7%
 
Q3 2012
 
N/A
 
N/A
Farley Office and Retail Building - (95.0% interest)
 
New York
 
850,000

 
760,000

 
137,267

(2) 
 
18.1%
 
Q2 2017
 
Q3 2020
 
Q2 2022
PENN1(3)
 
New York
 
2,545,000

 
200,000

(4) 
9,725

 
 
4.9%
 
Q4 2018
 
N/A
 
N/A
512 West 22nd Street - office (55.0% interest)
 
New York
 
173,000

 
72,000

 
52,505

(5) 
 
72.9%
 
Q4 2015
 
Q1 2019
 
Q3 2020
345 Montgomery Street (555 California Street) (70.0% interest)
 
Other
 
78,000

 
32,000

 
15,284

(6) 
 
47.8%
 
Q1 2018
 
Q3 2019
 
Q3 2020
606 Broadway - office/retail (50.0% interest)
 
New York
 
34,000

 
30,000

 
25,601

(7) 
 
85.3%
 
Q2 2016
 
Q4 2018
 
Q2 2020
825 Seventh Avenue - office (50.0% interest)
 
New York
 
165,000

 
15,000

 
4,484

 
 
29.9%
 
Q2 2018
 
Q1 2020
 
Q1 2021
Total current projects
 
 
 
 
 
$
2,509,000

 
$
1,444,779

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Future Opportunities
 
Segment
 
Property
Zoning
Sq. Ft.
 
 
 
 
 
 
 
 
 
 
 
 
 
Penn District - multiple opportunities - office/residential/retail
 
New York
 
TBD
 
 
 
 
 
 
 
 
 
 
 
 
 
PENN2 - office/retail
 
New York
 
TBD
 
 
 
 
 
 
 
 
 
 
 
 
 
Hotel Pennsylvania
 
New York
 
2,052,000

 
 
 
 
 
 
 
 
 
 
 
 
 
260 Eleventh Avenue - office(8)
 
New York
 
280,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Undeveloped Land
 
 
 
 

 
 
 
 
 
 
 
 
 
 
 
 
 
29, 31, 33 West 57th Street (50.0% interest)
 
New York
 
150,000

 
 
 
 
 
 
 
 
 
 
 
 
 
484, 486 Eighth Avenue and 265, 267 West 34th Street
 
New York
 
125,000

 
 
 
 
 
 
 
 
 
 
 
 
 
527 West Kinzie, Chicago
 
Other
 
330,000

 
 
 
 
 
 
 
 
 
 
 
 
 
Rego Park III (32.4% interest)
 
Other
 
TBD

 
 
 
 
 
 
 
 
 
 
 
 
 
Total undeveloped land
 
 
 
605,000

 
 
 
 
 
 
 
 
 
 
 
 
 
_______________________
(1)
Excludes land and acquisition costs of $515,426.
(2)
Excludes our share of the upfront contribution of $230,000 and net of anticipated historic tax credits. The building and land are subject to a lease which expires in 2116.
(3)
The building is subject to a ground lease which expires in 2098.
(4)
We expect the final budget will exceed $200,000 after anticipated scope changes.
(5)
Excludes land and acquisition costs of $57,000.
(6)
Excludes land and building costs of $31,000.
(7)
Excludes land and acquisition costs of $22,703.
(8)
The building is subject to a ground lease which expires in 2114.


Conference Call and Audio Webcast

As previously announced, the Company will host a quarterly earnings conference call and an audio webcast on Tuesday, February 12, 2019 at 10:00 a.m. Eastern Time (ET). The conference call can be accessed by dialing 888-771-4371 (domestic) or 847-585-4405 (international) and indicating to the operator the passcode 48102474. A telephonic replay of the conference call will be available from 1:30 p.m. ET on February 12, 2019 through March 14, 2019. To access the replay, please dial 888-843-7419 and enter the passcode 48102474#. 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 following the conference call.

Supplemental Financial Information

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

Certain statements contained herein may constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of the Company to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. For a discussion of factors that could materially affect the outcome of our forward-looking statements and our future results and financial condition, see “Risk Factors” in Part I, Item 1A, of our Annual Report on Form 10-K for the year ended December 31, 2018. Such factors include, among others, risks associated with the timing of and costs associated with property improvements, financing commitments and general competitive factors.

7


VORNADO REALTY TRUST
CONSOLIDATED BALANCE SHEET
(Amounts in thousands, except unit, share, and per share amounts)
As of
 
December 31, 2018
 
December 31, 2017
ASSETS
 
 
 
Real estate, at cost:
 
 
 
Land
$
3,306,280

 
$
3,143,648

Buildings and improvements
10,110,992

 
9,898,605

Development costs and construction in progress
2,266,491

 
1,615,101

Moynihan Train Hall development expenditures
445,693

 

Leasehold improvements and equipment
108,427

 
98,941

Total
16,237,883

 
14,756,295

Less accumulated depreciation and amortization
(3,180,175
)
 
(2,885,283
)
Real estate, net
13,057,708

 
11,871,012

Cash and cash equivalents
570,916

 
1,817,655

Restricted cash
145,989

 
97,157

Marketable securities
152,198

 
182,752

Tenant and other receivables, net of allowance for doubtful accounts of $4,154 and $5,526
73,322

 
58,700

Investments in partially owned entities
858,113

 
1,056,829

Real estate fund investments
318,758

 
354,804

220 Central Park South condominium units ready for sale
99,627

 

Receivable arising from the straight-lining of rents, net of allowance of $1,644 and $954
935,131

 
926,711

Deferred leasing costs, net of accumulated amortization of $207,529 and $191,827
400,313

 
403,492

Identified intangible assets, net of accumulated amortization of $172,114 and $150,837
136,781

 
159,260

Other assets
431,938

 
469,562

 
$
17,180,794

 
$
17,397,934

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
 
 
 
Mortgages payable, net
$
8,167,798

 
$
8,137,139

Senior unsecured notes, net
844,002

 
843,614

Unsecured term loan, net
744,821

 
748,734

Unsecured revolving credit facilities
80,000

 

Moynihan Train Hall obligation
445,693

 

Accounts payable and accrued expenses
430,976

 
415,794

Deferred revenue
167,730

 
227,069

Deferred compensation plan
96,523

 
109,177

Preferred shares redeemed on January 4 and 11, 2018

 
455,514

Other liabilities
311,806

 
468,255

Total liabilities
11,289,349

 
11,405,296

Commitments and contingencies
 
 
 
Redeemable noncontrolling interests:
 
 
 
Class A units - 12,544,477 and 12,528,899 units outstanding
778,134

 
979,509

Series D cumulative redeemable preferred units - 177,101 units outstanding
5,428

 
5,428

Total redeemable noncontrolling interests
783,562

 
984,937

Vornado's shareholders' equity:
 
 
 
Preferred shares of beneficial interest: no par value per share; authorized 110,000,000 shares; issued and outstanding 36,798,580 and 36,799,573 shares
891,294

 
891,988

Common shares of beneficial interest: $0.04 par value per share; authorized 250,000,000 shares; issued and outstanding 190,535,499 and 189,983,858 shares
7,600

 
7,577

Additional capital
7,725,857

 
7,492,658

Earnings less than distributions
(4,167,184
)
 
(4,183,253
)
Accumulated other comprehensive income
7,664

 
128,682

Total Vornado shareholders' equity
4,465,231

 
4,337,652

Noncontrolling interests in consolidated subsidiaries
642,652

 
670,049

Total equity
5,107,883

 
5,007,701

 
$
17,180,794

 
$
17,397,934


8


VORNADO REALTY TRUST
OPERATING RESULTS

(Amounts in thousands, except per share amounts)
For the Three Months Ended
December 31,
 
For the Year Ended
December 31,
 
2018
 
2017
 
2018
 
2017
Revenues
$
543,417

 
$
536,226

 
$
2,163,720

 
$
2,084,126

 
 
 
 
 
 
 
 
Income from continuing operations
$
97,564

 
$
52,278

 
$
421,965

 
$
277,356

Income (loss) from discontinued operations
257

 
1,273

 
638

 
(13,228
)
Net income
97,821

 
53,551

 
422,603

 
264,128

Less net loss (income) attributable to noncontrolling interests in:
 
 
 
 
 
 
 
Consolidated subsidiaries
21,886

 
(7,366
)
 
53,023

 
(25,802
)
Operating Partnership
(6,680
)
 
(1,853
)
 
(25,672
)
 
(10,910
)
Net income attributable to Vornado
113,027

 
44,332

 
449,954

 
227,416

Preferred share dividends
(12,533
)
 
(17,013
)
 
(50,636
)
 
(65,399
)
Preferred share issuance costs

 

 
(14,486
)
 

NET INCOME attributable to common shareholders
$
100,494

 
$
27,319

 
$
384,832

 
$
162,017

 
 
 
 
 
 
 
 
INCOME PER COMMON SHARE – BASIC:
 
 
 
 
 
 
 
Income from continuing operations, net
$
0.53

 
$
0.14

 
$
2.02

 
$
0.92

Loss from discontinued operations, net

 

 

 
(0.07
)
Net income per common share
$
0.53

 
$
0.14

 
$
2.02

 
$
0.85

Weighted average shares outstanding
190,348

 
189,898

 
190,219

 
189,526

 
 
 
 
 
 
 
 
INCOME PER COMMON SHARE – DILUTED:
 
 
 
 
 
 
 
Income from continuing operations, net
$
0.53

 
$
0.14

 
$
2.01

 
$
0.91

Loss from discontinued operations, net

 

 

 
(0.06
)
Net income per common share
$
0.53

 
$
0.14

 
$
2.01

 
$
0.85

Weighted average shares outstanding
191,199

 
191,020

 
191,290

 
191,258

 
 
 
 
 
 
 
 
FFO attributable to common shareholders plus assumed conversions (non-GAAP)
$
210,100

 
$
153,151

 
$
729,740

 
$
717,805

Per diluted share (non-GAAP)
$
1.10

 
$
0.80

 
$
3.82

 
$
3.75

 
 
 
 
 
 
 
 
FFO attributable to common shareholders plus assumed conversions, as adjusted (non-GAAP)
$
171,427

 
$
187,125

 
$
718,760

 
$
713,023

Per diluted share (non-GAAP)
$
0.90

 
$
0.98

 
$
3.76

 
$
3.73

 
 
 
 
 
 
 
 
Weighted average shares used in determining FFO per diluted share
191,199

 
191,063

 
191,189

 
191,304



9


VORNADO REALTY TRUST
NON-GAAP RECONCILIATIONS

The following table reconciles net income attributable to common shareholders to FFO attributable to common shareholders plus assumed conversions:
(Amounts in thousands, except per share amounts)
For the Three Months Ended
December 31,
 
For the Year Ended
December 31,
 
2018
 
2017
 
2018
 
2017
Net income attributable to common shareholders
$
100,494

 
$
27,319

 
$
384,832

 
$
162,017

Per diluted share
$
0.53

 
$
0.14

 
$
2.01

 
$
0.85

 
 
 
 
 
 
 
 
FFO adjustments:
 
 
 
 
 
 
 
Depreciation and amortization of real property
$
104,067

 
$
106,017

 
$
413,091

 
$
467,966

Net gains on sale of real estate

 

 
(158,138
)
 
(3,797
)
Real estate impairment losses
12,000

 

 
12,000

 

Decrease in fair value of marketable securities
1,652

 

 
26,453

 

After-tax purchase price fair value adjustment on depreciable real estate
(27,289
)
 

 
(27,289
)
 

Proportionate share of adjustments to equity in net income of
partially owned entities to arrive at FFO:
 
 
 
 
 
 
 
Depreciation and amortization of real property
24,309

 
28,247

 
101,591

 
137,000

Net gains on sale of real estate

 
(585
)
 
(3,998
)
 
(17,777
)
Real estate impairment losses

 
145

 

 
7,692

Decrease in fair value of marketable securities
2,081

 

 
3,882

 

 
116,820

 
133,824

 
367,592

 
591,084

Noncontrolling interests' share of above adjustments
(7,229
)
 
(8,010
)
 
(22,746
)
 
(36,420
)
FFO adjustments, net
$
109,591

 
$
125,814

 
$
344,846

 
$
554,664

 
 
 
 
 
 
 
 
FFO attributable to common shareholders (non-GAAP)
$
210,085

 
$
153,133

 
$
729,678

 
$
716,681

Convertible preferred share dividends
15

 
18

 
62

 
77

Earnings allocated to Out-Performance Plan units

 

 

 
1,047

FFO attributable to common shareholders plus assumed conversions (non-GAAP)
$
210,100

 
$
153,151

 
$
729,740

 
$
717,805

Per diluted share (non-GAAP)
$
1.10

 
$
0.80

 
$
3.82

 
$
3.75

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 attributable to common shareholders to FFO attributable to common shareholders plus assumed conversions is provided above. In addition to FFO attributable to common shareholders plus assumed conversions, we also disclose FFO attributable to common shareholders plus assumed conversions, 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 attributable to common shareholders plus assumed conversions to FFO attributable to common shareholders plus assumed conversions, as adjusted are provided on page 3 of this press release.

In accordance with the NAREIT December 2018 restated definition of FFO, we have elected to exclude the mark-to-market adjustments of marketable equity securities from the calculation of FFO. Our FFO for the nine months ended September 30, 2018 has been adjusted to exclude the $26,602,000, or $0.13 per share, decrease in fair value of marketable equity securities previously reported.


10


VORNADO REALTY TRUST
NON-GAAP RECONCILIATIONS - CONTINUED

Below is a reconciliation of net income to NOI at share and NOI at share - cash basis for the three months and year ended December 31, 2018 and 2017 and the three months ended September 30, 2018.

 
For the Three Months Ended
 
For the Year Ended
December 31,
(Amounts in thousands)
December 31,
 
September 30, 2018
 
 
2018
 
2017
 
 
2018
 
2017
Net income
$
97,821

 
$
53,551

 
$
219,162

 
$
422,603

 
$
264,128

 
 
 
 
 
 
 
 
 
 
Deduct:
 
 
 
 
 
 
 
 
 
Income from partially owned entities
(3,090
)
 
(9,622
)
 
(7,206
)
 
(9,149
)
 
(15,200
)
Loss (income) from real estate fund investments
51,258

 
(4,889
)
 
190

 
89,231

 
(3,240
)
Interest and other investment income, net
(7,656
)
 
(8,294
)
 
(2,893
)
 
(17,057
)
 
(30,861
)
Net gains on disposition of wholly owned and partially owned assets
(81,203
)
 

 
(141,269
)
 
(246,031
)
 
(501
)
Purchase price fair value adjustment
(44,060
)
 

 

 
(44,060
)
 

(Income) loss from discontinued operations
(257
)
 
(1,273
)
 
(61
)
 
(638
)
 
13,228

NOI attributable to noncontrolling interests in consolidated subsidiaries
(19,771
)
 
(16,533
)
 
(16,943
)
 
(71,186
)
 
(65,311
)
 
 
 
 
 
 
 
 
 
 
Add:
 
 
 
 
 
 
 
 
 
Depreciation and amortization expense
112,869

 
114,166

 
113,169

 
446,570

 
429,389

General and administrative expense
32,934

 
34,916

 
31,977

 
141,871

 
150,782

Transaction related costs, impairment loss and other
14,637

 
703

 
2,510

 
31,320

 
1,776

Our share of NOI from partially owned entities
60,205

 
69,175

 
60,094

 
253,564

 
269,164

Interest and debt expense
83,175

 
93,073

 
88,951

 
347,949

 
345,654

Income tax expense
32,669

 
38,884

 
1,943

 
37,633

 
42,375

NOI at share
329,531

 
363,857

 
349,624

 
1,382,620

 
1,401,383

Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other
(5,532
)
 
(21,579
)
 
(8,743
)
 
(44,704
)
 
(86,842
)
NOI at share - cash basis
$
323,999

 
$
342,278

 
$
340,881

 
$
1,337,916

 
$
1,314,541


NOI represents total revenues less operating expenses. We consider NOI to be 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. As properties are bought and sold based on NOI, we utilize this measure to make investment decisions as well as to compare the performance of our assets to that of our peers. NOI should not be considered a substitute for net income. NOI may not be comparable to similarly titled measures employed by other companies.

11


VORNADO REALTY TRUST
NON-GAAP RECONCILIATIONS - CONTINUED

Below are reconciliations of NOI at share to same store NOI at share for our New York segment, theMART, 555 California Street and other investments for the three months ended December 31, 2018 compared to December 31, 2017.
(Amounts in thousands)
Total
 
New York
 
theMART
 
555 California Street
 
Other
NOI at share for the three months ended December 31, 2018
$
329,531

 
$
295,199

 
$
10,981

 
$
14,005

 
$
9,346

Less NOI at share from:
 
 
 
 
 
 
 
 
 
 
Acquisitions
 
(337
)
 
(337
)
 

 

 

Dispositions
 
19

 
19

 

 

 

Development properties
 
(12,623
)
 
(12,637
)
 

 
14

 

Lease termination income, net of write-offs of straight-line receivables and acquired below-market leases, net
 
(96
)
 
368

 
(464
)
 

 

Other non-operating income, net
 
(10,412
)
 
(1,066
)
 

 

 
(9,346
)
Same store NOI at share for the three months ended December 31, 2018
$
306,082

 
$
281,546

 
$
10,517

 
$
14,019

 
$

 
 
 
 
 
 
 
 
 
 
NOI at share for the three months ended December 31, 2017
$
363,857

 
$
304,228

 
$
24,249

 
$
12,003

 
$
23,377

Less NOI at share from:
 
 
 
 
 
 
 
 
 
 
Acquisitions
 
2

 
2

 

 

 

Dispositions
 
(23
)
 
(23
)
 

 

 

Development properties
 
(12,789
)
 
(12,789
)
 

 

 

Lease termination income, net of write-offs of straight-line receivables and acquired below-market leases, net
 
(984
)
 
(984
)
 

 

 

Other non-operating income, net
 
(23,377
)
 

 

 

 
(23,377
)
Same store NOI at share for the three months ended December 31, 2017
$
326,686

 
$
290,434

 
$
24,249

 
$
12,003

 
$

 
 
 
 
 
 
 
 
 
 
(Decrease) increase in same store NOI at share for the three months ended December 31, 2018 compared to December 31, 2017
$
(20,604
)
 
$
(8,888
)
 
$
(13,732
)
 
$
2,016

 
$

 
 
 
 
 
 
 
 
 
 
 
% (decrease) increase in same store NOI at share
(6.3
)%
 
(3.1
)%
(1) 
(56.6
)%
(2) 
16.8
%
 
%
____________________
(1)
Excluding Hotel Pennsylvania, same store NOI at share decreased by 3.0%.
(2)
The three months ended December 31, 2018 includes an additional $12,814 real estate tax expense accrual due to an increase in the tax-assessed value of theMART.

Same store NOI at share represents NOI at share from property operations which are owned by us and in service in both the current and prior year reporting periods. Same store NOI at share - cash basis is NOI at share from operations before straight-line rental income and expense, amortization of acquired below and above market leases, net and other non-cash adjustments which are owned by us and in service in both the current and prior year reporting periods.  We present these non-GAAP measures to (i) facilitate meaningful comparisons of the operational performance of our properties and segments, (ii) make decisions on whether to buy, sell or refinance properties, and (iii) compare the performance of our properties and segments to those of our peers.  Same store NOI at share and same store NOI at share - cash basis should not be considered as an alternative to net income or cash flow from operations and may not be comparable to similarly titled measures employed by other companies.



12


VORNADO REALTY TRUST
NON-GAAP RECONCILIATIONS - CONTINUED

Below are reconciliations of NOI at share - cash basis to same store NOI at share - cash basis for our New York segment, theMART, 555 California Street and other investments for the three months ended December 31, 2018 compared to December 31, 2017.
(Amounts in thousands)
Total
 
New York
 
theMART
 
555 California Street
 
Other
NOI at share - cash basis for the three months ended December 31, 2018
$
323,999

 
$
288,933

 
$
12,758

 
$
13,784

 
$
8,524

 
Less NOI at share - cash basis from:
 
 
 
 
 
 
 
 
 
 
Acquisitions
(336
)
 
(336
)
 

 

 

 
Dispositions
19

 
19

 

 

 

 
Development properties
(14,628
)
 
(14,642
)
 

 
14

 

 
Lease termination income
(563
)
 
(43
)
 
(520
)
 

 

 
Other non-operating income, net
(9,590
)
 
(1,066
)
 

 

 
(8,524
)
Same store NOI at share - cash basis for the three months ended December 31, 2018
$
298,901

 
$
272,865

 
$
12,238

 
$
13,798

 
$

 
 
 
 
 
 
 
 
 
 
 
NOI at share - cash basis for the three months ended December 31, 2017
$
342,278

 
$
282,787

 
$
24,396

 
$
11,916

 
$
23,179

 
Less NOI at share - cash basis from:
 
 
 
 
 
 
 
 
 
 
Acquisitions
2

 
2

 

 

 

 
Dispositions
76

 
76

 

 

 

 
Development properties
(13,677
)
 
(13,677
)
 

 

 

 
Lease termination income
(1,393
)
 
(1,393
)
 

 

 

 
Other non-operating income, net
(23,180
)
 
(1
)
 

 

 
(23,179
)
Same store NOI at share - cash basis for the three months ended December 31, 2017
$
304,106

 
$
267,794

 
$
24,396

 
$
11,916

 
$

 
 
 
 
 
 
 
 
 
 
(Decrease) increase in same store NOI at share - cash basis for the three months ended December 31, 2018 compared to December 31, 2017
$
(5,205
)
 
$
5,071

 
$
(12,158
)
 
$
1,882

 
$

 
 
 
 
 
 
 
 
 
 
% (decrease) increase in same store NOI at share - cash basis
(1.7
)%
 
1.9
%
(1) 
(49.8
)%
(2) 
15.8
%
 
%
____________________
(1)
Excluding Hotel Pennsylvania, same store NOI at share - cash basis increased by 2.1%.
(2)
The three months ended December 31, 2018 includes an additional $12,814 real estate tax expense accrual due to an increase in the tax-assessed value of theMART.
 



13


VORNADO REALTY TRUST
NON-GAAP RECONCILIATIONS - CONTINUED

Below are reconciliations of NOI at share to same store NOI at share for our New York segment, theMART, 555 California Street and other investments for the three months ended December 31, 2018 compared to September 30, 2018.
(Amounts in thousands)
Total
 
New York
 
theMART
 
555 California Street
 
Other
NOI at share for the three months ended December 31, 2018
$
329,531

 
$
295,199

 
$
10,981

 
$
14,005

 
$
9,346

 
Less NOI at share from:
 
 
 
 
 
 
 
 
 
 
Dispositions
19

 
19

 

 

 

 
Development properties
(12,623
)
 
(12,637
)
 

 
14

 

 
Lease termination income, net of write-offs of straight-line receivables and acquired below-market leases, net
(96
)
 
368

 
(464
)
 

 

 
Other non-operating income, net
(10,412
)
 
(1,066
)
 

 

 
(9,346
)
Same store NOI at share for the three months ended December 31, 2018
$
306,419

 
$
281,883

 
$
10,517

 
$
14,019

 
$

 
 
 
 
 
 
 
 
 
 
NOI at share for the three months ended September 30, 2018
$
349,624

 
$
297,328

 
$
25,257

 
$
13,515

 
$
13,524

 
Less NOI at share from:
 
 
 
 
 
 
 
 
 
 
Development properties
(13,488
)
 
(13,474
)
 

 
(14
)
 

 
Lease termination income, net of write-offs of straight-line receivables and acquired below-market leases, net
1,581

 
1,800

 
(219
)
 

 

 
Other non-operating income, net
(14,103
)
 
(579
)
 

 

 
(13,524
)
Same store NOI at share for the three months ended September 30, 2018
$
323,614

 
$
285,075

 
$
25,038

 
$
13,501

 
$

 
 
 
 
 
 
 
 
 
 
(Decrease) increase in same store NOI at share for the three months ended December 31, 2018 compared to September 30, 2018
$
(17,195
)
 
$
(3,192
)
 
$
(14,521
)
 
$
518

 
$

 
 
 
 
 
 
 
 
 
 
 
% (decrease) increase in same store NOI at share
(5.3
)%
 
(1.1
)%
(1) 
(58.0
)%
(2) 
3.8
%
 
%
____________________
(1)
Excluding Hotel Pennsylvania, same store NOI at share decreased by 1.7%.
(2)
The three months ended December 31, 2018 includes an additional $12,124 real estate tax expense accrual due to an increase in the tax-assessed value of theMART.

14


VORNADO REALTY TRUST
NON-GAAP RECONCILIATIONS - CONTINUED

Below are reconciliations of NOI at share - cash basis to same store NOI at share - cash basis for our New York segment, theMART, 555 California Street and other investments for the three months ended December 31, 2018 compared to September 30, 2018.
(Amounts in thousands)
Total
 
New York
 
theMART
 
555 California Street
 
Other
NOI at share - cash basis for the three months ended December 31, 2018
$
323,999

 
$
288,933

 
$
12,758

 
$
13,784

 
$
8,524

 
Less NOI at share - cash basis from:
 
 
 
 
 
 
 
 
 
 
Dispositions
19

 
19

 

 

 

 
Development properties
(14,628
)
 
(14,642
)
 

 
14

 

 
Lease termination income
(563
)
 
(43
)
 
(520
)
 

 

 
Other non-operating income, net
(9,590
)
 
(1,066
)
 

 

 
(8,524
)
Same store NOI at share - cash basis for the three months ended December 31, 2018
$
299,237

 
$
273,201

 
$
12,238

 
$
13,798

 
$

 
 
 
 
 
 
 
 
 
 
 
NOI at share - cash basis for the three months ended September 30, 2018
$
340,881

 
$
288,203

 
$
26,234

 
$
13,070

 
$
13,374

 
Less NOI at share - cash basis from:
 
 
 
 
 
 
 
 
 
 
Development properties
(14,342
)
 
(14,328
)
 

 
(14
)
 

 
Lease termination income
(318
)
 
(58
)
 
(260
)
 

 

 
Other non-operating income, net
(13,954
)
 
(580
)
 

 

 
(13,374
)
Same store NOI at share - cash basis for the three months ended September 30, 2018
$
312,267

 
$
273,237

 
$
25,974

 
$
13,056

 
$

 
 
 
 
 
 
 
 
 
 
(Decrease) increase in same store NOI at share - cash basis for the three months ended December 31, 2018 compared to September 30, 2018
$
(13,030
)
 
$
(36
)
 
$
(13,736
)
 
$
742

 
$

 
 
 
 
 
 
 
 
 
 
% (decrease) increase in same store NOI at share - cash basis
(4.2
)%
 
%
(1) 
(52.9
)%
(2) 
5.7
%
 
%
____________________
(1)
Excluding Hotel Pennsylvania, same store NOI at share - cash basis decreased by 0.6%.
(2)
The three months ended December 31, 2018 includes an additional $12,124 real estate tax expense accrual due to an increase in the tax-assessed value of theMART.

15


VORNADO REALTY TRUST
NON-GAAP RECONCILIATIONS - CONTINUED

Below are reconciliations of NOI at share to same store NOI at share for our New York segment, theMART, 555 California Street and other investments for the year ended December 31, 2018 compared to December 31, 2017.
(Amounts in thousands)
Total
 
New York
 
theMART
 
555 California Street
 
Other
NOI at share for the year ended December 31, 2018
$
1,382,620

 
$
1,176,990

 
$
90,929

 
$
54,691

 
$
60,010

 
Less NOI at share from:
 
 
 
 
 
 
 
 
 
 
Acquisitions
(1,534
)
 
(1,385
)
 
(149
)
 

 

 
Dispositions
(351
)
 
(351
)
 

 

 

 
Development properties
(38,477
)
 
(38,477
)
 

 

 

 
Lease termination income, net of write-offs of straight-line receivables and acquired below-market leases, net
2,301

 
3,025

 
(724
)
 

 

 
Other non-operating income, net
(62,732
)
 
(2,722
)
 

 

 
(60,010
)
Same store NOI at share for the year ended December 31, 2018
$
1,281,827

 
$
1,137,080

 
$
90,056

 
$
54,691

 
$

 
 
 
 
 
 
 
 
 
 
NOI at share for the year ended December 31, 2017
$
1,401,383

 
$
1,166,065

 
$
102,339

 
$
47,588

 
$
85,391

 
Less NOI at share from:
 
 
 
 
 
 
 
 
 
 
Acquisitions
36

 
(164
)
 
200

 

 

 
Dispositions
(1,532
)
 
(1,532
)
 

 

 

 
Development properties
(37,307
)
 
(37,307
)
 

 

 

 
Lease termination income, net of write-offs of straight-line receivables and acquired below-market leases, net
(2,976
)
 
(2,957
)
 
(19
)
 

 

 
Other non-operating income, net
(88,017
)
 
(2,626
)
 

 

 
(85,391
)
Same store NOI at share for the year ended December 31, 2017
$
1,271,587

 
$
1,121,479

 
$
102,520

 
$
47,588

 
$

 
 
 
 
 
 
 
 
 
 
Increase (decrease) in same store NOI at share for the year ended December 31, 2018 compared to December 31, 2017
$
10,240

 
$
15,601

 
$
(12,464
)
 
$
7,103

 
$

 
 
 
 
 
 
 
 
 
 
 
% increase (decrease) in same store NOI at share
0.8
%
 
1.4
%
(1) 
(12.2
)%
(2) 
14.9
%
 
%
____________________
(1)
Excluding Hotel Pennsylvania, same store NOI at share increased by 1.5%.
(2)
The year ended December 31, 2018 includes an additional $15,148 real estate tax expense accrual due to an increase in the tax-assessed value of theMART.

16


VORNADO REALTY TRUST
NON-GAAP RECONCILIATIONS - CONTINUED

Below are reconciliations of NOI at share - cash basis to same store NOI at share - cash basis for our New York segment, theMART, 555 California Street and other investments for the year ended December 31, 2018 compared to December 31, 2017.
(Amounts in thousands)
Total
 
New York
 
theMART
 
555 California Street
 
Other
NOI at share - cash basis for the year ended December 31, 2018
$
1,337,916

 
$
1,131,563

 
$
94,070

 
$
53,488

 
$
58,795

 
Less NOI at share - cash basis from:
 
 
 
 
 
 
 
 
 
 
Acquisitions
(1,235
)
 
(1,086
)
 
(149
)
 

 

 
Dispositions
(287
)
 
(287
)
 

 

 

 
Development properties
(42,264
)
 
(42,264
)
 

 

 

 
Lease termination income
(2,105
)
 
(1,163
)
 
(942
)
 

 

 
Other non-operating income, net
(61,515
)
 
(2,720
)
 

 

 
(58,795
)
Same store NOI at share - cash basis for the year ended December 31, 2018
$
1,230,510

 
$
1,084,043

 
$
92,979

 
$
53,488

 
$

 
 
 
 
 
 
 
 
 
 
NOI at share - cash basis for the year ended December 31, 2017
$
1,314,541

 
$
1,086,863

 
$
99,242

 
$
45,281

 
$
83,155

 
Less NOI at share - cash basis from:
 
 
 
 
 
 
 
 
 
 
Acquisitions
137

 
(63
)
 
200

 

 

 
Dispositions
(1,078
)
 
(1,078
)
 

 

 

 
Development properties
(38,211
)
 
(38,211
)
 

 

 

 
Lease termination income
(4,958
)
 
(4,927
)
 
(31
)
 

 

 
Other non-operating income, net
(86,501
)
 
(3,346
)
 

 

 
(83,155
)
Same store NOI at share - cash basis for the year ended December 31, 2017
$
1,183,930

 
$
1,039,238

 
$
99,411

 
$
45,281

 
$

 
 
 
 
 
 
 
 
 
 
Increase (decrease) in same store NOI at share - cash basis for the year ended December 31, 2018 compared to December 31, 2017
$
46,580

 
$
44,805

 
$
(6,432
)
 
$
8,207

 
$

 
 
 
 
 
 
 
 
 
 
 
% increase (decrease) in same store NOI at share - cash basis
3.9
%
 
4.3
%
(1) 
(6.5
)%
(2) 
18.1
%
 
%
____________________
(1)
Excluding Hotel Pennsylvania, same store NOI at share - cash basis increased by 4.5%.
(2)
The year ended December 31, 2018 includes an additional $15,148 real estate tax expense accrual due to an increase in the tax-assessed value of theMART.










CONTACT:
JOSEPH MACNOW
(212) 894-7000


17
Exhibit


https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-suppcoverpagedec01.jpg



 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

INDEX
 
 
 
 
Page
 
 
 
 
BUSINESS DEVELOPMENTS
-
 
 
 
 
FINANCIAL INFORMATION
 
 
 
Financial Highlights
 
 
Net Income Attributable to Common Shareholders (Consolidated and by Segment)
-
Net Operating Income at Share (by Segment and by Subsegment)
-
Same Store NOI at Share and NOI at Share - Cash Basis
 
 
NOI at Share By Region
 
 
Consolidated Balance Sheets
 
 
 
 
 
 
LEASING ACTIVITY AND LEASE EXPIRATIONS
 
 
 
Leasing Activity
-
Leasing Expirations
-
 
 
 
 
COMPONENTS OF NET ASSET VALUE
-
 
 
 
 
DEBT AND CAPITALIZATION
 
 
 
Capital Structure
 
 
Common Shares Data
 
 
Debt Analysis
 
 
Debt Maturities
 
 
 
 
 
 
UNCONSOLIDATED JOINT VENTURES
-
 
 
 
 
DEVELOPMENT ACTIVITY AND CAPITAL EXPENDITURES
 
 
 
Development/Redevelopment Summary
 
 
Capital Expenditures, Tenant Improvements and Leasing Commissions
-
 
 
 
 
PROPERTY STATISTICS
 
 
 
Square Footage
 
 
Top 30 Tenants
 
 
Occupancy and Residential Statistics
 
 
Property Table
-
 
 
 
 
EXECUTIVE OFFICERS AND RESEARCH COVERAGE
 
 
 
 
 
 
APPENDIX: DEFINTIONS AND NON-GAAP RECONCILIATIONS
 
 
 
Definitions
 
 
Reconciliations
-

Certain statements contained herein constitute forward-looking statements as such term is defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are not guarantees of performance. They represent our intentions, plans, expectations and beliefs and are subject to numerous assumptions, risks and uncertainties. Our future results, financial condition and business may differ materially from those expressed in these forward-looking statements. You can find many of these statements by looking for words such as "approximates," "believes," "expects," "anticipates," "estimates," "intends," "plans," "would," "may" or other similar expressions in this supplemental package. We also note the following forward-looking statements: in the case of our development and redevelopment projects, the estimated completion date, estimated project cost and cost to complete; and estimates of future capital expenditures, dividends to common and preferred shareholders and operating partnership distributions. Many of the factors that will determine the outcome of these and our other forward-looking statements are beyond our ability to control or predict. For further discussion of factors that could materially affect the outcome of our forward-looking statements, see "Item 1A. Risk Factors" in our Annual Report on Form 10-K for the year ended December 31, 2018. 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 this supplemental package. This supplemental package includes certain non-GAAP financial measures, which are accompanied by what the Company considers the most directly comparable financial measures calculated and presented in accordance with GAAP. These include Funds From Operations ("FFO"), Funds Available for Distribution ("FAD"), Net Operating Income ("NOI"), Net Asset Value ("NAV") and Earnings Before Depreciation and Amortization for Real Estate Companies ("EBIDTAre"). Quantitative reconciliations of the differences between the most directly comparable GAAP financial measures and the non-GAAP financial measures presented are provided within this Supplemental package. Definitions of these non-GAAP financial measures and statements of the reasons why management believes the non-GAAP measures provide useful information to investors about the Company's financial condition and results of operations, and, if applicable, the purposes for which management uses the measures, can be found in the Definitions section of this Supplemental package starting on page i.

- 2 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

BUSINESS DEVELOPMENTS
 
Acquisition Activity

537 West 26th Street

On February 9, 2018, we acquired 537 West 26th Street, a 14,000 square foot commercial property adjacent to our 260 Eleventh Avenue office property, and 55,000 square feet of additional zoning air rights for $44,000,000.

1535 Broadway

On July 30, 2012, we entered into a lease with Host Hotels & Resorts, Inc. (NYSE: HST) (“Host”), under which we redeveloped the retail and signage components of the Marriott Times Square Hotel. We accounted for this lease as a “capital lease” and recorded a $240,000,000 capital lease asset and liability. On September 21, 2018, we acquired the retail condominium from Host for $442,000,000 (inclusive of the $240,000,000 capital lease liability). The original lease transaction provided that we would become the 100% owner through a put/call arrangement, based on a pre-negotiated formula. This transaction satisfies the put/call arrangement. Our 100% fee interest includes 45,000 square feet of retail, the 1,611 seat Marquis Theater and the largest digital sign in New York with a 330 linear foot, 25,000 square foot display.

Farley Office and Retail Building

On October 30, 2018, we increased our ownership interest in the joint venture that is developing the Farley Office and Retail Building to 95.0% from 50.1% by acquiring a 44.9% additional ownership interest from the Related Companies ("Related"). The purchase price was $41,500,000 plus the reimbursement of $33,026,000 of costs funded by Related through October 30, 2018. We consolidate the accounts of the joint venture as of October 30, 2018. In connection therewith, we recorded a net gain of $44,060,000, which is included in "purchase price fair value adjustment" on our consolidated statements of income. As a result of this gain, because we hold our investment in the joint venture through a taxable REIT subsidiary, $16,771,000 of income tax expense was recognized on our consolidated statements of income.


- 3 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

BUSINESS DEVELOPMENTS
 
Disposition Activity

11 East 68th Street

On January 17, 2018, Vornado Capital Partners Real Estate Fund (the "Fund") completed the sale of the retail condominium at 11 East 68th Street, a property located on Madison Avenue and 68th Street, for $82,000,000. From the inception of this investment through its disposition, the Fund realized a $46,259,000 net gain.

27 Washington Square North

On June 21, 2018 we completed the $45,000,000 sale of 27 Washington Square North, which resulted in a net gain of $23,559,000 which is included in "net gains on disposition of wholly owned and partially owned assets" on our consolidated statements of income.

666 Fifth Avenue Office Condominium

On August 3, 2018, we completed the sale of our 49.5% interests in the 666 Fifth Avenue Office Condominium. We received net proceeds of $120,000,000 and recognized a financial statement gain of $134,032,000 which is included in "net gains on disposition of wholly owned and partially owned assets" on our consolidated statements of income. The gain for tax purposes was approximately $254,000,000. We continue to own all of the 666 Fifth Avenue Retail Condominium encompassing the Uniqlo, Tissot and Hollister stores with 125 linear feet of frontage on Fifth Avenue between 52nd and 53rd Street.

Concurrently with the sale of our interests, the existing mortgage loan on the property was repaid and we received net proceeds of $55,244,000 for the participation we held in the mortgage loan. We recognized a financial statement gain of $7,308,000, which is included in "net gains on disposition of wholly owned and partially owned assets" on our consolidated statements of income.

Financing Activity

On January 4 and 11, 2018, we redeemed all of the outstanding 6.625% Series G and Series I cumulative redeemable preferred shares/units at their redemption price of $25.00 per share/unit, or $470,000,000 in the aggregate, plus accrued and unpaid dividends/distributions through the date of redemption, and expensed $14,486,000 of previously capitalized issuance costs.
  
On January 5, 2018, we completed a $100,000,000 refinancing of 33-00 Northern Boulevard (Center Building), a 471,000 square foot office building in Long Island City, New York. The seven-year loan is at LIBOR plus 1.80%, which was swapped to a fixed rate of 4.14%. We realized net proceeds of approximately $37,200,000 after repayment of the existing 4.43% $59,800,000 mortgage and closing costs.

On April 19, 2018, the joint venture between our Fund (25% owned) and our Crowne Plaza Joint Venture (57.1% owned) completed a $255,000,000 refinancing of the Crowne Plaza Times Square Hotel. The interest-only loan is at LIBOR plus 3.53% (6.00% at December 31, 2018) and matures in May 2020 with three one-year extension options. In connection therewith, the joint venture purchased an interest rate cap that caps LIBOR at a rate of 4.00%. The Crowne Plaza Times Square Hotel was previously encumbered by a $310,000,000 interest-only mortgage at LIBOR plus 2.80%, which was scheduled to mature in December 2018.

On June 11, 2018, the joint venture (50.1% owned) that owns Independence Plaza, a three-building 1,327 unit residential complex in the Tribeca submarket of Manhattan completed a $675,000,000 refinancing of Independence Plaza. The seven-year interest-only loan matures in July 2025 and has a fixed rate of 4.25%. Our share of net proceeds, after repayment of the existing 3.48% $550,000,000 mortgage and closing costs, was $55,618,000.

- 4 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

BUSINESS DEVELOPMENTS
 
Financing Activity - continued

On August 9, 2018, we completed a $120,000,000 refinancing of 4 Union Square South, a 206,000 square foot Manhattan retail property. The interest-only loan carries a rate of LIBOR plus 1.40% (3.75% as of December 31, 2018) and matures in 2025, as extended. The property was previously encumbered by a $113,000,000 mortgage at LIBOR plus 2.15%, which was scheduled to mature in 2019.

On October 26, 2018, we extended our $750,000,000 unsecured term loan from October 2020 to February 2024. The interest rate on the extended unsecured term loan was lowered from LIBOR plus 1.15% to LIBOR plus 1.00% (3.52% as of December 31, 2018). In connection with the extension of our unsecured term loan, we entered into an interest rate swap from LIBOR plus 1.00% to a fixed rate of 3.87% through October 2023.

On November 16, 2018, we completed a $205,000,000 refinancing of 150 West 34th Street, a 78,000 square foot Manhattan retail property. The interest-only loan carries a rate of LIBOR plus 1.88% (4.26% as of December 31, 2018) and matures in 2024, as extended. Concurrently, we invested $105,000,000 in a participation in the refinanced mortgage loan, which earns interest at a rate of LIBOR plus 2.00% (4.38% as of December 31, 2018) and also matures in 2024, as extended, and is included in "other assets" on our consolidated balance sheets. The property was previously encumbered by a mortgage of the same amount at LIBOR plus 2.25%, which was scheduled to mature in 2020.

Other Activity

220 Central Park South ("220 CPS")

During the fourth quarter of 2018, we completed the sale of 11 condominium units at 220 CPS for net proceeds aggregating $214,776,000 and resulting in a financial statement net gain of $81,224,000 which is included in "net gains on disposition of wholly owned and partially owned assets" on our consolidated statements of income. In connection with these sales, $13,888,000 of income tax expense was recognized in our consolidated statements of income and $213,000,000 of the $950,000,000 220 CPS loan was repaid.

Fourth Quarter Leasing Activity

479,000 square feet of New York Office space (415,000 square feet at share) at an initial rent of $72.97 per square foot and a weighted average term of 7.7 years. The GAAP and cash mark-to-market rent on the 357,000 square feet of second generation space were positive 6.9% and 1.2%, respectively. Tenant improvements and leasing commissions were $10.22 per square foot per annum, or 14.0% of initial rent.

26,000 square feet of New York Retail space (17,000 square feet at share) at an initial rent of $211.34 per square foot and a weighted average term of 8.2 years. The GAAP and cash mark-to-market rent on the 7,000 square feet of second generation space were positive 3.0% and 1.1%, respectively. Tenant improvements and leasing commissions were $17.62 per square foot per annum, or 8.3% of initial rent.

46,000 square feet at theMART (all at share) at an initial rent of $60.73 per square foot and a weighted average term of 5.6 years. The GAAP and cash mark-to-market rent on the 46,000 square feet of second generation space were positive 8.7% and 3.2%, respectively. Tenant improvements and leasing commissions were $1.61 per square foot per annum, or 2.7% of initial rent.


- 5 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

FINANCIAL HIGHLIGHTS
 
(unaudited and in thousands, except per share amounts)
 
 
 
 
 
 
For the Three Months Ended
 
For the Year Ended
December 31,
 
 
December 31,
 
September 30, 2018
 
 
 
2018
 
2017
 
 
2018
 
2017
 
Total revenues
$
543,417

 
$
536,226

 
$
542,048

 
$
2,163,720

 
$
2,084,126

 
 
 
 
 
 
 
 
 
 
 
 
Net income attributable to common shareholders
$
100,494

 
$
27,319

 
$
190,645

 
$
384,832

 
$
162,017

 
Per common share:
 
 
 
 
 
 
 
 
 
 
Basic
$
0.53

 
$
0.14

 
$
1.00

 
$
2.02

 
$
0.85

 
Diluted
$
0.53

 
$
0.14

 
$
1.00

 
$
2.01

 
$
0.85

 
 
 
 
 
 
 
 
 
 
 
 
Net income attributable to common shareholders, as adjusted (non-GAAP)
$
50,990

 
$
65,790

 
$
66,160

 
$
243,894

 
$
252,864

 
Per diluted share (non-GAAP)
$
0.27

 
$
0.34

 
$
0.35

 
$
1.27

 
$
1.32

 
 
 
 
 
 
 
 
 
 
 
 
FFO attributable to common shareholders plus assumed conversions, as adjusted (non-GAAP)
$
171,427

 
$
187,125

 
$
185,635

 
$
718,760

 
$
713,023

 
Per diluted share (non-GAAP)
$
0.90

 
$
0.98

 
$
0.97

 
$
3.76

 
$
3.73

 
 
 
 
 
 
 
 
 
 
 
 
FFO attributable to common shareholders plus assumed conversions (non-GAAP)
$
210,100

 
$
153,151

 
$
189,987

 
$
729,740

 
$
717,805

 
FFO - Operating Partnership Basis ("OP Basis") (non-GAAP)
$
223,583

 
$
162,990

 
$
202,168

 
$
776,393

 
$
762,989

 
Per diluted share (non-GAAP)
$
1.10

 
$
0.80

 
$
0.99

 
$
3.82

 
$
3.75

 
 
 
 
 
 
 
 
 
 
 
 
Dividends per common share
$
0.63

 
$
0.60

 
$
0.63

 
$
2.52

 
$
2.62

(1) 
 
 
 
 
 
 
 
 
 
 
 
FFO payout ratio (based on FFO attributable to common shareholders plus assumed conversions, as adjusted)
70.0
%
 
61.2
%
 
64.9
%
 
67.0
%
 
70.2
%
 
FAD payout ratio
100.0
%
 
89.6
%
 
80.8
%
 
90.3
%
 
88.8
%
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average shares used in determining FFO attributable to common shareholders
   plus assumed conversions per diluted share (REIT basis)
191,199

 
191,063

 
191,327

 
191,189

 
191,304

 
Convertible units:
 
 
 
 
 
 
 
 
 
 
Class A
11,827

 
11,677

 
11,858

 
11,849

 
11,688

 
Equity awards - unit equivalents
443

 
598

 
409

 
374

 
354

 
Weighted average shares used in determining FFO attributable to Class A unitholders
   plus assumed conversions per diluted share (OP Basis)
203,469

 
203,338

 
203,594

 
203,412

 
203,346

 
______________
(1)
Includes dividends related to the operations of properties included in the July 17, 2017 spin-off of JBG SMITH Properties (NYSE: JBGS).




Please refer to the Appendix for reconciliations of GAAP to non-GAAP measures.

- 6 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

CONSOLIDATED NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS
(unaudited and in thousands)
 
 
For the Three Months Ended
 
 
December 31,
 
September 30,
2018
 
 
2018
 
2017
 
Inc (Dec)
 
Property rentals
 
$
433,521

 
$
419,970

 
$
13,551

 
$
427,030

Straight-lining of rents
 
(2,674
)
 
8,040

 
(10,714
)
 
157

Amortization of acquired below-market leases, net
 
7,093

 
11,345

 
(4,252
)
 
10,373

Total property rentals
 
437,940

 
439,355

 
(1,415
)
 
437,560

Tenant expense reimbursements
 
62,119

 
59,333

 
2,786

 
66,387

Fee and other income:
 
 
 
 
 
 
 
 
BMS cleaning fees
 
32,262

 
28,218

 
4,044

 
28,873

Management and leasing fees
 
3,119

 
2,705

 
414

 
4,734

Lease termination fees
 
639

 
2,224

 
(1,585
)
 
356

Other income
 
7,338

 
4,391

 
2,947

 
4,138

Total revenues
 
543,417

 
536,226

 
7,191

 
542,048

Operating expenses
 
254,320

 
225,011

 
29,309

 
235,575

Depreciation and amortization
 
112,869

 
114,166

 
(1,297
)
 
113,169

General and administrative
 
32,934

 
34,916

 
(1,982
)
 
31,977

(Benefit) expense from deferred compensation plan liability
 
(6,014
)
 
1,699

 
(7,713
)
 
1,861

Transaction related costs, impairment loss and other
 
14,637

 
703

 
13,934

 
2,510

Total expenses
 
408,746

 
376,495

 
32,251

 
385,092

Operating income
 
134,671

 
159,731

 
(25,060
)
 
156,956

Income from partially owned entities
 
3,090

 
9,622

 
(6,532
)
 
7,206

(Loss) income from real estate fund investments
 
(51,258
)
 
4,889

 
(56,147
)
 
(190
)
Interest and other investment income, net
 
7,656

 
8,294

 
(638
)
 
2,893

(Loss) income from deferred compensation plan assets
 
(6,014
)
 
1,699

 
(7,713
)
 
1,861

Interest and debt expense
 
(83,175
)
 
(93,073
)
 
9,898

 
(88,951
)
Purchase price fair value adjustment
 
44,060

 

 
44,060

 

Net gains on disposition of wholly owned and partially owned assets
 
81,203

 

 
81,203

 
141,269

Income before income taxes
 
130,233

 
91,162

 
39,071

 
221,044

Income tax expense
 
(32,669
)
 
(38,884
)
 
6,215

 
(1,943
)
Income from continuing operations
 
97,564

 
52,278

 
45,286

 
219,101

Income from discontinued operations
 
257

 
1,273

 
(1,016
)
 
61

Net income
 
97,821

 
53,551

 
44,270

 
219,162

Less net loss (income) attributable to noncontrolling interests in:
 
 
 
 
 
 
 
 
Consolidated subsidiaries
 
21,886

 
(7,366
)
 
29,252

 
(3,312
)
Operating Partnership
 
(6,680
)
 
(1,853
)
 
(4,827
)
 
(12,671
)
Net income attributable to Vornado
 
113,027

 
44,332

 
68,695

 
203,179

Preferred share dividends
 
(12,533
)
 
(17,013
)
 
4,480

 
(12,534
)
Net income attributable to common shareholders
 
$
100,494

 
$
27,319

 
$
73,175

 
$
190,645

 
 
 
 
 
 
 
 
 
Capitalized expenditures:
 
 
 
 
 
 
 
 
Leasing payroll(1)
 
$
1,655

 
$
1,749

 
$
(94
)
 
$
1,444

Development payroll
 
$
4,124

 
$
1,710

 
$
2,414

 
$
2,771

Interest and debt expense
 
$
23,448

 
$
13,251

 
$
10,197

 
$
18,238

_________________
(1) Beginning January 1, 2019, we no longer capitalize internal leasing costs in accordance with Accounting Standard Update 2016-02, Leases.

- 7 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

CONSOLIDATED NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS
(unaudited and in thousands)
 
 
For the Year Ended December 31,
 
 
2018
 
2017
 
Inc (Dec)
Property rentals
 
$
1,714,027

 
$
1,629,753

 
$
84,274

Straight-lining of rents
 
7,605

 
39,096

 
(31,491
)
Amortization of acquired below-market leases, net
 
38,573

 
46,103

 
(7,530
)
Total property rentals
 
1,760,205

 
1,714,952

 
45,253

Tenant expense reimbursements
 
247,128

 
233,424

 
13,704

Fee and other income:
 
 
 
 
 
 
BMS cleaning fees
 
120,357

 
104,143

 
16,214

Management and leasing fees
 
13,324

 
10,087

 
3,237

Lease termination fees
 
2,144

 
8,171

 
(6,027
)
Other income
 
20,562

 
13,349

 
7,213

Total revenues
 
2,163,720

 
2,084,126

 
79,594

Operating expenses
 
963,478

 
886,596

 
76,882

Depreciation and amortization
 
446,570

 
429,389

 
17,181

General and administrative
 
141,871

 
150,782

 
(8,911
)
(Benefit) expense from deferred compensation plan liability
 
(2,480
)
 
6,932

 
(9,412
)
Transaction related costs, impairment loss and other
 
31,320

 
1,776

 
29,544

Total expenses
 
1,580,759

 
1,475,475

 
105,284

Operating income
 
582,961

 
608,651

 
(25,690
)
Income from partially owned entities
 
9,149

 
15,200

 
(6,051
)
(Loss) income from real estate fund investments
 
(89,231
)
 
3,240

 
(92,471
)
Interest and other investment income, net
 
17,057

 
30,861

 
(13,804
)
(Loss) income from deferred compensation plan assets
 
(2,480
)
 
6,932

 
(9,412
)
Interest and debt expense
 
(347,949
)
 
(345,654
)
 
(2,295
)
Purchase price fair value adjustment
 
44,060

 

 
44,060

Net gains on disposition of wholly owned and partially owned assets
 
246,031

 
501

 
245,530

Income before income taxes
 
459,598

 
319,731

 
139,867

Income tax expense
 
(37,633
)
 
(42,375
)
 
4,742

Income from continuing operations
 
421,965

 
277,356

 
144,609

Income (loss) from discontinued operations
 
638

 
(13,228
)
 
13,866

Net income
 
422,603

 
264,128

 
158,475

Less net loss (income) attributable to noncontrolling interests in:
 
 
 
 
 
 
Consolidated subsidiaries
 
53,023

 
(25,802
)
 
78,825

Operating Partnership
 
(25,672
)
 
(10,910
)
 
(14,762
)
Net income attributable to Vornado
 
449,954

 
227,416

 
222,538

Preferred share dividends
 
(50,636
)
 
(65,399
)
 
14,763

Preferred share issuance costs
 
(14,486
)
 

 
(14,486
)
Net income attributable to common shareholders
 
$
384,832

 
$
162,017

 
$
222,815

 
 
 
 
 
 
 
Capitalized expenditures:
 
 
 
 
 
 
Leasing payroll(1)
 
$
5,538

 
$
5,243

 
$
295

Development payroll
 
$
12,120

 
$
6,044

 
$
6,076

Interest and debt expense
 
$
73,166

 
$
48,230

 
$
24,936

_________________
(1) Beginning January 1, 2019, we no longer capitalize internal leasing costs in accordance with Accounting Standard Update 2016-02, Leases.
 


- 8 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS BY SEGMENT
(unaudited and in thousands)
 
 
For the Three Months Ended December 31, 2018
 
 
Total
 
New York
 
Other
Property rentals
 
$
433,521

 
$
364,886

 
$
68,635

Straight-lining of rents
 
(2,674
)
 
(1,860
)
 
(814
)
Amortization of acquired below-market leases, net
 
7,093

 
7,016

 
77

Total property rentals
 
437,940

 
370,042

 
67,898

Tenant expense reimbursements
 
62,119

 
54,098

 
8,021

Fee and other income:
 
 
 
 
 
 
BMS cleaning fees
 
32,262

 
34,200

 
(1,938
)
Management and leasing fees
 
3,119

 
2,819

 
300

Lease termination fees
 
639

 
92

 
547

Other income
 
7,338

 
5,303

 
2,035

Total revenues
 
543,417

 
466,554

 
76,863

Operating expenses
 
254,320

 
206,696

 
47,624

Depreciation and amortization
 
112,869

 
91,602

 
21,267

General and administrative
 
32,934

 
9,817

 
23,117

Benefit from deferred compensation plan liability
 
(6,014
)
 

 
(6,014
)
Transaction related costs, impairment loss and other
 
14,637

 
12,000

 
2,637

Total expenses
 
408,746

 
320,115

 
88,631

Operating income (loss)
 
134,671

 
146,439

 
(11,768
)
Income from partially owned entities
 
3,090

 
962

 
2,128

Loss from real estate fund investments
 
(51,258
)
 

 
(51,258
)
Interest and other investment income, net
 
7,656

 
1,689

 
5,967

Loss from deferred compensation plan assets
 
(6,014
)
 

 
(6,014
)
Interest and debt expense
 
(83,175
)
 
(56,652
)
 
(26,523
)
Purchase price fair value adjustment
 
44,060

 
44,060

 

Net gains (losses) on disposition of wholly owned and partially owned assets
 
81,203

 
(4
)
 
81,207

Income (loss) before income taxes
 
130,233

 
136,494

 
(6,261
)
Income tax expense
 
(32,669
)
 
(1,250
)
 
(31,419
)
Income (loss) from continuing operations
 
97,564

 
135,244

 
(37,680
)
Income from discontinued operations
 
257

 

 
257

Net income (loss)
 
97,821

 
135,244

 
(37,423
)
Less net loss (income) attributable to noncontrolling interests in:
 
 
 
 
 
 
Consolidated subsidiaries
 
21,886

 
(3,680
)
 
25,566

Operating Partnership
 
(6,680
)
 

 
(6,680
)
Net income (loss) attributable to Vornado
 
113,027

 
131,564

 
(18,537
)
Preferred share dividends
 
(12,533
)
 

 
(12,533
)
Net income (loss) attributable to common shareholders for the three months ended December 31, 2018
 
$
100,494

 
$
131,564

 
$
(31,070
)
Net income (loss) attributable to common shareholders for the three months ended December 31, 2017
 
$
27,319

 
$
109,176

 
$
(81,857
)


- 9 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS BY SEGMENT
(unaudited and in thousands)
 
 
For the Year Ended December 31, 2018
 
 
Total
 
New York
 
Other
Property rentals
 
$
1,714,027

 
$
1,421,587

 
$
292,440

Straight-lining of rents
 
7,605

 
6,394

 
1,211

Amortization of acquired below-market leases, net
 
38,573

 
37,600

 
973

Total property rentals
 
1,760,205

 
1,465,581

 
294,624

Tenant expense reimbursements
 
247,128

 
218,395

 
28,733

Fee and other income:
 
 
 
 
 
 
BMS cleaning fees
 
120,357

 
129,088

 
(8,731
)
Management and leasing fees
 
13,324

 
12,203

 
1,121

Lease termination fees
 
2,144

 
858

 
1,286

Other income
 
20,562

 
9,911

 
10,651

Total revenues
 
2,163,720

 
1,836,036

 
327,684

Operating expenses
 
963,478

 
806,464

 
157,014

Depreciation and amortization
 
446,570

 
359,319

 
87,251

General and administrative
 
141,871

 
40,292

 
101,579

Benefit from deferred compensation plan liability
 
(2,480
)
 

 
(2,480
)
Transaction related costs, impairment loss and other
 
31,320

 
25,103

 
6,217

Total expenses
 
1,580,759

 
1,231,178

 
349,581

Operating income (loss)
 
582,961

 
604,858

 
(21,897
)
Income from partially owned entities
 
9,149

 
6,144

 
3,005

Loss from real estate fund investments
 
(89,231
)
 

 
(89,231
)
Interest and other investment income, net
 
17,057

 
6,300

 
10,757

Loss from deferred compensation plan assets
 
(2,480
)
 

 
(2,480
)
Interest and debt expense
 
(347,949
)
 
(243,322
)
 
(104,627
)
Purchase price fair value adjustment
 
44,060

 
44,060

 

Net gains on disposition of wholly owned and partially owned assets
 
246,031

 
23,484

 
222,547

Income before income taxes
 
459,598

 
441,524

 
18,074

Income tax expense
 
(37,633
)
 
(5,261
)
 
(32,372
)
Income (loss) from continuing operations
 
421,965

 
436,263

 
(14,298
)
Income from discontinued operations
 
638

 

 
638

Net income (loss)
 
422,603

 
436,263

 
(13,660
)
Less net loss (income) attributable to noncontrolling interests in:
 
 
 
 
 
 
Consolidated subsidiaries
 
53,023

 
(4,319
)
 
57,342

Operating Partnership
 
(25,672
)
 

 
(25,672
)
Net income attributable to Vornado
 
449,954

 
431,944

 
18,010

Preferred share dividends
 
(50,636
)
 

 
(50,636
)
Preferred share issuance costs
 
(14,486
)
 

 
(14,486
)
Net income (loss) attributable to common shareholders for the year ended December 31, 2018
 
$
384,832

 
$
431,944

 
$
(47,112
)
Net income (loss) attributable to common shareholders for the year ended December 31, 2017
 
$
162,017

 
$
417,840

 
$
(255,823
)


- 10 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

NET OPERATING INCOME AT SHARE BY SEGMENT
(unaudited and in thousands)
 
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended December 31, 2018
 
Total
 
New York
 
Other
Total revenues
$
543,417

 
$
466,554

 
$
76,863

Operating expenses
254,320

 
206,696

 
47,624

NOI - consolidated
289,097

 
259,858

 
29,239

Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries
(19,771
)
 
(13,837
)
 
(5,934
)
Add: Our share of NOI from partially owned entities
60,205

 
49,178

 
11,027

NOI at share
329,531

 
295,199

 
34,332

Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other
(5,532
)
 
(6,266
)
 
734

NOI at share - cash basis
$
323,999

 
$
288,933

 
$
35,066


 
For the Three Months Ended December 31, 2017
 
Total
 
New York
 
Other
Total revenues
$
536,226

 
$
462,597

 
$
73,629

Operating expenses
225,011

 
195,421

 
29,590

NOI - consolidated
311,215

 
267,176

 
44,039

Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries
(16,533
)
 
(11,648
)
 
(4,885
)
Add: Our share of NOI from partially owned entities
69,175

 
48,700

 
20,475

NOI at share
363,857

 
304,228

 
59,629

Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other
(21,579
)
 
(21,441
)
 
(138
)
NOI at share - cash basis
$
342,278

 
$
282,787

 
$
59,491


 
For the Three Months Ended September 30, 2018
 
Total
 
New York
 
Other
Total revenues
$
542,048

 
$
462,446

 
$
79,602

Operating expenses
235,575

 
200,949

 
34,626

NOI - consolidated
306,473

 
261,497

 
44,976

Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries
(16,943
)
 
(11,348
)
 
(5,595
)
Add: Our share of NOI from partially owned entities
60,094

 
47,179

 
12,915

NOI at share
349,624

 
297,328

 
52,296

Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other
(8,743
)
 
(9,125
)
 
382

NOI at share - cash basis
$
340,881

 
$
288,203

 
$
52,678

________________________________________
See Appendix page vii for details of NOI at share components.


- 11 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

NET OPERATING INCOME AT SHARE BY SEGMENT
(unaudited and in thousands)
 
 
 
 
 
 
 
 
 
 
 
For the Year Ended December 31, 2018
 
Total
 
New York
 
Other
Total revenues
$
2,163,720

 
$
1,836,036

 
$
327,684

Operating expenses
963,478

 
806,464

 
157,014

NOI - consolidated
1,200,242

 
1,029,572

 
170,670

Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries
(71,186
)
 
(48,490
)
 
(22,696
)
Add: Our share of NOI from partially owned entities
253,564

 
195,908

 
57,656

NOI at share
1,382,620

 
1,176,990

 
205,630

Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other
(44,704
)
 
(45,427
)
 
723

NOI at share - cash basis
$
1,337,916

 
$
1,131,563

 
$
206,353


 
For the Year Ended December 31, 2017
 
Total
 
New York
 
Other
Total revenues
$
2,084,126

 
$
1,779,307

 
$
304,819

Operating expenses
886,596

 
756,670

 
129,926

NOI - consolidated
1,197,530

 
1,022,637

 
174,893

Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries
(65,311
)
 
(45,899
)
 
(19,412
)
Add: Our share of NOI from partially owned entities
269,164

 
189,327

 
79,837

NOI at share
1,401,383

 
1,166,065

 
235,318

Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other
(86,842
)
 
(79,202
)
 
(7,640
)
NOI at share - cash basis
$
1,314,541

 
$
1,086,863

 
$
227,678

________________________________________
See Appendix page vii for details of NOI at share components.



- 12 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

NET OPERATING INCOME AT SHARE BY SUBSEGMENT
(unaudited and in thousands)
 
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended
 
For the Year Ended
December 31,
 
December 31,
 
September 30,
2018
 
 
2018
 
2017
 
 
2018
 
2017
NOI at share:
 
 
 
 
 
 
 
 
 
New York:
 
 
 
 
 
 
 
 
 
Office
$
186,832

 
$
189,481

 
$
184,146

 
$
743,001

 
$
721,183

Retail
85,549

 
90,853

 
92,858

 
353,425

 
359,944

Residential
5,834

 
5,920

 
5,202

 
23,515

 
24,370

Alexander's
11,023

 
11,656

 
10,626

 
45,133

 
47,302

Hotel Pennsylvania
5,961

 
6,318

 
4,496

 
11,916

 
13,266

Total New York
295,199

 
304,228

 
297,328

 
1,176,990

 
1,166,065

 
 
 
 
 
 
 
 
 
 
Other:
 
 
 
 
 
 
 
 
 
theMART
10,981

 
24,249

 
25,257

 
90,929

 
102,339

555 California Street
14,005

 
12,003

 
13,515

 
54,691

 
47,588

Other investments
9,346

 
23,377

 
13,524

 
60,010

 
85,391

Total Other
34,332

 
59,629

 
52,296

 
205,630

 
235,318

 
 
 
 
 
 
 
 
 
 
NOI at share
$
329,531

 
$
363,857

 
$
349,624

 
$
1,382,620

 
$
1,401,383

NOI at share - cash basis:
 
 
 
 
 
 
 
 
 
New York:
 
 
 
 
 
 
 
 
 
Office
$
185,624

 
$
175,787

 
$
181,575

 
$
726,108

 
$
678,839

Retail
80,515

 
83,320

 
84,976

 
324,219

 
324,318

Residential
5,656

 
5,325

 
5,358

 
22,076

 
21,626

Alexander's
11,129

 
12,004

 
11,774

 
47,040

 
48,683

Hotel Pennsylvania
6,009

 
6,351

 
4,520

 
12,120

 
13,397

Total New York
288,933

 
282,787

 
288,203

 
1,131,563

 
1,086,863

 
 
 
 
 
 
 
 
 
 
Other:
 
 
 
 
 
 
 
 
 
theMART
12,758

 
24,396

 
26,234

 
94,070

 
99,242

555 California Street
13,784

 
11,916

 
13,070

 
53,488

 
45,281

Other investments
8,524

 
23,179

 
13,374

 
58,795

 
83,155

Total Other
35,066

 
59,491

 
52,678

 
206,353

 
227,678

 
 
 
 
 
 
 
 
 
 
NOI at share - cash basis
$
323,999

 
$
342,278

 
$
340,881

 
$
1,337,916

 
$
1,314,541



- 13 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

SAME STORE NOI AT SHARE AND NOI AT SHARE - CASH BASIS (NON-GAAP)
(unaudited)
 
 
 
 
 
 
 
 
Total
 
New York(2)
 
theMART(3)
 
555 California Street
Same store NOI at share % (decrease) increase(1):
 
 
 
 
 
 
 
 
Three months ended December 31, 2018 compared to December 31, 2017
(6.3
)%
 
(3.1
)%
 
(56.6
)%
 
16.8
%
 
Year ended December 31, 2018 compared to December 31, 2017
0.8
 %
 
1.4
 %
 
(12.2
)%
 
14.9
%
 
Three months ended December 31, 2018 compared to September 30, 2018
(5.3
)%
 
(1.1
)%
 
(58.0
)%
 
3.8
%
 
 
 
 
 
 
 
 
 
Same store NOI at share - cash basis % (decrease) increase:
 
 
 
 
 
 
 
 
Three months ended December 31, 2018 compared to December 31, 2017
(1.7
)%
 
1.9
 %
 
(49.8
)%
 
15.8
%
 
Year ended December 31, 2018 compared to December 31, 2017
3.9
 %
 
4.3
 %
 
(6.5
)%
 
18.1
%
 
Three months ended December 31, 2018 compared to September 30, 2018
(4.2
)%
 
 %
 
(52.9
)%
 
5.7
%
____________________
(1)
See pages viii through xiii in the Appendix for same store NOI at share and same store NOI at share - cash basis reconciliations.
 
 
 
(Decrease) Increase
 
(2)
Excluding Hotel Pennsylvania, same store NOI at share % (decrease) increase:
 
 
 
Three months ended December 31, 2018 compared to December 31, 2017
(3.0
)%
 
 
Year ended December 31, 2018 compared to December 31, 2017
1.5
 %
 
 
Three months ended December 31, 2018 compared to September 30, 2018
(1.7
)%
 
 
 
 
 
 
Excluding Hotel Pennsylvania, same store NOI at share - cash basis % increase (decrease):
 
 
 
Three months ended December 31, 2018 compared to December 31, 2017
2.1
 %
 
 
Year ended December 31, 2018 compared to December 31, 2017
4.5
 %
 
 
Three months ended December 31, 2018 compared to September 30, 2018
(0.6
)%
 
 
 
 
 
(3)
Includes additional real estate tax expense accruals of $12,124,000 and $15,148,000 for the three months and year ended December 31, 2018, respectively, due to an increase in the tax-assessed value of theMART.

- 14 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

NOI AT SHARE BY REGION
(unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended December 31,
 
For the Year Ended December 31,
 
 
2018
 
2017
 
2018
 
2017
Region:
 
 
 
 
 
 
 
 
New York City metropolitan area
 
92
%
 
89
%
 
89
%
 
89
%
Chicago, IL
 
3
%
 
7
%
 
7
%
 
8
%
San Francisco, CA
 
5
%
 
4
%
 
4
%
 
3
%
 
 
100
%
 
100
%
 
100
%
 
100
%


- 15 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

CONSOLIDATED BALANCE SHEETS
(unaudited and in thousands)
 
As of
 
Increase
(Decrease)
 
December 31, 2018
 
December 31, 2017
 
ASSETS
 
 
 
 
 
Real estate, at cost:
 
 
 
 
 
Land
$
3,306,280

 
$
3,143,648

 
$
162,632

Buildings and improvements
10,110,992

 
9,898,605

 
212,387

Development costs and construction in progress
2,266,491

 
1,615,101

 
651,390

Moynihan Train Hall development expenditures
445,693

 

 
445,693

Leasehold improvements and equipment
108,427

 
98,941

 
9,486

Total
16,237,883

 
14,756,295

 
1,481,588

Less accumulated depreciation and amortization
(3,180,175
)
 
(2,885,283
)
 
(294,892
)
Real estate, net
13,057,708

 
11,871,012

 
1,186,696

Cash and cash equivalents
570,916

 
1,817,655

 
(1,246,739
)
Restricted cash
145,989

 
97,157

 
48,832

Marketable securities
152,198

 
182,752

 
(30,554
)
Tenant and other receivables, net
73,322

 
58,700

 
14,622

Investments in partially owned entities
858,113

 
1,056,829

 
(198,716
)
Real estate fund investments
318,758

 
354,804

 
(36,046
)
220 Central Park South condominium units ready for sale
99,627

 

 
99,627

Receivable arising from the straight-lining of rents, net
935,131

 
926,711

 
8,420

Deferred leasing costs, net
400,313

 
403,492

 
(3,179
)
Identified intangible assets, net
136,781

 
159,260

 
(22,479
)
Other assets
431,938

 
469,562

 
(37,624
)
Total Assets
$
17,180,794

 
$
17,397,934

 
$
(217,140
)
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
 
 
 
 
 
Liabilities:
 
 
 
 
 
Mortgages payable, net
$
8,167,798

 
$
8,137,139

 
$
30,659

Senior unsecured notes, net
844,002

 
843,614

 
388

Unsecured term loan, net
744,821

 
748,734

 
(3,913
)
Unsecured revolving credit facilities
80,000

 

 
80,000

Moynihan Train Hall obligation
445,693

 

 
445,693

Accounts payable and accrued expenses
430,976

 
415,794

 
15,182

Deferred revenue
167,730

 
227,069

 
(59,339
)
Deferred compensation plan
96,523

 
109,177

 
(12,654
)
Preferred shares redeemed on January 4 and 11, 2018

 
455,514

 
(455,514
)
Other liabilities
311,806

 
468,255

 
(156,449
)
Total liabilities
11,289,349

 
11,405,296

 
(115,947
)
Redeemable noncontrolling interests
783,562

 
984,937

 
(201,375
)
Vornado shareholders' equity
4,465,231

 
4,337,652

 
127,579

Noncontrolling interests in consolidated subsidiaries
642,652

 
670,049

 
(27,397
)
Total liabilities, redeemable noncontrolling interests and equity
$
17,180,794

 
$
17,397,934

 
$
(217,140
)

- 16 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

LEASING ACTIVITY
(unaudited)

The leasing activity and related statistics in the table below are based on leases signed during the period and are not intended to coincide with the commencement of rental revenue in accordance with accounting principles generally accepted in the United States of America ("GAAP"). Second generation relet space represents square footage that has not been vacant for more than nine months and tenant improvements and leasing commissions are based on our share of square feet leased during the period.

(square feet in thousands)
 
New York
 
 
 
555 California Street
 
 
Office
 
Retail
 
theMART
 
Three Months Ended December 31, 2018
 
 
 
 
 
 
 
 
Total square feet leased
 
479

 
26

 
46

 

Our share of square feet leased:
 
415

 
17

 
46

 

Initial rent(1)
 
$
72.97

 
$
211.34

 
$
60.73

 
$

Weighted average lease term (years)
 
7.7

 
8.2

 
5.6

 

Second generation relet space:
 
 
 
 
 
 
 
 
Square feet
 
357

 
7

 
46

 

GAAP basis:
 
 
 
 
 
 
 
 
Straight-line rent(2)
 
$
67.56

 
$
228.99

 
$
61.28

 
$

Prior straight-line rent
 
$
63.17

 
$
222.39

 
$
56.40

 
$

Percentage increase
 
6.9
%
 
3.0
%
 
8.7
%
 
%
Cash basis (non-GAAP):
 
 
 
 
 
 
 
 
Initial rent(1)
 
$
67.22

 
$
219.50

 
$
60.73

 
$

Prior escalated rent
 
$
66.41

 
$
217.08

 
$
58.87

 
$

Percentage increase
 
1.2
%
 
1.1
%
 
3.2
%
 
%
Tenant improvements and leasing commissions:
 
 
 
 
 
 
 
 
Per square foot
 
$
78.71

 
$
144.50

 
$
9.03

 
$

Per square foot per annum
 
$
10.22

 
$
17.62

 
$
1.61

 
$

Percentage of initial rent
 
14.0
%
 
8.3
%
 
2.7
%
 
%
____________________
(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.

- 17 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

LEASING ACTIVITY
(unaudited)

The leasing activity and related statistics in the table below are based on leases signed during the period and are not intended to coincide with the commencement of rental revenue in accordance with 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 Street
 
 
Office
 
Retail
 
theMART
 
Year Ended December 31, 2018
 
 
 
 
 
 
 
 
Total square feet leased
 
1,827

 
255

 
243

 
249

Our share of square feet leased:
 
1,627

 
236

 
243

 
174

Initial rent(1)
 
$
79.03

 
$
171.25

 
$
53.47

 
$
89.28

Weighted average lease term (years)
 
9.6

 
5.5

 
5.8

 
10.3

Second generation relet space:
 
 
 
 
 
 
 
 
Square feet
 
1,347

 
216

 
232

 
62

GAAP basis:
 
 
 
 
 
 
 
 
Straight-line rent(2)
 
$
81.57

 
$
180.01

 
$
54.11

 
$
104.06

Prior straight-line rent
 
$
60.99

 
$
232.98

 
$
44.77

 
$
77.46

Percentage increase (decrease)
 
33.7
%
 
(22.7
)%
 
20.9
%
 
34.3
%
Cash basis (non-GAAP):
 
 
 
 
 
 
 
 
Initial rent(1)
 
$
79.22

 
$
164.74

 
$
53.49

 
$
97.28

Prior escalated rent
 
$
64.59

 
$
166.35

 
$
47.48

 
$
85.77

Percentage increase (decrease)
 
22.7
%
 
(1.0
)%
 
12.7
%
 
13.4
%
Tenant improvements and leasing commissions:
 
 
 
 
 
 
 
 
Per square foot
 
$
92.69

 
$
59.17

 
$
17.63

 
$
94.98

Per square foot per annum
 
$
9.66

 
$
10.76

 
$
3.04

 
$
9.22

Percentage of initial rent
 
12.2
%
 
6.3
 %
 
5.7
%
 
10.3
%
____________________
(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.



- 18 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

LEASE EXPIRATIONS
NEW YORK SEGMENT
(unaudited)
 
Period of Lease
Expiration
 
Our Share of
Square Feet
of Expiring
Leases(1)
 
Weighted Average Annual
Rent of Expiring Leases
 
Percentage of
Annualized
Escalated Rent
 
 
 
Total
 
Per Sq. Ft.
 
Office:
Month to Month
 
47,000

 
$
5,010,000

 
$
106.60

 
0.4
%
 
 
 
 
 
 
 
 
 
 
 
First Quarter 2019
 
243,000

 
15,087,000

 
62.09

 
1.3
%
 
Second Quarter 2019
 
125,000

 
9,313,000

 
74.50

 
0.8
%
 
Third Quarter 2019
 
69,000

 
4,450,000

 
64.49

 
0.4
%
 
Fourth Quarter 2019
 
190,000

 
12,266,000

 
64.56

 
1.1
%
 
Total 2019
 
627,000

 
41,116,000

 
65.58

 
3.6
%
 
2020
 
1,240,000

 
86,369,000

 
69.65

 
7.6
%
 
2021
 
1,188,000

 
92,419,000

 
77.79

 
8.0
%
 
2022
 
709,000

 
47,069,000

 
66.39

 
4.1
%
 
2023
 
1,971,000

 
159,774,000

 
81.06

 
13.9
%
 
2024
 
1,391,000

 
109,744,000

 
78.90

 
9.5
%
 
2025
 
804,000

 
60,228,000

 
74.91

 
5.2
%
 
2026
 
1,236,000

 
93,992,000

 
76.05

 
8.2
%
 
2027
 
1,118,000

 
81,535,000

 
72.93

 
7.1
%
 
2028
 
1,022,000

 
72,762,000

 
71.20

 
6.4
%
 
Thereafter
 
4,535,000

 
299,380,000

 
66.02

 
26.0
%
 
 
 
 
 
 
 
 
 
 
Retail:
Month to Month
 
71,000

 
$
9,355,000

 
$
131.76

 
2.0
%
 
 
 
 
 
 
 
 
 
 
 
First Quarter 2019
 
35,000

 
8,638,000

 
246.80

 
1.9
%
 
Second Quarter 2019
 
10,000

 
1,793,000

 
179.30

 
0.4
%
 
Third Quarter 2019
 
20,000

 
9,531,000

 
476.55

 
2.1
%
 
Fourth Quarter 2019
 
38,000

 
6,512,000

 
171.37

 
1.4
%
 
Total 2019
 
103,000

 
26,474,000

 
257.03

 
5.8
%
 
2020
 
82,000

 
16,051,000

 
195.74

 
3.5
%
 
2021
 
58,000

 
9,589,000

 
165.33

 
2.1
%
 
2022
 
29,000

 
7,207,000

 
248.52

 
1.6
%
 
2023
 
110,000

 
44,107,000

 
400.97

 
9.6
%
 
2024
 
298,000

 
84,487,000

 
283.51

 
18.3
%
 
2025
 
42,000

 
19,220,000

 
457.62

 
4.2
%
 
2026
 
134,000

 
44,523,000

 
332.26

 
9.6
%
 
2027
 
32,000

 
22,719,000

 
709.97

 
4.9
%
 
2028
 
45,000

 
18,457,000

 
410.16

 
3.9
%
 
Thereafter
 
907,000

 
159,242,000

 
175.57

 
34.5
%
____________________
(1)
Excludes storage, vacancy and other.





- 19 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

LEASE EXPIRATIONS
theMART
(unaudited)
 
Period of Lease
Expiration
 
Our Share of
Square Feet
of Expiring
Leases(1)
 
Weighted Average Annual
Rent of Expiring Leases
 
Percentage of
Annualized
Escalated Rent
 
 
 
Total
 
Per Sq. Ft.
 
Office / Showroom / Retail:
Month to Month
 
2,000

 
$
71,000

 
$
35.50

 
0.1
%
 
 
 
 
 
 
 
 
 
 
 
First Quarter 2019
 
32,000

 
1,810,000

 
56.56

 
1.1
%
 
Second Quarter 2019
 
14,000

 
887,000

 
63.36

 
0.5
%
 
Third Quarter 2019
 
20,000

 
1,072,000

 
53.60

 
0.7
%
 
Fourth Quarter 2019
 
52,000

 
2,815,000

 
54.13

 
1.7
%
 
Total 2019
 
118,000

 
6,584,000

 
55.80

 
4.0
%
 
2020
 
281,000

 
13,885,000

 
49.41

 
8.5
%
 
2021
 
329,000

 
16,140,000

 
49.06

 
9.8
%
 
2022
 
649,000

 
31,051,000

 
47.84

 
18.9
%
 
2023
 
305,000

 
15,647,000

 
51.30

 
9.5
%
 
2024
 
238,000

 
11,383,000

 
47.83

 
6.9
%
 
2025
 
337,000

 
17,401,000

 
51.64

 
10.6
%
 
2026
 
215,000

 
10,358,000

 
48.18

 
6.3
%
 
2027
 
108,000

 
5,444,000

 
50.41

 
3.3
%
 
2028
 
642,000

 
27,877,000

 
43.42

 
17.0
%
 
Thereafter
 
182,000

 
8,440,000

 
46.37

 
5.1
%
____________________
(1)    Excludes storage, vacancy and other.




- 20 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

LEASE EXPIRATIONS
555 California Street
(unaudited)
 
Period of Lease
Expiration
 
Our Share of
Square Feet
of Expiring
Leases(1)
 
Weighted Average Annual
Rent of Expiring Leases
 
Percentage of
Annualized
Escalated Rent
 
 
 
Total
 
Per Sq. Ft.
 
Office / Retail:
Month to Month
 

 
$

 
$

 
%
 
 
 
 
 
 
 
 
 
 
 
First Quarter 2019
 

 

 

 
%
 
Second Quarter 2019
 

 

 

 
%
 
Third Quarter 2019
 
4,000

 
335,000

 
83.75

 
0.4
%
 
Fourth Quarter 2019
 

 

 

 
%
 
Total 2019
 
4,000

 
335,000

 
83.75

 
0.4
%
 
2020
 
101,000

 
6,407,000

 
63.44

 
6.9
%
 
2021
 
76,000

 
5,324,000

 
70.05

 
5.7
%
 
2022
 
36,000

 
2,783,000

 
77.31

 
3.0
%
 
2023
 
133,000

 
9,335,000

 
70.19

 
10.1
%
 
2024
 
59,000

 
5,167,000

 
87.58

 
5.6
%
 
2025
 
364,000

 
25,578,000

 
70.27

 
27.6
%
 
2026
 
140,000

 
10,299,000

 
73.56

 
11.1
%
 
2027
 
69,000

 
5,698,000

 
82.58

 
6.1
%
 
2028
 
20,000

 
1,432,000

 
71.60

 
1.5
%
 
Thereafter
 
235,000

 
20,410,000

 
86.85

 
22.0
%
____________________
(1)    Excludes storage, vacancy and other.




- 21 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

COMPONENTS OF NET ASSET VALUE (AT SHARE)
 
 
(unaudited and in millions, except square feet, shares and per share amounts)
 
 
 
For the Year Ended December 31, 2018
 
 
 
 
 
 
NOI at Share - Cash Basis
 
Adjustments
 
Pro Forma NOI at Share -
Cash Basis
 
Cap Rate
 
Value(1)
 
 
 
 
 
 
 
 
 
 
 
 
Office:
 
 
 
 
 
 
 
 
 
 
New York
726

 
(27
)
(2) 
699

 
 
 
 
 
theMART
94

 
12

(3) 
106

 
 
 
 
 
555 California Street
53

 

 
53

 
 
 
 
 
Total Office
873

 
(15
)
 
858

 
4.50
%
 
19,067

 
New York - Retail
324

 

 
324

 
4.50
%
 
7,200

 
New York - Residential
22

 

 
22

 
4.00
%
 
550

 
 
$
1,219

 
$
(15
)
 
$
1,204

 
 
 
26,817

 
Less: Market management fee (28,133,000 square feet in service at share at $0.50 per square foot) at a 4.50% cap rate
 
 
 
 
 
 
 
 
(313
)
 
 
 
 
 
 
 
 
 
 
$
26,504

 

Other asset values:
 
 
220 Central Park South - incremental value after repayment of debt and taxes
$
1,000

 
Cash, restricted cash and marketable securities
869

 
Alexander's Inc. ("Alexander's") (1,654,068 shares at $304.74 per share as of December 31, 2018)
504

 
Hotel Pennsylvania
500

 
BMS (2018 NOI of $27 at a 7.0x multiple)
189

 
Urban Edge Properties ("UE") (5,717,184 shares at $16.62 per share as of December 31, 2018)
95

 
Real estate fund investments (VNO's share at fair value)
80

 
Pennsylvania Real Estate Investment Trust ("PREIT") (6,250,000 shares at $5.94 per share as of December 31, 2018)
37

 
Other assets
730

 
Other construction in progress (at 110% of book value)
566

 
Total of other asset values
$
4,570

 
 
 
 
Liabilities (see following page)
$
(11,300
)
 
 
 
 
NAV
$
19,774

(1) 
NAV per share
 
 
(203.5 million shares on an OP basis as of December 31, 2018)
$
97

(1) 
____________________
See notes on following page.

- 22 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

COMPONENTS OF NET ASSET VALUE (AT SHARE)
(unaudited and in millions)
 
Liabilities
 
As of
December 31, 2018
 
Adjustments
 
Net
Consolidated contractual mortgage notes payable, net of noncontrolling interests' share
$
7,598

 
$
(737
)
(4) 
$
6,861

Non-consolidated real estate debt
2,683

 
(581
)
(5) 
2,102

Corporate unsecured debt
850

 

 
850

Revolver/term loan
830

 
(750
)
(4) 
80

Other liabilities
482

 

 
482

Perpetual preferred units (at redemption value)
925

 

 
925

Total liabilities
$
13,368

 
$
(2,068
)
 
$
11,300

________________________________________
(1)
Capitalization Rate ("Cap Rate") means the rate applied to pro-forma cash basis NOI to determine the fair value of our properties. The Cap Rates reflected in this financial supplement are based on management’s estimates, which are inherently uncertain. Other asset values are also estimates made by management, which are inherently uncertain. There can be no assurance that management’s estimates accurately reflect the fair value of our assets, and actual value may differ materially.
(2)
Adjustment to deduct BMS NOI for the year ended December 31, 2018.
(3)
Adjustment to reflect the annual real estate tax increase which will be billed to tenants in 2019.
(4)
Debt related to 220 Central Park South.
(5)
Excludes our share of debt of Alexander's, UE, and PREIT as they are presented on an equity basis in other asset values.




- 23 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

CAPITAL STRUCTURE
(unaudited and in thousands, except per share and unit amounts)
 
 
 
 
 
 
 
As of
December 31, 2018
 
 
Debt (contractual balances) (non-GAAP):
 
 
 
 
 
 
 
Consolidated debt (1):
 
 
 
 
 
 
 
Mortgages payable
 
 
 
 
$
8,215,847

 
 
Senior unsecured notes
 
 
 
 
850,000

 
 
$750 Million unsecured term loan
 
 
 
 
750,000

 
 
$2.5 Billion unsecured revolving credit facilities
 
 
 
 
80,000

 
 
 
 
 
 
 
9,895,847

 
 
Pro rata share of debt of non-consolidated entities(2)
 
 
 
 
2,682,865

 
 
Less: Noncontrolling interests' share of consolidated debt
        (primarily 1290 Avenue of the Americas and 555 California Street)
 
 
 
 
(617,596
)
 
 
 
 
 
 
 
11,961,116

 
(A)
 
 
 
 
 
 
 
 
 
Shares/Units
 
Liquidation Preference
 
 
 
 
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

 
 
5.70% Series K preferred shares
12,000

 
$
25.00

 
300,000

 
 
5.40% Series L preferred shares
12,000

 
25.00

 
300,000

 
 
5.25% Series M preferred shares
12,780

 
25.00

 
319,500

 
 
 
 
 
 
 
924,928

 
(B)
 
 
 
 
 
 
 
 
 
Converted
Shares
 
December 31, 2018 Common Share Price
 
 
 
 
Equity:
 
 
 
 
 
 
 
Common shares
190,535

 
$
62.03

 
11,818,886

 
 
Class A units
11,813

 
62.03

 
732,760

 
 
Convertible share equivalents:
 
 
 
 
 
 
 
Equity awards - unit equivalents
732

 
62.03

 
45,406

 
 
D-13 preferred units
753

 
62.03

 
46,709

 
 
G1-G4 units
61

 
62.03

 
3,784

 
 
Series A preferred shares
36

 
62.03

 
2,233

 
 
 
 
 
 
 
12,649,778

 
(C)
Total Market Capitalization (A+B+C)
 
 
 
 
$
25,535,822

 
 
____________________
(1)
See reconciliation of consolidated debt, net (GAAP) to contractual debt (non-GAAP) on page xiv in the Appendix.
(2)
As a result of Toys "R" Us ("Toys") filing a voluntary petition under chapter 11 of the United States Bankruptcy Code, we determined the Company no longer has the ability to exercise significant influence over Toys. Accordingly, we have excluded our share of Toys debt.

- 24 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

COMMON SHARES DATA (NYSE: VNO)
 
 
 
 
 
 
 
 
 
 
 
 
 
(unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Vornado Realty Trust common shares are traded on the New York Stock Exchange ("NYSE") under the symbol VNO. Below is a summary of performance and dividends for VNO common shares (based on NYSE prices):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fourth Quarter
2018
 
Third Quarter
2018
 
Second Quarter
2018
 
First Quarter
2018
 
High price
 
$
73.06

 
$
77.59

 
$
74.28

 
$
78.31

 
Low price
 
$
59.48

 
$
69.50

 
$
64.53

 
$
64.13

 
Closing price - end of quarter
 
$
62.03

 
$
73.00

 
$
73.92

 
$
67.30

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annualized dividend per share
 
$
2.52

 
$
2.52

 
$
2.52

 
$
2.52

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annualized dividend yield - on closing price
 
 
4.1
%
 
 
3.5
%
 
 
3.4
%
 
 
3.7
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Outstanding shares, Class A units and convertible preferred units as converted (in thousands)
 
 
203,930

 
 
203,604

 
 
203,577

 
 
203,613

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Closing market value of outstanding shares, Class A units and convertible preferred units as converted
 
$
12.6 Billion

 
$
14.9 Billion

 
$
15.0 Billion

 
$
13.7 Billion

 

- 25 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

DEBT ANALYSIS
 
 
 
 
 
 
 
 
 
 
 
(unaudited and in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
As of December 31, 2018
 
Total
 
Variable
 
Fixed
(Contractual debt balances) (non-GAAP)
Amount
 
Weighted
Average
Interest Rate
 
Amount
 
Weighted
Average
Interest Rate
 
Amount
 
Weighted
Average
Interest Rate
Consolidated debt(1)
$
9,895,847

 
3.87%
 
$
3,292,382

 
4.31%
 
$
6,603,465

 
3.65%
Pro rata share of debt of non-consolidated entities(2)
2,682,865

 
4.12%
 
1,300,797

 
4.05%
 
1,382,068

 
4.19%
Total
12,578,712

 
3.92%
 
4,593,179

 
4.24%
 
7,985,533

 
3.75%
Less: Noncontrolling interests' share of consolidated debt (primarily 1290 Avenue of the Americas and 555 California Street)
(617,596
)
 
 
 
(164,922
)
 
 
 
(452,674
)
 
 
Company's pro rata share of total debt
$
11,961,116

 
3.91%
 
$
4,428,257

 
4.23%
 
$
7,532,859

 
3.73%
Debt Covenant Ratios:(3)
Senior Unsecured Notes
 
Unsecured Revolving Credit Facilities
and Unsecured Term Loan
 
 
 
Actual
 
 
Required
 
Due 2022
 
Due 2025
 
Required
 
Actual
Total outstanding debt/total assets(4)
Less than 65%
 
51%
 
48%
 
Less than 60%
 
39%
Secured debt/total assets
Less than 50%
 
41%
 
39%
 
Less than 50%
 
31%
Interest coverage ratio (annualized combined EBITDA to annualized interest expense)
Greater than 1.50
 
2.51
 
2.51
 
 
 
N/A
Fixed charge coverage
 
 
N/A
 
N/A
 
Greater than 1.40
 
2.33
Unencumbered assets/unsecured debt
Greater than 150%
 
387%
 
410%
 
 
 
N/A
Unsecured debt/cap value of unencumbered assets
 
 
N/A
 
N/A
 
Less than 60%
 
20%
Unencumbered coverage ratio
 
 
N/A
 
N/A
 
Greater than 1.50
 
7.25
Unencumbered EBITDA (non-GAAP):(3)
Q4 2018
 
 
Annualized
 
New York
$
460,368

 
Other
33,028

 
Total
$
493,396

 
____________________
(1)
See reconciliation of consolidated debt, net (GAAP) to contractual debt (non-GAAP) on page xiv in the Appendix.
(2)
As a result of Toys filing a voluntary petition under chapter 11 of the United States Bankruptcy Code, we determined the Company no longer has the ability to exercise significant influence over Toys. Accordingly, we have excluded our share of Toys debt.
(3)
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.
(4)
Total assets include EBITDA (as defined) capped at 7.5% under the senior unsecured notes due 2022, 7.0% under the senior unsecured notes due 2025 and 6.0% under the unsecured revolving credit facilities and unsecured term loan.




- 26 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

DEBT MATURITIES (CONTRACTUAL BALANCES) (NON-GAAP)
(unaudited and in thousands)
Property
 
Maturity
Date (1)
 
Spread over
LIBOR
 
Interest
Rate
 
2019
 
2020
 
2021
 
2022
 
2023
 
Thereafter
 
Total
435 Seventh Avenue
 
08/19
 
L+225
 
4.71%
 
$
95,782

 
$

 
$

 
$

 
$

 
$

 
$
95,782

100 West 33rd Street - office and retail
 
07/20
 
L+165
 
4.03%
 

 
580,000

 

 

 

 

 
580,000

220 Central Park South
 
09/20
 
L+200
 
4.52%
 

 
737,369

 

 

 

 

 
737,369

PENN11
 
12/20
 
 
 
3.95%
 

 
450,000

 

 

 

 

 
450,000

888 Seventh Avenue
 
12/20
 
 
 
3.15%
(2)

 
375,000

 

 

 

 

 
375,000

Borgata Land
 
02/21
 
 
 
5.14%
 

 

 
54,551

 

 

 

 
54,551

770 Broadway
 
03/21
 
 
 
2.56%
(3)

 

 
700,000

 

 

 

 
700,000

909 Third Avenue
 
05/21
 
 
 
3.91%
 

 

 
350,000

 

 

 

 
350,000

606 Broadway
 
05/21
 
L+300
 
5.39%
 

 

 
51,290

 

 

 

 
51,290

Farley Office and Retail Building
 
06/21
 
L+325
 
5.63%
 

 

 
257,941

 

 

 

 
257,941

555 California Street
 
09/21
 
 
 
5.10%
 

 

 
558,914

 

 

 

 
558,914

theMART
 
09/21
 
 
 
2.70%
 

 

 
675,000

 

 

 

 
675,000

655 Fifth Avenue
 
10/21
 
L+140
 
3.75%
 

 

 
140,000

 

 

 

 
140,000

PENN2
 
12/21
 
L+165
 
4.00%
 

 

 
575,000

 

 

 

 
575,000

Senior unsecured notes due 2022
 
01/22
 
 
 
5.00%
 

 

 

 
400,000

 

 

 
400,000

$1.25 Billion unsecured revolving credit facility
 
02/22
 
L+100
 
—%
 

 

 

 

 

 

 

1290 Avenue of the Americas
 
11/22
 
 
 
3.34%
 

 

 

 
950,000

 

 

 
950,000

697-703 Fifth Avenue
 
12/22
 
L+190
 
4.25%
 

 

 

 
450,000

 

 

 
450,000

$1.25 Billion unsecured revolving credit facility
 
01/23
 
L+100
 
3.46%
 

 

 

 

 
80,000

 

 
80,000

666 Fifth Avenue Retail Condominium
 
03/23
 
 
 
3.61%
 

 

 

 

 
390,000

 

 
390,000

Unsecured Term Loan
 
02/24
 
 
 
3.87%
 

 

 

 

 

 
750,000

 
750,000

150 West 34th Street
 
05/24
 
L+188
 
4.26%
 

 

 

 

 

 
205,000

 
205,000

33-00 Northern Boulevard
 
01/25
 
 
 
4.14%
(4)

 

 

 

 

 
100,000

 
100,000

Senior unsecured notes due 2025
 
01/25
 
 
 
3.50%
 

 

 

 

 

 
450,000

 
450,000

4 Union Square South
 
08/25
 
L+140
 
3.75%
 

 

 

 

 

 
120,000

 
120,000

350 Park Avenue
 
01/27
 
 
 
3.92%
 

 

 

 

 

 
400,000

 
400,000

 
 
 
 
 
 
 
 
$
95,782

 
$
2,142,369

 
$
3,362,696

 
$
1,800,000

 
$
470,000

 
$
2,025,000

 
$
9,895,847

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average rate
 
 
 
 
 
 
 
4.71
%
 
4.03
%
 
3.77
%
 
3.94
%
 
3.58
%
 
3.84
%
 
3.87
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed rate debt
 
 
 
 
 
 
 
$

 
$
825,000

 
$
2,338,465

 
$
1,350,000

 
$
390,000

 
$
1,700,000

 
$
6,603,465

Fixed weighted average rate expiring
 
 
 
 
 
 
 
%
 
3.59
%
 
3.47
%
 
3.83
%
 
3.61
%
 
3.80
%
 
3.65
%
Floating rate debt
 
 
 
 
 
 
 
$
95,782

 
$
1,317,369

 
$
1,024,231

 
$
450,000

 
$
80,000

 
$
325,000

 
$
3,292,382

Floating weighted average rate expiring
 
 
 
 
 
 
 
4.71
%
 
4.31
%
 
4.45
%
 
4.25
%
 
3.46
%
 
4.07
%
 
4.31
%
____________________
(1)
Represents the extended maturity for certain loans in which we have the unilateral right to extend.
(2)
Pursuant to an existing swap agreement, the loan bears interest at 3.15% through December 2020. The rate was swapped from LIBOR plus 1.60% (3.99% as of December 31, 2018).
(3)
Pursuant to an existing swap agreement, the loan bears interest at 2.56% through September 2020. The rate was swapped from LIBOR plus 1.75% (4.13% as of December 31, 2018).
(4)
Pursuant to an existing swap agreement, the loan bears interest at 4.14% through January 2025. The rate was swapped from LIBOR plus 1.80% (4.19% as of December 31, 2018).



- 27 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

UNCONSOLIDATED JOINT VENTURES
 
 
 
 
 
 
(unaudited and in thousands)
 
 
 
 
 
 
Joint Venture Name
 
Asset
Category
 
Percentage
Ownership at
December 31, 2018
 
Company's
Carrying
Amount
 
Company's
Pro rata
Share of Debt (1)
 
100% of
Joint Venture Debt (1)
 
Maturity Date
 
Spread over LIBOR
 
Interest Rate
Alexander's
 
Office/Retail
 
32.4%
 
$
107,983

 
$
379,256

 
$
1,170,544

 
Various
 
Various
 
Various
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PREIT
 
Retail
 
7.9%
 
59,491

 
130,357

 
1,642,408

 
Various
 
Various
 
Various
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
UE
 
Retail
 
4.5%
 
45,344

 
70,332

 
1,563,375

 
Various
 
Various
 
Various
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Partially owned office buildings/land:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One Park Avenue
 
Office/Retail
 
55.0%
 
133,140

 
165,000

 
300,000

 
03/21
 
L+175
 
4.13%
280 Park Avenue
 
Office/Retail
 
50.0%
 
114,873

 
600,000

 
1,200,000

 
09/24
 
L+173
 
4.12%
650 Madison Avenue
 
Office/Retail
 
20.1%
 
107,150

 
161,024

 
800,000

 
10/20
 
N/A
 
4.39%
512 West 22nd Street
 
Office
 
55.0%
 
60,114

 
49,388

 
89,796

 
11/20
 
L+265
 
4.99%
West 57th Street properties
 
Office/Retail/Land
 
50.0%
 
43,656

 
10,000

 
20,000

 
12/22
 
L+160
 
3.95%
61 Ninth Avenue
 
Office/Retail
 
45.1%
 
31,678

 
36,264

 
80,409

 
12/21
 
L+305
 
5.40%
825 Seventh Avenue
 
Office/Retail
 
50.0%
 
9,779

 
10,250

 
20,500

 
06/19
 
L+140
 
3.78%
85 Tenth Avenue
 
Office/Retail
 
49.9%
 
(5,476
)
 
311,875

 
625,000

 
12/26
 
N/A
 
4.55%
Other
 
Office/Retail
 
Various
 
4,091

 
17,465

 
50,150

 
Various
 
Various
 
Various
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other equity method investments:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Independence Plaza
 
Residential/Retail
 
50.1%
 
66,343

 
338,175

 
675,000

 
07/25
 
N/A
 
4.25%
Rosslyn Plaza
 
Office/Residential
 
43.7% to 50.4%
 
31,261

 
20,005

 
39,683

 
06/19
 
L+225
 
4.60%
Other
 
Various
 
Various
 
48,686

 
99,474

 
644,023

 
Various
 
Various
 
Various
 
 
 
 
 
 
$
858,113

 
$
2,398,865

 
$
8,920,888

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
330 Madison Avenue
 
Office/Retail
 
25.0%
 
$
(58,117
)
(2) 
$
125,000

 
$
500,000

 
08/24
 
N/A
 
3.43%
7 West 34th Street
 
Office/Retail
 
53.0%
 
(51,579
)
(3) 
159,000

 
300,000

 
06/26
 
N/A
 
3.65%
 
 
 
 
 
 
$
(109,696
)
 
$
284,000

 
$
800,000

 
 
 
 
 
 
____________________
(1)
Represents the contractual debt obligations. All amounts are non-recourse to us except the $300,000 mortgage loan on 7 West 34th Street which we guaranteed in connection with the sale of a 47.0% equity interest in May 2016.
(2)
Our negative basis resulted from a refinancing distribution and is included in "other liabilities" on our consolidated balance sheets.
(3)
Our negative basis resulted from a deferred gain from the sale of a 47.0% ownership interest in the property on May 27, 2016 and is included in "other liabilities" on our consolidated balance sheets.

- 28 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

UNCONSOLIDATED JOINT VENTURES
(unaudited and in thousands)
 
 
 
 
 
 
 
Percentage
Ownership at
December 31, 2018
 
Our Share of Net Income (Loss) for the Three Months Ended December 31,
 
Our Share of NOI
(non-GAAP) for the
Three Months Ended December 31,
 
 
2018
 
2017
 
2018
 
2017
Joint Venture Name
 
 
 
 
 
 
 
 
 
New York:
 
 
 
 
 
 
 
 
 
Alexander's
32.4%
 
$
3,270

(1) 
$
5,728

 
$
11,024

 
$
11,656

85 Tenth Avenue
49.9%
 
(2,217
)
 
(499
)
 
4,880

 
4,738

One Park Avenue
55.0%
 
1,616

 
2,208

 
5,185

 
5,272

280 Park Avenue
50.0%
 
(1,581
)
 
(807
)
 
9,529

 
9,654

650 Madison Avenue
20.1%
 
(1,156
)
 
(962
)
 
2,434

 
2,581

330 Madison Avenue
25.0%
 
644

 
740

 
2,790

 
2,818

7 West 34th Street
53.0%
 
404

 
985

 
3,384

 
3,386

Independence Plaza
50.1%
 
(276
)
 
1,180

 
6,776

 
7,010

825 Seventh Avenue
50.0%
 
176

 
674

 
543

 
832

West 57th Street properties
50.0%
 
(96
)
 
(131
)
 
261

 
208

Other, net
Various
 
178

 
(975
)
 
2,372

 
545

 
 
 
962

 
8,141

 
49,178

 
48,700

 
 
 
 
 
 
 
 
 
 
Other:
 
 
 
 
 
 
 
 
 
UE
4.5%
 
1,226

 
1,017

 
3,198

 
3,014

Alexander's corporate fee income
32.4%
 
1,182

 
1,682

 
537

 
1,682

PREIT
7.9%
 
(902
)
 
155

 
4,683

 
5,046

Suffolk Downs
50.0%
 
598

 
(23
)
 
(14
)
 
(23
)
Rosslyn Plaza
43.7% to 50.4%
 
(159
)
 
(422
)
 
1,051

 
851

666 Fifth Avenue Office Condominium (2)
49.5%
 

 
(3,042
)
 

 
5,433

Other, net
Various
 
183

 
2,114

 
1,572

 
4,472

 
 
 
2,128

 
1,481

 
11,027

 
20,475

 
 
 
 
 
 
 
 
 
 
Total
 
 
$
3,090

 
$
9,622

 
$
60,205

 
$
69,175

____________________
(1)
Includes $2,081 for our share of expense related to the decrease in fair value of marketable securities held by Alexander's.
(2)
On August 3, 2018, we completed the sale of our 49.5% interests in the 666 Fifth Avenue Office Condominium and were repaid our interest in the 666 Fifth Avenue Office Condominium mortgage loan.

- 29 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

UNCONSOLIDATED JOINT VENTURES
(unaudited and in thousands)
 
 
 
 
 
 
 
Percentage
Ownership at
December 31, 2018
 
Our Share of Net Income for the Year Ended December 31,
 
Our Share of NOI
(non-GAAP) for the
Year Ended December 31,
 
 
2018
 
2017
 
2018
 
2017
Joint Venture Name
 
 
 
 
 
 
 
 
 
New York:
 
 
 
 
 
 
 
 
 
Alexander's
32.4%
 
$
10,485

(1) 
$
25,820

 
$
45,134

 
$
47,302

280 Park Avenue
50.0%
 
(4,962
)
 
(7,289
)
 
38,545

 
36,407

650 Madison Avenue
20.1%
 
(4,048
)
 
(4,774
)
 
10,299

 
9,511

85 Tenth Avenue
49.9%
 
(3,589
)
 
(1,290
)
 
18,801

 
19,153

7 West 34th Street
53.0%
 
3,238

 
3,053

 
13,441

 
13,543

330 Madison Avenue
25.0%
 
2,725

 
4,150

 
11,127

 
10,121

825 Seventh Avenue
50.0%
 
2,224

 
2,673

 
3,062

 
3,325

Independence Plaza
50.1%
 
1,093

 
4,345

 
26,708

 
27,358

West 57th Street properties
50.0%
 
(340
)
 
(131
)
 
900

 
1,086

One Park Avenue
55.0%
 
(116
)
(2) 
5,565

 
20,364

 
17,528

Other, net
Various
 
(566
)
 
(2,563
)
 
7,527

 
3,993

 
 
 
6,144

 
29,559

 
195,908

 
189,327

 
 
 
 
 
 
 
 
 
 
Other:
 
 
 
 
 
 
 
 
 
666 Fifth Avenue Office Condominium (3)
49.5%
 
(4,873
)
 
(25,414
)
 
12,145

 
20,636

Alexander's corporate fee income
32.4%
 
4,560

 
6,033

 
2,833

 
6,033

UE
4.5%
 
4,460

 
27,328

(4) 
11,822

 
14,479

PREIT
7.9%
 
(3,015
)
 
(53,325
)
(5) 
20,032

 
21,071

Suffolk Downs
50.0%
 
855

 
26,360

(6) 
(47
)
 
235

Rosslyn Plaza
43.7% to 50.4%
 
(215
)
 
(774
)
 
4,520

 
4,187

Other, net
Various
 
1,233

 
5,433

 
6,351

 
13,196

 
 
 
3,005

 
(14,359
)
 
57,656

 
79,837

 
 
 
 
 
 
 
 
 
 
Total
 
 
$
9,149

 
$
15,200

 
$
253,564

 
$
269,164

____________________
(1)
2018 includes (i) our $7,708 share of Alexander's potential additional Transfer Tax, (ii) our $3,882 share of expense related to the decrease in fair value of marketable securities held by Alexander’s (iii) our $1,085 share of a non-cash straight-line rent write-off adjustment related to Sears Roebuck and Co. which filed for Chapter 11 bankruptcy relief and (iv) our $518 share of Alexander’s litigation expense due to a settlement. 
(2)
Includes our $4,978 share of potential additional Transfer Tax related to the March 2011 acquisition of One Park Avenue.
(3)
On August 3, 2018, we completed the sale of our 49.5% interests in the 666 Fifth Avenue Office Condominium and were repaid our interest in the 666 Fifth Avenue Office Condominium mortgage loan.
(4)
Includes a $21,100 net gain resulting from UE operating partner unit issuances.
(5)
Includes a $44,465 non-cash impairment loss.
(6)
Includes $26,687 of net gains comprised of $15,314 for our share of a net gain on the sale of Suffolk Downs and $11,373 for the net gain on repayment of our debt investments in Suffolk Downs JV.



- 30 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

DEVELOPMENT/REDEVELOPMENT SUMMARY - AS OF DECEMBER 31, 2018
(unaudited and in thousands, except square feet)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(At Share)
 
 
 
 
 
 
 
Full
Quarter
Stabilized
Operations
 
 
 
 
Property
Rentable
Sq. Ft.
 
Excluding Land Costs
 
 
 
 
 
Available for Occupancy
 
Current Projects
 
Segment
 
 
Incremental
Budget
 
Amount
Expended
 
%
Complete
 
Start
 
 
220 Central Park South - residential condominiums
 
Other
 
397,000

 
$
1,400,000

 
$
1,199,913

(1) 
85.7%
 
Q3 2012
 
N/A
 
N/A
Farley Office and Retail Building - (95.0% interest)
 
New York
 
850,000

 
760,000

 
137,267

(2) 
18.1%
 
Q2 2017
 
Q3 2020
 
Q2 2022
PENN1(3)
 
New York
 
2,545,000

 
200,000

(4) 
9,725

 
4.9%
 
Q4 2018
 
N/A
 
N/A
512 West 22nd Street - office (55.0% interest)
 
New York
 
173,000

 
72,000

 
52,505

(5) 
72.9%
 
Q4 2015
 
Q1 2019
 
Q3 2020
345 Montgomery Street (555 California Street) (70.0% interest)
 
Other
 
78,000

 
32,000

 
15,284

(6) 
47.8%
 
Q1 2018
 
Q3 2019
 
Q3 2020
606 Broadway - office/retail (50.0% interest)
 
New York
 
34,000

 
30,000

 
25,601

(7) 
85.3%
 
Q2 2016
 
Q4 2018
 
Q2 2020
825 Seventh Avenue - office (50.0% interest)
 
New York
 
165,000

 
15,000

 
4,484

 
29.9%
 
Q2 2018
 
Q1 2020
 
Q1 2021
Total current projects
 
 
 
 
 
$
2,509,000

 
$
1,444,779

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Future Opportunities
 
Segment
 
Property
Zoning
Sq. Ft.
 
 
 
 
 

 
 
 
 
 
 
Penn District - multiple opportunities - office/residential/retail
 
New York
 
TBD
 
 
 
 
 
 
 
 
 
 
 
 
PENN2 - office/retail
 
New York
 
TBD
 
 
 
 
 
 
 
 
 
 
 
 
Hotel Pennsylvania
 
New York
 
2,052,000

 
 
 
 
 
 
 
 
 
 
 
 
260 Eleventh Avenue - office(8)
 
New York
 
280,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Undeveloped Land
 
 
 
 

 
 
 
 
 
 
 
 
 
 
 
 
29, 31, 33 West 57th Street (50.0% interest)
 
New York
 
150,000

 
 
 
 
 
 
 
 
 
 
 
 
484, 486 Eighth Avenue and 265, 267 West 34th Street
 
New York
 
125,000

 
 
 
 
 
 
 
 
 
 
 
 
527 West Kinzie, Chicago
 
Other
 
330,000

 
 
 
 
 
 
 
 
 
 
 
 
Rego Park III (32.4% interest)
 
Other
 
TBD
 
 
 
 
 
 
 
 
 
 
 
 
Total undeveloped land
 
 
 
605,000

 
 
 
 
 
 
 
 
 
 
 
 
____________________
(1)
Excludes land and acquisition costs of $515,426.
(2)
Excludes our share of the upfront contribution of $230,000 and net of anticipated historic tax credits. The building and land are subject to a lease which expires in 2116.
(3)
The building is subject to a ground lease which expires in 2098.
(4)
We expect the final budget will exceed $200,000 after anticipated scope changes.
(5)
Excludes land and acquisition costs of $57,000.
(6)
Excludes land and building costs of $31,000.
(7)
Excludes land and acquisition costs of $22,703.
(8)
The building is subject to a ground lease which expires in 2114.


- 31 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

CAPITAL EXPENDITURES,
TENANT IMPROVEMENTS AND LEASING COMMISSIONS
 
CONSOLIDATED
 
(unaudited and in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year Ended December 31,
 
Amounts paid for capital expenditures:
 
2018
 
2017
 
2016
 
Expenditures to maintain assets
 
$
92,386

 
$
111,629

 
$
119,076

 
Tenant improvements
 
100,191

 
128,287

 
219,751

 
Leasing commissions
 
33,254

 
36,447

 
47,906

 
Recurring tenant improvements, leasing commissions and other capital expenditures
 
225,831

 
276,363

 
386,733

 
Non-recurring capital expenditures
 
43,135

 
35,149

 
58,693

 
Total capital expenditures and leasing commissions
 
$
268,966

 
$
311,512

(1) 
$
445,426

(1) 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year Ended December 31,
 
 
 
2018
 
2017
 
2016
 
Amounts paid for development and redevelopment expenditures:
 
 
 
 
 
 
 
220 Central Park South
 
$
295,827

 
$
265,791

 
$
303,974

 
Farley Office and Retail Building
 
18,995

 

 

 
345 Montgomery Street (555 California Street)
 
18,187

 
5,950

 
434

 
606 Broadway
 
15,959

 
15,997

 
4,234

 
PENN1
 
8,856

 
1,401

 

 
1535 Broadway
 
8,645

 
1,982

 
9,283

 
90 Park Avenue
 
1,015

 
7,523

 
33,308

 
640 Fifth Avenue
 
199

 
1,648

 
46,282

 
Other
 
50,503

 
55,560

(2) 
209,050

(2) 
 
 
$
418,186

 
$
355,852

 
$
606,565

 
____________________
(1)
Includes $33,722 and $105,998 for the years ended December 31, 2017 and 2016, respectively, of capital expenditures and leasing commissions from our former Washington, DC segment which was spun-off on July 17, 2017.
(2)
Primarily relates to our former Washington, DC segment.



- 32 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

CAPITAL EXPENDITURES,
TENANT IMPROVEMENTS AND LEASING COMMISSIONS
NEW YORK SEGMENT
(unaudited and in thousands)
 
 
 
 
 
 
 
 
 
Year Ended December 31,
Amounts paid for capital expenditures:
 
2018
 
2017
 
2016
Expenditures to maintain assets
 
$
70,954

 
$
79,567

 
$
65,561

Tenant improvements
 
76,187

 
83,639

 
112,687

Leasing commissions
 
29,435

 
26,114

 
38,134

Recurring tenant improvements, leasing commissions and other capital expenditures
 
176,576

 
189,320

 
216,382

Non-recurring capital expenditures
 
31,381

 
27,762

 
47,642

Total capital expenditures and leasing commissions
 
$
207,957

 
$
217,082

 
$
264,024

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year Ended December 31,
 
 
2018
 
2017
 
2016
Amounts paid for development and redevelopment expenditures:
 
 
 
 
 
 
Farley Office and Retail Building
 
$
18,995

 
$

 
$

606 Broadway
 
15,959

 
15,997

 
4,234

PENN1
 
8,856

 
1,462

 

1535 Broadway
 
8,645

 
1,982

 
9,283

90 Park Avenue
 
1,015

 
7,523

 
33,308

640 Fifth Avenue
 
199

 
1,648

 
46,282

Other
 
35,446

 
14,762

 
25,096

 
 
$
89,115

 
$
43,374

 
$
118,203



- 33 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

CAPITAL EXPENDITURES,
TENANT IMPROVEMENTS AND LEASING COMMISSIONS
theMART
(unaudited and in thousands)
 
 
 
 
 
 
 
 
Year Ended December 31,
Amounts paid for capital expenditures:
 
2018
 
2017
 
2016
Expenditures to maintain assets
 
$
13,282

 
$
12,772

 
$
20,098

Tenant improvements
 
15,106

 
8,730

 
29,738

Leasing commissions
 
459

 
1,701

 
2,070

Recurring tenant improvements, leasing commissions and other capital expenditures
 
28,847

 
23,203

 
51,906

Non-recurring capital expenditures
 
260

 

 

Total capital expenditures and leasing commissions
 
$
29,107

 
$
23,203

 
$
51,906

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year Ended December 31,
 
 
2018
 
2017
 
2016
Amounts paid for development and redevelopment expenditures:
 
 
 
 
 
 
Common area enhancements
 
$
51

 
$
5,342

 
$
24,788

Other
 
10,739

 
799

 
1,384

 
 
$
10,790

 
$
6,141

 
$
26,172


- 34 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

CAPITAL EXPENDITURES,
TENANT IMPROVEMENTS AND LEASING COMMISSIONS
555 CALIFORNIA STREET
 
 
 
 
 
 
(unaudited and in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year Ended December 31,
Amounts paid for capital expenditures:
 
2018
 
2017
 
2016
Expenditures to maintain assets
 
$
8,150

 
$
9,689

 
$
9,954

Tenant improvements
 
8,898

 
19,327

 
9,904

Leasing commissions
 
3,360

 
1,330

 
1,486

Recurring tenant improvements, leasing commissions and other capital expenditures
 
20,408

 
30,346

 
21,344

Non-recurring capital expenditures
 
11,494

 
7,159

 
2,154

Total capital expenditures and leasing commissions
 
$
31,902

 
$
37,505

 
$
23,498

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year Ended December 31,
 
 
2018
 
2017
 
2016
Amounts paid for development and redevelopment expenditures:
 
 
 
 
 
 
345 Montgomery Street
 
$
18,187

 
$
5,950

 
$
434

Other
 
445

 
6,465

 
8,716

 
 
$
18,632

 
$
12,415

 
$
9,150



- 35 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

CAPITAL EXPENDITURES,
TENANT IMPROVEMENTS AND LEASING COMMISSIONS
 
OTHER
 
(unaudited and in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year Ended December 31,
 
 
 
2018
 
2017
 
2016
 
Amounts paid for development and redevelopment expenditures:
 
 
 
 
 
 
 
220 Central Park South
 
$
295,827

 
$
265,791

 
$
303,974

 
Other
 
3,822

 
28,131

(1) 
149,066

(1) 
 
 
$
299,649

 
$
293,922

 
$
453,040

 
____________________
(1)
Primarily relates to our former Washington, DC segment which was spun-off on July 17, 2017.





- 36 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

SQUARE FOOTAGE
(unaudited and square feet in thousands)
 
 
 
At Vornado's Share
 
At
100%
 
 
 
Under Development
 
In Service
 
 
Total
 
 
Office
 
Retail
 
Showroom
 
Other
Segment:
 
 
 
 
 
 
 
 
 
 
 
 
 
New York:
 
 
 
 
 
 
 
 
 
 
 
 
 
Office
21,495

 
17,980

 
1,348

 
16,449

 

 
183

 

Retail
2,802

 
2,557

 
138

 

 
2,419

 

 

Residential - 1,687 units
1,533

 
800

 

 

 

 

 
800

Alexander's (32.4% interest), including 312 residential units
2,437

 
790

 

 
288

 
419

 

 
83

Hotel Pennsylvania
1,400

 
1,400

 

 

 

 

 
1,400

 
29,667

 
23,527

 
1,486

 
16,737

 
2,838

 
183

 
2,283

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other:
 
 
 
 
 
 
 
 
 
 
 
 
 
theMART
3,694

 
3,685

 

 
2,043

 
109

 
1,533

 

555 California Street (70% interest)
1,821

 
1,275

 
55

 
1,189

 
31

 

 

Other
2,832

 
1,333

 
146

 
212

 
864

 

 
111

 
8,347

 
6,293

 
201

 
3,444

 
1,004

 
1,533

 
111

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total square feet at December 31, 2018
38,014

 
29,820

 
1,687

 
20,181

 
3,842

 
1,716

 
2,394

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total square feet at September 30, 2018
37,987

 
29,424

 
1,022

 
20,447

 
3,846

 
1,715

 
2,394

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Parking Garages (not included above):
Square Feet
 
Number of
Garages
 
Number of
Spaces
 
 
 
 
 
 
 
 
New York
1,669

 
10

 
4,875

 
 
 
 
 
 
 
 
theMART
558

 
4

 
1,637

 
 
 
 
 
 
 
 
555 California Street
168

 
1

 
453

 
 
 
 
 
 
 
 
Rosslyn Plaza
411

 
4

 
1,094

 
 
 
 
 
 
 
 
Total at December 31, 2018
2,806

 
19

 
8,059

 
 
 
 
 
 
 
 



- 37 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg


TOP 30 TENANTS
(unaudited and in thousands, except square feet)
Tenants
 
Square
Footage
  At Share(1)
 
Annualized
Revenues
At Share
(non-GAAP)(1)
 
% of Annualized
Revenues
At Share 
 (non-GAAP)(2)
 Facebook
 
758,292

 
$
75,749

 
3.1
%
 IPG and affiliates
 
967,552

 
63,689

 
2.6
%
 Swatch Group USA
 
25,634

 
47,968

 
2.0
%
 Macy's
 
646,434

 
38,248

 
1.6
%
 Google/Motorola Mobility (guaranteed by Google)
 
728,483

 
35,214

 
1.4
%
 Bloomberg L.P.
 
287,898

 
33,874

 
1.4
%
 Forever 21
 
170,374

 
33,649

 
1.4
%
 Victoria's Secret (guaranteed by L Brands, Inc.)
 
63,779

 
33,190

 
1.4
%
 AXA Equitable Life Insurance
 
336,646

 
32,647

 
1.3
%
 Oath (Verizon)
 
327,138

 
30,878

 
1.3
%
 Ziff Brothers Investments, Inc.
 
287,030

 
30,654

 
1.3
%
 McGraw-Hill Companies, Inc.
 
479,557

 
30,443

 
1.2
%
 AMC Networks, Inc.
 
404,920

 
27,713

 
1.1
%
 The City of New York
 
563,545

 
25,554

 
1.0
%
 Topshop
 
94,349

 
24,414

 
1.0
%
 Fast Retailing (Uniqlo)
 
90,732

 
23,795

 
1.0
%
 Amazon (including its Whole Foods subsidiary)
 
308,113

 
23,585

 
1.0
%
 Madison Square Garden
 
344,355

 
22,852

 
0.9
%
 Neuberger Berman Group LLC
 
288,325

 
22,801

 
0.9
%
 New York University
 
347,948

 
20,416

 
0.8
%
 Bank of America
 
254,033

 
20,367

 
0.8
%
 Hollister
 
21,741

 
20,252

 
0.8
%
 JCPenney
 
426,370

 
20,016

 
0.8
%
 PwC
 
243,434

 
17,430

 
0.7
%
 U.S. Government
 
578,711

 
14,666

 
0.6
%
 Sephora
 
16,146

 
14,173

 
0.6
%
 Information Builders, Inc.
 
229,064

 
13,845

 
0.6
%
 Ferragamo
 
53,171

 
13,537

 
0.6
%
 New York & Company, Inc.
 
207,585

 
12,031

 
0.5
%
 Cushman & Wakefield
 
127,314

 
11,784

 
0.5
%
 
 
 
 
 
 
34.2
%
____________________
(1)
Includes leases not yet commenced.
(2)
See reconciliation of our annualized revenue at share on page xiv in the Appendix.

- 38 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

OCCUPANCY
(unaudited)
 
 
 
 
 
 
 
 
New York
 
theMART
 
555 California Street
Occupancy rate at:
 
 
 
 
 
 
December 31, 2018
 
97.0
%
 
94.7
%
 
99.4
%
September 30, 2018
 
97.3
%
 
95.5
%
 
99.4
%
December 31, 2017
 
97.2
%
 
98.6
%
 
94.2
%


RESIDENTIAL STATISTICS in service
(unaudited)
 
 
 
Vornado's Ownership Interest
 
Number of Units
 
Number of Units
 
Occupancy Rate
 
Average Monthly
Rent Per Unit
New York:
 
 
 
 
 
 
 
December 31, 2018
1,999
 
963
 
96.6%
 
$3,803
September 30, 2018
1,999
 
963
 
96.7%
 
$3,775
December 31, 2017
2,009
 
981
 
96.7%
 
$3,722


- 39 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

NEW YORK SEGMENT
PROPERTY TABLE
 
 
%
Ownership
 
%
Occupancy
 
Weighted
Average
Annual Rent
PSF(1)
 
Square Feet
 
Encumbrances
(non-GAAP)
(in thousands)(2)
 
Major Tenants
Property
 
 
 
 
Total
Property
 
In Service
 
Under Development
or Not Available
for Lease
 
 
NEW YORK:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
Penn District:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
PENN1
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
(ground leased through 2098)
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
Cisco, Lion Resources, WSP USA, Symantec Corporation,
-Office
 
100.0
%
 
92.5
%
 
$
66.64

 
2,274,000

 
2,105,000

 
169,000

 
 
 
United Healthcare Services, Inc., Siemens Mobility
 
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
Bank of America, Kmart Corporation,
-Retail
 
100.0
%
 
97.9
%
 
137.08

 
271,000

 
271,000

 
 
 
 
 
Shake Shack, Starbucks
 
 
100.0
%
 
93.1
%
 
74.14

 
2,545,000

 
2,376,000

 
169,000

 
$

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PENN2
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
EMC, Information Builders, Inc.,
-Office
 
100.0
%
 
100.0
%
 
60.64

 
1,589,000

 
1,359,000

 
230,000

 
 
 
Madison Square Garden, McGraw-Hill Companies, Inc.
-Retail
 
100.0
%
 
100.0
%
 
217.40

 
45,000

 
39,000

 
6,000

 
 
 
Chase Manhattan Bank
 
 
100.0
%
 
100.0
%
 
64.96

 
1,634,000

 
1,398,000

 
236,000

 
575,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PENN11
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
-Office
 
100.0
%
 
99.7
%
 
62.24

 
1,110,000

 
1,110,000

 

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

 
 

 
 

 
 

 
 

 
 

 
 

 
PNC Bank National Association, Starbucks,
-Retail
 
100.0
%
 
100.0
%
 
145.56

 
41,000

 
41,000

 

 
 
 
Madison Square Garden
 
 
100.0
%
 
99.7
%
 
65.21

 
1,151,000

 
1,151,000

 

 
450,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
100 West 33rd Street
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
-Office
 
100.0
%
 
100.0
%
 
65.71

 
859,000

 
859,000

 

 
398,402

 
IPG and affiliates
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Manhattan Mall
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
-Retail
 
100.0
%
 
94.9
%
 
129.07

 
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
%
 
100.0
%
 
62.98

 
703,000

 
703,000

 

 
 
 
Deutsch, Inc., Web.com, Footlocker, Home Advisor, Inc.
-Retail
 
100.0
%
 
44.3
%
 
124.70

 
19,000

 
19,000

 

 
 
 
Starbucks*, Ballast Point*
 
 
100.0
%
 
98.5
%
 
62.98

 
722,000

 
722,000

 

 
50,150 (3)

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
435 Seventh Avenue
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
-Retail
 
100.0
%
 
100.0
%
 
187.82

 
43,000

 
43,000

 

 
95,782

 
Forever 21*
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
7 West 34th Street
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
-Office
 
53.0
%
 
100.0
%
 
64.86

 
458,000

 
458,000

 

 
 
 
Amazon
-Retail
 
53.0
%
 
89.3
%
 
336.54

 
19,000

 
19,000

 

 
 
 
Amazon, Lindt*, Naturalizer* (guaranteed by Caleres)
 
 
53.0
%
 
99.6
%
 
75.68

 
477,000

 
477,000

 

 
300,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
431 Seventh Avenue
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
-Retail
 
100.0
%
 
100.0
%
 
270.94

 
10,000

 
10,000

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
488 Eighth Avenue
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
-Retail
 
100.0
%
 
100.0
%
 
89.36

 
6,000

 
6,000

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
138-142 West 32nd Street
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
-Retail
 
100.0
%
 
67.3
%
 
83.91

 
8,000

 
8,000

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
150 West 34th Street
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
-Retail
 
100.0
%
 
100.0
%
 
112.53

 
78,000

 
78,000

 

 
205,000

 
Old Navy
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

- 40 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

NEW YORK SEGMENT
PROPERTY TABLE
 
 
%
Ownership
 
%
Occupancy
 
Weighted
Average
Annual Rent
PSF(1)
 
Square Feet
 
Encumbrances
(non-GAAP)
(in thousands)(2)
 
Major Tenants
Property
 
 
 
 
Total
Property
 
In Service
 
Under Development
or Not Available
for Lease
 
 
NEW YORK (Continued):
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
Penn District (Continued):
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
137 West 33rd Street
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
-Retail
 
100.0
%
 
100.0
%
 
$
97.47

 
3,000

 
3,000

 

 
$

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
131-135 West 33rd Street
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
-Retail
 
100.0
%
 
100.0
%
 
55.08

 
23,000

 
23,000

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Penn District
 
 

 
 

 
 
 
7,815,000

 
7,410,000

 
405,000

 
2,255,932

 
 
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
%
 
98.6
%
 
64.23

(4) 
1,352,000

 
1,352,000

 

 
350,000

 
United States Post Office,
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Thomson Reuters LLC, Sard Verbinnen*
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
150 East 58th Street
 
 

 
 

 
 

 
 
 
 
 
 
 
 

 
 
(ground leased through 2118)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
-Office
 
100.0
%
 
97.0
%
 
76.09

 
540,000

 
540,000

 

 
 
 
Castle Harlan, Tournesol Realty LLC (Peter Marino)
-Retail
 
100.0
%
 
13.1
%
 
17.86

 
3,000

 
3,000

 

 
 
 
 
 
 
100.0
%
 
96.5
%
 
75.77

 
543,000

 
543,000

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
715 Lexington Avenue
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
-Retail
 
100.0
%
 
92.5
%
 
105.09

 
23,000

 
23,000

 

 

 
New York & Company, Inc., Jonathan Adler
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
966 Third Avenue
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
-Retail
 
100.0
%
 
100.0
%
 
96.03

 
7,000

 
7,000

 

 

 
McDonald's
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
968 Third Avenue
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
-Retail
 
50.0
%
 
100.0
%
 
165.23

 
7,000

 
7,000

 

 

 
Wells Fargo*
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Midtown East
 
 

 
 

 
 
 
1,932,000

 
1,932,000




350,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Midtown West:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
888 Seventh Avenue
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
TPG-Axon Capital, Lone Star US Acquisitions LLC,
(ground leased through 2067)
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
Pershing Square Capital Management,
-Office
 
100.0
%
 
96.6
%
 
92.27

 
871,000

 
871,000

 

 
 
 
Vornado Executive Headquarters
-Retail
 
100.0
%
 
100.0
%
 
309.08

 
15,000

 
15,000

 

 
 
 
Redeye Grill L.P.
 
 
100.0
%
 
96.7
%
 
95.94

 
886,000

 
886,000

 

 
375,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
57th Street - 2 buildings
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
-Office
 
50.0
%
 
84.6
%
 
48.81

 
81,000

 
81,000

 

 
 
 
Various
-Retail
 
50.0
%
 
100.0
%
 
136.71

 
22,000

 
22,000

 

 
 
 
 
 
 
50.0
%
 
87.9
%
 
67..58

 
103,000

 
103,000

 

 
20,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Midtown West
 
 

 
 

 
 

 
989,000

 
989,000

 

 
395,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Park Avenue:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
280 Park Avenue
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
Cohen & Steers Inc., Franklin Templeton Co. LLC,
-Office
 
50.0
%
 
93.3
%
 
101.12

 
1,234,000

 
1,234,000

 

 
 
 
PJT Partners, Investcorp International Inc., GIC Inc., Wells Fargo
-Retail
 
50.0
%
 
100.0
%
 
102.82

 
26,000

 
26,000

 

 
 
 
Scottrade Inc., Starbucks, The Four Seasons Restaurant
 
 
50.0
%
 
93.5
%
 
101.15

 
1,260,000

 
1,260,000

 

 
1,200,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

- 41 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

NEW YORK SEGMENT
PROPERTY TABLE
 
 
%
Ownership
 
%
Occupancy
 
Weighted
Average
Annual Rent
PSF(1)
 
Square Feet
 
Encumbrances
(non-GAAP)
(in thousands)(2)
 
Major Tenants
Property
 
 
 
 
Total
Property
 
In Service
 
Under Development
or Not Available
for Lease
 
 
NEW YORK (Continued):
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
Park Avenue (Continued):
 
 

 
 

 
 

 
 

 
 
 
 

 
 

 
 
350 Park Avenue
 
 

 
 

 
 

 
 

 
 
 
 

 
 

 
Kissinger Associates Inc., Ziff Brothers Investment Inc.,
-Office
 
100.0
%
 
97.7
%
 
$
108.35

 
554,000

 
554,000

 

 
 
 
MFA Financial Inc., M&T Bank
-Retail
 
100.0
%
 
100.0
%
 
270.21

 
17,000

 
17,000

 

 
 
 
Fidelity Investments, AT&T Wireless, Valley National Bank
 
 
100.0
%
 
97.8
%
 
113.17

 
571,000

 
571,000




$
400,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Park Avenue
 
 

 
 

 
 
 
1,831,000

 
1,831,000

 

 
1,600,000

 
 
Grand Central:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
90 Park Avenue
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
Alston & Bird, Capital One, PwC,
-Office
 
100.0
%
 
94.8
%
 
78.15

 
938,000

 
938,000

 

 
 
 
Factset Research Systems Inc., Foley & Lardner
-Retail
 
100.0
%
 
100.0
%
 
133.90

 
24,000

 
24,000

 

 
 
 
Citibank, Starbucks
 
 
100.0
%
 
94.9
%
 
79.54

 
962,000

 
962,000



 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
330 Madison Avenue
 
 

 
 

 
 

 
 
 
 
 
 
 
 

 
Guggenheim Partners LLC, HSBC Bank AFS, Glencore Ltd.,
-Office
 
25.0
%
 
96.9
%
 
79.04

 
813,000

 
813,000

 

 
 
 
Jones Lang LaSalle Inc., Wells Fargo, American Century
-Retail
 
25.0
%
 
100.0
%
 
331.56

 
33,000

 
33,000

 

 
 
 
Ann Taylor Retail Inc., Citibank, Starbucks
 
 
25.0
%
 
97.0
%
 
88.89

 
846,000

 
846,000




500,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
510 Fifth Avenue
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
-Retail
 
100.0
%
 
100.0
%
 
159.31

 
66,000

 
66,000

 

 

 
The North Face, Elie Tahari
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Grand Central
 
 

 
 

 
 
 
1,874,000

 
1,874,000

 

 
500,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Madison/Fifth:
 
 
 
 

 
 

 
 

 
 
 
 

 
 
 
 
640 Fifth Avenue
 
 
 
 

 
 
 
 
 
 
 
 
 
 
 
Fidelity Investments, Owl Creek Asset Management LP,
-Office
 
100.0
%
 
100.0
%
 
92.87

 
246,000

 
246,000

 

 
 
 
Avolon Aerospace*, GCA Savvian Inc.
-Retail
 
100.0
%
 
100.0
%
 
940.17

 
69,000

 
69,000

 

 
 
 
Victoria's Secret (guaranteed by L Brands, Inc.), Dyson
 
 
100.0
%
 
100.0
%
 
278.47

 
315,000

 
315,000

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
666 Fifth Avenue Retail Condominium
 
 
 
 

 
 

 
 

 
 
 
 

 
 
 
 
-Retail
 
100.0
%
(5) 
100.0
%
 
470.16

 
114,000

 
114,000

 

 
390,000

 
Fast Retailing (Uniqlo), Hollister, Tissot
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
595 Madison Avenue
 
 

 
 

 
 

 
 

 
 
 
 

 
 
 
Beauvais Carpets, Levin Capital Strategies LP,
-Office
 
100.0
%
 
96.1
%
 
84.54

 
301,000

 
301,000

 

 
 
 
Cosmetech Mably Int'l LLC.
-Retail
 
100.0
%
 
39.2
%
 
1,273.21

 
29,000

 
29,000

 

 
 
 
Coach
 
 
100.0
%
 
91.1
%
 
189.00

 
330,000

 
330,000

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
650 Madison Avenue
 
 

 
 

 
 

 
 

 
 
 
 

 
 
 
Memorial Sloan Kettering Cancer Center, Polo Ralph Lauren,
-Office
 
20.1
%
 
97.9
%
 
113.76

 
564,000

 
564,000

 

 
 
 
Willett Advisors LLC (Bloomberg Philanthropies), Sotheby's International Realty, Inc.
-Retail
 
20.1
%
 
68.6
%
 
1,256.83

 
40,000

 
40,000

 

 
 
 
Moncler USA Inc., Tod's, Celine*
 
 
20.1
%
 
96.0
%
 
189.46

 
604,000

 
604,000

 

 
800,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
689 Fifth Avenue
 
 

 
 

 
 

 
 

 
 
 
 

 
 
 
 
-Office
 
100.0
%
 
100.0
%
 
86.36

 
81,000

 
81,000

 

 
 
 
Yamaha Artist Services Inc., Brunello Cucinelli USA Inc.
-Retail
 
100.0
%
 
100.0
%
 
864.35

 
17,000

 
17,000

 

 
 
 
MAC Cosmetics, Massimo Dutti
 
 
100.0
%
 
100.0
%
 
221.32

 
98,000

 
98,000

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
655 Fifth Avenue
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
-Retail
 
92.5
%
 
100.0
%
 
253.79

 
57,000

 
57,000

 

 
140,000

 
Ferragamo
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

- 42 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

NEW YORK SEGMENT
PROPERTY TABLE
 
 
%
Ownership
 
%
Occupancy
 
Weighted
Average
Annual Rent
PSF(1)
 
Square Feet
 
Encumbrances
(non-GAAP)
(in thousands)(2)
 
Major Tenants
Property
 
 
 
 
Total
Property
 
In Service
 
Under Development
or Not Available
for Lease
 
 
NEW YORK (Continued):
 
 
 
 

 
 

 
 

 
 

 
 

 
 

 
 
Madison/Fifth (Continued):
 
 
 
 

 
 

 
 

 
 
 
 

 
 
 
 
697-703 Fifth Avenue
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
-Retail
 
74.3
%
 
100.0
%
 
$
2,760.34

 
26,000

 
26,000

 

 
$
450,000

 
Swatch Group USA, Harry Winston
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Madison/Fifth
 
 

 
 

 
 
 
1,544,000


1,544,000





1,780,000

 
 
Midtown South:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
770 Broadway
 
 

 
 

 
 

 
 
 
 
 
 
 
 

 
 
-Office
 
100.0
%
 
100.0
%
 
97.55

 
1,078,000

 
1,078,000

 

 
 
 
Facebook, Oath (Verizon)
-Retail
 
100.0
%
 
100.0
%
 
66.56

 
105,000

 
105,000

 

 
 
 
Ann Taylor Retail Inc., Bank of America, Kmart Corporation
 
 
100.0
%
 
100.0
%
 
94.80

 
1,183,000

 
1,183,000

 

 
700,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One Park Avenue
 
 

 
 

 
 

 
 
 
 
 
 
 
 

 
New York University, Clarins USA Inc.,
 
 
 

 
 

 
 

 
 
 
 
 
 
 
 

 
BMG Rights Management, Robert A.M. Stern Architect,
-Office
 
55.0
%
 
100.0
%
 
58.91

 
865,000

 
865,000

 

 
 
 
automotiveMastermind
-Retail
 
55.0
%
 
100.0
%
 
88.52

 
78,000

 
78,000

 

 
 
 
Bank of Baroda, Citibank, Equinox, Men's Wearhouse
 
 
55.0
%
 
100.0
%
 
61.36

 
943,000

 
943,000

 

 
300,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
4 Union Square South
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
Burlington, Whole Foods Market, DSW,
-Retail
 
100.0
%
 
100.0
%
 
107.88

 
206,000

 
206,000

 

 
120,000

 
Forever 21
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
692 Broadway
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
-Retail
 
100.0
%
 
100.0
%
 
92.96

 
36,000

 
36,000

 

 

 
Equinox, Oath (Verizon)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Midtown South
 
 
 
 

 
 
 
2,368,000

 
2,368,000

 

 
1,120,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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
%
 
100.0
%
 
82.41

 
2,037,000

 
2,037,000

 

 
 
 
Cella, Harper & Scinto, Columbia University
-Retail
 
70.0
%
 
100.0
%
 
181.83

 
76,000

 
76,000

 

 
 
 
Duane Reade, JPMorgan Chase Bank, Sovereign Bank, Starbucks
 
 
70.0
%
 
100.0
%
 
85.98

 
2,113,000

 
2,113,000

 

 
950,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
608 Fifth Avenue
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
(ground leased through 2033)
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
-Office
 
100.0
%
 
99.8
%
 
72.24

 
93,000

 
93,000

 

 
 
 
 
-Retail
 
100.0
%
 
100.0
%
 
486.09

 
44,000

 
44,000

 

 
 
 
Topshop
 
 
100.0
%
 
99.9
%
 
205.15

 
137,000

 
137,000

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Rockefeller Center
 
 

 
 

 
 
 
2,250,000

 
2,250,000

 

 
950,000

 
 
Wall Street/Downtown:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
40 Fulton Street
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
-Office
 
100.0
%
 
77.1
%
 
44.54

 
246,000

 
246,000

 

 
 
 
Market News International Inc., Sapient Corp.
-Retail
 
100.0
%
 
100.0
%
 
108.51

 
5,000

 
5,000

 

 
 
 
TD Bank
 
 
100.0
%
 
77.5
%
 
45.81

 
251,000

 
251,000

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Soho:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
478-486 Broadway - 2 buildings
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
-Retail
 
100.0
%
 
100.0
%
 
252.41

 
65,000

 
65,000

 

 
 
 
Topshop, Madewell, J. Crew
-Residential (10 units)
 
100.0
%
 
100.0
%
 
 
 
20,000

 
20,000

 

 
 
 
 
 
 
100.0
%
 
100.0
%
 
 
 
85,000

 
85,000

 

 

 
 

- 43 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

NEW YORK SEGMENT
PROPERTY TABLE
 
 
%
Ownership
 
%
Occupancy
 
Weighted
Average
Annual Rent
PSF(1)
 
Square Feet
 
Encumbrances
(non-GAAP)
(in thousands)(2)
 
Major Tenants
Property
 
 
 
 
Total
Property
 
In Service
 
Under Development
or Not Available
for Lease
 
 
NEW YORK (Continued):
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
Soho (Continued):
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
443 Broadway
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
Retail
 
100.0
%
 
100.0
%
 
$
100.00

 
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

 
9,000

 

 
 
 
 
 
 
100.0
%
 
69.2
%
 
 

 
13,000

 
13,000

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
334 Canal Street
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
-Retail
 
100.0
%
 
100.0
%
 
100.20

 
4,000

 
4,000

 

 
 
 
 
-Residential (4 units)
 
100.0
%
 
75.0
%
 

 
11,000

 
11,000

 

 
 
 
 
 
 
100.0
%
 
81.7
%
 
 

 
15,000

 
15,000

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
155 Spring Street
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
-Retail
 
100.0
%
 
93.6
%
 
141.06

 
50,000

 
50,000

 

 

 
Vera Bradley
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
148 Spring Street
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
-Retail
 
100.0
%
 
100.0
%
 
196.15

 
8,000

 
8,000

 

 

 
Dr. Martens
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
150 Spring Street
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
-Retail
 
100.0
%
 
63.2
%
 
427.73

 
6,000

 
6,000

 

 
 
 
Sandro
-Residential (1 unit)
 
100.0
%
 
100.0
%
 
 

 
1,000

 
1,000

 

 
 
 
 
 
 
100.0
%
 
68.5
%
 
 

 
7,000

 
7,000

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Soho
 
 

 
 

 
 
 
194,000


194,000



 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Times Square:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
1540 Broadway
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
Forever 21, Planet Hollywood, Disney, Sunglass Hut,
-Retail
 
100.0
%
 
100.0
%
 
270.70

 
161,000

 
161,000

 

 

 
MAC Cosmetics, U.S. Polo
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1535 Broadway
 
 
 
 

 
 
 
 
 
 
 
 
 
 
 
 
-Retail
 
100.0
%
 
95.3
%
 
1,086.40

 
45,000

 
45,000

 

 
 
 
T-Mobile, Invicta, Swatch Group USA, Levi's, Sephora
-Theatre
 
100.0
%
 
100.0
%
 
13.68

 
62,000

 
62,000

 

 
 
 
Nederlander-Marquis Theatre
 
 
100.0
%
 
98.0
%
 
404.70

 
107,000

 
107,000

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Times Square
 
 

 
 

 
 
 
268,000

 
268,000

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Upper East Side:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
828-850 Madison Avenue
 
 

 
 

 
 

 
 
 
 
 
 
 
 
 
 
-Retail
 
100.0
%
 
94.8
%
 
456.48

 
18,000

 
14,000

 
4,000

 

 
Gucci, Cartier, Christofle Silver Inc.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
677-679 Madison Avenue
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
-Retail
 
100.0
%
 
100.0
%
 
501.39

 
8,000

 
8,000

 

 
 
 
Berluti
-Residential (8 units)
 
100.0
%
 
75.0
%
 
 

 
5,000

 
5,000

 

 
 
 
 
 
 
100.0
%
 
90.4
%
 
 

 
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
%
 
66.7
%
 
1,108.31

 
11,000

 
11,000

 

 
 
 
John Varvatos, J. Crew
 
 
100.0
%
 
84.1
%
 
 

 
23,000

 
23,000

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1131 Third Avenue
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
Retail
 
100.0
%
 
100.0
%
 
161.80

 
23,000

 
23,000

 

 

 
Nike, Crunch LLC, J.Jill
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

- 44 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

NEW YORK SEGMENT
PROPERTY TABLE
 
 
%
Ownership
 
%
Occupancy
 
Weighted
Average
Annual Rent
PSF(1)
 
Square Feet
 
Encumbrances
(non-GAAP)
(in thousands)(2)
 
Major Tenants
Property
 
 
 
 
Total
Property
 
In Service
 
Under Development
or Not Available
for Lease
 
 
NEW YORK (Continued):
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
Upper East Side (Continued):
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
Other
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
-Retail - 2 buildings
 
100.0
%
 
100.0
%
 
$

 
15,000

 
15,000

 

 
 
 
 
-Residential (8 units)
 
100.0
%
 
87.5
%
 
 

 
7,000

 
7,000

 

 
 
 
 
 
 
100.0
%
 
96.0
%
 
 

 
22,000

 
22,000

 

 
$

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Upper East Side
 
 

 
 

 
 
 
99,000

 
95,000

 
4,000

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Long Island City:
 
 

 
 

 
 

 
 
 
 
 
 

 
 

 
 
33-00 Northern Boulevard (Center Building)
 
 

 
 

 
 

 
 
 
 
 
 

 
 

 
 
-Office
 
100.0
%
 
95.5
%
 
35.76

 
471,000

 
471,000

 

 
100,000

 
The City of New York, NYC Transit Authority
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Chelsea/Meatpacking District:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
260 Eleventh Avenue
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
(ground leased through 2114)
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
-Office
 
100.0
%
 
100.0
%
 
53.21

 
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
%
 
99.8
%
 
89.39

 
586,000

 
586,000

 

 
 
 
Moet Hennessy USA. Inc.
-Retail
 
49.9
%
 
96.4
%
 
78.39

 
43,000

 
43,000

 

 
 
 
IL Posto LLC, Toro NYC Restaurant, L'Atelier
 
 
49.9
%
 
99.5
%
 
88.65

 
629,000

 
629,000

 

 
625,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
537 West 26th Street
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
-Retail
 
100
%
 

 

 
14,000

 
14,000

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Chelsea/Meatpacking District
 
 

 
 

 
 
 
827,000


827,000

 

 
625,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Upper West Side:
 
 

 
 

 
 
 
 

 
 

 
 

 
 

 
 
50-70 W 93rd Street
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
-Residential (325 units)
 
49.9
%
 
96.0
%
 
 
 
283,000

 
283,000

 

 
80,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tribeca:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
Independence Plaza, Tribeca
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
-Residential (1,327 units)
 
50.1
%
 
97.5
%
 
 

 
1,185,000

 
1,185,000

 

 
 
 
 
-Retail
 
50.1
%
 
100.0
%
 
53.50

 
72,000

 
60,000

 
12,000

 
 
 
Duane Reade, Food Emporium
 
 
50.1
%
 
97.7
%
 
 

 
1,257,000

 
1,245,000

 
12,000

 
675,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
339 Greenwich Street
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
-Retail
 
100.0
%
 
100.0
%
 
109.91

 
8,000

 
8,000

 

 

 
Sarabeth's
Total Tribeca
 
 

 
 

 
 

 
1,265,000

 
1,253,000

 
12,000

 
675,000

 
 
New Jersey:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
Paramus
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
-Office
 
100.0
%
 
87.2
%
 
23.28

 
129,000

 
129,000

 

 

 
Vornado's Administrative Headquarters
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Washington D.C.:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
3040 M Street
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
-Retail
 
100.0
%
 
100.0
%
 
72.87

 
44,000

 
44,000

 

 

 
Nike, Amazon
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

- 45 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

NEW YORK SEGMENT
PROPERTY TABLE
 
 
%
Ownership
 
%
Occupancy
 
Weighted
Average
Annual Rent
PSF
(1)
 
Square Feet
 
Encumbrances
(non-GAAP)
(in thousands)
(2)
 
Major Tenants
Property
 
 
 
 
Total
Property
 
In Service
 
Under Development
or Not Available
for Lease
 
 
NEW YORK (Continued):
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
Property under Development:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
512 West 22nd Street
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
-Office
 
55.0
%
 

 
$

 
173,000

 

 
173,000

 
$
89,796

 
 
61 Ninth Avenue
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
(ground leased through 2115)
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
-Office
 
45.1
%
 

 

 
147,000

 

 
147,000

 
 
 
Aetna Life Insurance Company*
-Retail
 
45.1
%
 
100.0
%
 
287.61

 
23,000

 
23,000

 

 
 
 
Starbucks
 
 
45.1
%
 
100.0
%
 
287.61

 
170,000

 
23,000

 
147,000

 
80,409

 
 
606 Broadway (19 East Houston Street)
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
-Office
 
50.0
%
 

 

 
23,000

 

 
23,000

 
 
 
 
-Retail
 
50.0
%
 
100.0
%
 
669.56

 
11,000

 
3,000

 
8,000

 
 
 
HSBC*
 
 
50.0
%
 
100.0
%
 
669.56

 
34,000

 
3,000

 
31,000

 
51,290

 
 
Farley Office and Retail Building
(ground and building leased through 2116)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
-Office
 
95.0
%
 

 

 
730,000

 

 
730,000

 
 
 
 
-Retail
 
95.0
%
 

 

 
120,000

 

 
120,000

 
 
 
 
 
 
95.0
%
 

 

 
850,000

 

 
850,000

 
257,941

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
825 Seventh Avenue
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
-Office
 
50.0
%
 

 

 
165,000

 

 
165,000

 
 
 
 
-Retail
 
100.0
%
 

 

 
4,000

 

 
4,000

 
 
 
 
 
 
51.2
%
 

 

 
169,000

 

 
169,000

 
20,500

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Property under Development
 
 
 
 
 

 
1,396,000

 
26,000

 
1,370,000

 
499,936

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Properties to be Developed:
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
57th Street (3 properties)
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
-Office
 
50.0
%
 

 

 

 

 

 
 
 
 
-Retail
 
50.0
%
 

 

 

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
484 Eighth Avenue
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
-Retail
 
100.0
%
 

 

 

 

 

 

 
 
 
 
 
 
 
 
 
 

 

 

 
 
 
 
486 Eighth Avenue
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
-Retail
 
100.0
%
 

 

 

 

 

 

 
 
 
 
 
 
 
 
 
 

 

 

 
 
 
 
265 West 34th Street
 
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
-Retail
 
100.0
%
 

 

 

 

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
267 West 34th Street
 
 

 
 
 
 
 

 
 
 
 
 
 
 
 
-Retail
 
100.0
%
 

 

 

 

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Properties to be Developed
 
 
 
 
 
 
 

 

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New York Office:
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
 

 
97.3
%
 
$
76.04

 
21,495,000

 
19,858,000

 
1,637,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Vornado's Ownership Interest
 
 

 
97.2
%
 
$
74.04

 
17,980,000

 
16,632,000

 
1,348,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New York Retail:
 
 

 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
 

 
97.2
%
 
$
232.86

 
2,802,000

 
2,648,000

 
154,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Vornado's Ownership Interest
 
 

 
97.3
%
 
$
228.43

 
2,557,000

 
2,419,000

 
138,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New York Residential:
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
 

 
96.7
%
 
 

 
1,533,000

 
1,533,000

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Vornado's Ownership Interest
 
 

 
96.6
%
 
 

 
800,000

 
800,000

 

 
 
 
 

- 46 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

NEW YORK SEGMENT
PROPERTY TABLE
 
 
%
Ownership
 
%
Occupancy
 
Weighted
Average
Annual Rent
PSF(1)
 
Square Feet
 
Encumbrances
(non-GAAP)
(in thousands)(2)
 
Major Tenants
Property
 
 
 
 
Total
Property
 
In Service
 
Under Development
or Not Available
for Lease
 
 
NEW YORK (Continued):
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
ALEXANDER'S, INC.:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
New York:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
731 Lexington Avenue, Manhattan
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
-Office
 
32.4
%
 
100.0
%
 
$
117.66

 
889,000

 
889,000

 

 
$
500,000

 
Bloomberg
-Retail
 
32.4
%
 
99.4
%
 
193.81

 
174,000

 
174,000

 

 
350,000

 
Hennes & Mauritz, The Home Depot, The Container Store
 
 
32.4
%
 
99.9
%
 
129.04

 
1,063,000

 
1,063,000

 

 
850,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
Burlington,
Rego Park I, Queens (4.8 acres)
 
32.4
%
 
43.1
%
 
46.93

 
343,000

 
343,000

 

 

 
Bed Bath & Beyond, Marshalls
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Rego Park II (adjacent to Rego Park I),
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
Queens (6.6 acres)
 
32.4
%
 
99.9
%
 
44.73

 
609,000

 
609,000

 

 
252,544

 
Century 21, Costco, Kohl's, TJ Maxx
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Flushing, Queens (1.0 acre ground leased through 2037)
 
32.4
%
 
100.0
%
 
18.22

 
167,000

 
167,000

 

 

 
New World Mall LLC
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The Alexander Apartment Tower,
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
Rego Park, Queens, NY
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
Residential (312 units)
 
32.4
%
 
95.5
%
 

 
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
%
 
91.4
%
 
73.83

 
2,437,000

 
2,437,000

 

 
1,170,544

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Hotel Pennsylvania:
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
-Hotel (1,700 Rooms)
 
100.0
%
 
 

 
 

 
1,400,000

 
1,400,000

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total New York
 
 

 
96.7
%
 
$
91.27

 
29,667,000

 
27,876,000

 
1,791,000

 
$
12,101,412

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Vornado's Ownership Interest
 
 

 
97.0
%
 
$
78.09

 
23,527,000

 
22,041,000

 
1,486,000

 
$
8,142,708

 
 
____________________
*    Lease not yet commenced.

(1)
Weighted average annual rent per square foot for office properties excludes garages and de minimis amounts of storage space. Weighted average annual rent per square foot for retail excludes non-selling space.
(2)
Represents the contractual debt obligations.
(3)
Amount represents debt on land which is owned 34.8% by Vornado.
(4)
Excludes US Post Office leased through 2038 (including three five-year renewal options) for which the annual escalated rent is $12.99 PSF.
(5)
75,000 square feet is leased from 666 Fifth Avenue Office Condominium.



- 47 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

OTHER
PROPERTY TABLE
 
 
%
Ownership
 
%
Occupancy
 
Weighted
Average
Annual Rent
PSF(1)
 
Square Feet
 
Encumbrances
(non-GAAP)
(in thousands)(2)
 
Major Tenants
Property
 
 
 
 
Total
Property
 
In Service
 
Under Development
or Not Available
for Lease
 
 
theMART:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
theMART, Chicago
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Motorola Mobility (guaranteed by Google),
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CCC Information Services, Ogilvy Group (WPP),
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Publicis Groupe (Razorfish),
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1871, Yelp Inc., Paypal, Inc., Allscripts Healthcare,
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Chicago School of Professional Psychology, Kellogg Company,
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Innovation Development Institute, Inc., Chicago Teachers Union,
-Office
 
100.0
%
 
92.4
%
 
$
43.71

 
2,043,000

 
2,043,000

 

 
 
 
ConAgra Foods Inc., Allstate Insurance Company
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Steelcase, Baker, Knapp & Tubbs, Holly Hunt Ltd.,
-Showroom/Trade show
 
100.0
%
 
98.1
%
 
53.44

 
1,533,000

 
1,533,000

 

 
 
 
Allsteel Inc., Herman Miller Inc., Knoll Inc., Teknion LLC
-Retail
 
100.0
%
 
90.6
%
 
54.87

 
99,000

 
99,000

 

 
 
 
 
 
 
100.0
%
 
94.8
%
 
48.18

 
3,675,000

 
3,675,000

 

 
$
675,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other (2 properties)
 
50.0
%
 
89.5
%
 
43.90

 
19,000

 
19,000

 

 
32,227

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total theMART
 
 
 
94.7
%
 
$
48.16

 
3,694,000

 
3,694,000

 

 
$
707,227

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Vornado's Ownership Interest
 
 
 
94.7
%
 
$
48.16

 
3,685,000

 
3,685,000

 

 
$
691,113

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
555 California Street:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
555 California Street
 
70.0
%
 
99.3
%
 
$
76.99

 
1,508,000

 
1,508,000

 

 
$
558,914

 
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, Sidley Austin
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
315 Montgomery Street
 
70.0
%
 
100.0
%
 
66.70

 
235,000

 
235,000

 

 

 
Bank of America, Regus, Ripple Labs Inc., LendingHome Corporation
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Blue Shield
345 Montgomery Street
 
70.0
%
 

 

 
78,000

 

 
78,000

 

 
Regus*
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total 555 California Street
 
 
 
99.4
%
 
$
75.60

 
1,821,000

 
1,743,000

 
78,000

 
$
558,914

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Vornado's Ownership Interest
 
 
 
99.4
%
 
$
75.60

 
1,275,000

 
1,220,000

 
55,000

 
$
391,240

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
____________________
*    Lease not yet commenced.

(1)
Weighted average annual rent per square foot excludes ground rent, storage rent and garages.
(2)
Represents the contractual debt obligations.

- 48 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

REAL ESTATE FUND
PROPERTY TABLE
 
 
Fund
%
Ownership
 
%
Occupancy
 
Weighted
Average
Annual Rent
PSF(1)
 
Square Feet
 
Encumbrances
(non-GAAP)
(in thousands)(2)
 
Major Tenants
Property
 
 
 
 
Total
Property
 
In Service
 
Under Development
or Not Available
for Lease
 
 
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
%
 
$
243.36

 
96,000

 
96,000

 

 
 
 
Sephora, Bank of America
     - Residential (39 units)
 
100.0
%
 
94.9
%
 
 
 
59,000

 
59,000

 

 
 
 
 
 
 
100.0
%
 
 
 
 
 
155,000

 
155,000

 

 
$
144,130

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Crowne Plaza Times Square (0.64 acres owned in
      fee; 0.18 acres ground leased through 2187 and
      0.05 acres ground leased through 2035)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     - Hotel (795 Rooms)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     - Retail
 
75.3
%
 
87.7
%
 
164.29

 
47,000

 
47,000

 

 
 
 
New York Sports Club, Krispy Kreme*
     - Office
 
75.3
%
 
100.0
%
 
47.25

 
196,000

 
196,000

 

 
 
 
American Management Association, Open Jar
 
 
75.3
%
 
97.6
%
 
69.89

 
243,000

 
243,000

 

 
256,956

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
501 Broadway
 
100.0
%
 
100.0
%
 
265.08

 
9,000

 
9,000

 

 
22,872

 
Capital One Financial Corporation
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Miami, FL:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1100 Lincoln Road
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     - Retail
 
100.0
%
 
66.8
%
 
181.48

 
51,000

 
51,000

 

 
 
 
Banana Republic
     - Theatre
 
100.0
%
 
100.0
%
 
41.88

 
79,000

 
79,000

 

 
 
 
Regal Cinema
 
 
100.0
%
 
86.9
%
 
83.84

 
130,000

 
130,000

 

 
82,750

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Real Estate Fund
 
88.8
%
 
94.9
%
 
 
 
537,000

 
537,000

 

 
$
506,708

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Vornado's Ownership Interest
 
28.6
%
 
95.6
%
 
 
 
154,000

 
154,000

 

 
$
110,810

 
 
____________________
*    Lease not yet commenced.

(1)
Weighted average annual rent per square foot excludes ground rent, storage rent and garages.
(2)
Represents the contractual debt obligations.



- 49 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

OTHER
PROPERTY TABLE
Property
 
%
Ownership
 
%
Occupancy
 
Weighted
Average
Annual Rent
PSF(1)
 
Square Feet
 
Encumbrances
(non-GAAP)
(in thousands)(3)
 
Major Tenants
 
 
 
 
Total
Property
 
In Service
 
Under Development
or Not Available
for Lease
 
 
 
 
 
 
 
Owned by
Company
 
Owned by
Tenant(2) 
 
 
 
OTHER:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Virginia:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Rosslyn Plaza
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Office - 4 buildings
 
46.2
%
 
61.6
%
 
$
45.74

 
736,000

 
432,000

 

 
304,000

 
 
 
Gartner, Nathan Associates, Inc.
Residential - 2 buildings (197 units)
 
43.7
%
 
97.9
%
 
 
 
253,000

 
253,000

 

 

 
 
 
 
 
 
 
 
 
 
 
 
989,000

 
685,000

 

 
304,000

 
$
39,683

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fashion Centre Mall
 
7.5
%
 
99.6
%
 
49.06

 
868,000

 
868,000

 

 

 
410,000

 
Macy's, Nordstrom
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Washington Tower
 
7.5
%
 
100.0
%
 
51.16

 
170,000

 
170,000

 

 

 
40,000

 
Computer Science Corp.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New Jersey:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Wayne Town Center, Wayne
    (ground leased through 2064)
 
100.0
%
 
100.0
%
 
31.22

 
677,000

 
228,000

 
443,000

 
6,000

 

 
JCPenney, Costco, Dick's Sporting Goods,
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nordstrom Rack, 24 Hour Fitness
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Maryland:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annapolis
  (ground and building leased through 2042)
 
100.0
%
 
100.0
%
 
8.99

 
128,000

 
128,000

 

 

 

 
The Home Depot
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Other
 
 
 
92.5
%
 
$
40.66

 
2,832,000

 
2,079,000

 
443,000

 
310,000

 
$
489,683

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Vornado's Ownership Interest
 
 
 
92.8
%
 
$
31.57

 
1,333,000

 
744,000

 
443,000

 
146,000

 
$
53,754

 
 
____________________
(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.





- 50 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

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
 
 
Steve Sakwa/Jason Green
 
Nicholas Yulico
Bank of America/Merrill Lynch
 
 
Evercore ISI
 
Scotia Capital (USA) Inc
646-855-5808
 
 
212-446-9462/212-446-9449
 
212-225-6904
 
 
 
 
 
 
Ross Smotrich/Trevor Young
 
 
Daniel Ismail
 
John W. Guinee/Aaron Wolf
Barclays Capital
 
 
Green Street Advisors
 
Stifel Nicolaus & Company
212-526-2306/212-526-3098
 
 
949-640-8780
 
443-224-1307/443-224-1206
 
 
 
 
 
 
John P. Kim/Alex Nelson
 
 
Anthony Paolone/Patrice Chen
 
Michael Lewis
BMO Capital Markets
 
 
JP Morgan
 
SunTrust Robinson Humphrey
212-885-4115/212-885-4144
 
 
212-622-6682/212-622-1893
 
212-319-5659
 
 
 
 
 
 
Michael Bilerman/Emmanuel Korchman
 
 
Vikram Malhotra/Adam J. Gabalski
 
Frank Lee
Citi
 
 
Morgan Stanley
 
UBS
212-816-1383/212-816-1382
 
 
212-761-7064/212-761-8051
 
415-352-5679
 
 
 
 
 
 
Derek Johnston/Mike Husseini
 
 
Alexander Goldfarb/Daniel Santos
 
 
Deutsche Bank
 
 
Sandler O'Neill
 
 
904-520-4973/212-250-7703
 
 
212-466-7937/212-466-7927
 
 
 
 
 
 
 
 
RESEARCH COVERAGE - DEBT
 
 
 
 
 
 
Andrew Molloy
 
 
Jesse Rosenthal
 
Thierry Perrein
Bank of America/Merrill Lynch
 
 
CreditSights
 
Wells Fargo Securities
646-855-6435
 
 
212-340-3816
 
704-410-3262
 
 
 
 
 
 
Cristina Rosenberg
 
 
Mark Streeter
 
 
Citi
 
 
JP Morgan
 
 
212-723-6199
 
 
212-834-5086
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Research Coverage - Equity and Debt 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.        


- 51 -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg




APPENDIX
DEFINITIONS AND NON-GAAP RECONCILIATIONS




 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

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 the following pages.
Net Operating Income ("NOI") - NOI represents total revenues less operating expenses. We consider NOI to be 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. As properties are bought and sold based on NOI, we utilize this measure to make investment decisions as well as to compare the performance of our assets to that of our peers. NOI should not be considered a substitute for net income. NOI may not be comparable to similarly titled measures employed by other companies. We calculate NOI on an Operating Partnership basis which is before allocation to the noncontrolling interest of the Operating Partnership.
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 depreciable real estate assets, real estate impairment losses, depreciation and amortization expense from real estate assets and other specified 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.
In accordance with the NAREIT December 2018 restated definition of FFO, we have elected to exclude the mark-to-market adjustments of marketable equity securities from the calculation of FFO. Our FFO for the nine months ended September 30, 2018 has been adjusted to exclude the $26,602,000, or $0.13 per share, decrease in fair value of marketable equity securities previously reported.

Funds Available For Distribution ("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.
Net Asset Value ("NAV") - Net Asset Value ("NAV") means the sum of the estimated values of our New York Office, New York Retail, New York Residential, theMART and 555 California Street assets, calculated by dividing pro forma 2018 cash basis NOI by the Cap Rate applicable to each such asset category, plus other estimated asset values minus liabilities as of December 31, 2018. “NAV per share” means NAV divided by the number of Vornado common shares outstanding on an Operating Partnership basis as of December 31, 2018. NAV may not be equivalent to enterprise value, and NAV per share may not be equivalent to an appropriate trading price for Vornado common shares. NAV per share is not a representation or guarantee that our common shares will or should trade at this amount, that a shareholder would be able to realize this amount in selling our common shares, that a third party would offer the estimated NAV per share in an offer to purchase all or substantially all of our common shares, that we would actually receive the estimated NAV for the applicable asset or assets upon a sale of those assets, or that a shareholder would receive distributions per share equal to the estimated NAV per share upon sale or liquidation. Investors should not rely on the NAV per share as being an accurate measure of the fair market value of our common shares.
The terms NAV and NAV per share may not be comparable to similar measures presented by others. We consider NAV and NAV per share to be useful supplemental measures which assist both management and investors in estimating the fair value of Vornado. The calculation of NAV and NAV per share involves significant estimates and can be made using various methods. Each individual investor should review our calculation of NAV and NAV per share and make its own determination as to whether the methodology, assumptions and estimates we used to arrive at NAV and NAV per share are appropriate, or whether such investor should use an alternative methodology to perform its own calculations.


- i -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

NON-GAAP RECONCILIATIONS
RECONCILIATION OF NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS TO NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS, AS ADJUSTED
(unaudited and in thousands, except per share amounts)
 
 
For the Three Months Ended
 
For the Year Ended
December 31,
 
 
December 31,
 
September 30,
2018
 
 
 
2018
 
2017
 
 
2018
 
2017
Net income attributable to common shareholders
(A)
$
100,494

 
$
27,319

 
$
190,645

 
$
384,832

 
$
162,017

Per diluted share
 
$
0.53

 
$
0.14

 
$
1.00

 
$
2.01

 
$
0.85

 
 
 
 
 
 
 
 
 
 
 
Certain (income) expense items that impact net income attributable to common shareholders:
 
 
 
 
 
 
 
 
 
 
After-tax net gain on sale of 220 Central Park South condominium units
 
$
(67,336
)
 
$

 
$

 
$
(67,336
)
 
$

After-tax purchase price fair value adjustment related to the increase in ownership of the Farley joint venture
 
(27,289
)
 

 

 
(27,289
)
 

Our share of loss (income) from real estate fund investments (excluding our $4,252 share of One Park Avenue potential additional transfer taxes)
 
24,366

 
(529
)
 
748

 
23,749

 
10,804

Real estate impairment losses (including our share of partially owned entities)
 
12,000

 
145

 

 
12,000

 
7,692

Decrease in fair value of marketable securities resulting from a new GAAP accounting standard effective January 1, 2018 (including our share of partially owned entities)
 
3,733

 

 
7,966

 
30,335

 

(Income) loss from discontinued operations and sold properties (primarily related to JBG SMITH Properties operating results and transaction costs through July 17, 2017 spin-off and 666 Fifth Avenue Office Condominium operations through August 3, 2018 sale)
 
(242
)
 
1,664

 
512

 
5,727

 
43,615

Tax expense related to the reduction of our taxable REIT subsidiaries deferred tax assets
 

 
34,800

 

 

 
34,800

Net gains on sale of real estate (including our share of partially owned entities)
 

 
(585
)
 
(3,350
)
 
(28,104
)
 
(21,574
)
Net gain on sale of our ownership interests in 666 Fifth Avenue Office Condominium
 

 

 
(134,032
)
 
(134,032
)
 

Net gain on the repayment of our loan investment in 666 Fifth Avenue Office Condominium
 

 

 
(7,308
)
 
(7,308
)
 

Our share of potential additional New York City transfer taxes based on a Tax Tribunal interpretation which Vornado is appealing
 

 

 

 
23,503

 

Preferred share issuance costs
 

 

 

 
14,486

 

Impairment loss on investment in PREIT
 

 

 

 

 
44,465

Net gain resulting from UE operating partnership unit issuances
 

 

 

 

 
(21,100
)
Net gain on repayment of our Suffolk Downs JV debt investments
 

 

 

 

 
(11,373
)
Other
 
1,996

 
5,515

 
2,737

 
4,046

 
9,900

 
 
(52,772
)
 
41,010

 
(132,727
)
 
(150,223
)
 
97,229

Noncontrolling interests' share of above adjustments
 
3,268

 
(2,539
)
 
8,242

 
9,285

 
(6,382
)
Total of certain (income) expense items that impact net income attributable to common shareholders
(B)
$
(49,504
)
 
$
38,471

 
$
(124,485
)
 
$
(140,938
)
 
$
90,847

Per diluted share (non-GAAP)
 
$
(0.26
)
 
$
0.20

 
$
(0.65
)
 
$
(0.74
)
 
$
0.47

 
 
 
 
 
 
 
 
 
 
 
Net income attributable to common shareholders, as adjusted (non-GAAP)
(A+B)
$
50,990

 
$
65,790

 
$
66,160

 
$
243,894

 
$
252,864

Per diluted share (non-GAAP)
 
$
0.27

 
$
0.34

 
$
0.35

 
$
1.27

 
$
1.32


- ii -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

NON-GAAP RECONCILIATIONS
RECONCILIATION OF NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS TO FFO ATTRIBUTABLE TO COMMON SHAREHOLDERS PLUS ASSUMED CONVERSIONS
(unaudited and in thousands, except per share amounts)
 
 
For the Three Months Ended
 
For the Year Ended
December 31,
 
 
December 31,
 
September 30,
2018
 
 
 
2018
 
2017
 
 
2018
 
2017
Reconciliation of our net income attributable to common shareholders to FFO attributable to common shareholders plus assumed conversions (non-GAAP):
 
 
 
 
 
 
 
 
 
 
Net income attributable to common shareholders
(A)
$
100,494

 
$
27,319

 
$
190,645

 
$
384,832

 
$
162,017

Per diluted share
 
$
0.53

 
$
0.14

 
$
1.00

 
$
2.01

 
$
0.85

 
 
 
 
 
 
 
 
 
 
 
FFO adjustments:
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization of real property
 
$
104,067

 
$
106,017

 
$
105,015

 
$
413,091

 
$
467,966

Net gains on sale of real estate
 

 

 
(133,961
)
 
(158,138
)
 
(3,797
)
Real estate impairment losses
 
12,000

 

 

 
12,000

 

Decrease in fair value of marketable securities
 
1,652

 

 
7,699

 
26,453

 

After-tax purchase price fair value adjustment on depreciable real estate
 
(27,289
)
 

 

 
(27,289
)
 

Proportionate share of adjustments to equity in net income of
partially owned entities to arrive at FFO:
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization of real property
 
24,309

 
28,247

 
23,688

 
101,591

 
137,000

Net gains on sale of real estate
 

 
(585
)
 
(3,421
)
 
(3,998
)
 
(17,777
)
Real estate impairment losses
 

 
145

 

 

 
7,692

Decrease in fair value of marketable securities
 
2,081

 

 
267

 
3,882

 

 
 
116,820

 
133,824

 
(713
)
 
367,592

 
591,084

Noncontrolling interests' share of above adjustments
 
(7,229
)
 
(8,010
)
 
40

 
(22,746
)
 
(36,420
)
FFO adjustments, net
(B)
$
109,591

 
$
125,814

 
$
(673
)
 
$
344,846

 
$
554,664

 
 
 
 
 
 
 
 
 
 
 
FFO attributable to common shareholders (non-GAAP)
(A+B)
$
210,085

 
$
153,133

 
$
189,972

 
$
729,678

 
$
716,681

Convertible preferred share dividends
 
15

 
18

 
15

 
62

 
77

Earnings allocated to Out-Performance Plan units
 

 

 

 

 
1,047

FFO attributable to common shareholders plus assumed conversions (non-GAAP)
 
210,100

 
153,151

 
189,987

 
729,740

 
717,805

Add back of FFO allocated to noncontrolling interests of the Operating Partnership
 
13,483

 
9,839

 
12,181

 
46,653

 
45,184

FFO - OP Basis (non-GAAP)
 
$
223,583

 
$
162,990

 
$
202,168

 
$
776,393

 
$
762,989

FFO per diluted share (non-GAAP)
 
$
1.10

 
$
0.80

 
$
0.99

 
$
3.82

 
$
3.75


- iii -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

NON-GAAP RECONCILIATIONS
RECONCILIATION OF FFO ATTRIBUTABLE TO COMMON SHAREHOLDERS PLUS ASSUMED CONVERSIONS TO FFO ATTRIBUTABLE TO COMMON SHAREHOLDERS PLUS ASSUMED CONVERSIONS, AS ADJUSTED
(unaudited and in thousands, except per share amounts)
 
 
For the Three Months Ended
 
For the Year Ended
December 31,
 
 
December 31,
 
September 30,
2018
 
 
 
2018
 
2017
 
 
2018
 
2017
FFO attributable to common shareholders plus assumed conversions (non-GAAP)
(A)
$
210,100

 
$
153,151

 
$
189,987

 
$
729,740

 
$
717,805

Per diluted share (non-GAAP)
 
$
1.10

 
$
0.80

 
$
0.99

 
$
3.82

 
$
3.75

 
 
 
 
 
 
 
 
 
 
 
Certain (income) expense items that impact FFO attributable to common shareholders plus assumed conversions:
 
 
 
 
 
 
 
 
 
 
After-tax net gain on sale of 220 Central Park South condominium units
 
$
(67,336
)
 
$

 
$

 
$
(67,336
)
 
$

Our share of FFO from real estate fund investments (excluding our $4,252 share of One Park Avenue potential additional transfer taxes)
 
24,366

 
(529
)
 
748

 
23,749

 
10,804

FFO from discontinued operations and sold properties (primarily related to JBG SMITH Properties operating results and transaction costs through July 17, 2017 spin-off and 666 Fifth Avenue Office Condominium operations through August 3, 2018 sale)
 
(242
)
 
(4,006
)
 
(818
)
 
(2,834
)
 
(73,240
)
Tax expense related to the reduction of our taxable REIT subsidiaries deferred tax assets
 

 
34,800

 

 

 
34,800

Net gain on the repayment of our loan investment in 666 Fifth Avenue Office Condominium
 

 

 
(7,308
)
 
(7,308
)
 

Our share of potential additional New York City transfer taxes based on a Tax Tribunal interpretation which Vornado is appealing
 

 

 

 
23,503

 

Preferred share issuance costs
 

 

 

 
14,486

 

Impairment loss on investment in PREIT
 

 

 

 

 
44,465

Net gain resulting from UE operating partnership unit issuances
 

 

 

 

 
(21,100
)
Net gain on repayment of our Suffolk Downs JV debt investments
 

 

 

 

 
(11,373
)
Other
 
1,987

 
5,951

 
2,737

 
4,033

 
10,328

 
 
(41,225
)
 
36,216

 
(4,641
)
 
(11,707
)
 
(5,316
)
Noncontrolling interests' share of above adjustments
 
2,552

 
(2,242
)
 
289

 
727

 
534

Total of certain (income) expense items that impact FFO attributable to common shareholders plus assumed conversions, net
(B)
$
(38,673
)
 
$
33,974

 
$
(4,352
)
 
$
(10,980
)
 
$
(4,782
)
Per diluted share (non-GAAP)
 
$
(0.20
)
 
$
0.18

 
$
(0.02
)
 
$
(0.06
)
 
$
(0.02
)
 
 
 
 
 
 
 
 
 
 
 
FFO attributable to common shareholders plus assumed conversions, as adjusted (non-GAAP)
(A+B)
$
171,427

 
$
187,125

 
$
185,635

 
$
718,760

 
$
713,023

Per diluted share (non-GAAP)
 
$
0.90

 
$
0.98

 
$
0.97

 
$
3.76

 
$
3.73





- iv -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

NON-GAAP RECONCILIATIONS
RECONCILIATION OF FFO ATTRIBUTABLE TO COMMON SHAREHOLDERS PLUS ASSUMED CONVERSIONS TO FAD
(unaudited and in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended
 
For the Year Ended
December 31,
 
 
December 31,
 
September 30,
2018
 
 
 
2018
 
2017
 
 
2018
 
2017
FFO attributable to common shareholders plus assumed conversions (non-GAAP)
(A)
$
210,100

 
$
153,151

 
$
189,987

 
$
729,740

 
$
717,805

 
 
 
 
 
 
 
 
 
 
 
Adjustments to arrive at FAD (non-GAAP):
 
 
 
 
 
 
 
 
 
 
Recurring tenant improvements, leasing commissions and other capital expenditures
 
(64,303
)
 
(62,636
)
 
(44,918
)
 
(225,831
)
 
(276,997
)
Adjustments to FFO excluding FFO attributable to discontinued operations and sold properties
 
(40,983
)
 
37,986

 
(3,717
)
 
(8,767
)
 
130,668

Amortization of acquired below-market leases, net
 
(6,656
)
 
(10,908
)
 
(9,937
)
 
(36,826
)
 
(45,043
)
Amortization of debt issuance costs
 
7,493

 
9,236

 
8,348

 
31,979

 
32,790

Stock-based compensation expense
 
5,532

 
5,510

 
5,546

 
31,722

 
32,829

Straight-line rentals
 
2,674

 
(8,040
)
 
(157
)
 
(7,605
)
 
(45,792
)
Non real estate depreciation
 
1,490

 
1,630

 
1,463

 
6,052

 
7,334

Noncontrolling interests' share of above adjustments
 
5,830

 
1,685

 
2,693

 
13,226

 
10,202

FAD adjustments, net
(B)
(88,923
)
 
(25,537
)
 
(40,679
)
 
(196,050
)
 
(154,009
)
 
 
 
 
 
 
 
 
 
 
 
FAD (non-GAAP)
(A+B)
$
121,177


$
127,614


$
149,308

 
$
533,690

 
$
563,796

 
 
 
 
 
 
 
 
 
 
 
FAD payout ratio (1)
 
100.0
%
 
89.6
%
 
80.8
%
 
90.3
%
 
88.8
%
_____________________________________________
(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.


- v -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

NON-GAAP RECONCILIATIONS
RECONCILIATION OF NET INCOME TO NET OPERATING INCOME AT SHARE AND NET OPERATING INCOME AT SHARE - CASH BASIS
(unaudited and in thousands)
 
For the Three Months Ended
 
For the Year Ended
December 31,
 
December 31,
 
September 30, 2018
 
 
2018
 
2017
 
 
2018
 
2017
Net income
$
97,821

 
$
53,551

 
$
219,162

 
$
422,603

 
$
264,128

 
 
 
 
 
 
 
 
 
 
Deduct:
 
 
 
 
 
 
 
 
 
Income from partially owned entities
(3,090
)
 
(9,622
)
 
(7,206
)
 
(9,149
)
 
(15,200
)
Loss (income) from real estate fund investments
51,258

 
(4,889
)
 
190

 
89,231

 
(3,240
)
Interest and other investment income, net
(7,656
)
 
(8,294
)
 
(2,893
)
 
(17,057
)
 
(30,861
)
Net gains on disposition of wholly owned and partially owned assets
(81,203
)
 

 
(141,269
)
 
(246,031
)
 
(501
)
Purchase price fair value adjustment
(44,060
)
 

 

 
(44,060
)
 

(Income) loss from discontinued operations
(257
)
 
(1,273
)
 
(61
)
 
(638
)
 
13,228

NOI attributable to noncontrolling interests in consolidated subsidiaries
(19,771
)
 
(16,533
)
 
(16,943
)
 
(71,186
)
 
(65,311
)
 
 
 
 
 
 
 
 
 
 
Add:
 
 
 
 
 
 
 
 
 
Depreciation and amortization expense
112,869

 
114,166

 
113,169

 
446,570

 
429,389

General and administrative expense
32,934

 
34,916

 
31,977

 
141,871

 
150,782

Transaction related costs, impairment loss and other
14,637

 
703

 
2,510

 
31,320

 
1,776

Our share of NOI from partially owned entities
60,205

 
69,175

 
60,094

 
253,564

 
269,164

Interest and debt expense
83,175

 
93,073

 
88,951

 
347,949

 
345,654

Income tax expense
32,669

 
38,884

 
1,943

 
37,633

 
42,375

NOI at share
329,531

 
363,857

 
349,624

 
1,382,620

 
1,401,383

Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other
(5,532
)
 
(21,579
)
 
(8,743
)
 
(44,704
)
 
(86,842
)
NOI at share - cash basis
$
323,999

 
$
342,278

 
$
340,881

 
$
1,337,916

 
$
1,314,541




- vi -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

NON-GAAP RECONCILIATIONS
COMPONENTS OF NET OPERATING INCOME AT SHARE AND NET OPERATING INCOME AT SHARE - CASH BASIS
(unaudited and in thousands)
 
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended December 31,
 
Total Revenues
 
Operating Expenses
 
NOI
 
Non-cash Adjustments(1)
 
NOI - cash basis
 
2018
 
2017
 
2018
 
2017
 
2018
 
2017
 
2018
 
2017
 
2018
 
2017
New York
$
466,554

 
$
462,597

 
$
206,696

 
$
195,421

 
$
259,858

 
$
267,176

 
$
(4,219
)
 
$
(17,761
)
 
$
255,639

 
$
249,415

Other
76,863

 
73,629

 
47,624

 
29,590

 
29,239

 
44,039

 
1,572

 
160

 
30,811

 
44,199

Consolidated total
543,417

 
536,226

 
254,320

 
225,011

 
289,097

 
311,215

 
(2,647
)
 
(17,601
)
 
286,450

 
293,614

Noncontrolling interests' share in consolidated subsidiaries
(30,436
)
 
(26,594
)
 
(10,665
)
 
(10,061
)
 
(19,771
)
 
(16,533
)
 
96

 
315

 
(19,675
)
 
(16,218
)
Our share of partially owned entities
98,363

 
114,677

 
38,158

 
45,502

 
60,205

 
69,175

 
(2,981
)
 
(4,293
)
 
57,224

 
64,882

Vornado's share
$
611,344

 
$
624,309

 
$
281,813

 
$
260,452

 
$
329,531

 
$
363,857

 
$
(5,532
)
 
$
(21,579
)
 
$
323,999

 
$
342,278


 
For the Three Months Ended September 30, 2018
 
Total Revenues
 
Operating Expenses
 
NOI
 
Non-cash Adjustments(1)
 
NOI - cash basis
New York
$
462,446

 
$
200,949

 
$
261,497

 
$
(8,937
)
 
$
252,560

Other
79,602

 
34,626

 
44,976

 
429

 
45,405

Consolidated total
542,048

 
235,575

 
306,473

 
(8,508
)
 
297,965

Noncontrolling interests' share in consolidated subsidiaries
(27,403
)
 
(10,460
)
 
(16,943
)
 
112

 
(16,831
)
Our share of partially owned entities
97,960

 
37,866

 
60,094

 
(347
)
 
59,747

Vornado's share
$
612,605

 
$
262,981

 
$
349,624

 
$
(8,743
)
 
$
340,881


 
For the Year Ended December 31,
 
Total Revenues
 
Operating Expenses
 
NOI
 
Non-cash Adjustments(1)
 
NOI - cash basis
 
2018
 
2017
 
2018
 
2017
 
2018
 
2017
 
2018
 
2017
 
2018
 
2017
New York
$
1,836,036

 
$
1,779,307

 
$
806,464

 
$
756,670

 
$
1,029,572

 
$
1,022,637

 
$
(38,856
)
 
$
(71,229
)
 
$
990,716

 
$
951,408

Other
327,684

 
304,819

 
157,014

 
129,926

 
170,670

 
174,893

 
1,823

 
(5,800
)
 
172,493

 
169,093

Consolidated total
2,163,720

 
2,084,126

 
963,478

 
886,596

 
1,200,242

 
1,197,530

 
(37,033
)
 
(77,029
)
 
1,163,209

 
1,120,501

Noncontrolling interests' share in consolidated subsidiaries
(111,982
)
 
(104,568
)
 
(40,796
)
 
(39,257
)
 
(71,186
)
 
(65,311
)
 
902

 
6,117

 
(70,284
)
 
(59,194
)
Our share of partially owned entities
418,819

 
444,043

 
165,255

 
174,879

 
253,564

 
269,164

 
(8,573
)
 
(15,930
)
 
244,991

 
253,234

Vornado's share
$
2,470,557

 
$
2,423,601

 
$
1,087,937

 
$
1,022,218

 
$
1,382,620

 
$
1,401,383

 
$
(44,704
)
 
$
(86,842
)
 
$
1,337,916

 
$
1,314,541

________________________________________
(1)
Includes adjustments for straight-line rents, amortization of acquired below-market leases, net and other.

- vii -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

NON-GAAP RECONCILIATIONS
RECONCILIATION OF NOI AT SHARE TO SAME STORE NOI AT SHARE FOR THE THREE MONTHS ENDED DECEMBER 31, 2018 COMPARED TO DECEMBER 31, 2017
(unaudited and in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
New York
 
theMART
 
555 California Street
 
Other
NOI at share for the three months ended December 31, 2018
$
329,531

 
$
295,199

 
$
10,981

 
$
14,005

 
$
9,346

Less NOI at share from:
 
 
 
 
 
 
 
 
 
Acquisitions
(337
)
 
(337
)
 

 

 

Dispositions
19

 
19

 

 

 

Development properties
(12,623
)
 
(12,637
)
 

 
14

 

Lease termination income, net of write-offs of straight-line receivables and acquired below-market leases, net
(96
)
 
368

 
(464
)
 

 

Other non-operating income, net
(10,412
)
 
(1,066
)
 

 

 
(9,346
)
Same store NOI at share for the three months ended December 31, 2018
$
306,082

 
$
281,546

 
$
10,517

 
$
14,019

 
$

 
 
 
 
 
 
 
 
 
 
NOI at share for the three months ended December 31, 2017
$
363,857

 
$
304,228

 
$
24,249

 
$
12,003

 
$
23,377

Less NOI at share from:
 
 
 
 
 
 
 
 
 
Acquisitions
2

 
2

 

 

 

Dispositions
(23
)
 
(23
)
 

 

 

Development properties
(12,789
)
 
(12,789
)
 

 

 

Lease termination income, net of write-offs of straight-line receivables and acquired below-market leases, net
(984
)
 
(984
)
 

 

 

Other non-operating income, net
(23,377
)
 

 

 

 
(23,377
)
Same store NOI at share for the three months ended December 31, 2017
$
326,686

 
$
290,434

 
$
24,249

 
$
12,003

 
$

 
 
 
 
 
 
 
 
 
 
(Decrease) increase in same store NOI at share for the three months ended December 31, 2018 compared to December 31, 2017
$
(20,604
)
 
$
(8,888
)
 
$
(13,732
)
 
$
2,016

 
$

 
 
 
 
 
 
 
 
 
 
% (decrease) increase in same store NOI at share
(6.3
)%
 
(3.1
)%
(1) 
(56.6
)%
(2) 
16.8
%
 
%
____________________
(1)
Excluding Hotel Pennsylvania, same store NOI at share decreased by 3.0%.
(2)
The three months ended December 31, 2018 includes an additional $12,814 real estate tax expense accrual due to an increase in the tax-assessed value of theMART.

- viii -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

NON-GAAP RECONCILIATIONS
RECONCILIATION OF NOI AT SHARE TO SAME STORE NOI AT SHARE FOR THE YEAR ENDED DECEMBER 31, 2018 COMPARED TO DECEMBER 31, 2017
(unaudited and in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
New York
 
theMART
 
555 California Street
 
Other
NOI at share for the year ended December 31, 2018
$
1,382,620

 
$
1,176,990

 
$
90,929

 
$
54,691

 
$
60,010

Less NOI at share from:
 
 
 
 
 
 
 
 
 
Acquisitions
(1,534
)
 
(1,385
)
 
(149
)
 

 

Dispositions
(351
)
 
(351
)
 

 

 

Development properties
(38,477
)
 
(38,477
)
 

 

 

Lease termination income, net of write-offs of straight-line receivables and acquired below-market leases, net
2,301

 
3,025

 
(724
)
 

 

Other non-operating income, net
(62,732
)
 
(2,722
)
 

 

 
(60,010
)
Same store NOI at share for the year ended December 31, 2018
$
1,281,827

 
$
1,137,080

 
$
90,056

 
$
54,691

 
$

 
 
 
 
 
 
 
 
 
 
NOI at share for the year ended December 31, 2017
$
1,401,383

 
$
1,166,065

 
$
102,339

 
$
47,588

 
$
85,391

Less NOI at share from:
 
 
 
 
 
 
 
 
 
Acquisitions
36

 
(164
)
 
200

 

 

Dispositions
(1,532
)
 
(1,532
)
 

 

 

Development properties
(37,307
)
 
(37,307
)
 

 

 

Lease termination income, net of write-offs of straight-line receivables and acquired below-market leases, net
(2,976
)
 
(2,957
)
 
(19
)
 

 

Other non-operating income, net
(88,017
)
 
(2,626
)
 

 

 
(85,391
)
Same store NOI at share for the year ended December 31, 2017
$
1,271,587

 
$
1,121,479

 
$
102,520

 
$
47,588

 
$

 
 
 
 
 
 
 
 
 
 
Increase (decrease) in same store NOI at share for the year ended December 31, 2018 compared to December 31, 2017
$
10,240

 
$
15,601

 
$
(12,464
)
 
$
7,103

 
$

 
 
 
 
 
 
 
 
 
 
% increase (decrease) in same store NOI at share
0.8
%
 
1.4
%
(1) 
(12.2
)%
(2) 
14.9
%
 
%
____________________
(1)
Excluding Hotel Pennsylvania, same store NOI at share increased by 1.5%.
(2)
The year ended December 31, 2018 includes an additional $15,148 real estate tax expense accrual due to an increase in the tax-assessed value of theMART.




- ix -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

NON-GAAP RECONCILIATIONS
RECONCILIATION OF NOI AT SHARE TO SAME STORE NOI AT SHARE FOR THE THREE MONTHS ENDED DECEMBER 31, 2018 COMPARED TO SEPTEMBER 30, 2018
(unaudited and in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
New York
 
theMART
 
555 California Street
 
Other
NOI at share for the three months ended December 31, 2018
$
329,531

 
$
295,199

 
$
10,981

 
$
14,005

 
$
9,346

Less NOI at share from:
 
 
 
 
 
 
 
 
 
Dispositions
19

 
19

 

 

 

Development properties
(12,623
)
 
(12,637
)
 

 
14

 

Lease termination income, net of write-offs of straight-line receivables and acquired below-market leases, net
(96
)
 
368

 
(464
)
 

 

Other non-operating income, net
(10,412
)
 
(1,066
)
 

 

 
(9,346
)
Same store NOI at share for the three months ended December 31, 2018
$
306,419

 
$
281,883

 
$
10,517

 
$
14,019

 
$

 
 
 
 
 
 
 
 
 
 
NOI at share for the three months ended September 30, 2018
$
349,624

 
$
297,328

 
$
25,257

 
$
13,515

 
$
13,524

Less NOI at share from:
 
 
 
 
 
 
 
 
 
Development properties
(13,488
)
 
(13,474
)
 

 
(14
)
 

Lease termination income, net of write-offs of straight-line receivables and acquired below-market leases, net
1,581

 
1,800

 
(219
)
 

 

Other non-operating income, net
(14,103
)
 
(579
)
 

 

 
(13,524
)
Same store NOI at share for the three months ended September 30, 2018
$
323,614

 
$
285,075

 
$
25,038

 
$
13,501

 
$

 
 
 
 
 
 
 
 
 
 
(Decrease) increase in same store NOI at share for the three months ended December 31, 2018 compared to September 30, 2018
$
(17,195
)
 
$
(3,192
)
 
$
(14,521
)
 
$
518

 
$

 
 
 
 
 
 
 
 
 
 
% (decrease) increase in same store NOI at share
(5.3
)%
 
(1.1
)%
(1) 
(58.0
)%
(2) 
3.8
%
 
%
____________________
(1)
Excluding Hotel Pennsylvania, same store NOI at share decreased by 1.7%.
(2)
The three months ended December 31, 2018 includes an additional $12,124 real estate tax expense accrual due to an increase in the tax-assessed value of theMART.



- x -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

NON-GAAP RECONCILIATIONS
RECONCILIATION OF NOI AT SHARE - CASH BASIS TO SAME STORE NOI AT SHARE - CASH BASIS FOR THE THREE MONTHS ENDED DECEMBER 31, 2018 COMPARED TO DECEMBER 31, 2017
(unaudited and in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
New York
 
theMART
 
555 California Street
 
Other
NOI at share - cash basis for the three months ended December 31, 2018
$
323,999

 
$
288,933

 
$
12,758

 
$
13,784

 
$
8,524

Less NOI at share - cash basis from:
 
 
 
 
 
 
 
 
 
Acquisitions
(336
)
 
(336
)
 

 

 

Dispositions
19

 
19

 

 

 

Development properties
(14,628
)
 
(14,642
)
 

 
14

 

Lease termination income
(563
)
 
(43
)
 
(520
)
 

 

Other non-operating income, net
(9,590
)
 
(1,066
)
 

 

 
(8,524
)
Same store NOI at share - cash basis for the three months ended December 31, 2018
$
298,901

 
$
272,865

 
$
12,238

 
$
13,798

 
$

 
 
 
 
 
 
 
 
 
 
NOI at share - cash basis for the three months ended December 31, 2017
$
342,278

 
$
282,787

 
$
24,396

 
$
11,916

 
$
23,179

Less NOI at share - cash basis from:
 
 
 
 
 
 
 
 
 
Acquisitions
2

 
2

 

 

 

Dispositions
76

 
76

 

 

 

Development properties
(13,677
)
 
(13,677
)
 

 

 

Lease termination income
(1,393
)
 
(1,393
)
 

 

 

Other non-operating income, net
(23,180
)
 
(1
)
 

 

 
(23,179
)
Same store NOI at share - cash basis for the three months ended December 31, 2017
$
304,106

 
$
267,794

 
$
24,396

 
$
11,916

 
$

 
 
 
 
 
 
 
 
 
 
(Decrease) increase in same store NOI at share - cash basis for the three months ended December 31, 2018 compared to December 31, 2017
$
(5,205
)
 
$
5,071

 
$
(12,158
)
 
$
1,882

 
$

 
 
 
 
 
 
 
 
 
 
% (decrease) increase in same store NOI at share - cash basis
(1.7
)%
 
1.9
%
(1) 
(49.8
)%
(2) 
15.8
%
 
%
____________________
(1)
Excluding Hotel Pennsylvania, same store NOI at share - cash basis increased by 2.1%.
(2)
The three months ended December 31, 2018 includes an additional $12,814 real estate tax expense accrual due to an increase in the tax-assessed value of theMART.

- xi -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

NON-GAAP RECONCILIATIONS
RECONCILIATION OF NOI AT SHARE - CASH BASIS TO SAME STORE NOI AT SHARE - CASH BASIS FOR THE YEAR ENDED DECEMBER 31, 2018 COMPARED TO DECEMBER 31, 2017
(unaudited and in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
New York
 
theMART
 
555 California Street
 
Other
NOI at share - cash basis for the year ended December 31, 2018
$
1,337,916

 
$
1,131,563

 
$
94,070

 
$
53,488

 
$
58,795

Less NOI at share - cash basis from:
 
 
 
 
 
 
 
 
 
Acquisitions
(1,235
)
 
(1,086
)
 
(149
)
 

 

Dispositions
(287
)
 
(287
)
 

 

 

Development properties
(42,264
)
 
(42,264
)
 

 

 

Lease termination income
(2,105
)
 
(1,163
)
 
(942
)
 

 

Other non-operating income, net
(61,515
)
 
(2,720
)
 

 

 
(58,795
)
Same store NOI at share - cash basis for the year ended December 31, 2018
$
1,230,510

 
$
1,084,043

 
$
92,979

 
$
53,488

 
$

 
 
 
 
 
 
 
 
 
 
NOI at share - cash basis for the year ended December 31, 2017
$
1,314,541

 
$
1,086,863

 
$
99,242

 
$
45,281

 
$
83,155

Less NOI at share - cash basis from:
 
 
 
 
 
 
 
 
 
Acquisitions
137

 
(63
)
 
200

 

 

Dispositions
(1,078
)
 
(1,078
)
 

 

 

Development properties
(38,211
)
 
(38,211
)
 

 

 

Lease termination income
(4,958
)
 
(4,927
)
 
(31
)
 

 

Other non-operating income, net
(86,501
)
 
(3,346
)
 

 

 
(83,155
)
Same store NOI at share - cash basis for the year ended December 31, 2017
$
1,183,930

 
$
1,039,238

 
$
99,411

 
$
45,281

 
$

 
 
 
 
 
 
 
 
 
 
Increase (decrease) in same store NOI at share - cash basis for the year ended December 31, 2018 compared to December 31, 2017
$
46,580

 
$
44,805

 
$
(6,432
)
 
$
8,207

 
$

 
 
 
 
 
 
 
 
 
 
% increase (decrease) in same store NOI at share - cash basis
3.9
%
 
4.3
%
(1) 
(6.5
)%
(2) 
18.1
%
 
%
____________________
(1)
Excluding Hotel Pennsylvania, same store NOI at share - cash basis increased by 4.5%.
(2)
The year ended December 31, 2018 includes an additional $15,148 real estate tax expense accrual due to an increase in the tax-assessed value of theMART.


- xii -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

NON-GAAP RECONCILIATIONS
 
 
RECONCILIATION OF NOI AT SHARE - CASH BASIS TO SAME STORE NOI AT SHARE - CASH BASIS FOR THE THREE MONTHS ENDED DECEMBER 31, 2018 COMPARED TO SEPTEMBER 30, 2018
(unaudited and in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
New York
 
theMART
 
555 California Street
 
Other
NOI at share - cash basis for the three months ended December 31, 2018
$
323,999

 
$
288,933

 
$
12,758

 
$
13,784

 
$
8,524

Less NOI at share - cash basis from:
 
 
 
 
 
 
 
 
 
Dispositions
19

 
19

 

 

 

Development properties
(14,628
)
 
(14,642
)
 

 
14

 

Lease termination income
(563
)
 
(43
)
 
(520
)
 

 

Other non-operating income, net
(9,590
)
 
(1,066
)
 

 

 
(8,524
)
Same store NOI at share - cash basis for the three months ended December 31, 2018
$
299,237

 
$
273,201

 
$
12,238

 
$
13,798

 
$

 
 
 
 
 
 
 
 
 
 
NOI at share - cash basis for the three months ended September 30, 2018
$
340,881

 
$
288,203

 
$
26,234

 
$
13,070

 
$
13,374

Less NOI at share - cash basis from:
 
 
 
 
 
 
 
 
 
Development properties
(14,342
)
 
(14,328
)
 

 
(14
)
 

Lease termination income
(318
)
 
(58
)
 
(260
)
 

 

Other non-operating income, net
(13,954
)
 
(580
)
 

 

 
(13,374
)
Same store NOI at share - cash basis for the three months ended September 30, 2018
$
312,267

 
$
273,237

 
$
25,974

 
$
13,056

 
$

 
 
 
 
 
 
 
 
 
 
(Decrease) increase in same store NOI at share - cash basis for the three months ended December 31, 2018 compared to September 30, 2018
$
(13,030
)
 
$
(36
)
 
$
(13,736
)
 
$
742

 
$

 
 
 
 
 
 
 
 
 
 
% (decrease) increase in same store NOI at share - cash basis
(4.2
)%
 
0.0
%
(1) 
(52.9
)%
(2) 
5.7
%
 
%
____________________
(1)
Excluding Hotel Pennsylvania, same store NOI at share - cash basis decreased by 0.6%.
(2)
The three months ended December 31, 2018 includes an additional $12,124 real estate tax expense accrual due to an increase in the tax-assessed value of theMART.


- xiii -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

NON-GAAP RECONCILIATIONS
RECONCILIATION OF CONSOLIDATED REVENUES TO OUR PRO RATA SHARE OF REVENUES (ANNUALIZED)
(unaudited and in thousands)
 
 
 
For the
Three Months Ended
December 31, 2018
Consolidated revenues
$
543,417

Noncontrolling interest adjustments
(30,436
)
Consolidated revenues at our share (non-GAAP)
512,981

Unconsolidated revenues at our share (non-GAAP)
98,363

Our pro rata share of revenues (non-GAAP)
$
611,344

Our pro rata share of revenues (annualized) (non-GAAP)
$
2,445,376



RECONCILIATION OF CONSOLIDATED DEBT, NET TO CONTRACTUAL DEBT (NON-GAAP)
(unaudited and in thousands)
 
 
 
 
 
 
 
As of December 31, 2018
 
Consolidated
Debt, net
 
Deferred Financing
Costs, Net and Other
 
Contractual
Debt (non-GAAP)
Mortgages payable
$
8,167,798

 
$
48,049

 
$
8,215,847

Senior unsecured notes
844,002

 
5,998

 
850,000

$750 Million unsecured term loan
744,821

 
5,179

 
750,000

$2.5 Billion unsecured revolving credit facilities
80,000

 

 
80,000

 
$
9,836,621

 
$
59,226

 
$
9,895,847


- xiv -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

NON-GAAP RECONCILIATIONS
RECONCILIATION OF NET INCOME TO EBITDAre
(unaudited and in thousands)
    
EBITDAre (i.e., EBITDA for real estate companies) is a non-GAAP financial measure established by NAREIT, which may not be comparable to EBITDA reported by other REITs that do not compute EBITDA in accordance with the NAREIT definition. The White Paper on EBITDAre approved by the Board of Governors of NAREIT in September 2017 defines EBITDAre as GAAP net income (loss), plus interest expense, plus income tax expense, plus depreciation and amortization, plus (minus) losses and gains on the disposition of depreciated property including losses and gains on change of control, plus impairment write-downs of depreciated property and of investments in unconsolidated joint ventures caused by a decrease in value of depreciated property in the joint venture, plus adjustments to reflect the entity's share of EBITDA of unconsolidated joint ventures. The Company has included EBITDAre because it is a performance measure used by other REITs and therefore may provide useful information to investors in comparing Vornado's performance to that of other REITs.

 
For the Three Months Ended
 
For the Year Ended
December 31,
 
December 31,
 
September 30,
2018
 
 
2018
 
2017
 
 
2018
 
2017
Reconciliation of net income to EBITDAre (non-GAAP):
 
 
 
 
 
 
 
 
 
Net income
$
97,821

 
$
53,551

 
$
219,162

 
$
422,603

 
$
264,128

Less net loss (income) attributable to noncontrolling interests in consolidated subsidiaries
21,886

 
(7,366
)
 
(3,312
)
 
53,023

 
(25,802
)
Net income attributable to the Operating Partnership
119,707

 
46,185

 
215,850

 
475,626

 
238,326

EBITDAre adjustments at share:
 
 
 
 
 
 
 
 
 
  Depreciation and amortization (includes $75,413 related to discontinued operations for the year ended December 31, 2017)
129,866

 
136,194

 
130,166

 
520,791

 
612,608

  Interest and debt expense (includes $29,552 related to discontinued operations for the year ended December 31, 2017)
106,267

 
120,280

 
112,917

 
448,290

 
468,630

  Income tax expense (includes $524 related to discontinued operations for the year ended December 31, 2017)
32,797

 
39,047

 
2,072

 
38,003

 
44,289

  Net gains on sale of depreciable real estate

 
(585
)
 
(137,382
)
 
(162,136
)
 
(21,574
)
  Real estate impairment losses
12,000

 
145

 

 
12,000

 
7,692

EBITDAre at share (non-GAAP)
400,637

 
341,266

 
323,623

 
1,332,574

 
1,349,971

EBITDAre attributable to noncontrolling interests in consolidated subsidiaries
(8,393
)
 
20,352

 
16,192

 
(1,314
)
 
75,674

EBITDAre (non-GAAP)
$
392,244

 
$
361,618

 
$
339,815

 
$
1,331,260

 
$
1,425,645



- xv -


 https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-vornadologo.jpg

NON-GAAP RECONCILIATIONS
RECONCILIATION OF EBITDAre TO EBITDAre, AS ADJUSTED
(unaudited and in thousands)
 
 
 
 
For the Three Months Ended
 
For the Year Ended
December 31,
 
December 31,
 
September 30,
2018
 
 
2018
 
2017
 
 
2018
 
2017
EBITDAre (non-GAAP)
$
392,244

 
$
361,618

 
$
339,815

 
$
1,331,260

 
$
1,425,645

 
 
 
 
 
 
 
 
 
 
EBITDAre attributable to noncontrolling interests in consolidated subsidiaries
8,393

 
(20,352
)
 
(16,192
)
 
1,314

 
(75,674
)
 
 
 
 
 
 
 
 
 
 
Certain (income) expense items that impact EBITDAre:
 
 
 
 
 
 
 
 
 
Gain on sale of 220 Central Park South condominium units
(81,224
)
 

 

 
(81,224
)
 

After-tax purchase price fair value adjustment related to the increase in ownership of the Farley joint venture
(44,060
)
 

 

 
(44,060
)
 

Our share of EBITDAre from real estate fund investments (excluding our $4,252 share of One Park Avenue potential additional transfer taxes)
24,366

 
(529
)
 
748

 
23,749

 
10,804

Decrease in fair value of marketable securities (including our share of partially owned entities)
3,733

 

 
7,966

 
30,335

 

EBITDAre from discontinued operations and sold properties (primarily related to JBG SMITH Properties operating results and transaction costs through July 17, 2017 spin-off and 666 Fifth Avenue Office Condominium operations through August 3, 2018 sale)
(65
)
 
(12,588
)
 
(2,282
)
 
(15,805
)
 
(122,168
)
Net gain on the repayment of our loan investment in the 666 Fifth Avenue Office Condominium

 

 
(7,308
)
 
(7,308
)
 

Our share of potential additional New York City transfer taxes based on a Tax Tribunal interpretation which Vornado is appealing

 

 

 
23,503

 

Impairment loss on investment in PREIT

 

 

 

 
44,465

Net gain resulting from UE operating partnership unit issuances

 

 

 

 
(21,100
)
Net gain on repayment of our Suffolk Downs JV debt investments

 

 

 

 
(11,373
)
Other
1,810

 
1,532

 
2,233

 
875

 
2,090

Total of certain (income) expense items that impact EBITDAre
(95,440
)
 
(11,585
)
 
1,357

 
(69,935
)
 
(97,282
)
 
 
 
 
 
 
 
 
 
 
EBITDAre, as adjusted (non-GAAP)
$
305,197

 
$
329,681

 
$
324,980

 
$
1,262,639

 
$
1,252,689




- xvi -




https://cdn.kscope.io/5dfbc2c5c445de396b229166e35e161f-suppcoverpagedec02.jpg