UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D. C. 20549
FORM 10-K
x |
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES |
For the Fiscal Year Ended: |
December 31, 2007 |
|
OR
o |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES |
For the transition period from |
to |
|
Commission File Number: |
1-11954 |
|
VORNADO REALTY TRUST
(Exact name of Registrant as specified in its charter)
Maryland |
|
22-1657560 |
(State or other jurisdiction of incorporation or organization) |
|
(I.R.S. Employer Identification Number) |
|
|
|
888 Seventh Avenue, New York, New York |
|
10019 |
(Address of Principal Executive Offices) |
|
(Zip Code) |
Registrants telephone number including area code: |
(212) 894-7000 |
Securities registered pursuant to Section 12(b) of the Act:
Title of Each Class |
|
Name of Each Exchange on Which Registered |
Common Shares of beneficial interest, |
|
New York Stock Exchange |
|
|
|
Series A Convertible Preferred Shares |
|
New York Stock Exchange |
|
|
|
Cumulative Redeemable Preferred Shares of beneficial |
|
|
|
|
|
8.5% Series B |
|
New York Stock Exchange |
|
|
|
8.5% Series C |
|
New York Stock Exchange |
|
|
|
7.0% Series E |
|
New York Stock Exchange |
|
|
|
6.75% Series F |
|
New York Stock Exchange |
|
|
|
6.625% Series G |
|
New York Stock Exchange |
|
|
|
6.75% Series H |
|
New York Stock Exchange |
|
|
|
6.625% Series I |
|
New York Stock Exchange |
Securities registered pursuant to Section 12(g) of the Act: NONE
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.
YES x |
NO o |
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. YES o NO x
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
YES x |
NO o |
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrants knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large Accelerated Filer x Accelerated Filer o Non-Accelerated Filer o Smaller Reporting Company o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
YES o NO x
The aggregate market value of the voting and non-voting common shares held by non-affiliates of the registrant, i.e. by persons other than officers and trustees of Vornado Realty Trust, was $15,085,478,000 at June 30, 2007.
As of February 1, 2008, there were 153,374,257 of the registrants common shares of beneficial interest outstanding.
Documents Incorporated by Reference
Part III: Portions of Proxy Statement for Annual Meeting of Shareholders to be held on May 15, 2008.
INDEX
|
Item |
Financial Information: | Page Number |
||
PART I. |
1. |
Business |
4 |
||
|
|
|
|
||
|
1A. |
Risk Factors |
13 |
||
|
|
|
|
||
|
1B. |
Unresolved Staff Comments |
26 |
||
|
|
|
|
||
|
2. |
Properties |
27 |
||
|
|
|
|
||
|
3. |
Legal Proceedings |
58 |
||
|
|
|
|
||
|
4. |
Submission
of Matters to a Vote of Security Holders |
59 |
||
|
|
|
|
||
PART II. |
5. |
Market
for Registrants Common Equity, Related Stockholder
Matters and |
60 |
||
|
|
|
|
||
|
6. |
Selected Financial Data |
62 |
||
|
|
|
|
||
|
7. |
Managements
Discussion and Analysis of Financial Condition and |
64 |
||
|
|
|
|
||
|
7A. |
Quantitative and Qualitative Disclosures about Market Risk |
126 |
||
|
|
|
|
||
|
8. |
Financial Statements and Supplementary Data |
127 |
||
|
|
|
|
||
|
9. |
Changes
In and Disagreements with Accountants on |
196 |
||
|
|
|
|
||
|
9A. |
Controls and Procedures |
196 |
||
|
|
|
|
||
|
9B. |
Other Information |
198 |
||
|
|
|
|
||
PART III. |
10. |
Directors, Executive Officers and Corporate Governance (1) |
198 |
||
|
|
|
|
||
|
11. |
Executive Compensation |
198 |
||
|
|
|
|
||
|
12. |
Security
Ownership of Certain Beneficial Owners and Management |
198 |
||
|
|
|
|
||
|
13. |
Certain Relationships and Related Transactions, and Director Independence (1) |
199 |
||
|
|
|
|
||
|
14. |
Principal Accountant Fees and Services |
199 |
||
|
|
|
|
||
PART IV. |
15. |
Exhibits and Financial Statement Schedules |
199 |
||
|
|
|
|
||
Signatures |
|
|
200 |
||
|
|
|
|
||
_______________________
(1) |
These items are omitted in whole or in part because the registrant will file a definitive Proxy Statement pursuant to Regulation 14A under the Securities Exchange Act of 1934 with the Securities and Exchange Commission not later than 120 days after December 31, 2007, portions of which are incorporated by reference herein. See Executive Officers of the Registrant on page 59 of this Annual Report on Form 10-K for information relating to executive officers. |
2
FORWARD-LOOKING STATEMENTS
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 Annual Report on Form 10-K. We also note the following forward-looking statements: in the case of our development projects, the estimated completion date, estimated project cost and cost to complete; and estimates of future capital expenditures, common and preferred share dividends 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 this annual report on Form 10-K.
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 Annual Report on Form 10-K or the date of any document incorporated by reference. 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 Annual Report on Form 10-K.
3
PART I
ITEM 1. |
BUSINESS |
THE COMPANY
Vornado Realty Trust is a fully-integrated real estate investment trust (REIT) and conducts its business through Vornado Realty L.P., a Delaware limited partnership (the Operating Partnership). All references to we, us, Company and Vornado refer to Vornado Realty Trust and its consolidated subsidiaries, including the Operating Partnership. Vornado is the sole general partner of, and owned approximately 90.1% of the common limited partnership interest in, the Operating Partnership at December 31, 2007.
At December 31, 2007, we own directly or indirectly:
Office Properties:
(i) all or portions of 28 office properties aggregating approximately 16.0 million square feet in the New York City metropolitan area (primarily Manhattan);
(ii) all or portions of 83 office properties aggregating 17.6 million square feet in the Washington, DC and Northern Virginia areas;
(iii) a 70% controlling interest in 555 California Street, a three-building complex aggregating 1.8 million square feet in San Franciscos financial district;
Retail Properties:
(iv) 177 retail properties in 21 states, Washington, DC and Puerto Rico aggregating approximately 21.9 million square feet, including 3.6 million square feet owned by tenants on land leased from us;
Merchandise Mart Properties:
(v) 9 properties in five states and Washington, DC aggregating approximately 9.1 million square feet of showroom and office space, including the 3.3 million square foot Merchandise Mart in Chicago;
Temperature Controlled Logistics:
(vi) a 47.6% interest in Americold Realty Trust which owns and operates 90 cold storage warehouses nationwide;
Toys R Us, Inc.:
(vii) a 32.7% interest in Toys R Us, Inc. which owns and/or operates 1,352 stores worldwide, including 588 toy stores and 259 Babies R Us stores in the United States and 505 toy stores internationally;
Other Real Estate Investments:
(viii) 32.8% of the common stock of Alexanders, Inc. (NYSE: ALX), which has seven properties in the greater New York metropolitan area;
(ix) the Hotel Pennsylvania in New York City, consisting of a hotel portion containing 1.0 million square feet with 1,700 rooms and a commercial portion containing 400,000 square feet of retail and office space;
(x) mezzanine loans to entities that have significant real estate assets; and
(xi) interests in other real estate, including interests in other public companies that own and manage office, industrial and retail properties net leased to major corporations and student and military housing properties throughout the United States; six warehouse/industrial properties in New Jersey containing approximately 1.2 million square feet; and other investments and marketable securities.
4
OBJECTIVES AND STRATEGY
Our business objective is to maximize shareholder value. We intend to achieve this objective by continuing to pursue our investment philosophy and executing our operating strategies through:
|
|
Maintaining a superior team of operating and investment professionals and an entrepreneurial spirit; |
|
|
Investing in properties in select markets, such as New York City and Washington, DC, where we believe there is a high likelihood of capital appreciation; |
|
|
Acquiring quality properties at a discount to replacement cost and where there is a significant potential for higher rents; |
|
|
Investing in retail properties in select under-stored locations such as the New York City metropolitan area; |
|
|
Investing in fully-integrated operating companies that have a significant real estate component; |
|
|
Developing and redeveloping our existing properties to increase returns and maximize value; and |
|
|
Providing specialty financing to real estate related companies. |
We expect to finance our growth, acquisitions and investments using internally generated funds, proceeds from possible asset sales and by accessing the public and private capital markets.
ACQUISITIONS AND INVESTMENTS
During 2007, we completed $4,045,400,000 of real estate acquisitions and investments in 33 separate transactions, consisting of an aggregate of $3,024,600,000 in cash, $958,700,000 in existing mortgage debt and $62,100,000 in common or preferred Operating Partnership units. Details of the significant transactions are summarized below.
100 West 33rd Street, New York City (the Manhattan Mall)
On January 10, 2007, we acquired the Manhattan Mall for approximately $689,000,000 in cash. This mixed-use property is located on the entire Sixth Avenue block-front between 32nd and 33rd Streets in Manhattan and contains approximately 1,000,000 square feet, including 845,000 square feet of office space and 164,000 square feet of retail space. Included as part of the acquisition were 250,000 square feet of additional air rights. The property is adjacent to our Hotel Pennsylvania.
Bruckner Plaza, Bronx, New York
On January 11, 2007, we acquired the Bruckner Plaza shopping center, containing 386,000 square feet, for approximately $165,000,000 in cash. Also included as part of the acquisition was an adjacent parcel which is ground leased to a third party. The property is located on Bruckner Boulevard in the Bronx, New York.
Filenes, Boston, Massachusetts
On January 26, 2007, a joint venture in which we have a 50% interest, acquired the Filenes property located in the Downtown Crossing district of Boston, Massachusetts for approximately $100,000,000 in cash, of which our share was $50,000,000. The venture plans to redevelop the property to include approximately 1,400,000 square feet, consisting of office, retail and condominium apartments.
5
ACQUISITIONS AND INVESTMENTS - CONTINUED
H Street Building Corporation (H Street)
In July 2005, we acquired H Street, which owns a 50% interest in real estate assets located in Pentagon City, Virginia and Washington, DC. On April 30, 2007, we acquired the corporations that own the remaining 50% interest in these assets for approximately $383,000,000, consisting of $322,000,000 in cash and $61,000,000 of existing mortgages. These assets include twin office buildings located in Washington, DC, containing 577,000 square feet, and assets located in Pentagon City, Virginia, comprised of 34 acres of land leased to three residential and retail operators, a 1,680 unit high-rise apartment complex and 10 acres of vacant land. In conjunction with this acquisition all existing litigation was dismissed.
Further, we agreed to sell approximately 19.6 of the 34 acres of land to one of the existing ground lessees in two closings over a two-year period for approximately $220,000,000. On May 11, 2007, we closed on the sale of 11 of the 19.6 acres for $104,000,000 and received $5,000,000 in cash and a $99,000,000 note due December 31, 2007. On September 28, 2007, the buyer pre-paid the note in cash and we recognized a net gain on sale of $4,803,000. In April 2007, we received letters from the two remaining ground lessees claiming a right of first offer on the sale of the land, one of which has since retracted its letter and reserved its rights under the lease.
In connection with purchase accounting, in July 2005 and April 2007 we recorded an aggregate of $220,000,000 of deferred tax liabilities for the differences between the tax basis and the book basis of the acquired assets and liabilities. We were required to record these deferred tax liabilities because H Street and its partially owned entities were operated as C Corporations at the time they were acquired. As of February 2008, we have completed all of the actions necessary to enable these entities to elect REIT status effective for the tax year beginning on January 1, 2008. Consequently, in the first quarter of 2008, the deferred tax liabilities will be eliminated and we will recognize $220,000,000 as an income tax benefit on our consolidated statement of income.
Our total purchase price for 100% of the assets we will own, after the anticipated proceeds from the land sales, is $409,000,000, consisting of $286,000,000 in cash and $123,000,000 of existing mortgages.
1290 Avenue of the Americas and 555 California Street
On May 24, 2007, we acquired a 70% controlling interest in 1290 Avenue of the Americas, a 2,000,000 square foot Manhattan office building located on the block-front between 51st and 52nd Street on Avenue of the Americas, and the three- building 555 California Street complex (555 California Street) containing 1,800,000 square feet, known as the Bank of America Center, located at California and Montgomery Streets in San Franciscos financial district. The purchase price for our 70% interest in the real estate was approximately $1.8 billion, consisting of $1.0 billion of cash and $797,000,000 of existing debt. Our share of the debt is comprised of $308,000,000 secured by 1290 Avenue of the Americas and $489,000,000 secured by 555 California Street. Our 70% interest was acquired through the purchase of all of the shares of a group of foreign companies that own, through U.S. entities, the 1% sole general partnership interest and a 69% limited partnership interest in the partnerships that own the two properties. The remaining 30% limited partnership interest is owned by Donald J. Trump.
In August 2005, Mr. Trump brought a lawsuit in the New York State Supreme Court against, among others, the general partners of the partnerships referred to above. Mr. Trumps claims arose out of a dispute over the sale price of, and use of proceeds from, the sale of properties located on the former Penn Central rail yards between West 59th and 72nd Streets in Manhattan which were formerly owned by the partnerships. In decisions dated September 14, 2005 and July 24, 2006, the Court denied various of Mr. Trumps motions and ultimately dismissed all of Mr. Trumps claims, except for his claim seeking access to books and records. In a decision dated October 1, 2007, the Court determined that Mr. Trump had already received access to the books and records to which he was entitled, with the exception of certain documents which were subsequently delivered to Mr. Trump. Mr. Trump has sought re-argument and renewal on, and filed a notice of appeal in connection with, his dismissed claims.
In connection with the acquisition, we agreed to indemnify the sellers for liabilities and expenses arising out of Mr. Trumps claim that the general partners of the partnerships we acquired did not sell the rail yards at a fair price or could have sold the rail yards for a greater price and any other claims asserted in the legal action; provided however, that if Mr. Trump prevails on certain claims involving partnership matters, other than claims relating to sale price, the sellers will be required to reimburse us for certain costs related to those claims. We believe that the claims relating to the sale price are without merit. All other allegations are not asserted as a basis for damages and regardless of merit would not be material to our consolidated financial statements.
6
ACQUISITIONS AND INVESTMENTS - CONTINUED
India Property Fund L.P.
On June 14, 2007, we committed to contribute $95,000,000 to the India Property Fund, L.P. (the Fund), established to acquire, manage and develop real estate in India. In addition, we sold our interest in another India real estate partnership to the Fund for $77,000,000 and deferred the $3,700,000 net gain on sale. On December 20, 2007, we increased our commitment to the Fund by $20,000,000. As of December 31, 2007, the Fund has equity commitments aggregating $227,500,000, of which our $115,000,000 commitment represents 50.6%. In January 2008, the Fund completed capital calls aggregating $50,400,000, of which our share was $25,500,000.
Shopping Center Portfolio Acquisition
On June 26, 2007, we entered into an agreement to acquire a portfolio of 15 shopping centers aggregating approximately 1.9 million square feet for an aggregate purchase price of $351,000,000. The properties are located primarily in Northern New Jersey and Long Island, New York. We have completed the acquisition of nine of these properties for an aggregate purchase price of $250,478,000 consisting of $109,279,000 in cash, $49,599,000 in Vornado Realty L.P. preferred units, $12,460,000 of Vornado Realty L.P. common units and $79,140,000 of existing mortgage debt. We have determined not to complete the acquisition of the remaining six properties and have expensed $2,700,000 for costs of acquisitions not consummated on our consolidated statement of income for the year ended December 31, 2007.
BNA Complex
On August 9, 2007, we acquired a three building complex from The Bureau of National Affairs, Inc. (BNA) for $111,000,000 in cash. The complex contains approximately 300,000 square feet and is located in Washingtons West End between Georgetown and the Central Business District. We plan to convert two of these buildings to rental apartments. Simultaneously with the acquisition, we sold Crystal Mall Two, a 277,000 square foot office building located at 1801 South Bell Street in Crystal City, to BNA for $103,600,000 in cash, which resulted in a net gain of $19,893,000.
INVESTMENTS IN MEZZANINE LOANS
At December 31, 2007, the carrying amount of our investments in mezzanine loans aggregated $492,339,000, net of a $57,000,000 allowance described below. Substantially all of these investments are loans to companies that have significant real estate assets. Mezzanine loans are generally subordinate to first mortgage loans and are secured by pledges of equity interests of the entities owning the underlying real estate. During 2007 we were repaid principal amounts aggregating $241,000,000 and we made new investments aggregating $217,000,000. As of December 31, 2007, these investments have a weighted average interest rate of 9.7%.
On June 5, 2007, we acquired a 42% interest in two MPH mezzanine loans totaling $158,700,000, for $66,000,000 in cash. The loans, which were due on February 8, 2008 and have not been repaid, are subordinate to $2.9 billion of mortgage and other debt and secured by the equity interests in four New York City properties: Worldwide Plaza, 1540 Broadway office condominium, 527 Madison Avenue and Tower 56. We have reduced the net carrying amount of the loans to $9,000,000, by recognizing a $57,000,000 non-cash charge which is included as a reduction of interest and other investment income on our consolidated statement of income for the year ended December 31, 2007.
7
OTHER INVESTMENTS
GMH Communities L.P. (GMH)
At December 31, 2007, we own 7,337,857 GMH Communities L.P. (GMH) limited partnership units, which are exchangeable on a one-for-one basis into common shares of GMH Communities Trust (NYSE: GCT) (GCT), and 2,517,247 common shares of GCT, or 13.8% of the limited partnership interest of GMH. GMH is a self-advised, self-managed, specialty housing company that focuses on providing housing to college and university students residing off-campus and to members of the U.S. military and their families located on or near military bases throughout the United States.
On February 12, 2008, GCT announced that it has entered into two definitive agreements in connection with the sale of its military and student housing divisions for an aggregate sales price of approximately $9.61 per share/unit. In addition, GCT anticipates selling its remaining assets prior to the closing of the merger. The merger, which has been unanimously approved by GCTs Board of Trustees, is subject to GCT shareholder approval and customary closing conditions.
As of December 31, 2007, the fair value of our investment in GMH and GCT based on GCTs December 31, 2007 closing share price of $5.52, was $54,400,000, or $48,860,000 below the carrying amount of $10.48 per share/unit on our consolidated balance sheet. We have concluded that as of December 31, 2007, the decline in the value of our investment is not other-than-temporary, based on the aggregate value anticipated to be received as a result of the transactions described above, including the additional consideration from the sale of GCTs remaining assets.
DISPOSITIONS
Investment in McDonalds Corporation (McDonalds) (NYSE: MCD)
In July 2005 we acquired 858,000 McDonalds common shares at a weighted average price of $29.54 per share. These shares were classified as available-for-sale marketable equity securities on our consolidated balance sheet and the fluctuations in the market value of these shares during the period of our ownership was recorded as other comprehensive income in the shareholders equity section of our consolidated balance sheet. During October 2007, we sold all of these shares at a weighted average price of $56.45 per share and recognized a net gain of $23,090,000, representing accumulated appreciation during the period of our ownership.
During the second half of 2005, we acquired an economic interest in an additional 14,565,500 McDonalds common shares through a series of privately negotiated transactions with a financial institution pursuant to which we purchased a call option and simultaneously sold a put option at the same strike price on McDonalds common shares. These call and put options had an initial weighted-average strike price of $32.66 per share, or an aggregate of $475,692,000 and provided for net cash settlement. Under these agreements, the strike price for each pair of options increased at an annual rate of LIBOR plus 45 basis points and was decreased for dividends received. The options provided us with the same economic gain or loss as if we had purchased the underlying common shares and borrowed the aggregate purchase price at an annual rate of LIBOR plus 45 basis points. Because these options were derivatives and did not qualify for hedge accounting treatment, the gains or losses resulting from the mark-to-market of the options at the end of each reporting period were recognized as investment income or loss on our consolidated statements of income. In 2006, we sold 2,119,500 of these shares at a weighted average price of $35.49 per share, and acquired an additional 1,250,000 option shares at a weighted average price of $33.08 per share. As of December 31, 2006, there were 13,695,500 option shares in the derivative position with an adjusted weighted average strike price of $32.70 per share. During August, September and October 2007, we settled the 13,695,500 option shares and received an aggregate of $260,719,000 in cash. During the years ended December 31, 2007, 2006 and 2005, we recognized net gains of $108,821,000, $138,815,000 and $17,254,000, respectively, representing income from the mark-to-market of these shares during the period of our ownership through their settlement, net of related LIBOR charges.
The aggregate net gain from inception of our investments in McDonalds in 2005 through final settlement in October 2007 was $289,414,000.
Property Sales
During 2007, we sold three properties (Crystal Mall Two, Arlington Plaza and the Vineland, New Jersey shopping center property) in three separate transactions for an aggregate sales price of $177,874,000 in cash, which resulted in an aggregate net gain of $55,501,000.
8
DEVELOPMENT AND REDEVELOPMENT PROJECTS
We are currently engaged in various development/redevelopment projects for which we have budgeted approximately $1.977 billion. Of this amount, $214.9 million was expended prior to 2007, $401.6 million was expended in 2007 and $719.6 million is estimated to be expended in 2008. Below is a description of these projects.
|
|
Our Share of | ||||||||||
($ in millions) In Progress: |
|
Estimated |
|
Estimated |
|
Costs |
|
Estimated |
| |||
New York Office: |
|
|
|
|
|
|
|
|
|
|
|
|
Harlem Park Ground-up Development (40% interest) construction of a |
|
2011 |
|
$ |
166.0 |
|
$ |
16.5 |
|
$ |
137.3 |
|
Other 4 projects |
|
2009-2010 |
|
|
81.0 |
|
|
13.8 |
|
|
66.7 |
|
Washington, DC Office: |
|
|
|
|
|
|
|
|
|
|
|
|
West End 25 redevelopment of former BNA office space to residential apartments |
|
2009 |
|
|
180.0 |
|
|
76.9 |
|
|
102.5 |
|
1999 K Street office building - demolition of existing 149,000 square foot |
|
2009 |
|
|
166.0 |
|
|
11.8 |
|
|
93.4 |
|
800 17th Street Ground-up Development (49% interest) construction of a |
|
2010 |
|
|
124.0 |
|
|
30.7 |
|
|
93.3 |
|
220-20th Street redevelopment of Crystal Plaza Two office space |
|
2009 |
|
|
100.0 |
|
|
7.1 |
|
|
83.5 |
|
2101 L Street office building complete rehabilitation of existing |
|
2008 |
|
|
87.0 |
|
|
47.4 |
|
|
28.5 |
|
Retail: |
|
|
|
|
|
|
|
|
|
|
|
|
Downtown Crossing (50% interest) redevelopment of the Filenes property, |
|
2010 |
|
|
337.0 |
|
|
56.8 |
|
|
275.0 |
|
Bergen Town Center interior and exterior renovation of existing space, |
|
2008 |
|
|
223.0 |
|
|
36.7 |
|
|
152.3 |
|
North Bergen, New Jersey Ground-up Development acquisition of land |
|
2009 |
|
|
73.0 |
|
|
21.4 |
|
|
23.2 |
|
San Jose, California Ground-up Development (45% interest) acquisition |
|
2008 |
|
|
70.0 |
|
|
28.2 |
|
|
15.9 |
|
Manhattan Mall redevelopment and renovation of existing mall, including |
|
2008 |
|
|
63.0 |
|
|
13.4 |
|
|
49.6 |
|
South Hills Mall conversion of existing mall into a 575,000 |
|
2009 |
|
|
48.0 |
|
|
2.4 |
|
|
43.9 |
|
Beverly Connection (50% interest) interior and exterior renovations |
|
2009 |
|
|
42.0 |
|
|
6.4 |
|
|
15.0 |
|
Gun Hill Road redevelopment of existing shopping center |
|
2008 |
|
|
31.0 |
|
|
3.9 |
|
|
6.8 |
|
Broome & Broadway redevelopment and renovation of retail and residential space |
|
2009 |
|
|
29.0 |
|
|
7.1 |
|
|
21.4 |
|
Garfield redevelopment of existing warehouse site into a 325,000 square |
|
2009 |
|
|
28.0 |
|
|
1.9 |
|
|
24.1 |
|
Strip shopping centers and malls redevelopment of 14 properties |
|
2009 |
|
|
70.0 |
|
|
7.5 |
|
|
59.7 |
|
Other: |
|
|
|
|
|
|
|
|
|
|
|
|
40 East 66th Street conversion of 27 rental apartments into residential |
|
2008 |
|
|
59.0 |
|
|
11.7 |
|
|
46.2 |
|
|
|
|
|
$ |
1,977.0 |
|
$ |
401.6 |
|
$ |
1,338.3 |
|
9
DEVELOPMENT AND REDEVELOPMENT PROJECTS - CONTINUED
On July 19, 2005 a joint venture in which we have a 50% interest entered into a Memorandum of Understanding and has been designated as the developer to convert the Farley Post Office in Manhattan, which occupies the super block between 31st and 33rd Streets from 8th to 9th Avenues, into the Moynihan Train Station. The plans for the Moynihan Train Station project include 300,000 square feet for a new transportation facility to be financed with public funding, as well as 850,000 square feet of commercial space and up to 1.0 million square feet of air rights intended to be transferred to an adjacent site. The venture endeavors to expand the plans to incorporate the adjacent super block to the east, relocating Madison Square Garden from its present site above Penn Station to the west end of the Farley Complex, permitting it to develop 5.5 million square feet of mixed use space on the old Madison Square Garden site and incorporate our existing 1.5 million square foot Two Penn Plaza into a 7.0 million square foot complex. In March 2007, New Yorks Empire State Development Corporation (the ESDC) acquired the Farley building from the United States Postal Service. In October 2007, the ESDC issued a Draft Scope of Work in connection with the preparation of a Supplemental Environmental Impact Statement describing the expanded development plan and proposing a zoning sub-district which would enable the venture to transfer the air rights under the original plans or the expanded plans to other locations within the Penn Plaza area. In addition, the Draft Scope of Work describes the public approvals and public actions necessary to implement either the original or expanded plans.
On December 4, 2007 a joint venture in which we are the 80% controlling and development partner was selected as the developer of the north wing of the Port Authority Bus Terminal at 42nd Street and Eighth Avenue in Manhattan. The joint venture intends to enter into a 99 year lease with the Port Authority to create approximately 60,000 square feet of retail space and develop a 1.3 million square foot office tower. The Port Authority also intends to renovate and modernize the bus terminal. The parties are also discussing the redevelopment of the south wing of the terminal.
We are evaluating other development opportunities, for which final plans and budgeted costs have yet to be determined, including: (i) redevelopment plans for the Hotel Pennsylvania, (ii) redeveloping certain shopping malls, including the Green Acres and Springfield Malls, (iii) redeveloping and expanding retail space and signage in the Penn Plaza area, (iv) conversion of 220 Central Park South, a residential apartment building, to condominiums and (v) other projects.
There can be no assurance that any of our development projects will commence, or if commenced, be completed on schedule or within budget.
10
FINANCING ACTIVITIES
On March 21, 2007, we sold $1.4 billion aggregate principal amount of 2.85% convertible senior debentures due 2027, pursuant to an effective registration statement. The aggregate net proceeds from this offering, after underwriters discounts and expenses, were approximately $1.37 billion. The debentures are redeemable at our option beginning in 2012 for the principal amount plus accrued and unpaid interest. Holders of the debentures have the right to require us to repurchase their debentures in 2012, 2017, and 2022 and in certain other limited circumstances. The debentures are convertible, under certain circumstances, for cash and Vornado common shares at an initial conversion rate of 6.1553 common shares per $1,000 of principal amount of debentures. The initial conversion price was $162.46, which represented a premium of 30% over the March 21, 2007 closing price for our common shares. The principal amount of debentures will be settled for cash and the amount in excess of the principal defined as the conversion value will be settled in cash or, at our election, Vornado common shares.
On September 28, 2007, the Operating Partnership entered into a new $1.510 billion unsecured revolving credit facility, which was increased by $85,000,000 on October 12, 2007 and can be increased to up to $2.0 billion during the initial term. The new facility has a three-year term with two one-year extension options, bears interest at LIBOR plus 55 basis points (5.43% at December 31, 2007), based on our current credit ratings and requires the payment of an annual facility fee of 15 basis points. Together with the existing $1.0 billion credit facility, the Operating Partnership has an aggregate of $2.595 billion of unsecured revolving credit. Vornado is the guarantor of the Operating Partnerships obligations under both revolving credit agreements. The existing $1.0 billion credit facilitys financial covenants have been modified to conform to the financial covenants under the new agreement. Significant modifications include (i) changing the definition of Capitalization Value to exclude corporate unallocated general and administrative expenses and to reduce the capitalization rate to 6.5% from 7.5%, and (ii) changing the definition of Total Outstanding Indebtedness to exclude indebtedness of unconsolidated joint ventures. Under the new agreement, Equity Value may not be less than Three Billion Dollars; Total Outstanding Indebtedness may not exceed sixty percent (60%) of Capitalization Value; the ratio of Combined EBITDA to Fixed Charges, each measured as of the most recently ended calendar quarter, may not be less than 1.40 to 1.00; the ratio of Unencumbered Combined EBITDA to Unsecured Interest Expense, each measured as of the most recently ended calendar quarter, may not be less than 1.50 to 1.00; at any time, Unsecured Indebtedness may not exceed sixty percent (60%) of Capitalization Value of Unencumbered Assets; and the ratio of Secured Indebtedness to Capitalization Value, each measured as of the most recently ended calendar quarter, may not exceed fifty percent (50%). The new agreement also contains standard representations and warranties and other covenants. The terms in quotations in this paragraph are all defined in the new agreement, which was filed as an exhibit to our Current Report on Form 8-K dated September 28, 2007, filed on October 4, 2007.
In addition to the above, during 2007 we completed approximately $1.111 billion of property level financings and repaid approximately $412,674,000 of existing debt with a portion of the proceeds.
The net proceeds we received from the above financings were used primarily to fund acquisitions and investments and for other general corporate purposes. We may seek to obtain additional capital through equity offerings, debt financings or asset sales, although there is no express policy with respect these capital markets transactions. We may also offer our shares or Operating Partnership units in exchange for property and may repurchase or otherwise re-acquire our shares or any other securities in the future.
11
SEASONALITY
Our revenues and expenses are subject to seasonality during the year which impacts quarter-by-quarter net earnings, cash flows and funds from operations. The business of Toys R Us, Inc. (Toys) is highly seasonal. Historically, Toys fourth quarter net income, which we record on a one-quarter lag basis in our first quarter, accounts for more than 80% of Toys fiscal year net income. The Office and Merchandise Mart segments have historically experienced higher utility costs in the third quarter of the year. The Merchandise Mart segment also has experienced higher earnings in the second and fourth quarters of the year due to major trade shows occurring in those quarters. The Retail segment revenue in the fourth quarter is typically higher due to the recognition of percentage rental income. The Temperature Controlled Logistics segment has experienced higher earnings in the fourth quarter due to higher activity and occupancy in warehouse operations due to the holiday seasons impact on the food industry.
TENANTS ACCOUNTING FOR OVER 10% OF REVENUES
None of our tenants represented more than 10% of total revenues for the years ended December 31, 2007 and 2006.
CERTAIN ACTIVITIES
We are not required to base our acquisitions and investments on specific allocations by type of property. We have historically held our properties for long-term investment; however, it is possible that properties in the portfolio may be sold in whole or in part, as circumstances warrant, from time to time. Further, we have not adopted a policy that limits the amount or percentage of assets which could be invested in a specific property. While we may seek the vote of our shareholders in connection with any particular material transaction, generally our activities are reviewed and may be modified from time to time by our Board of Trustees without the vote of shareholders.
EMPLOYEES
As of December 31, 2007, we have approximately 4,020 employees, of which 311 are corporate staff. The New York Office Properties segment has 128 employees and an additional 2,021 employees of Building Maintenance Services LLC, a wholly owned subsidiary. The Washington, DC Office Properties, Retail Properties and Merchandise Mart Properties segments have 232, 200 and 559 employees, respectively, and the Hotel Pennsylvania has 569 employees. The forgoing does not include employees of partially owned entities, including Americold Realty Trust, Toys or Alexanders, in which we own 47.6%, 32.7% and 32.8%, respectively.
SEGMENT DATA
We operate in the following business segments: New York Office Properties, Washington, DC Office Properties, Retail Properties, Merchandise Mart Properties, Temperature Controlled Logistics and Toys. Financial information related to our business segments for the years 2007, 2006 and 2005 is set forth in Note 20 Segment Information to our consolidated financial statements in this annual report on Form 10-K. The Merchandise Mart Properties segment has trade show operations in Canada and Switzerland. The Temperature Controlled Logistics segment manages one warehouse in Canada. The Toys segment operates in 505 locations internationally. In addition, we have one partially owned consolidated investment and three partially owned nonconsolidated investments in real estate partnerships located in India, which are included in the Other segment.
PRINCIPAL EXECUTIVE OFFICES
Our principal executive offices are located at 888 Seventh Avenue, New York, New York 10019; telephone (212) 894-7000.
MATERIALS AVAILABLE ON OUR WEBSITE
Copies of our annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, and amendments to those reports, as well as Reports on Forms 3, 4 and 5 regarding officers, trustees or 10% beneficial owners of us, filed or furnished pursuant to Section 13(a), 15(d) or 16(a) of the Securities Exchange Act of 1934 are available free of charge through our website (www.vno.com) as soon as reasonably practicable after they are electronically filed with, or furnished to, the Securities and Exchange Commission. We have also made available on our website copies of our Audit Committee Charter, Compensation Committee Charter, Corporate Governance and Nominating Committee Charter, Code of Business Conduct and Ethics and Corporate Governance Guidelines. In the event of any changes to these charters or the code or guidelines, changed copies will also be made available on our website. Copies of these documents are also available directly from us free of charge. Our website also includes other financial information about us, including certain non-GAAP financial measures, none of which is a part of this annual report on Form 10-K.
12
ITEM 1A. RISK FACTORS
Material factors that may adversely affect our business, operations and financial condition are summarized below.
REAL ESTATE INVESTMENTS' VALUE AND INCOME FLUCTUATE DUE TO VARIOUS FACTORS.
The value of real estate fluctuates depending on conditions in the general economy and the real estate business. These conditions may also limit our revenues and available cash.
The factors that affect the value of our real estate investments include, among other things:
|
|
national, regional and local economic conditions; |
|
|
consequences of any armed conflict involving, or terrorist attack against, the United States; |
|
|
our ability to secure adequate insurance; |
|
|
local conditions such as an oversupply of space or a reduction in demand for real estate in the area; |
|
|
competition from other available space; |
|
|
whether tenants and users such as customers and shoppers consider a property attractive; |
|
|
the financial condition of our tenants, including the extent of tenant bankruptcies or defaults; |
|
|
whether we are able to pass some or all of any increased operating costs through to tenants; |
|
|
how well we manage our properties; |
|
|
fluctuations in interest rates; |
|
|
changes in real estate taxes and other expenses; |
|
|
changes in market rental rates; |
|
|
the timing and costs associated with property improvements and rentals; |
|
|
changes in taxation or zoning laws; |
|
|
government regulation; |
|
|
availability of financing on acceptable terms or at all; |
|
|
potential liability under environmental or other laws or regulations; and |
|
|
general competitive factors. |
The rents we receive and the occupancy levels at our properties may decline as a result of adverse changes in any of these factors. If our rental revenues and/or occupancy levels decline, we generally would expect to have less cash available to pay our indebtedness and distribute to our shareholders. In addition, some of our major expenses, including mortgage payments, real estate taxes and maintenance costs, generally do not decline when the related rents decline.
Real estate is a competitive business.
Our business segments Office, Retail, Merchandise Mart Properties, Temperature Controlled Logistics, Toys R Us and Other operate in highly competitive environments. We have a large concentration of properties in the New York City metropolitan area and in the Washington, DC and Northern Virginia areas. We compete with a large number of real estate property owners and developers, some of which may be willing to accept lower returns on their investments. Principal factors of competition are rent charged, attractiveness of location, the quality of the property and breadth and quality of services provided. Our success depends upon, among other factors, trends of the national, regional and local economies, financial condition and operating results of current and prospective tenants and customers, availability and cost of capital, construction and renovation costs, taxes, governmental regulations, legislation and population trends.
13
We depend on leasing space to tenants on economically favorable terms and collecting rent from tenants who may not be able to pay.
Our financial results depend significantly on leasing space in our properties to tenants on economically favorable terms. In addition, because a substantial majority of our income comes from renting of real property, our income, funds available to pay indebtedness and funds available for distribution to our shareholders will decrease if a significant number of our tenants cannot pay their rent or if we are not able to maintain our levels of occupancy on favorable terms. If a tenant does not pay its rent, we might not be able to enforce our rights as landlord without delays and might incur substantial legal costs.
Inflation may adversely affect our financial condition and results of operations.
Although inflation has not materially impacted our operations in the recent past, increased inflation could have a pronounced negative impact on our mortgage and debt interest and general and administrative expenses, as these costs could increase at a rate higher than our rents. Inflation could also have an adverse effect on consumer spending which could impact our tenants sales and, in turn, our percentage rents, where applicable.
Bankruptcy or insolvency of tenants may decrease our revenues and available cash.
From time to time, some of our tenants have declared bankruptcy, and other tenants may declare bankruptcy or become insolvent in the future. If a major tenant declares bankruptcy or becomes insolvent, the rental property at which it leases space may have lower revenues and operational difficulties. In the case of our shopping centers, the bankruptcy or insolvency of a major tenant could cause us to have difficulty leasing the remainder of the affected property. Our leases generally do not contain restrictions designed to ensure the creditworthiness of our tenants. As a result, the bankruptcy or insolvency of a major tenant could result in a lower level of net income and funds available for the payment of our indebtedness or for distribution to our shareholders.
We may incur costs to comply with environmental laws.
Our operations and properties are subject to various federal, state and local laws and regulations concerning the protection of the environment, including air and water quality, hazardous or toxic substances and health and safety. Under some environmental laws, a current or previous owner or operator of real estate may be required to investigate and clean up hazardous or toxic substances released at a property. The owner or operator may also be held liable to a governmental entity or to third parties for property damage or personal injuries and for investigation and clean-up costs incurred by those parties because of the contamination. These laws often impose liability without regard to whether the owner or operator knew of the release of the substances or caused the release. The presence of contamination or the failure to remediate contamination may impair our ability to sell or lease real estate or to borrow using the real estate as collateral. Other laws and regulations govern indoor and outdoor air quality including those that can require the abatement or removal of asbestos-containing materials in the event of damage, demolition, renovation or remodeling and also govern emissions of and exposure to asbestos fibers in the air. The maintenance and removal of lead paint and certain electrical equipment containing polychlorinated biphenyls (PCBs) and underground storage tanks are also regulated by federal and state laws. We are also subject to risks associated with human exposure to chemical or biological contaminants such as molds, pollens, viruses and bacteria which, above certain levels, can be alleged to be connected to allergic or other health effects and symptoms in susceptible individuals. We could incur fines for environmental compliance and be held liable for the costs of remedial action with respect to the foregoing regulated substances or tanks or related claims arising out of environmental contamination or human exposure at or from our properties.
Each of our properties has been subjected to varying degrees of environmental assessment. The environmental assessments did not, as of this date, reveal any environmental condition material to our business. However, identification of new compliance concerns or undiscovered areas of contamination, changes in the extent or known scope of contamination, discovery of additional sites, human exposure to the contamination or changes in cleanup or compliance requirements could result in significant costs to us.
14
Some of our potential losses may not be covered by insurance.
We carry commercial liability and all risk property insurance ((i) fire, (ii) flood, (iii) extended coverage, (iv) acts of terrorism as defined in the Terrorism Risk Insurance Program Reauthorization Act of 2007 (TRIPRA), which expires in December 2014, and (v) rental loss insurance) with respect to our assets. Our New York Office, Washington, DC Office, Retail and Merchandise Mart divisions have $1.5 billion of per occurrence all risk property insurance coverage, including terrorism coverage, in effect through September 15, 2008. AmeriCold has $250,000,000 of per occurrence all risk property insurance coverage, including terrorism coverage, in effect through January 1, 2009. Our California properties have earthquake insurance with coverage of $150,000,000 per occurrence, subject to a deductible in the amount of 5% of the value of the affected property, and a $150,000,000 annual aggregate limit.
In June 2007 we formed Penn Plaza Insurance Company, LLC (PPIC), a wholly owned consolidated subsidiary, to act as a re-insurer with respect to a portion of our earthquake insurance coverage and as a direct insurer for coverage for certified acts of terrorism and for nuclear, biological, chemical and radiological (NBCR) acts, as defined by TRIPRA. Coverage for certified acts of terrorism is fully reinsured by third party insurance companies and the Federal government with no exposure to PPIC. Prior to the formation of PPIC, we were uninsured for losses under NBCR coverage. Subsequently, we have $1.5 billion of NBCR coverage under TRIPRA, for which PPIC is responsible for 15% of each NBCR loss and the insurance company deductible of $1,000,000. We are ultimately responsible for any loss borne by PPIC.
We continue to monitor the state of the insurance market and the scope and costs of coverage for acts of terrorism. However, we cannot anticipate what coverage will be available on commercially reasonable terms in future policy years.
Our debt instruments, consisting of mortgage loans secured by our properties (which are generally non-recourse to us), senior unsecured notes, exchangeable senior debentures, convertible senior debentures and revolving credit agreements contain customary covenants requiring us to maintain insurance. Although we believe that we have adequate insurance coverage for purposes of these agreements, we may not be able to obtain an equivalent amount of coverage at reasonable costs in the future. Further, if lenders insist on greater coverage than we are able to obtain it could adversely affect our ability to finance and/or refinance our properties and expand our portfolio.
Because we operate one hotel property, we face the risks associated with the hospitality industry.
We own the Hotel Pennsylvania in New York City. If the hotel does not generate sufficient receipts, our cash flow would be decreased, which could reduce the amount of cash available for distribution to our shareholders. The following factors, among others, are common to the hotel industry, and may reduce the revenues generated by our hotel property:
|
|
our hotel competes for guests with other hotels, a number of which have greater marketing and financial resources; |
|
|
if there is an increase in operating costs resulting from inflation and other factors, we may not be able to offset such increase by increasing room rates; |
|
|
our hotel is subject to the fluctuating and seasonal demands of business travelers and tourism; |
|
|
our hotel is subject to general and local economic and social conditions that may affect demand for travel in general, including war and terrorism; and |
|
|
physical condition, which may require substantial additional capital. |
15
Because of the ownership structure of our hotel, we face potential adverse effects from changes to the applicable tax laws.
Under the Internal Revenue Code, REITs like us are not allowed to operate hotels directly or indirectly. Accordingly, we lease The Hotel Pennsylvania to our taxable REIT subsidiary, or TRS. While the TRS structure allows the economic benefits of ownership to flow to us, the TRS is subject to tax on its income from the operations of the hotel at the federal and state level. In addition, the TRS is subject to detailed tax regulations that affect how it may be capitalized and operated. If the tax laws applicable to a TRS are modified, we may be forced to modify the structure for owning the hotel, and such changes may adversely affect the cash flows from the hotel. In addition, the Internal Revenue Service, the United States Treasury Department and Congress frequently review federal income tax legislation, and we cannot predict whether, when or to what extent new federal tax laws, regulations, interpretations or rulings will be adopted. Any of such actions may prospectively or retroactively modify the tax treatment of the TRS and, therefore, may adversely affect our after-tax returns from the hotel.
Compliance or failure to comply with the Americans with Disabilities Act or other safety regulations and requirements could result in substantial costs.
The Americans with Disabilities Act generally requires that public buildings, including our properties, be made accessible to disabled persons. Noncompliance could result in the imposition of fines by the federal government or the award of damages to private litigants. From time to time persons have asserted claims against us with respect to some of our properties under this Act, but to date such claims have not resulted in any material expense or liability. If, under the Americans with Disabilities Act, we are required to make substantial alterations and capital expenditures in one or more of our properties, including the removal of access barriers, it could adversely affect our financial condition and results of operations, as well as the amount of cash available for distribution to our shareholders.
Our properties are subject to various federal, state and local regulatory requirements, such as state and local fire and life safety requirements. If we fail to comply with these requirements, we could incur fines or private damage awards. We do not know whether existing requirements will change or whether compliance with future requirements will require significant unanticipated expenditures that will affect our cash flow and results of operations.
16
OUR INVESTMENTS ARE CONCENTRATED IN THE NEW YORK AND WASHINGTON, DC METROPOLITAN AREAS. CIRCUMSTANCES AFFECTING THESE AREAS GENERALLY COULD ADVERSELY AFFECT OUR BUSINESS.
A significant portion of our properties are in the New York City/New Jersey and Washington, DC metropolitan areas and are affected by the economic cycles and risks inherent to those areas.
During 2007, approximately 71% of our EBITDA, excluding items that affect comparability, came from properties located in the New York City and Washington, DC metropolitan areas and in New Jersey. In addition, we may continue to concentrate a significant portion of our future acquisitions in these metropolitan areas or in other geographic real estate markets in the United States or abroad. Real estate markets are subject to economic downturns, as they have in the past, and we cannot predict how economic conditions will impact these markets in both the short and long term. Declines in the economy or a decline in the real estate markets in these areas could hurt our financial performance and the value of our properties. The factors affecting economic conditions in these regions include:
|
|
space needs of the United States Government, including the effect of base closures and repositioning under the Defense Base Closure and Realignment Act of 2005, as amended; |
|
|
business layoffs or downsizing; |
|
|
industry slowdowns; |
|
|
relocations of businesses; |
|
|
changing demographics; |
|
|
increased telecommuting and use of alternative work places; |
|
|
financial performance and productivity of the publishing, advertising, financial, technology, retail, insurance and real estate industries; |
|
|
infrastructure quality; and |
|
|
any oversupply of, or reduced demand for, real estate. |
It is impossible for us to assess the future effects of the current uncertain trends in the economic and investment climates of the geographic areas in which we concentrate, and more generally of the United States, or the real estate markets in these areas. If these conditions persist or if there is any local, national or global economic downturn, our businesses and future profitability may be adversely affected.
Terrorist attacks, such as those of September 11, 2001 in New York City and the Washington, DC area, may adversely affect the value of our properties and our ability to generate cash flow.
We have significant investments in large metropolitan areas, including the New York, Washington, DC, Chicago, Boston and San Francisco metropolitan areas. In the aftermath of a terrorist attack, tenants in these areas may choose to relocate their businesses to less populated, lower-profile areas of the United States that may be perceived to be less likely targets of future terrorist activity and fewer customers may choose to patronize businesses in these areas. This in turn would trigger a decrease in the demand for space in these areas, which could increase vacancies in our properties and force us to lease our properties on less favorable terms. As a result, the value of our properties and the level of our revenues and cash flows could decline materially.
17
WE MAY ACQUIRE OR SELL ADDITIONAL ASSETS OR ENTITIES OR DEVELOP ADDITIONAL PROPERTIES. OUR FAILURE OR INABILITY TO CONSUMMATE THESE TRANSACTIONS OR MANAGE THE RESULTS OF THESE TRANSACTIONS COULD ADVERSELY AFFECT OUR OPERATIONS AND FINANCIAL RESULTS.
We have grown rapidly through acquisitions. We may not be able to maintain this rapid growth and our failure to do so could adversely affect our stock price.
We have experienced rapid growth in recent years, increasing our total assets from approximately $565 million at December 31, 1997 to approximately $22.5 billion at December 31, 2007. We may not be able to maintain a similar rate of growth in the future or manage our growth effectively. Our failure to do so may have a material adverse effect on our financial condition and results of operations and ability to pay dividends to our shareholders.
We may acquire or develop properties or acquire other real estate related companies and this may create risks.
We may acquire or develop properties or acquire other real estate related companies when we believe that an acquisition or development is consistent with our business strategies. We may not, however, succeed in consummating desired acquisitions or in completing developments on time or within budget. In addition, we may face competition in pursuing acquisition or development opportunities that could increase our costs. When we do pursue a project or acquisition, we may not succeed in leasing newly developed or acquired properties at rents sufficient to cover our costs of acquisition and development or in operating the businesses we acquired. Difficulties in integrating acquisitions may prove costly or time-consuming and could divert managements attention. Acquisitions or developments in new markets or industries where we do not have the same level of market knowledge may result in poorer than anticipated performance. We may also abandon acquisition or development opportunities that we have begun pursuing and consequently fail to recover expenses already incurred and have devoted management time to a matter not consummated. Furthermore, our acquisitions of new properties or companies will expose us to the liabilities of those properties or companies, some of which we may not be aware at the time of acquisition. In addition, development of our existing properties presents similar risks.
From time to time we have made, and in the future we may seek to make, one or more material acquisitions. The announcement of such a material acquisition may result in a significant decline in the price of our common shares.
We are continuously looking at material transactions that we will believe will maximize shareholder value. However, an announcement by us of one or more significant acquisitions could result in a quick and significant decline in the price of our common shares and convertible and exchangeable securities.
It may be difficult to buy and sell real estate quickly.
Real estate investments are relatively difficult to buy and sell quickly. Consequently, we may have limited ability to vary our portfolio promptly in response to changes in economic or other conditions.
We may not be permitted to dispose of certain properties or pay down the debt associated with those properties when we might otherwise desire to do so without incurring additional costs.
As part of an acquisition of a property, including our January 1, 2002 acquisition of Charles E. Smith Commercial Realty L.P.s 13.0 million square foot portfolio, we may agree, and in the case of Charles E. Smith Commercial Realty L.P. did agree, with the seller that we will not dispose of the acquired properties or reduce the mortgage indebtedness on them for significant periods of time unless we pay certain of the resulting tax costs of the seller. These agreements could result in our holding on to properties that we would otherwise sell and not pay down or refinance indebtedness that we would otherwise pay down or refinance.
18
On January 1, 2002, we completed the acquisition of the 66% interest in Charles E. Smith Commercial Realty L.P. that we did not previously own. The terms of the merger restrict our ability to sell or otherwise dispose of, or to finance or refinance, the properties formerly owned by Charles E. Smith Commercial Realty L.P., which could result in our inability to sell these properties at an opportune time and increased costs to us.
Subject to limited exceptions, we are restricted from selling or otherwise transferring or disposing of certain properties located in the Crystal City area of Arlington, Virginia for a period of 12 years. These restrictions, which currently cover approximately 13.0 million square feet of space, could result in our inability to sell these properties at an opportune time and increase costs to us.
From time to time we make investments in companies over which we do not have sole control. Some of these companies operate in industries that differ from our current operations, with different risks than investing in real estate.
From time to time we make debt or equity investments in other companies that we may not control or over which we may not have sole control. These investments include but are not limited to: Alexanders, Inc., Toys, The Lexington Master Limited Partnership, GMH Communities L.P. and equity and mezzanine investments in other entities that have significant real estate assets. Although these businesses generally have a significant real estate component, certain operate in businesses that are different from our primary lines of business including, without limitation, operating or managing toy stores, department stores, student and military housing facilities. Consequently, our investment in these businesses, among other risks, subjects us to the operating and financial risks of industries other than real estate and to the risk that we do not have sole control over the operations of these businesses. From time to time we may make additional investments in or acquire other entities that may subject us to additional similar risks. Our investments in entities over which we do not have sole control, including joint ventures, present additional risks such as our having differing objectives than our partners or the entities in which we invest, or our becoming involved in disputes, or competing with those persons. In addition, we rely on the internal controls and financial reporting controls of these entities and their failure to comply with applicable standards may adversely affect us.
We are subject to risks that affect the general retail environment.
A substantial proportion of our properties are in the retail shopping center real estate market and we have a significant investment in retailers such as Toys. See Our investment in Toys R Us, Inc. subjects us to risks different from our other lines of business and may result in increased seasonality and volatility in our reported earnings below. This means that we are subject to factors that affect the retail environment generally, including the level of consumer spending and consumer confidence, the threat of terrorism and increasing competition from discount retailers, outlet malls, retail websites and catalog companies. These factors could adversely affect the financial condition of our retail tenants and the retailers in which we hold an investment and the willingness of retailers to lease space in our shopping centers.
We depend upon our anchor tenants to attract shoppers.
We own several regional malls and other shopping centers that are typically anchored by well-known department stores and other tenants who generate shopping traffic at the mall or shopping center. The value of our properties would be adversely affected if tenants or anchors failed to meet their contractual obligations, sought concessions in order to continue operations or ceased their operations. If the sales of stores operating in our properties were to decline significantly due to economic conditions, closing of anchors or for other reasons, tenants may be unable to pay their minimum rents or expense recovery charges. In the event of a default by a tenant or anchor, we may experience delays and costs in enforcing our rights as landlord.
19
Our investment in Toys R Us, Inc. subjects us to risks different from our other lines of business and may result in increased seasonality and volatility in our reported earnings.
On July 21, 2005, a joint venture that we own equally with Bain Capital and Kohlberg Kravis Roberts & Co. acquired Toys R Us, Inc. (Toys). Because Toys is a retailer, its operations subject us to the risks of a retail company that are different than those presented by our other lines of business. The business of Toys is highly seasonal. Historically, Toys fourth quarter net income accounts for more than 80% of its fiscal year net income. In addition, our fiscal year ends on December 31 whereas, as is common for retailers, Toys fiscal year ends on the Saturday nearest to January 31. Therefore, we record our pro-rata share of Toys net earnings on a one quarter-lag basis. For example, our financial results for the year ended December 31, 2007 include Toys financial results for its first, second and third quarters ended October 28, 2006, as well as Toys fourth quarter results of 2005. Because of the seasonality of Toys, our reported net income will likely show increased volatility. We may also, in the future and from time to time, invest in other businesses that may report financial results that are more volatile than our historical financial results.
We invest in subordinated or mezzanine debt of certain entities that have significant real estate assets. These investments involve greater risk of loss than investments in senior mortgage loans.
We invest, and may in the future invest, in subordinated or mezzanine debt of certain entities that have significant real estate assets. As of December 31, 2007, our mezzanine debt securities have an aggregate carrying amount of $492,339,000. These investments, which are subordinate to the mortgage loans secured by the real property, are generally secured by pledges of the equity interests of the entities owning the underlying real estate. These investments involve greater risk of loss than investments in senior mortgage loans which are secured by real property. If a borrower defaults on debt to us or on debt senior to us, or declares bankruptcy, we may not be able to recover some or all of our investment. The value of the assets securing or supporting our investments could deteriorate over time due to factors beyond our control, including acts or omissions by owners, changes in business, economic or market conditions, or foreclosure. Such deteriorations in value may result in the recognition of impairment losses on our statement of operations. In addition, there may be significant delays and costs associated with the process of foreclosing on collateral securing or supporting our investments.
We evaluate the collectibility of both interest and principal of each of our loans, if circumstances warrant, to determine whether they are impaired. A loan is impaired when based on current information and events, it is probable that we will be unable to collect all amounts due according to the existing contractual terms. When a loan is impaired, the amount of the loss accrual is calculated by comparing the carrying amount of the investment to the value determined by discounting the expected future cash flows at the loans effective interest rate or, as a practical expedient, to the value of the collateral if the loan is collateral dependent. There can be no assurance that our estimates of collectible amounts will not change over time or that they will be representative of the amounts we actually collect, including amounts we would collect if we chose to sell these investments before their maturity. If we collect less than our estimates, we will record charges which could be material.
We invest in marketable equity securities of companies that have significant real estate assets. The value of these investments may decline as a result of operating performance or economic or market conditions.
We invest, and may in the future invest, in marketable equity securities of publicly-traded real estate companies or companies that have significant real estate assets. As of December 31, 2007, our marketable securities have an aggregate carrying amount of $323,106,000. Significant declines in the value of these investments due to operating performance or economic or market conditions may result in the recognition of impairment losses on our statement of operations.
20
OUR ORGANIZATIONAL AND FINANCIAL STRUCTURE GIVES RISE TO OPERATIONAL AND FINANCIAL RISKS.
We May Not Be Able to Obtain Capital to Make Investments.
We depend primarily on external financing to fund the growth of our business. This is because one of the requirements of the Internal Revenue Code of 1986, as amended, for a REIT is that it distribute 90% of its net taxable income, excluding net capital gains, to its shareholders. There is a separate requirement to distribute net capital gains or pay a corporate level tax in lieu thereof. Our access to debt or equity financing depends on the willingness of third parties to lend or make equity investments and on conditions in the capital markets generally. We and other companies in the real estate industry have experienced limited availability of financing from time to time. Although we believe that we will be able to finance any investments we may wish to make in the foreseeable future, new financing may not be available on acceptable terms.
For information about our available sources of funds, see Managements Discussion and Analysis of Financial Condition and Results of Operations Liquidity and Capital Resources and the notes to the consolidated financial statements in this annual report on Form 10-K.
Vornado Realty Trust depends on dividends and distributions from its direct and indirect subsidiaries. The creditors and preferred security holders of these subsidiaries are entitled to amounts payable to them by the subsidiaries before the subsidiaries may pay any dividends or distributions to Vornado Realty Trust.
Substantially all of Vornado Realty Trusts assets are held through its Operating Partnership that holds substantially all of its properties and assets through subsidiaries. The Operating Partnerships cash flow is dependent on cash distributions to it by its subsidiaries, and in turn, substantially all of Vornado Realty Trusts cash flow is dependent on cash distributions to it by the Operating Partnership. The creditors of each of Vornado Realty Trusts direct and indirect subsidiaries are entitled to payment of that subsidiarys obligations to them, when due and payable, before distributions may be made by that subsidiary to its equity holders. Thus, the Operating Partnerships ability to make distributions to holders of its units depends on its subsidiaries ability first to satisfy their obligations to their creditors and then to make distributions to the Operating Partnership. Likewise, Vornado Realty Trusts ability to pay dividends to holders of common and preferred shares depends on the Operating Partnerships ability first to satisfy its obligations to its creditors and make distributions payable to holders of preferred units and then to make distributions to Vornado Realty Trust.
Furthermore, the holders of preferred units of the Operating Partnership are entitled to receive preferred distributions before payment of distributions to holders of common units of the Operating Partnership, including Vornado Realty Trust. Thus, Vornado Realty Trusts ability to pay dividends to holders of its shares and satisfy its debt obligations depends on the Operating Partnerships ability first to satisfy its obligations to its creditors and make distributions payable to holders of preferred units and then to make distributions to Vornado Realty Trust. As of December 31, 2007, there were nine series of preferred units of the Operating Partnership not held by Vornado Realty Trust that have preference over Vornado Realty Trust common shares with a total liquidation value of $399,347,000.
In addition, Vornado Realty Trusts participation in any distribution of the assets of any of its direct or indirect subsidiaries upon the liquidation, reorganization or insolvency, is only after the claims of the creditors, including trade creditors and preferred security holders, are satisfied.
We have indebtedness, and this indebtedness, and its cost, may increase.
As of December 31, 2007, we had approximately $12.952 billion of total debt outstanding, including our pro rata share of debt of partially owned entities. Our ratio of total debt to total enterprise value was approximately 47%. When we say enterprise value in the preceding sentence, we mean market equity value of Vornado Realty Trusts common and preferred shares plus total debt outstanding, including our pro rata share of debt of partially owned entities. In the future, we may incur additional debt, and thus increase our ratio of total debt to total enterprise value, to finance acquisitions or property developments. If our level of indebtedness increases, there may be an increased risk of a credit rating downgrade or a default on our obligations that could adversely affect our financial condition and results of operations. In addition, in a rising interest rate environment, the cost of our existing variable rate debt and any new debt or other market rate security or instrument may increase.
21
Covenants in our debt instruments could adversely affect our financial condition and our acquisitions and development activities.
The mortgages on our properties contain customary covenants such as those that limit our ability, without the prior consent of the lender, to further mortgage the applicable property or to discontinue insurance coverage. Our unsecured credit facilities, unsecured debt securities and other loans that we may obtain in the future contain customary restrictions, requirements and other limitations on our ability to incur indebtedness, including covenants that limit our ability to incur debt based upon the level of our ratio of total debt to total assets, our ratio of secured debt to total assets, our ratio of EBITDA to interest expense, and fixed charges, and that require us to maintain a certain level of unencumbered assets to unsecured debt. Our ability to borrow under these facilities is subject to compliance with certain financial and other covenants. In addition, failure to comply with our covenants could cause a default under the applicable debt instrument, and we may then be required to repay such debt with capital from other sources. Under those circumstances, other sources of capital may not be available to us, or be available only on unattractive terms. Additionally, our ability to satisfy current or prospective lenders insurance requirements may be adversely affected if lenders generally insist upon greater insurance coverage against acts of terrorism than is available to us in the marketplace or on commercially reasonable terms.
We rely on debt financing, including borrowings under our unsecured credit facilities, issuances of unsecured debt securities and debt secured by individual properties, to finance acquisitions and development activities and for working capital. If we are unable to obtain debt financing from these or other sources, or refinance existing indebtedness upon maturity, our financial condition and results of operations would likely be adversely affected. If we breach covenants in our debt agreements, the lenders can declare a default and, if the debt is secured, can take possession of the property securing the defaulted loan.
Vornado Realty Trust may fail to qualify or remain qualified as a REIT and may be required to pay income taxes at corporate rates.
Although we believe that we will remain organized and will continue to operate so as to qualify as a REIT for federal income tax purposes, we may fail to remain qualified in this way. Qualification as a REIT for federal income tax purposes is governed by highly technical and complex provisions of the Internal Revenue Code for which there are only limited judicial or administrative interpretations. Our qualification as a REIT also depends on various facts and circumstances that are not entirely within our control. In addition, legislation, new regulations, administrative interpretations or court decisions may significantly change the tax laws with respect to the requirements for qualification as a REIT or the federal income tax consequences of qualifying as a REIT.
If, with respect to any taxable year, we fail to maintain our qualification as a REIT and do not qualify under statutory relief provisions, we could not deduct distributions to shareholders in computing our taxable income and would have to pay federal income tax on our taxable income at regular corporate rates. The federal income tax payable would include any applicable alternative minimum tax. If we had to pay federal income tax, the amount of money available to distribute to shareholders and pay our indebtedness would be reduced for the year or years involved, and we would no longer be required to distribute money to shareholders. In addition, we would also be disqualified from treatment as a REIT for the four taxable years following the year during which qualification was lost, unless we were entitled to relief under the relevant statutory provisions. Although we currently intend to operate in a manner designed to allow us to qualify as a REIT, future economic, market, legal, tax or other considerations may cause us to revoke the REIT election or fail to qualify as a REIT.
We face possible adverse changes in tax laws, which may result in an increase in our tax liability.
From time to time changes in state and local tax laws or regulations are enacted, which may result in an increase in our tax liability. The shortfall in tax revenues for states and municipalities in recent years may lead to an increase in the frequency and size of such changes. If such changes occur, we may be required to pay additional taxes on our assets or income. These increased tax costs could adversely affect our financial condition and results of operations and the amount of cash available for payment of dividends.
Loss of our key personnel could harm our operations and adversely affect the value of our common shares.
We are dependent on the efforts of Steven Roth, the Chairman of the Board of Trustees and Chief Executive Officer of Vornado Realty Trust, and Michael D. Fascitelli, the President of Vornado Realty Trust. While we believe that we could find replacements for these key personnel, the loss of their services could harm our operations and adversely affect the value of our common shares.
22
VORNADO REALTY TRUST'S CHARTER DOCUMENTS AND APPLICABLE LAW MAY HINDER ANY ATTEMPT TO ACQUIRE US.
Our Amended and Restated Declaration of Trust sets limits on the ownership of our shares.
Generally, for Vornado Realty Trust to maintain its qualification as a REIT under the Internal Revenue Code, not more than 50% in value of the outstanding shares of beneficial interest of Vornado Realty Trust may be owned, directly or indirectly, by five or fewer individuals at any time during the last half of Vornado Realty Trusts taxable year. The Internal Revenue Code defines individuals for purposes of the requirement described in the preceding sentence to include some types of entities. Under Vornado Realty Trusts Amended and Restated Declaration of Trust, as amended, no person may own more than 6.7% of the outstanding common shares of any class, or 9.9% of the outstanding preferred shares of any class, with some exceptions for persons who held common shares in excess of the 6.7% limit before Vornado Realty Trust adopted the limit and other persons approved by Vornado Realty Trusts Board of Trustees. These restrictions on transferability and ownership may delay, deter or prevent a change in control of Vornado Realty Trust or other transaction that might involve a premium price or otherwise be in the best interest of the shareholders. We refer to Vornado Realty Trusts Amended and Restated Declaration of Trust, as amended, as the declaration of trust.
We have a classified Board of Trustees and that may reduce the likelihood of certain takeover transactions.
Vornado Realty Trusts Board of Trustees is divided into three classes of trustees. Trustees of each class are chosen for three-year staggered terms. Staggered terms of trustees may reduce the possibility of a tender offer or an attempt to change control of Vornado Realty Trust, even though a tender offer or change in control might be in the best interest of Vornado Realty Trusts shareholders.
We may issue additional shares in a manner that could adversely affect the likelihood of certain takeover transactions.
Vornado Realty Trusts declaration of trust authorizes the Board of Trustees to:
|
cause Vornado Realty Trust to issue additional authorized but unissued common shares or preferred shares; |
|
classify or reclassify, in one or more series, any unissued preferred shares; |
|
set the preferences, rights and other terms of any classified or reclassified shares that Vornado Realty Trust issues; and |
|
increase, without shareholder approval, the number of shares of beneficial interest that Vornado Realty Trust may issue. |
The Board of Trustees could establish a series of preferred shares whose terms could delay, deter or prevent a change in control of Vornado Realty Trust or other transaction that might involve a premium price or otherwise be in the best interest of Vornado Realty Trusts shareholders, although the Board of Trustees does not now intend to establish a series of preferred shares of this kind. Vornado Realty Trusts declaration of trust and bylaws contain other provisions that may delay, deter or prevent a change in control of Vornado Realty Trust or other transaction that might involve a premium price or otherwise be in the best interest of our shareholders.
The Maryland General Corporation Law contains provisions that may reduce the likelihood of certain takeover transactions.
Under the Maryland General Corporation Law, as amended, which we refer to as the MGCL, as applicable to real estate investment trusts, certain business combinations, including certain mergers, consolidations, share exchanges and asset transfers and certain issuances and reclassifications of equity securities, between a Maryland real estate investment trust and any person who beneficially owns ten percent or more of the voting power of the trusts shares or an affiliate or an associate, as defined in the MGCL, of the trust who, at any time within the two-year period before the date in question, was the beneficial owner of ten percent or more of the voting power of the then outstanding voting shares of beneficial interest of the trust, which we refer to as an interested shareholder, or an affiliate of the interested shareholder, are prohibited for five years after the most recent date on which the interested shareholder becomes an interested shareholder. After that five-year period, any business combination of these kinds must be recommended by the board of trustees of the trust and approved by the affirmative vote of at least (a) 80% of the votes entitled to be cast by holders of outstanding shares of beneficial interest of the trust and (b) two-thirds of the votes entitled to be cast by holders of voting shares of the trust other than shares held by the interested shareholder with whom, or with whose affiliate, the business combination is to be effected, unless, among other conditions, the trusts common shareholders receive a minimum price, as defined in the MGCL, for their shares and the consideration is received in cash or in the same form as previously paid by the interested shareholder for its common shares.
23
The provisions of the MGCL do not apply, however, to business combinations that are approved or exempted by the board of trustees of the applicable trust before the interested shareholder becomes an interested shareholder, and a person is not an interested shareholder if the board of trustees approved in advance the transaction by which the person otherwise would have become an interested shareholder.
In approving a transaction, the Board may provide that its approval is subject to compliance, at or after the time of approval, with any terms and conditions determined by the Board. Vornado Realty Trusts Board has adopted a resolution exempting any business combination between any trustee or officer of Vornado Realty Trust, or their affiliates, and Vornado Realty Trust. As a result, the trustees and officers of Vornado Realty Trust and their affiliates may be able to enter into business combinations with Vornado Realty Trust that may not be in the best interest of shareholders. With respect to business combinations with other persons, the business combination provisions of the MGCL may have the effect of delaying, deferring or preventing a change in control of Vornado Realty Trust or other transaction that might involve a premium price or otherwise be in the best interest of the shareholders. The business combination statute may discourage others from trying to acquire control of Vornado Realty Trust and increase the difficulty of consummating any offer.
We may change our policies without obtaining the approval of our shareholders.
Our operating and financial policies, including our policies with respect to acquisitions of real estate or other companies, growth, operations, indebtedness, capitalization and dividends, are exclusively determined by our Board of Trustees. Accordingly, our shareholders do not control these policies.
OUR OWNERSHIP STRUCTURE AND RELATED-PARTY TRANSACTIONS MAY GIVE RISE TO CONFLICTS OF INTEREST.
Steven Roth and Interstate Properties may exercise substantial influence over us. They and some of our other trustees and officers have interests or positions in other entities that may compete with us.
As of December 31, 2007, Interstate Properties, a New Jersey general partnership, and its partners owned approximately 8.3% of the common shares of Vornado Realty Trust and approximately 27.2% of the common stock of Alexanders, Inc. Steven Roth, David Mandelbaum and Russell B. Wight, Jr. are the three partners of Interstate Properties. Mr. Roth is the Chairman of the Board and Chief Executive Officer of Vornado Realty Trust, the managing general partner of Interstate Properties and the Chairman of the Board and Chief Executive Officer of Alexanders. Messrs. Wight and Mandelbaum are trustees of Vornado Realty Trust and also directors of Alexanders.
As of December 31, 2007, the Operating Partnership owned 32.8% of the outstanding common stock of Alexanders. Alexanders is a REIT engaged in leasing, managing, developing and redeveloping properties, focusing primarily on the locations where its department stores operated before they ceased operations in 1992. Alexanders has seven properties, which are located in the New York City metropolitan area. Mr. Roth and Mr. Fascitelli, the President and a trustee of Vornado Realty Trust, are directors of Alexanders. Messrs. Mandelbaum, West and Wight are trustees of Vornado Realty Trust and are directors of Alexanders.
Because of these overlapping interests, Mr. Roth and Interstate Properties and its partners may have substantial influence over Vornado Realty Trust and on the outcome of any matters submitted to Vornado Realty Trust shareholders for approval. In addition, certain decisions concerning our operations or financial structure may present conflicts of interest among Messrs. Roth, Mandelbaum and Wight and Interstate Properties and our other equity or debt holders. In addition, Mr. Roth, Interstate Properties and its partners, and Alexanders currently and may in the future engage in a wide variety of activities in the real estate business which may result in conflicts of interest with respect to matters affecting us, such as which of these entities or persons, if any, may take advantage of potential business opportunities, the business focus of these entities, the types of properties and geographic locations in which these entities make investments, potential competition between business activities conducted, or sought to be conducted, competition for properties and tenants, possible corporate transactions such as acquisitions and other strategic decisions affecting the future of these entities.
Vornado Realty Trust currently manages and leases the real estate assets of Interstate Properties under a management agreement for which it receives an annual fee equal to 4% of base rent and percentage rent and certain other commissions. The management agreement has a term of one year and is automatically renewable unless terminated by either of the parties on 60 days notice at the end of the term. Vornado Realty Trust earned $800,000, $798,000, and $791,000 of management fees under the management agreement for the years ended December 31, 2007, 2006 and 2005. Because of the relationship among Vornado Realty Trust, Interstate Properties and Messrs. Roth, Mandelbaum and Wight, as described above, the terms of the management agreement and any future agreements between Vornado Realty Trust and Interstate Properties may not be comparable to those Vornado Realty Trust could have negotiated with an unaffiliated third party.
24
There may be conflicts of interest between Alexanders and us.
As of December 31, 2007, the Operating Partnership owned 32.8% of the outstanding common stock of Alexanders. Alexanders is a REIT engaged in leasing, managing, developing and redeveloping properties, focusing primarily on the locations where its department stores operated before they ceased operations in 1992. Alexanders has seven properties. Interstate Properties, which is described above, and its partners owned an additional 27.2% of the outstanding common stock of Alexanders, as of December 31, 2007. Mr. Roth, Chairman of the Board and Chief Executive Officer of Vornado Realty Trust, is Chief Executive Officer, a director of Alexanders and managing general partner of Interstate, and Mr. Fascitelli, President and a trustee of Vornado Realty Trust, is President and a director of Alexanders. Messrs. Mandelbaum, West and Wight, trustees of us, are also directors of Alexanders and general partners of Interstate. Alexanders common stock is listed on the New York Stock Exchange under the symbol ALX.
The Operating Partnership manages, develops and leases the Alexanders properties under management and development agreements and leasing agreements under which the Operating Partnership receives annual fees from Alexanders. These agreements have a one-year term expiring in March of each year and are all automatically renewable. Because Vornado Realty Trust and Alexanders share common senior management and because a majority of the trustees of Vornado Realty Trust also constitute the majority of the directors of Alexanders, the terms of the foregoing agreements and any future agreements between us and Alexanders may not be comparable to those we could have negotiated with an unaffiliated third party.
For a description of Interstate Properties ownership of Vornado Realty Trust and Alexanders, see Steven Roth and Interstate Properties may exercise substantial influence over us. They and some of our other trustees and officers have interests or positions in other entities that may compete with us above.
THE NUMBER OF SHARES OF VORNADO REALTY TRUST AND THE MARKET FOR THOSE SHARES GIVE RISE TO VARIOUS RISKS.
Vornado Realty Trust has many shares available for future sale, which could hurt the market price of its shares.
As of December 31, 2007, we had authorized but unissued, 96,923,394 common shares of beneficial interest, $.04 par value, and 76,016,023 preferred shares of beneficial interest, no par value, of which 68,016,023 preferred shares have not been reserved and remain available for issuance as a newly-designated class of preferred. We may issue these authorized but unissued shares from time to time in public or private offerings or in connection with acquisitions.
In addition, as of December 31, 2007, 14,556,397 common shares were reserved for issuance upon redemption of Operating Partnership common units. Some of these shares may be sold in the public market after registration under the Securities Act under registration rights agreements between Vornado Realty Trust and some holders of common units of the Operating Partnership. These shares may also be sold in the public market under Rule 144 under the Securities Act or other available exemptions from registration. In addition, we have reserved a number of common shares for issuance under employee benefit plans, and these common shares will be available for sale from time to time. We have awarded shares of restricted stock and granted options to purchase additional common shares to some of our executive officers and employees. Of the authorized but unissued common and preferred shares above, 51,052,118 common and 8,000,000 preferred shares, in the aggregate, were reserved for issuance upon the redemption of Operating Partnership units, conversion of outstanding convertible securities, under benefit plans or for other activity not directly under our control.
We cannot predict the effect that future sales of Vornado Realty Trust common and preferred shares or Operating Partnership common and preferred units will have on the market prices of Vornado Realty Trusts outstanding shares.
25
Changes in market conditions could hurt the market price of Vornado Realty Trusts shares.
The value of our common and preferred shares depends on various market conditions, which may change from time to time. Among the market conditions that may affect the value of our common and preferred shares are the following:
|
|
the extent of institutional investor interest in us; |
|
|
the reputation of REITs and real estate investments generally and the attractiveness of REIT equity securities in comparison to other equity securities, including securities issued by other real estate companies, and fixed income securities; |
|
|
our financial condition and performance; and |
|
|
general financial market and economic conditions. |
The stock market in recent years has experienced extreme price and volume fluctuations that have often been unrelated or disproportionate to the operating performance of companies.
Increased market interest rates may hurt the value of Vornado Realty Trusts common and preferred shares.
We believe that investors consider the distribution rate on REIT shares, expressed as a percentage of the price of the shares, relative to market interest rates as an important factor in deciding whether to buy or sell the shares. If market interest rates go up, prospective purchasers of REIT shares may expect a higher distribution rate. Higher interest rates would likely increase our borrowing costs and might decrease funds available for distribution. Thus, higher market interest rates could cause the market price of Vornado Realty Trusts common and preferred shares to decline.
ITEM 1B. |
UNRESOLVED STAFF COMMENTS |
There are no unresolved comments from the staff of the Securities Exchange Commission as of the date of this Annual Report on Form 10-K.
26
ITEM 2. |
PROPERTIES |
We own New York Office Properties, Washington, DC Office Properties, Retail properties, Merchandise Mart properties and Temperature Controlled Logistics refrigerated warehouses. We also have investments in Toys R Us, Alexanders, The Lexington Master Limited Partnership, GMH Communities L.P., Hotel Pennsylvania and industrial buildings. Below are the details of our properties by operating segment.
NEW YORK OFFICE PROPERTIES
Our New York Office Properties segment contains 16.0 million square feet, including 15.0 million square feet of office space, 851,000 square feet of retail space and 183,000 square feet of showroom space. In addition, the New York Office Properties contain six garages totaling 368,000 square feet (1,739 spaces) which are managed by or leased to third parties. The garage space is excluded from the statistics provided in this section.
Occupancy and average annual escalated rent per square foot, excluding garage space:
As of |
|
Rentable |
|
Occupancy Rate |
|
Average Annual |
| |
2007 |
|
15,994,000 |
|
97.6% |
|
$ |
49.34 |
|
2006 |
|
13,692,000 |
|
97.5% |
|
|
46.33 |
|
2005 |
|
12,972,000 |
|
96.0% |
|
|
43.67 |
|
2004 |
|
12,989,000 |
|
95.5% |
|
|
42.22 |
|
2003 |
|
12,829,000 |
|
95.1% |
|
|
40.68 |
|
2007 New York Office Properties rental revenue by tenants industry:
Industry |
|
Percentage |
|
Retail |
|
15% |
|
Finance |
|
8% |
|
Publishing |
|
7% |
|
Government |
|
7% |
|
Banking |
|
7% |
|
Legal |
|
6% |
|
Communications |
|
5% |
|
Insurance |
|
5% |
|
Technology |
|
4% |
|
Pharmaceuticals |
|
4% |
|
Real Estate |
|
3% |
|
Service Contractors |
|
3% |
|
Not-for-Profit |
|
3% |
|
Engineering |
|
2% |
|
Advertising |
|
1% |
|
Health Services |
|
1% |
|
Other |
|
19% |
|
|
|
100% |
|
New York Office Properties lease terms generally range from five to seven years for smaller tenant spaces to as long as 15 years for major tenants, and may include extension options at market rates. Leases typically provide for step-ups in rent periodically over the term of the lease and pass through to tenants the tenants share of increases in real estate taxes and operating expenses over a base year. Electricity is provided to tenants on a sub-metered basis or included in rent based on surveys and adjusted for subsequent utility rate increases. Leases also typically provide for tenant improvement allowances for all or a portion of the tenants initial construction costs of its premises.
27
NEW YORK OFFICE PROPERTIES - CONTINUED
Tenants accounting for 2% or more of 2007 New York Office Properties total revenues:
Tenant |
|
Square Feet |
|
2007 |
|
Percentage of New York City Office |
|
Percentage of Total |
| |
AXA Equitable Life Insurance (AXA) (1) |
|
815,000 |
|
$ |
30,450,000 |
|
3.3% |
|
0.9% |
|
Limited Brands |
|
382,000 |
|
|
28,844,000 |
|
3.1% |
|
0.9% |
|
The McGraw-Hill Companies, Inc. |
|
536,000 |
|
|
23,645,000 |
|
2.6% |
|
0.7% |
|
Macys, Inc. |
|
476,000 |
|
|
24,004,000 |
|
2.6% |
|
0.7% |
|
VNU Inc. |
|
372,000 |
|
|
18,788,000 |
|
2.0% |
|
0.6% |
|
______________________
(1) |
On December 28, 2007, AXAs lease agreement was modified, pursuant to which AXA will surrender approximately 400,000 square feet in the first quarter of 2009 and extend their lease for the remaining space (included in leasing activity below) which was scheduled to expire in 2011 to 2023. |
2007 New York Office Leasing Activity:
Location |
|
Square |
|
Average Initial |
| |
1290 Avenue of the Americas |
|
452,000 |
|
$ |
84.07 |
|
One Penn Plaza |
|
239,000 |
|
|
63.87 |
|
770 Broadway |
|
152,000 |
|
|
69.00 |
|
Eleven Penn Plaza |
|
135,000 |
|
|
56.31 |
|
888 Seventh Avenue |
|
112,000 |
|
|
107.01 |
|
350 Park Avenue |
|
101,000 |
|
|
106.42 |
|
Two Penn Plaza |
|
74,000 |
|
|
59.00 |
|
57th Street |
|
46,000 |
|
|
46.56 |
|
595 Madison |
|
39,000 |
|
|
66.38 |
|
40 Fulton Street |
|
39,000 |
|
|
44.11 |
|
150 East 58th Street |
|
37,000 |
|
|
65.66 |
|
90 Park Avenue |
|
35,000 |
|
|
79.41 |
|
330 Madison Avenue |
|
35,000 |
|
|
47.99 |
|
866 U.N. Plaza |
|
32,000 |
|
|
49.33 |
|
330 West 34th Street |
|
31,000 |
|
|
53.26 |
|
640 Fifth Avenue |
|
28,000 |
|
|
94.50 |
|
909 Third Avenue |
|
20,000 |
|
|
65.00 |
|
1740 Broadway |
|
16,000 |
|
|
67.52 |
|
20 Broad Street |
|
7,000 |
|
|
35.25 |
|
Total |
|
1,630,000 |
|
|
73.80 |
|
Vornados Ownership Interest |
|
1,445,000 |
|
|
73.74 |
|
_________________________________
|
(1) |
Most leases include periodic step-ups in rent, which are not reflected in the initial rent per square foot leased. |
In addition to the office space noted above, in 2007 we leased 24,000 square feet of retail space contained in the above office buildings at a weighted average initial rent of $217.90 per square foot.
28
NEW YORK OFFICE PROPERTIES - CONTINUED
Lease expirations as of December 31, 2007 assuming none of the tenants exercise renewal options:
Office Space: |
|
|
|
|
|
Percentage of |
|
Annual Escalated |
| ||||
Year |
|
Number of |
|
Square Feet of |
|
New York |
|
Total |
|
Per |
| ||
Office Space: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Month to month |
|
71 |
|
143,000 |
|
0.9% |
|
$ |
6,249,000 |
|
$ |
43.70 |
|
2008 |
|
80 |
|
642,000 |
(1) |
4.0% |
|
|
30,637,000 |
|
|
47.72 |
|
2009 |
|
150 |
|
910,000 |
|
5.7% |
|
|
45,678,000 |
|
|
50.20 |
|
2010 |
|
110 |
|
1,384,000 |
|
8.7% |
|
|
64,788,000 |
|
|
46.81 |
|
2011 |
|
66 |
|
1,321,000 |
|
8.3% |
|
|
67,486,000 |
|
|
51.09 |
|
2012 |
|
77 |
|
1,603,000 |
|
10.0% |
|
|
77,708,000 |
|
|
48.48 |
|
2013 |
|
32 |
|
749,000 |
|
4.7% |
|
|
29,358,000 |
|
|
39.20 |
|
2014 |
|
49 |
|
573,000 |
|
3.6% |
|
|
29,032,000 |
|
|
50.67 |
|
2015 |
|
47 |
|
2,078,000 |
|
13.0% |
|
|
105,956,000 |
|
|
50.99 |
|
2016 |
|
39 |
|
899,000 |
|
5.6% |
|
|
42,705,000 |
|
|
47.50 |
|
2017 |
|
32 |
|
847,000 |
|
5.3% |
|
|
51,690,000 |
|
|
61.03 |
|
Retail Space (contained in office buildings) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Month to month |
|
4 |
|
20,000 |
|
0.1% |
|
|
689,000 |
|
|
34.45 |
|
2008 |
|
10 |
|
38,000 |
|
0.2% |
|
|
4,010,000 |
|
|
105.53 |
|
2009 |
|
5 |
|
19,000 |
|
0.1% |
|
|
3,378,000 |
|
|
177.79 |
|
2010 |
|
7 |
|
12,000 |
|
0.1% |
|
|
1,217,000 |
|
|
101.42 |
|
2011 |
|
5 |
|
21,000 |
|
0.1% |
|
|
1,060,000 |
|
|
50.48 |
|
2012 |
|
9 |
|
59,000 |
|
0.4% |
|
|
5,414,000 |
|
|
91.76 |
|
2013 |
|
11 |
|
40,000 |
|
0.3% |
|
|
4,404,000 |
|
|
110.10 |
|
2014 |
|
8 |
|
68,000 |
|
0.4% |
|
|
13,666,000 |
|
|
200.97 |
|
2015 |
|
9 |
|
32,000 |
|
0.2% |
|
|
6,536,000 |
|
|
204.25 |
|
2016 |
|
4 |
|
319,000 |
|
2.0% |
|
|
16,202,000 |
|
|
50.79 |
|
2017 |
|
3 |
|
39,000 |
|
0.2% |
|
|
2,699,000 |
|
|
69.21 |
|
_________________________
|
(1) |
Excludes 492,000 square feet at 909 Third Avenue leased to the U.S. Post Office through 2038 (including six five-year renewal options) for which the annual escalated rent is $9.97 per square foot. |
29
NEW YORK OFFICE PROPERTIES - CONTINUED
New York Office Properties owned by us as of December 31, 2007:
Location |
|
Approximate |
|
Percent |
|
Encumbrances |
| |
NEW YORK (Manhattan) |
|
|
|
|
|
|
|
|
Penn Plaza: |
|
|
|
|
|
|
|
|
One Penn Plaza (ground leased through 2098) |
|
2,407,000 |
|
98.1% |
|
$ |
|
|
Two Penn Plaza |
|
1,562,000 |
|
98.1% |
|
|
292,000 |
|
Eleven Penn Plaza |
|
1,049,000 |
|
96.1% |
|
|
210,338 |
|
100 West 33rd Street |
|
845,000 |
|
94.2% |
|
|
159,361 |
|
330 West 34th Street (ground leased through 2148) |
|
637,000 |
|
99.6% |
|
|
|
|
|
|
6,500,000 |
|
97.4% |
|
|
661,699 |
|
Rockefeller Center: |
|
|
|
|
|
|
|
|
1290 Avenue of the Americas |
|
2,004,000 |
|
99.9% |
|
|
454,166 |
|
East Side: |
|
|
|
|
|
|
|
|
909 Third Avenue (ground leased through 2063) |
|
1,315,000 |
|
100.0% |
|
|
217,266 |
|
150 East 58th Street |
|
529,000 |
|
96.5% |
|
|
|
|
|
|
1,844,000 |
|
99.0% |
|
|
217,266 |
|
West Side: |
|
|
|
|
|
|
|
|
888 Seventh Avenue (ground leased through 2067) |
|
849,000 |
|
97.7% |
|
|
318,554 |
|
1740 Broadway |
|
597,000 |
|
99.4% |
|
|
|
|
57th Street (50% interest) |
|
188,000 |
|
97.8% |
|
|
29,000 |
|
825 Seventh Avenue (50% interest) |
|
165,000 |
|
100.0% |
|
|
21,808 |
|
|
|
1,799,000 |
|
98.5% |
|
|
369,362 |
|
Grand Central: |
|
|
|
|
|
|
|
|
90 Park Avenue |
|
893,000 |
|
98.7% |
|
|
|
|
330 Madison Avenue (25% interest) |
|
789,000 |
|
97.9% |
|
|
60,000 |
|
|
|
1,682,000 |
|
98.3% |
|
|
60,000 |
|
Midtown South: |
|
|
|
|
|
|
|
|
770 Broadway |
|
1,055,000 |
|
99.8% |
|
|
353,000 |
|
Downtown: |
|
|
|
|
|
|
|
|
20 Broad Street (ground leased through 2081) |
|
468,000 |
|
85.8% |
|
|
|
|
40 Fulton Street |
|
242,000 |
|
100.0% |
|
|
|
|
40-42 Thompson Street |
|
28,000 |
|
100.0% |
|
|
|
|
|
|
738,000 |
|
91.0% |
|
|
|
|
Madison/Fifth: |
|
|
|
|
|
|
|
|
640 Fifth Avenue |
|
321,000 |
|
82.4% |
|
|
|
|
595 Madison Avenue |
|
312,000 |
|
97.4% |
|
|
|
|
689 Fifth Avenue |
|
87,000 |
|
98.9% |
|
|
|
|
|
|
720,000 |
|
90.9% |
|
|
|
|
Park Avenue: |
|
|
|
|
|
|
|
|
350 Park Avenue |
|
540,000 |
|
99.3% |
|
|
430,000 |
|
|
|
|
|
|
|
|
|
|
United Nations: |
|
|
|
|
|
|
|
|
866 United Nations Plaza |
|
352,000 |
|
94.8% |
|
|
44,978 |
|
|
|
|
|
|
|
|
|
|
Total New York |
|
17,234,000 |
|
97.7% |
|
|
2,590,471 |
|
|
|
|
|
|
|
|
|
|
NEW JERSEY |
|
|
|
|
|
|
|
|
Paramus |
|
129,000 |
|
97.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total New York Office Properties |
|
17,363,000 |
|
97.7% |
|
$ |
2,590,471 |
|
|
|
|
|
|
|
|
|
|
Vornados Ownership Interest |
|
15,994,000 |
|
97.6% |
|
$ |
2,388,797 |
|
30
WASHINGTON, DC OFFICE PROPERTIES
As of December 31, 2007, we own 83 properties aggregating 17.6 million square feet in the Washington, DC and Northern Virginia area including of 72 office buildings, 7 residential properties and a hotel property. As of December 31, 2007, three buildings are out of service for redevelopment. We manage an additional 5.3 million square feet of office and other commercial properties. In addition, the Washington, DC Office Properties portfolio includes 49 garages totaling approximately 9.3 million square feet (29,000 spaces) which are managed by or leased to third parties. The garage space is excluded from the statistics provided in this section.
As of December 31, 2007, 24% percent of the space in the Washington, DC Office Properties portfolio is leased to various agencies of the U.S. government.
Occupancy and average annual escalated rent per square foot:
As of |
|
Rentable |
|
Occupancy Rate |
|
Average Annual |
| |
2007 |
|
17,565,000 |
|
93.2% |
|
$ |
34.98 |
|
2006 |
|
18,015,000 |
|
91.7% |
|
|
31.90 |
|
2005 |
|
17,727,000 |
|
91.0% |
|
|
31.49 |
|
2004 |
|
14,216,000 |
|
91.4% |
|
|
30.06 |
|
2003 |
|
13,963,000 |
|
93.9% |
|
|
29.64 |
|
2007 rental revenue by tenants industry:
Industry |
|
Percentage |
|
U.S. Government |
|
32% |
|
Government Contractors |
|
30% |
|
Legal Services |
|
9% |
|
Communication |
|
4% |
|
Membership Organizations |
|
4% |
|
Manufacturing |
|
3% |
|
Real Estate |
|
2% |
|
Computer and Data Processing |
|
2% |
|
Health Services |
|
1% |
|
Business Services |
|
1% |
|
Television Services |
|
1% |
|
Education |
|
1% |
|
Other |
|
10% |
|
|
|
100% |
|
Washington, DC Office Properties leases are typically for four to seven year terms, and may provide for extension options at either pre-negotiated or market rates. Most leases provide for annual rental escalations throughout the lease term, plus recovery of increases in real estate taxes and certain property operating expenses over a base year. Annual rental escalations are typically based upon either fixed percentage increases or the consumer price index. Leases also typically provide for tenant improvement allowances for all or a portion of the tenants initial construction costs of its premises.
31
WASHINGTON, DC OFFICE PROPERTIES - CONTINUED
Tenants accounting for 2% or more of Washington, DC Office Properties total revenues:
Tenant |
|
Square Feet |
|
2007 |
|
Percentage of |
|
Percentage of |
| |
U.S. Government (103 separate leases) |
|
4,377,000 |
|
$ |
131,579,000 |
|
23.6% |
|
4.0% |
|
Howrey LLP |
|
323,000 |
|
|
19,615,000 |
|
3.5% |
|
0.6% |
|
TKC Communications |
|
309,000 |
|
|
12,230,000 |
|
2.2% |
|
0.4% |
|
SAIC, Inc. |
|
440,000 |
|
|
12,095,000 |
|
2.2% |
|
0.4% |
|
2007 Washington, DC Leasing Activity:
Location |
|
Square Feet |
|
Average Initial |
| |
Crystal City: |
|
|
|
|
|
|
Crystal Mall |
|
296,000 |
|
$ |
31.87 |
|
Crystal Gateway |
|
261,000 |
|
|
35.60 |
|
Crystal Park |
|
237,000 |
|
|
35.58 |
|
Crystal Square |
|
164,000 |
|
|
35.12 |
|
Crystal Plaza |
|
87,000 |
|
|
30.32 |
|
Total Crystal City |
|
1,045,000 |
|
|
34.02 |
|
Skyline Place |
|
515,000 |
|
|
30.16 |
|
1999 K Street under development |
|
243,000 |
|
|
76.50 |
|
2101 L Street |
|
115,000 |
|
|
57.23 |
|
Courthouse Plaza |
|
100,000 |
|
|
35.56 |
|
Tysons Dulles Plaza |
|
76,000 |
|
|
33.36 |
|
Commerce Executive |
|
69,000 |
|
|
30.78 |
|
Reston Executive |
|
68,000 |
|
|
30.54 |
|
Democracy Plaza |
|
48,000 |
|
|
35.51 |
|
1101 17th Street |
|
43,000 |
|
|
39.88 |
|
Warner Building 1299 Pennsylvania Avenue |
|
40,000 |
|
|
57.91 |
|
1730 M Street |
|
31,000 |
|
|
37.89 |
|
1750 Pennsylvania Avenue |
|
29,000 |
|
|
37.31 |
|
1150 17th Street |
|
28,000 |
|
|
39.85 |
|
1140 Connecticut Avenue |
|
16,000 |
|
|
40.62 |
|
Universal Buildings |
|
12,000 |
|
|
39.64 |
|
1726 M Street |
|
3,000 |
|
|
37.00 |
|
All other properties |
|
31,000 |
|
|
31.88 |
|
|
|
2,512,000 |
|
|
38.97 |
|
_________________________
|
(1) |
Most leases include periodic step-ups in rent which are not reflected in the initial rent per square foot leased. |
32
WASHINGTON, DC OFFICE PROPERTIES - CONTINUED
Lease expirations as of December 31, 2007 assuming none of the tenants exercise renewal options:
Year |
|
Number of |
|
Square Feet of |
|
Percentage of |
|
Annual Escalated |
| |||||
|
|
|
|
Total |
|
Per Square Foot |
| |||||||
Month to month |
|
73 |
|
494,000 |
|
3.3% |
|
$ |
12,615,000 |
|
$ |
25.52 |
| |
2008 |
|
192 |
|
1,320,000 |
|
8.9% |
|
|
43,714,000 |
|
|
33.12 |
| |
2009 |
|
191 |
|
1,836,000 |
|
12.3% |
|
|
58,481,000 |
|
|
31.85 |
| |
2010 |
|
196 |
|
1,761,000 |
|
11.8% |
|
|
58,130,000 |
|
|
33.01 |
| |
2011 |
|
134 |
|
2,100,000 |
|
14.1% |
|
|
67,244,000 |
|
|
32.03 |
| |
2012 |
|
104 |
|
1,436,000 |
|
9.6% |
|
|
51,564,000 |
|
|
35.92 |
| |
2013 |
|
45 |
|
603,000 |
|
4.0% |
|
|
22,638,000 |
|
|
37.54 |
| |
2014 |
|
33 |
|
592,000 |
|
4.0% |
|
|
17,883,000 |
|
|
30.23 |
| |
2015 |
|
39 |
|
1,058,000 |
|
7.1% |
|
|
31,968,000 |
|
|
30.22 |
| |
2016 |
|
20 |
|
736,000 |
|
4.9% |
|
|
25,803,000 |
|
|
35.04 |
| |
2017 |
|
18 |
|
289,000 |
|
1.9% |
|
|
9,674,000 |
|
|
33.52 |
|
33
WASHINGTON, DC OFFICE PROPERTIES - CONTINUED
Washington, DC Office Properties owned by us as of December 31, 2007:
Location/Complex |
|
Number of |
|
Leasable |
|
Percent |
|
Encumbrances |
| |
Crystal City: |
|
|
|
|
|
|
|
|
|
|
2011-2451 Crystal Drive - Crystal Parks |
|
5 |
|
2,239,000 |
|
75.8% |
|
$ |
150,084 |
|
South Clark Street & 12th Street - Crystal Gateways |
|
5 |
|
1,496,000 |
|
97.4% |
|
|
155,531 |
|
1550-1750 Crystal Drive & 241-251 18th Street - Crystal Squares |
|
4 |
|
1,458,000 |
|
98.6% |
|
|
181,619 |
|
1800, 1851 and 1901 South Bell Street - Crystal Malls |
|
3 |
|
856,000 |
|
82.1% |
|
|
35,557 |
|
2100/2200 Crystal Drive - Crystal Plazas 3 & 4 |
|
2 |
|
529,000 |
|
98.9% |
|
|
|
|
223 23rd Street & 2221 South Clark Street - Crystal Plazas 5 & 6 |
|
2 |
|
215,000 |
|
80.7% |
|
|
|
|
2001 Jefferson Davis Highway - Crystal Plaza 1 |
|
1 |
|
160,000 |
|
91.5% |
|
|
|
|
2100 Crystal Drive Retail |
|
1 |
|
84,000 |
|
58.2% |
|
|
|
|
Crystal Drive Shops |
|
1 |
|
57,000 |
|
88.4% |
|
|
|
|
|
|
24 |
|
7,094,000 |
|
88.0% |
|
|
522,791 |
|
Central Business District: |
|
|
|
|
|
|
|
|
|
|
Warner Building - 1299 Pennsylvania Avenue, NW |
|
1 |
|
605,000 |
|
99.9% |
|
|
292,700 |
|
1825-1875 Connecticut Avenue, NW |
|
2 |
|
594,000 |
|
99.4% |
|
|
62,613 |
|
1750 Pennsylvania Avenue, NW |
|
1 |
|
254,000 |
|
99.9% |
|
|
47,204 |
|
Bowen Building - 875 15th Street, NW |
|
1 |
|
232,000 |
|
99.7% |
|
|
115,022 |
|
1150 17th Street, NW |
|
1 |
|
231,000 |
|
97.6% |
|
|
30,265 |
|
1101 17th Street, NW |
|
1 |
|
211,000 |
|
99.4% |
|
|
25,064 |
|
1730 M Street, NW |
|
1 |
|
197,000 |
|
99.5% |
|
|
15,648 |
|
1140 Connecticut Avenue, NW |
|
1 |
|
185,000 |
|
99.2% |
|
|
18,538 |
|
1227 25th Street, NW |
|
1 |
|
133,000 |
|
40.3% |
|
|
|
|
2101 L Street, NW (252,000 square feet under development) |
|
1 |
|
125,000 |
|
100.0% |
|
|
|
|
1726 M Street, NW |
|
1 |
|
86,000 |
|
96.7% |
|
|
|
|
1707 H Street, NW |
|
1 |
|
56,000 |
|
100.0% |
|
|
|
|
South Capitol |
|
2 |
|
45,000 |
|
100.0% |
|
|
|
|
1999 K Street, NW (250,000 square feet under development) |
|
1 |
|
|
|
|
|
|
|
|
Kaempfer Interests (2.5% to 5.0% interest): |
|
|
|
|
|
|
|
|
|
|
1399 New York Avenue, NW |
|
1 |
|
3,000 |
|
100.0% |
|
|
1,027 |
|
1501 K Street, NW |
|
1 |
|
19,000 |
|
97.2% |
|
|
5,162 |
|
401 M Street, SW (under development) |
|
1 |
|
27,000 |
|
|
|
|
|
|
|
|
19 |
|
3,003,000 |
|
96.7% |
|
|
613,243 |
|
34
WASHINGTON, DC OFFICE PROPERTIES - CONTINUED
Washington, DC Office Properties owned by us as of December 31, 2007 - continued:
Location/Complex |
|
Number of |
|
Leasable |
|
Percent |
|
Encumbrances |
| |
I-395 Corridor: |
|
|
|
|
|
|
|
|
|
|
Skyline Place |
|
7 |
|
2,102,000 |
|
98.5% |
|
|
577,200 |
|
One Skyline Tower |
|
1 |
|
473,000 |
|
100.0% |
|
|
100,800 |
|
|
|
8 |
|
2,575,000 |
|
98.8% |
|
|
678,000 |
|
Pentagon City: |
|
|
|
|
|
|
|
|
|
|
Fashion Centre Mall (7.5% interest) |
|
1 |
|
61,000 |
|
98.1% |
|
|
14,603 |
|
Washington Tower (7.5% interest) |
|
1 |
|
13,000 |
|
100.0% |
|
|
5,997 |
|
|
|
2 |
|
74,000 |
|
98.5% |
|
|
20,600 |
|
Rosslyn/Ballston: |
|
|
|
|
|
|
|
|
|
|
2200/2300 Courthouse Plaza |
|
2 |
|
627,000 |
|
97.6% |
|
|
74,200 |
|
Rosslyn Plaza, office buildings (46% interest) |
|
4 |
|
324,000 |
|
97.7% |
|
|
26,555 |
|
|
|
6 |
|
951,000 |
|
97.6% |
|
|
100,755 |
|
Reston: |
|
|
|
|
|
|
|
|
|
|
Reston Executive |
|
3 |
|
490,000 |
|
90.0% |
|
|
93,000 |
|
Commerce Executive |
|
3 |
|
390,000 |
|
99.1% |
|
|
50,222 |
|
|
|
6 |
|
880,000 |
|
94.0% |
|
|
143,222 |
|
Tysons Corner: |
|
|
|
|
|
|
|
|
|
|
Tysons Dulles Plaza |
|
3 |
|
481,000 |
|
94.7% |
|
|
|
|
Fairfax Square (20% interest) |
|
3 |
|
105,000 |
|
90.1% |
|
|
12,809 |
|
|
|
6 |
|
586,000 |
|
93.9% |
|
|
12,809 |
|
Rockville/Bethesda: |
|
|
|
|
|
|
|
|
|
|
Democracy Plaza One |
|
1 |
|
212,000 |
|
97.2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Washington, DC office properties |
|
72 |
|
15,375,000 |
|
93.2% |
|
|
2,091,420 |
|
Other: |
|
|
|
|
|
|
|
|
|
|
Riverhouse Apartments (1,680 units) |
|
3 |
|
1,802,000 |
|
95.7% |
|
|
46,339 |
|
Crystal City Hotel |
|
1 |
|
266,000 |
|
100.0% |
|
|
|
|
220 20th Street - Crystal Plaza 2 |
|
1 |
|
|
|
|
|
|
|
|
West End 25, 1229-1231 25th Street NW |
|
1 |
|
|
|
|
|
|
|
|
Rosslyn Plaza, residential buildings (46% interest) |
|
2 |
|
110,000 |
|
97.7% |
|
|
|
|
Other |
|
3 |
|
12,000 |
|
100.0% |
|
|
|
|
Total Other properties |
|
11 |
|
2,190,000 |
|
95.7% |
|
|
46,339 |
|
Total Washington, DC Properties |
|
83 |
|
17,565,000 |
|
93.5% |
|
$ |
2,137,759 |
|
35
RETAIL PROPERTIES SEGMENT
As of December 31, 2007, we own 177 retail properties, of which 147 are strip shopping centers located primarily in the Northeast, Mid-Atlantic and California; 8 are regional malls located in New York, New Jersey, Virginia and San Juan, Puerto Rico; and 22 are retail properties located in Manhattan (Manhattan Street Retail). Our strip shopping centers and malls are generally located on major highways in mature, densely populated areas, and therefore attract consumers from a regional, rather than a neighborhood market place.
Strip Shopping Centers
Our strip shopping centers contain an aggregate of 15.8 million square feet and are substantially (over 80%) leased to large stores (over 20,000 square feet). Tenants include destination retailers such as discount department stores, supermarkets, home improvement stores, discount apparel stores and membership warehouse clubs. Tenants typically offer basic consumer necessities such as food, health and beauty aids, moderately priced clothing, building materials and home improvement supplies, and compete primarily on the basis of price and location.
Regional Malls
The Green Acres Mall in Long Island, New York contains 1.8 million square feet, and is anchored by Sears, J.C. Penney, Macys and Macys Furniture Gallery, Wal-Mart and a BJs Wholesale Club.
The Monmouth Mall in Eatontown, New Jersey, in which we own a 50% interest, contains 1.4 million square feet and is anchored by Macys, Lord & Taylor, J.C. Penney and Boscovs, three of which own their stores aggregating 719,000 square feet. The joint venture plans to construct 60,000 square feet of free-standing retail space in the mall complex, subject to governmental approvals. The expansion is expected to be completed during 2008.
The Springfield Mall in Springfield, Virginia contains 1.2 million square feet and is anchored by Macys, and J.C. Penney and Target who own their stores aggregating 390,000 square feet. We intend to redevelop, reposition and re-tenant the mall.
The Broadway Mall in Hicksville, Long Island, New York contains 1.1 million square feet and is anchored by Macys, Ikea, Multiplex Cinema and Target, which owns its store containing 141,000 square feet.
The Bergen Town Center in Paramus, New Jersey contained approximately 900,000 square feet when we acquired it in December 2003. We are currently in the process of redeveloping the mall and constructing approximately 500,000 square feet of new space in place of 300,000 square feet which was demolished during 2007. Upon completion of the redevelopment at the end of 2008, the mall will contain approximately 1,200,000 square feet of retail space, of which 416,000 square feet has been leased to Century 21, Whole Foods and Target (ground leased).
The South Hills Mall in Poughkeepsie, New York contains 314,000 square feet and is anchored by Kmart and Burlington Coat Factory. We plan to redevelop the property into a 575,000 square foot strip shopping center. The redevelopment is expected to be completed during 2009.
The Montehiedra Mall in San Juan, Puerto Rico contains 540,000 square feet and is anchored by Home Depot, Kmart, and Marshalls.
The Las Catalinas Mall in San Juan, Puerto Rico, contains 496,000 square feet and is anchored by Kmart and Sears, which owns its 140,000 square foot store.
Manhattan Street Retail
Manhattan Street Retail is comprised of 22 properties containing 943,000 square feet. These properties include 4 Union Square, which contains 198,000 square feet anchored by Whole Foods Market, Filenes Basement and DSW; the Manhattan Mall, which is under development and will include a new JC Penney store; and 1540 Broadway in Times Square, which contains 154,000 square feet anchored by Virgin Records and Planet Hollywood; and properties on Madison Avenue, and in SoHo, occupied by retailers including H&M, the GAP, Gucci, Chloe and Cartier. Manhattan Street Retail does not include 851,000 square feet of retail space in certain of our New York Office buildings.
36
RETAIL PROPERTIES SEGMENT CONTINUED
Occupancy and average annual net rent per square foot:
At December 31, 2007, the aggregate occupancy rate for the entire Retail Properties portfolio of 21.9 million square feet was 94.3%. Details of our ownership interest in the strip shopping centers, regional malls and Manhattan retail properties for the past five years are provided below.
Strip Shopping Centers:
As of December 31, |
|
Rentable |
|
Occupancy Rate |
|
Average Annual |
| |
2007 |
|
15,463,000 |
|
94.1% |
|
$ |
14.12 |
|
2006 |
|
12,933,000 |
|
92.9% |
|
|
13.48 |
|
2005 |
|
10,750,000 |
|
95.5% |
|
|
12.07 |
|
2004 |
|
9,931,000 |
|
94.5% |
|
|
12.00 |
|
2003 |
|
8,798,000 |
|
92.3% |
|
|
11.91 |
|
Regional Malls:
|
|
|
|
|
|
Average Annual Net Rent |
| ||||
As of December 31, |
|
Rentable |
|
Occupancy |
|
Mall Tenants |
|
Mall and Anchor Tenants |
| ||
2007 |
|
5,528,000 |
|
96.1% |
|
$ |
34.94 |
|
$ |
19.11 |
|
2006 |
|
5,640,000 |
|
93.4% |
|
|
32.64 |
|
|
18.12 |
|
2005 |
|
4,817,000 |
|
96.2% |
|
|
31.83 |
|
|
18.24 |
|
2004 |
|
3,766,000 |
|
93.1% |
|
|
33.05 |
|
|
17.32 |
|
2003 |
|
3,766,000 |
|
94.1% |
|
|
31.08 |
|
|
16.41 |
|
Manhattan Street Retail:
|
|
|
|
|
|
| ||
As of December 31, |
|
Rentable |
|
Occupancy |
|
Average Annual Net Rent per Square Foot |
| |
2007 |
|
943,000 |
|
86.8% |
|
$ |
89.86 |
|
2006 |
|
691,000 |
|
83.6% |
|
|
83.53 |
|
2005 |
|
602,000 |
|
90.9% |
|
|
81.94 |
|
2004 |
|
513,000 |
|
88.7% |
|
|
72.81 |
|
2003 |
|
325,000 |
|
98.3% |
|
|
112.77 |
|
37
RETAIL PROPERTIES SEGMENT CONTINUED
2007 rental revenue by type of retailer:
Industry |
|
Percentage |
|
Department Stores |
|
15% |
|
Family Apparel |
|
10% |
|
Supermarkets |
|
8% |
|
Womens Apparel |
|
8% |
|
Home Entertainment and |
|
8% |
|
Restaurants |
|
7% |
|
Home Improvement |
|
6% |
|
Banking and Other |
|
5% |
|
Home Furnishings |
|
3% |
|
Personal services |
|
3% |
|
Sporting Goods |
|
2% |
|
Other |
|
25% |
|
|
|
100% |
|
Shopping center lease terms range from five years or less in some instances for smaller tenant spaces to as long as 25 years for major tenants. Leases generally provide for additional rents based on a percentage of tenants sales and pass through to tenants the tenants share of all common area charges (including roof and structure in strip shopping centers, unless it is the tenants direct responsibility), real estate taxes and insurance costs and certain capital expenditures. Percentage rent accounted for less than 1% of 2007 Retail Properties total revenues. None of the tenants in the Retail Properties segment accounted for more than 10% of 2007 Retail Properties total revenues.
Tenants accounting for 2% or more of 2007 Retail Properties total revenues:
Tenant |
|
Square Feet |
|
2007 |
|
Percentage of |
|
Percentage of |
| |
Best Buy Co, Inc. |
|
795,000 |
|
$ |
16,641,000 |
|
3.4% |
|
0.5% |
|
Wal-Mart/Sams Wholesale |
|
1,599,000 |
|
|
15,662,000 |
|
3.2% |
|
0.5% |
|
The Home Depot, Inc |
|
881,000 |
|
|
14,873,000 |
|
3.0% |
|
0.5% |
|
Macys, Inc. |
|
1,082,000 |
|
|
11,138,000 |
|
2.2% |
|
0.3% |
|
Sears Holdings Corporation (Sears and Kmart) |
|
1,012,000 |
|
|
10,495,000 |
|
2.1% |
|
0.3% |
|
Stop & Shop Companies, Inc. (Stop & Shop) |
|
498,000 |
|
|
10,054,000 |
|
2.0% |
|
0.3% |
|
38
RETAIL PROPERTIES SEGMENT CONTINUED
Lease expirations as of December 31, 2007 assuming none of the tenants exercise renewal options:
Year |
|
Number of |
|
Square Feet of |
|
Percentage of |
|
Annual Net Rent of Expiring Leases |
| ||||||
|
|
|
|
Total |
|
Per Square Foot |
| ||||||||
Malls: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Month to month |
|
146 |
|
315,000 |
|
1.3% |
|
$ |
7,686,000 |
|
$ |
24.41 |
| ||
2008 |
|
101 |
|
296,000 |
|
1.2% |
|
|
7,783,000 |
|
|
26.34 |
| ||
2009 |
|
99 |
|
367,000 |
|
1.5% |
|
|
9,564,000 |
|
|
26.03 |
| ||
2010 |
|
75 |
|
206,000 |
|
0.9% |
|
|
6,940,000 |
|
|
33.71 |
| ||
2011 |
|
68 |
|
340,000 |
|
1.4% |
|
|
7,900,000 |
|
|
23.22 |
| ||
2012 |
|
50 |
|
302,000 |
|
1.3% |
|
|
5,968,000 |
|
|
18.89 |
| ||
2013 |
|
66 |
|
374,000 |
|
1.6% |
|
|
8,187,000 |
|
|
21.91 |
| ||
2014 |
|
36 |
|
269,000 |
|
1.1% |
|
|
4,516,000 |
|
|
16.80 |
| ||
2015 |
|
61 |
|
304,000 |
|
1.3% |
|
|
7,442,000 |
|
|
24.52 |
| ||
2016 |
|
51 |
|
406,000 |
|
1.7% |
|
|
5,102,000 |
|
|
12.57 |
| ||
2017 |
|
29 |
|
440,000 |
|
1.8% |
|
|
6,417,000 |
|
|
14.58 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Strip Shopping Centers: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Month to month |
|
60 |
|
53,000 |
|
0.2% |
|
$ |
1,466,000 |
|
$ |
27.57 |
| ||
2008 |
|
47 |
|
361,000 |
|
1.5% |
|
|
4,816,000 |
|
|
13.33 |
| ||
2009 |
|
72 |
|
682,000 |
|
2.8% |
|
|
9,083,000 |
|
|
13.31 |
| ||
2010 |
|
58 |
|
670,000 |
|
2.8% |
|
|
9,816,000 |
|
|
14.66 |
| ||
2011 |
|
74 |
|
898,000 |
|
3.7% |
|
|
9,697,000 |
|
|
10.79 |
| ||
2012 |
|
63 |
|
802,000 |
|
3.3% |
|
|
12,188,000 |
|
|
15.20 |
| ||
2013 |
|
90 |
|
1,861,000 |
|
7.8% |
|
|
20,497,000 |
|
|
11.01 |
| ||
2014 |
|
61 |
|
856,000 |
|
3.6% |
|
|
13,544,000 |
|
|
15.82 |
| ||
2015 |
|
35 |
|
478,000 |
|
2.0% |
|
|
8,208,000 |
|
|
17.17 |
| ||
2016 |
|
40 |
|
608,000 |
|
2.5% |
|
|
9,900,000 |
|
|
16.28 |
| ||
2017 |
|
42 |
|
473,000 |
|
2.0% |
|
|
7,041,000 |
|
|
14.90 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Manhattan Street Retail: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Month to month |
|
14 |
|
38,000 |
|
0.2% |
|
$ |
1,081,000 |
|
$ |
28.23 |
| ||
2008 |
|
7 |
|
28,000 |
|
0.1% |
|
|
1,489,000 |
|
|
52.37 |
| ||
2009 |
|
8 |
|
19,000 |
|
0.1% |
|
|
3,072,000 |
|
|
159.98 |
| ||
2010 |
|
4 |
|
65,000 |
|
0.3% |
|
|
3,015,000 |
|
|
46.08 |
| ||
2011 |
|
11 |
|
112,000 |
|
0.5% |
|
|
8,071,000 |
|
|
72.06 |
| ||
2012 |
|
8 |
|
34,000 |
|
0.1% |
|
|
2,055,000 |
|
|
60.91 |
| ||
2013 |
|
13 |
|
61,000 |
|
0.3% |
|
|
5,488,000 |
|
|
89.68 |
| ||
2014 |
|
7 |
|
26,000 |
|
0.1% |
|
|
4,116,000 |
|
|
161.34 |
| ||
2015 |
|
14 |
|
40,000 |
|
0.2% |
|
|
4,112,000 |
|
|
101.61 |
| ||
2016 |
|
13 |
|
23,000 |
|
0.1% |
|
|
5,286,000 |
|
|
234.37 |
| ||
2017 |
|
7 |
|
24,000 |
|
0.1% |
|
|
2,914,000 |
|
|
123.18 |
|
39
RETAIL PROPERTIES SEGMENT CONTINUED
2007 Retail Properties Leasing Activity:
Location |
|
Square Feet |
|
Average |
| |
Springfield Mall, Springfield, VA |
|
69,000 |
|
$ |
25.29 |
|
Green Acres Mall, Valley Stream, NY |
|
62,000 |
|
|
41.36 |
|
Bergen Town Center, Paramus, NJ |
|
58,000 |
|
|
53.40 |
|
South Hills Mall, Poughkeepsie, NY |
|
47,000 |
|
|
11.62 |
|
Commack, NY |
|
45,000 |
|
|
20.00 |
|
Freeport (437 East Sunrise Highway), NY |
|
44,000 |
|
|
18.44 |
|
North Bergen (Tonnelle Avenue), NJ |
|
40,000 |
|
|
28.74 |
|
Towson, MD |
|
38,000 |
|
|
20.72 |
|
Monmouth Mall, Eatontown, NJ (50% interest) |
|
38,000 |
|
|
42.60 |
|
478-486 Broadway, New York |
|
37,000 |
|
|
177.51 |
|
Henrietta, NY |
|
35,000 |
|
|
4.25 |
|
Allentown, PA |
|
35,000 |
|
|
16.50 |
|
Watchung, NJ |
|
23,000 |
|
|
20.00 |
|
Broadway Mall, Hicksville, NY |
|
20,000 |
|
|
35.67 |
|
Fond Du Lac, WI |
|
19,000 |
|
|
5.05 |
|
Middletown, NJ |
|
16,000 |
|
|
20.64 |
|
Las Catalinas Mall, Puerto Rico |
|
16,000 |
|
|
58.17 |
|
Morris Plains, NJ |
|
15,000 |
|
|
23.54 |
|
Hackensack, NJ |
|
14,000 |
|
|
26.37 |
|
Queens, NY |
|
12,000 |
|
|
42.58 |
|
Roseville, MI |
|
12,000 |
|
|
16.00 |
|
155 Spring Street, New York, NY |
|
12,000 |
|
|
65.33 |
|
East Hanover, NJ |
|
12,000 |
|
|
22.18 |
|
East Hanover II, NJ |
|
11,000 |
|
|
25.20 |
|
Delran, NJ |
|
10,000 |
|
|
8.00 |
|
Montehiedra Mall, Puerto Rico |
|
10,000 |
|
|
43.05 |
|
340 Pine Street, CA |
|
10,000 |
|
|
31.00 |
|
Lodi II, NJ |
|
10,000 |
|
|
25.40 |
|
Inwood, NY |
|
8,000 |
|
|
22.73 |
|
East Brunswick, NJ |
|
8,000 |
|
|
24.50 |
|
677-679 Madison Avenue, New York, NY |
|
8,000 |
|
|
331.39 |
|
Marlton, NJ |
|
7,000 |
|
|
15.87 |
|
Bricktown, NJ |
|
7,000 |
|
|
30.51 |
|
211-217 Columbus Avenue, New York, NY |
|
6,000 |
|
|
268.63 |
|
Staten Island, NY |
|
5,000 |
|
|
22.00 |
|
Union, NJ |
|
4,000 |
|
|
25.00 |
|
Dover, NJ |
|
4,000 |
|
|
20.00 |
|
Glenolden, PA |
|
4,000 |
|
|
26.00 |
|
Pasadena, CA |
|
4,000 |
|
|
47.79 |
|
Waterbury, CT |
|
4,000 |
|
|
21.50 |
|
Merced, CA |
|
4,000 |
|
|
21.96 |
|
Bronx (Bruckner Boulevard), NY |
|
4,000 |
|
|
100.00 |
|
484 8th Avenue, New York, NY |
|
4,000 |
|
|
171.67 |
|
Manalapan, NJ |
|
3,000 |
|
|
40.00 |
|
Bronx (1750-1780 Gun Hill Road), NY |
|
2,000 |
|
|
44.10 |
|
4 Union Square South, New York, NY |
|
1,000 |
|
|
17.50 |
|
|
|
857,000 |
|
|
39.38 |
|
__________________________
|
(1) |
Most leases include periodic step-ups in rent, which are not reflected in the initial rent per square foot leased. |
40
RETAIL PROPERTIES SEGMENT CONTINUED
Retail Properties owned by us as of December 31, 2007:
Location |
|
Approximate Leasable Building |
|
|
|
|
| |||||
|
Total |
|
Owned by |
|
Owned by |
|
Percent |
|
Encumbrances |
| ||
REGIONAL MALLS: |
|
|
|
|
|
|
|
|
|
|
|
|
Green Acres Mall, Valley Stream, NY |
|
1,794,000 |
|
1,715,000 |
|
79,000 |
|
92.5% |
|
$ |
137,331 |
|
Monmouth Mall, Eatontown, NJ (50% ownership) |
|
1,426,000 |
(1) |
707,000 |
|
|
|
96.5% |
|
|
165,000 |
|
Springfield Mall, Springfield, VA (97.5% ownership) |
|
1,177,000 |
(1) |
787,000 |
|
|
|
100.0% |
|
|
187,193 |
|
Broadway Mall, Hicksville, NY |
|
1,141,000 |
(1) |
765,000 |
|
235,000 |
|
96.3% |
|
|
97,050 |
|
Bergen Town Center, Paramus, NJ |
|
409,000 |
|
409,000 |
|
|
|
100.0% |
|
|
|
|
South Hills Mall, Poughkeepsie, NY |
|
314,000 |
|
312,000 |
|
2,000 |
|
100.0% |
|
|
|
|
Montehiedra, Puerto Rico |
|
540,000 |
|
540,000 |
|
|
|
98.1% |
|
|
120,000 |
|
Las Catalinas, Puerto Rico |
|
496,000 |
(1) |
356,000 |
|
|
|
94.4% |
|
|
62,130 |
|
Total Regional Malls |
|
7,297,000 |
|
5,591,000 |
|
316,000 |
|
96.2% |
|
$ |
768,704 |
|
Vornados ownership interest |
|
5,528,000 |
|
5,212,000 |
|
316,000 |
|
96.1% |
|
$ |
681,524 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STRIP SHOPPING CENTERS: |
|
|
|
|
|
|
|
|
|
|
|
|
NEW JERSEY |
|
|
|
|
|
|
|
|
|
|
|
|
East Hanover I and II |
|
353,000 |
|
347,000 |
|
6,000 |
|
97.7% |
|
$ |
25,573 |
(2) |
Totowa |
|
317,000 |
|
178,000 |
|
139,000 |
|
100.0% |
|
|
27,674 |
(2) |
Bricktown |
|
278,000 |
|
275,000 |
|
3,000 |
|
100.0% |
|
|
15,276 |
(2) |
Union (Route 22 and Morris Avenue) |
|
276,000 |
|
113,000 |
|
163,000 |
|
100.0% |
|
|
31,429 |
(2) |
Hackensack |
|
275,000 |
|
209,000 |
|
66,000 |
|
98.3% |
|
|
23,433 |
(2) |
Cherry Hill |
|
264,000 |
|
58,000 |
|
206,000 |
|
99.2% |
|
|
14,049 |
(2) |
Jersey City |
|
236,000 |
|
66,000 |
|
170,000 |
|
100.0% |
|
|
17,940 |
(2) |
East Brunswick I |
|
231,000 |
|
221,000 |
|
10,000 |
|
100.0% |
|
|
21,330 |
(2) |
Middletown |
|
231,000 |
|
179,000 |
|
52,000 |
|
98.7% |
|
|
15,411 |
(2) |
Woodbridge |
|
227,000 |
|
87,000 |
|
140,000 |
|
100.0% |
|
|
20,716 |
(2) |
North Plainfield (ground leased through 2060) |
|
219,000 |
|
219,000 |
|
|
|
94.4% |
|
|
10,197 |
(2) |
Union (2445 Springfield Avenue) |
|
216,000 |
|
216,000 |
|
|
|
100.0% |
|
|
|
|
Marlton (excludes 49,000 square feet in development) |
|
164,000 |
|
157,000 |
|
7,000 |
|
100.0% |
|
|
11,416 |
(2) |
Manalapan (excludes 3,000 square feet in development) |
|
205,000 |
|
203,000 |
|
2,000 |
|
95.0% |
|
|
11,741 |
(2) |
East Rutherford |
|
197,000 |
|
42,000 |
|
155,000 |
|
96.7% |
|
|
|
|
East Brunswick II |
|
196,000 |
|
33,000 |
|
163,000 |
|
100.0% |
|
|
|
|
Bordentown |
|
179,000 |
|
179,000 |
|
|
|
100.0% |
|
|
7,559 |
(2) |
Morris Plains |
|
177,000 |
|
176,000 |
|
1,000 |
|
98.2% |
|
|
11,281 |
(2) |
Dover |
|
173,000 |
|
167,000 |
|
6,000 |
|
98.1% |
|
|
6,885 |
(2) |
Delran |
|
171,000 |
|
168,000 |
|
3,000 |
|
92.5% |
|
|
6,022 |
(2) |
Lodi (Route 17 North) |
|
171,000 |
|
171,000 |
|
|
|
100.0% |
|
|
8,798 |
(2) |
Watchung |
|
166,000 |
|
50,000 |
|
116,000 |
|
94.6% |
|
|
12,681 |
(2) |
Lawnside |
|
145,000 |
|
142,000 |
|
3,000 |
|
100.0% |
|
|
9,927 |
(2) |
Hazlet |
|
123,000 |
|
123,000 |
|
|
|
100.0% |
|
|
|
|
Kearny |
|
104,000 |
|
32,000 |
|
72,000 |
|
100.0% |
|
|
3,502 |
(2) |
Turnersville |
|
96,000 |
|
89,000 |
|
7,000 |
|
100.0% |
|
|
3,828 |
(2) |
Lodi (Washington Street) |
|
85,000 |
|
85,000 |
|
|
|
100.0% |
|
|
11,139 |
|
Carlstadt (ground leased through 2050) |
|
78,000 |
|
78,000 |
|
|
|
100.0% |
|
|
7,799 |
|
North Bergen |
|
63,000 |
|
7,000 |
|
56,000 |
|
100.0% |
|
|
3,714 |
(2) |
South Plainfield (ground leased through 2039) |
|
56,000 |
|
56,000 |
|
|
|
92.3% |
|
|
|
|
Englewood |
|
41,000 |
|
41,000 |
|
|
|
94.8% |
|
|
12,380 |
|
41
RETAIL PROPERTIES SEGMENT CONTINUED
Location |
|
Approximate Leasable Building |
|
|
|
|
| |||||
|
Total |
|
Owned by |
|
Owned by |
|
Percent |
|
Encumbrances |
| ||
Eatontown |
|
30,000 |
|
30,000 |
|
|
|
100.0% |
|
|
|
|
Montclair |
|
18,000 |
|
18,000 |
|
|
|
100.0% |
|
|
1,802 |
(2) |
Garfield (excludes 325,000 square feet in development) |
|
|
|
|
|
|
|
|
|
|
|
|
North Bergen Ground-up Development (Tonnelle Avenue) |
|
|
|
|
|
|
|
|
|
|
|
|
Total New Jersey |
|
5,761,000 |
|
4,215,000 |
|
1,546,000 |
|
|
|
|
353,502 |
|
PENNSYLVANIA |
|
|
|
|
|
|
|
|
|
|
|
|
Allentown |
|
627,000 |
|
270,000 |
|
357,000 |
|
100.0% |
|
|
21,778 |
(2) |
Philadelphia |
|
430,000 |
|
430,000 |
|
|
|
78.1% |
|
|
8,389 |
(2) |
Wilkes-Barre |
|
329,000 |
|
329,000 |
|
|
|
100.0% |
|
|
22,266 |
|
Lancaster |
|
228,000 |
|
58,000 |
|
170,000 |
|
93.6% |
|
|
|
|
Bensalem |
|
184,000 |
|
176,000 |
|
8,000 |
|
100.0% |
|
|
6,018 |
(2) |
Broomall |
|
169,000 |
|
147,000 |
|
22,000 |
|
100.0% |
|
|
9,158 |
(2) |
Bethlehem |
|
167,000 |
|
164,000 |
|
3,000 |
|
88.4% |
|
|
3,809 |
(2) |
Upper Moreland |
|
122,000 |
|
122,000 |
|
|
|
100.0% |
|
|
6,511 |
(2) |
York |
|
110,000 |
|
110,000 |
|
|
|
100.0% |
|
|
3,851 |
(2) |
Levittown |
|
105,000 |
|
105,000 |
|
|
|
100.0% |
|
|
3,077 |
(2) |
Glenolden |
|
102,000 |
|
10,000 |
|
92,000 |
|
100.0% |
|
|
6,869 |
(2) |
Wilkes-Barre |
|
81,000 |
|
81,000 |
|
|
|
50.1% |
|
|
|
|
Wyomissing |
|
79,000 |
|
79,000 |
|
|
|
85.2% |
|
|
|
|
Total Pennsylvania |
|
2,733,000 |
|
2,081,000 |
|
652,000 |
|
|
|
|
91,726 |
|
NEW YORK |
|
|
|
|
|
|
|
|
|
|
|
|
Bronx, Bruckner Boulevard |
|
501,000 |
|
387,000 |
|
114,000 |
|
98.8% |
|
|
|
|
Huntington |
|
208,000 |
|
208,000 |
|
|
|
100.0% |
|
|
15,821 |
|
Buffalo (Amherst) (ground leased through 2017) |
|
297,000 |
|
185,000 |
|
112,000 |
|
63.9% |
|
|
6,565 |
(2) |
Rochester |
|
205,000 |
|
|
|
205,000 |
|
100.0% |
|
|
|
|
Mt. Kisco |
|
189,000 |
|
189,000 |
|
|
|
100.0% |
|
|
33,161 |
|
Freeport (437 East Sunrise Highway) |
|
167,000 |
|
167,000 |
|
|
|
100.0% |
|
|
13,867 |
(2) |
Staten Island |
|
163,000 |
|
163,000 |
|
|
|
99.4% |
|
|
18,349 |
|
Rochester (Henrietta) (ground leased through 2056) |
|
158,000 |
|
158,000 |
|
|
|
89.2% |
|
|
|
|
Albany (Menands) |
|
140,000 |
|
140,000 |
|
|
|
74.0% |
|
|
5,826 |
(2) |
New Hyde Park |
|
101,000 |
|
101,000 |
|
|
|
100.0% |
|
|
6,999 |
(2) |
Inwood |
|
100,000 |
|
100,000 |
|
|
|
99.3% |
|
|
|
|
North Syracuse |
|
98,000 |
|
|
|
98,000 |
|
100.0% |
|
|
|
|
West Babylon |
|
79,000 |
|
79,000 |
|
|
|
100.0% |
|
|
6,816 |
|
Bronx (1750-1780 Gun Hill Road) |
|
11,000 |
|
11,000 |
|
|
|
100.0% |
|
|
|
|
Queens |
|
58,000 |
|
58,000 |
|
|
|
98.7% |
|
|
|
|
Oceanside |
|
16,000 |
|
16,000 |
|
|
|
100.0% |
|
|
|
|
Total New York |
|
2,491,000 |
|
1,962,000 |
|
529,000 |
|
|
|
|
107,404 |
|
MARYLAND |
|
|
|
|
|
|
|
|
|
|
|
|
Baltimore (Towson) |
|
135,000 |
|
135,000 |
|
|
|
100.0% |
|
|
10,672 |
(2) |
Annapolis (ground and building leased through 2042) |
|
128,000 |
|
128,000 |
|
|
|
100.0% |
|
|
|
|
Glen Burnie |
|
121,000 |
|
65,000 |
|
56,000 |
|
100.0% |
|
|
5,492 |
(2) |
Rockville |
|
94,000 |
|
94,000 |
|
|
|
100.0% |
|
|
14,784 |
|
Total Maryland |
|
478,000 |
|
422,000 |
|
56,000 |
|
|
|
|
30,948 |
|
MASSACHUSETTS |
|
|
|
|
|
|
|
|
|
|
|
|
Chicopee |
|
156,000 |
|
|
|
156,000 |
|
100.0% |
|
|
|
|
Springfield |
|
146,000 |
|
29,000 |
|
117,000 |
|
100.0% |
|
|
2,928 |
(2) |
Milford (ground and building leased through 2019) |
|
83,000 |
|
83,000 |
|
|
|
100.0% |
|
|
|
|
Total Massachusetts |
|
385,000 |
|
112,000 |
|
273,000 |
|
|
|
|
2,928 |
|
42
RETAIL PROPERTIES SEGMENT CONTINUED
Location |
|
Approximate Leasable Building |
|
|
|
|
| |||||
|
Total |
|
Owned by |
|
Owned by |
|
Percent |
|
Encumbrances |
| ||
CALIFORNIA |
|
|
|
|
|
|
|
|
|
|
|
|
San Jose (45% ownership) |
|
309,000 |
|
289,000 |
|
20,000 |
|
100.0% |
|
|
101,045 |
|
Beverly Connection, Los Angeles (50% ownership) |
|
261,000 |
|
261,000 |
|
|
|
100.0% |
|
|
170,000 |
|
San Francisco (The Cannery) |
|
101,000 |
|
101,000 |
|
|
|
64.6% |
|
|
18,115 |
|
Pasadena (ground leased through 2077) |
|
133,000 |
|
133,000 |
|
|
|
84.4% |
|
|
|
|
San Francisco (275 Sacramento Street) |
|
76,000 |
|
76,000 |
|
|
|
100.0% |
|
|
|
|
San Francisco (3700 Geary Boulevard) |
|
30,000 |
|
30,000 |
|
|
|
100.0% |
|
|
|
|
Walnut Creek (1149 South Main Street) |
|
29,000 |
|
29,000 |
|
|
|
100.0% |
|
|
|
|
Walnut Creek (1556 Mt. Diablo Boulevard) |
|
7,000 |
|
7,000 |
|
|
|
|
|
|
|
|
Total California |
|
946,000 |
|
926,000 |
|
20,000 |
|
|
|
|
289,160 |
|
CONNECTICUT |
|
|
|
|
|
|
|
|
|
|
|
|
Newington |
|
188,000 |
|
43,000 |
|
145,000 |
|
100.0% |
|
|
6,135 |
(2) |
Waterbury |
|
148,000 |
|
143,000 |
|
5,000 |
|
100.0% |
|
|
5,782 |
(2) |
Total Connecticut |
|
336,000 |
|
186,000 |
|
150,000 |
|
|
|
|
11,917 |
|
VIRGINIA |
|
|
|
|
|
|
|
|
|
|
|
|
Norfolk (ground and building leased through 2069) |
|
114,000 |
|
114,000 |
|
|
|
100.0% |
|
|
|
|
MICHIGAN |
|
|
|
|
|
|
|
|
|
|
|
|
Roseville |
|
104,000 |
|
104,000 |
|
|
|
100.0% |
|
|
|
|
WASHINGTON, DC |
|
|
|
|
|
|
|
|
|
|
|
|
3040 M Street |
|
42,000 |
|
42,000 |
|
|
|
100.0% |
|
|
|
|
NEW HAMPSHIRE |
|
|
|
|
|
|
|
|
|
|
|
|
Salem (ground leased through 2102) |
|
37,000 |
|
|
|
37,000 |
|
100.0% |
|
|
|
|
PROPERTIES ACQUIRED FROM TOYS R US |
|
|
|
|
|
|
|
|
|
|
|
|
Wheaton, MD (ground leased through 2060) |
|
66,000 |
|
66,000 |
|
|
|
100.0% |
|
|
|
|
San Francisco, CA (2675 Geary Street) |
|
55,000 |
|
55,000 |
|
|
|
100.0% |
|
|
|
|
Coral Springs, FL |
|
53,000 |
|
53,000 |
|
|
|
100.0% |
|
|
|
|
Cambridge, MA (ground and building leased through 2033) |
|
48,000 |
|
48,000 |
|
|
|
61.7% |
|
|
|
|
Battle Creek, MI |
|
47,000 |
|
47,000 |
|
|
|
|
|
|
|
|
Bourbonnais, IL |
|
47,000 |
|
47,000 |
|
|
|
100.0% |
|
|
|
|
Commack, NY (ground and building leased through 2021) |
|
47,000 |
|
47,000 |
|
|
|
59.0% |
|
|
|
|
Lansing, IL |
|
47,000 |
|
47,000 |
|
|
|
|
|
|
|
|
Springdale, OH (ground and building leased through 2046) |
|
47,000 |
|
47,000 |
|
|
|
|
|
|
|
|
Arlington Heights, IL |
|
46,000 |
|
46,000 |
|
|
|
100.0% |
|
|
|
|
Bellingham, WA |
|
46,000 |
|
46,000 |
|
|
|
|
|
|
|
|
Dewitt, NY (ground leased through 2041) |
|
46,000 |
|
46,000 |
|
|
|
100.0% |
|
|
|
|
Littleton, CO |
|
46,000 |
|
46,000 |
|
|
|
100.0% |
|
|
|
|
Ogden, UT |
|
46,000 |
|
46,000 |
|
|
|
|
|
|
|
|
Redding CA |
|
46,000 |
|
46,000 |
|
|
|
49.7% |
|
|
|
|
Abilene, TX |
|
45,000 |
|
45,000 |
|
|
|
|
|
|
|
|
Antioch, TN |
|
45,000 |
|
45,000 |
|
|
|
100.0% |
|
|
|
|
Charleston, SC (ground leased through 2063) |
|
45,000 |
|
45,000 |
|
|
|
100.0% |
|
|
|
|
Dorchester, MA |
|
45,000 |
|
45,000 |
|
|
|
100.0% |
|
|
|
|
Signal Hill, CA |
|
45,000 |
|
45,000 |
|
|
|
100.0% |
|
|
|
|
Tampa, FL |
|
45,000 |
|
45,000 |
|
|
|
100.0% |
|
|
|
|
Vallejo, CA (ground leased through 2043) |
|
45,000 |
|
45,000 |
|
|
|
100.0% |
|
|
|
|
43
RETAIL PROPERTIES SEGMENT CONTINUED
Location |
|
Approximate Leasable Building |
|
|
|
|
| |||||
|
Total |
|
Owned by |
|
Owned by |
|
Percent |
|
Encumbrances |
| ||
Freeport, NY (240 West Sunrise Highway) |
|
44,000 |
|
44,000 |
|
|
|
100.0% |
|
|
|
|
Fond Du Lac, WI (ground leased through 2073) |
|
43,000 |
|
43,000 |
|
|
|
100.0% |
|
|
|
|
San Antonio, TX (ground and building leased through 2041) |
|
43,000 |
|
43,000 |
|
|
|
100.0% |
|
|
|
|
Chicago, IL, (ground and building leased through 2051) |
|
41,000 |
|
41,000 |
|
|
|
100.0% |
|
|
|
|
Springfield, PA |
|
41,000 |
|
41,000 |
|
|
|
100.0% |
|
|
|
|
Tysons Corner, VA |
|
38,000 |
|
38,000 |
|
|
|
100.0% |
|
|
|
|
Miami, FL (ground and building leased through 2034) |
|
33,000 |
|
33,000 |
|
|
|
85.0% |
|
|
|
|
Owensboro, KY (ground and building leased through 2046) |
|
32,000 |
|
32,000 |
|
|
|
100.0% |
|
|
|
|
Dubuque, IA (ground leased through 2043) |
|
31,000 |
|
31,000 |
|
|
|
100.0% |
|
|
|
|
Grand Junction, CO |
|
31,000 |
|
31,000 |
|
|
|
100.0% |
|
|
|
|
Holland, MI |
|
31,000 |
|
31,000 |
|
|
|
|
|
|
|
|
Merced, CA |
|
31,000 |
|
31,000 |
|
|
|
100.0% |
|
|
|
|
Midland, MI (ground leased through 2043) |
|
31,000 |
|
31,000 |
|
|
|
74.2% |
|
|
|
|
Texarkana, TX (ground leased through 2043) |
|
31,000 |
|
31,000 |
|
|
|
|
|
|
|
|
Vero Beach, FL |
|
30,000 |
|
30,000 |
|
|
|
100.0% |
|
|
|
|
Total Properties Acquired From Toys R Us |
|
1,579,000 |
|
1,579,000 |
|
|
|
|
|
|
|
|
CALIFORNIA SUPERMARKETS: |
|
|
|
|
|
|
|
|
|
|
|
|
Colton (1904 North Rancho Avenue) |
|
73,000 |
|
73,000 |
|
|
|
100.0% |
|
|
|
|
Riverside (9155 Jurupa Road) |
|
42,000 |
|
42,000 |
|
|
|
100.0% |
|
|
|
|
San Bernardino (1522 East Highland Avenue) |
|
40,000 |
|
40,000 |
|
|
|
100.0% |
|
|
|
|
Riverside(5571 Mission Boulevard) |
|
39,000 |
|
39,000 |
|
|
|
100.0% |
|
|
|
|
Mojave (ground leased through 2079) |
|
34,000 |
|
34,000 |
|
|
|
100.0% |
|
|
|
|
Corona (ground leased through 2079) |
|
33,000 |
|
33,000 |
|
|
|
100.0% |
|
|
|
|
Yucaipa |
|
31,000 |
|
31,000 |
|
|
|
100.0% |
|
|
|
|
Barstow |
|
30,000 |
|
30,000 |
|
|
|
100.0% |
|
|
|
|
Moreno Valley |
|
30,000 |
|
30,000 |
|
|
|
100.0% |
|
|
|
|
San Bernardino (648 West 4th Street) |
|
30,000 |
|
30,000 |
|
|
|
100.0% |
|
|
|
|
Beaumont |
|
29,000 |
|
29,000 |
|
|
|
100.0% |
|
|
|
|
Calimesa |
|
29,000 |
|
29,000 |
|
|
|
100.0% |
|
|
|
|
Desert Hot Springs |
|
29,000 |
|
29,000 |
|
|
|
100.0% |
|
|
|
|
Rialto |
|
29,000 |
|
29,000 |
|
|
|
100.0% |
|
|
|
|
Anaheim |
|
26,000 |
|
26,000 |
|
|
|
100.0% |
|
|
|
|
Colton (151 East Valley Boulevard) |
|
26,000 |
|
26,000 |
|
|
|
100.0% |
|
|
|
|
Fontana |
|
26,000 |
|
26,000 |
|
|
|
100.0% |
|
|
|
|
Garden Grove |
|
26,000 |
|
26,000 |
|
|
|
100.0% |
|
|
|
|
Orange |
|
26,000 |
|
26,000 |
|
|
|
100.0% |
|
|
|
|
Santa Ana |
|
26,000 |
|
26,000 |
|
|
|
100.0% |
|
|
|
|
Westminster |
|
26,000 |
|
26,000 |
|
|
|
100.0% |
|
|
|
|
Ontario |
|
24,000 |
|
24,000 |
|
|
|
100.0% |
|
|
|
|
Rancho Cucamonga |
|
24,000 |
|
24,000 |
|
|
|
100.0% |
|
|
|
|
Costa Mesa (707 West 19th Street) |
|
18,000 |
|
18,000 |
|
|
|
100.0% |
|
|
|
|
Costa Mesa (2180 Newport Boulevard) |
|
17,000 |
|
17,000 |
|
|
|
100.0% |
|
|
|
|
Total California Supermarkets |
|
763,000 |
|
763,000 |
|
|
|
|
|
|
|
|
Total Strip Shopping Centers |
|
15,769,000 |
|
12,506,000 |
|
3,263,000 |
|
94.2% |
|
|
887,585 |
|
Vornados ownership interest |
|
15,463,000 |
|
12,211,000 |
|
3,252,000 |
|
94.1% |
|
|
746,072 |
|
44
RETAIL PROPERTIES SEGMENT CONTINUED
Location |
|
Approximate Leasable Building |
|
|
|
|
| |||||
|
Total |
|
Owned by |
|
Owned by |
|
Percent |
|
Encumbrances |
| ||
MANHATTAN STREET RETAIL PROPERTIES: |
|
|
|
|
|
|
|
|
|
|
|
|
4 Union Square South |
|
198,000 |
|
198,000 |
|
|
|
100.0% |
|
$ |
|
|
Manhattan Mall |
|
164,000 |
|
164,000 |
|
|
|
90.7% |
|
|
72,639 |
|
1540 Broadway |
|
154,000 |
|
154,000 |
|
|
|
58.8% |
|
|
|
|
478-486 Broadway |
|
85,000 |
|
85,000 |
|
|
|
65.1% |
|
|
|
|
25 West 14th Street |
|
62,000 |
|
62,000 |
|
|
|
100.0% |
|
|
|
|
435 Seventh Avenue |
|
43,000 |
|
43,000 |
|
|
|
100.0% |
|
|
|
|
155 Spring Street |
|
41,000 |
|
41,000 |
|
|
|
92.0% |
|
|
|
|
692 Broadway |
|
35,000 |
|
35,000 |
|
|
|
74.6% |
|
|
|
|
1135 Third Avenue |
|
25,000 |
|
25,000 |
|
|
|
100.0% |
|
|
|
|
715 Lexington Avenue (ground leased thru 2041) |
|
23,000 |
|
23,000 |
|
|
|
100.0% |
|
|
|
|
7 West 34th Street |
|
22,000 |
|
22,000 |
|
|
|
100.0% |
|
|
|
|
828-850 Madison Avenue |
|
18,000 |
|
18,000 |
|
|
|
100.0% |
|
|
80,000 |
|
484 Eighth Avenue |
|
14,000 |
|
14,000 |
|
|
|
100.0% |
|
|
|
|
40 East 66th Street |
|
10,000 |
|
10,000 |
|
|
|
91.9% |
|
|
|
|
431 Seventh Avenue |
|
10,000 |
|
10,000 |
|
|
|
75.0% |
|
|
|
|
387 West Broadway |
|
9,000 |
|
9,000 |
|
|
|
100.0% |
|
|
|
|
677-679 Madison Avenue |
|
8,000 |
|
8,000 |
|
|
|
100.0% |
|
|
|
|
211-217 Columbus Avenue |
|
6,000 |
|
6,000 |
|
|
|
100.0% |
|
|
|
|
968 Third Avenue (50% ownership) |
|
6,000 |
|
6,000 |
|
|
|
100.0% |
|
|
|
|
122-124 Spring Street |
|
5,000 |
|
5,000 |
|
|
|
100.0% |
|
|
|
|
386 West Broadway |
|
4,000 |
|
4,000 |
|
|
|
100.0% |
|
|
4,668 |
|
825 Seventh Avenue |
|
4,000 |
|
4,000 |
|
|
|
100.0% |
|
|
|
|
Total Manhattan Street Retail Properties |
|
946,000 |
|
946,000 |
|
|
|
86.9% |
|
$ |
157,307 |
|
Vornados ownership interest |
|
943,000 |
|
943,000 |
|
|
|
86.8% |
|
$ |
157,307 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Retail Properties |
|
24,012,000 |
|
19,043,000 |
|
3,579,000 |
|
94.4% |
|
$ |
1,813,596 |
|
Vornados Ownership Interest |
|
21,934,000 |
|
18,366,000 |
|
3,568,000 |
|
94.3% |
|
$ |
1,584,903 |
|
_______________________________
(1) |
Includes square footage of anchors who own their own land and building. |
(2) |
These encumbrances are cross-collateralized under a blanket mortgage in the amount of $455,907 as of December 31, 2007. |
45
MERCHANDISE MART PROPERTIES SEGMENT
As of December 31, 2007, we own a portfolio of 9 Merchandise Mart properties containing an aggregate of 9.1 million square feet. The Merchandise Mart properties also contain eight parking garages totaling 1.2 million square feet (3,800 spaces). The garage space is excluded from the statistics provided in this section.
Square feet by location and use as of December 31, 2007:
(Amounts in thousands) |
|
|
|
|
|
Showroom |
|
|
| ||||
|
|
Total |
|
Office |
|
Total |
|
Permanent |
|
Temporary |
|
Retail |
|
Chicago, Illinois |
|
|
|
|
|
|
|
|
|
|
|
|
|
Merchandise Mart |
|
3,301 |
|
1,028 |
|
2,209 |
|
1,823 |
|
386 |
|
64 |
|
350 West Mart Center |
|
1,210 |
|
1,106 |
|
104 |
|
104 |
|
|
|
|
|
Other |
|
19 |
|
|
|
|
|
|
|
|
|
19 |
|
Total Chicago, Illinois |
|
4,530 |
|
2,134 |
|
2,313 |
|
1,927 |
|
386 |
|
83 |
|
High Point, North Carolina |
|
|
|
|
|
|
|
|
|
|
|
|
|
Market Square Complex |
|
1,750 |
|
32 |
|
1,690 |
|
1,184 |
|
506 |
|
28 |
|
National Furniture Mart |
|
260 |
|
|
|
260 |
|
260 |
|
|
|
|
|
Total High Point, North Carolina |
|
2,010 |
|
32 |
|
1,950 |
|
1,444 |
|
506 |
|
28 |
|
Washington, DC |
|
|
|
|
|
|
|
|
|
|
|
|
|
Washington Design Center |
|
392 |
|
70 |
|
322 |
|
322 |
|
|
|
|
|
Washington Office Center |
|
399 |
|
368 |
|
|
|
|
|
|
|
31 |
|
Total Washington, DC |
|
791 |
|
438 |
|
322 |
|
322 |
|
|
|
31 |
|
Los Angeles, California |
|
|
|
|
|
|
|
|
|
|
|
|
|
L.A. Mart |
|
781 |
|
32 |
|
740 |
|
686 |
|
54 |
|
9 |
|
Boston, Massachusetts |
|
|
|
|
|
|
|
|
|
|
|
|
|
Boston Design Center |
|
554 |
|
121 |
|
428 |
|
428 |
|
|
|
5 |
|
New York, New York |
|
|
|
|
|
|
|
|
|
|
|
|
|
7 West 34th Street |
|
386 |
|
|
|
386 |
|
386 |
|
|
|
|
|
Total Merchandise Mart Properties |
|
9,052 |
|
2,757 |
|
6,139 |
|
5,193 |
|
946 |
|
156 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy rate |
|
94.9% |
|
97.1% |
|
93.7% |
|
|
|
|
|
99.7% |
|
46
MERCHANDISE MART PROPERTIES SEGMENT CONTINUED
Office Space
Occupancy and average annual escalated rent per square foot:
As of December 31, |
|
Rentable |
|
Occupancy Rate |
|
Average Annual |
| |
2007 |
|
2,757,000 |
|
97.1% |
|
$ |
26.86 |
|
2006 |
|
2,714,000 |
|
97.4% |
|
|
25.64 |
|
2005 |
|
3,100,000 |
|
97.0% |
|
|
26.42 |
|
2004 |
|
3,261,000 |
|
96.5% |
|
|
27.59 |
|
2003 |
|
3,249,000 |
|
93.6% |
|
|
27.73 |
|
2007 Merchandise Mart properties office rental revenues by tenants industry:
Industry |
|
Percentage |
|
Service |
|
26% |
|
Government |
|
25% |
|
Banking |
|
16% |
|
Telecommunications |
|
11% |
|
Education |
|
7% |
|
Other |
|
6% |
|
Publications |
|
5% |
|
Insurance |
|
4% |
|
|
|
100% |
|
Office lease terms generally range from three to seven years for smaller tenants to as long as 15 years for large tenants. Leases typically provide for step-ups in rent periodically over the term of the lease and pass through to tenants the tenants share of increases in real estate taxes and operating expenses for a building over a base year. Electricity is provided to tenants on a sub-metered basis or included in rent and adjusted for subsequent utility rate increases. Leases also typically provide for tenant improvement allowances for all or a portion of the tenants initial construction of its premises.
Office tenants accounting for 2% or more of Merchandise Mart Properties 2007 total revenues:
Tenant |
|
Square Feet |
|
2007 |
|
Percentage of |
|
Percentage of |
| |
U.S. Government |
|
387,000 |
|
$ |
13,647,000 |
|
4.8% |
|
0.4% |
|
WPP Group |
|
250,000 |
|
|
7,028,000 |
|
2.5% |
|
0.2% |
|
SBC Ameritech |
|
193,000 |
|
|
6,968,000 |
|
2.4% |
|
0.2% |
|
47
MERCHANDISE MART PROPERTIES SEGMENT CONTINUED
2007 leasing activity Merchandise Mart Properties office space:
|
|
Square Feet |
|
Average Initial |
| |
Merchandise Mart |
|
183,000 |
|
$ |
22.65 |
|
350 West Mart Center |
|
59,000 |
|
|
25.60 |
|
Washington Design Center |
|
45,000 |
|
|
42.41 |
|
Boston Design Center |
|
23,000 |
|
|
23.13 |
|
Washington Office Center |
|
14,000 |
|
|
40.62 |
|
L.A. Mart |
|
5,000 |
|
|
25.80 |
|
Total |
|
329,000 |
|
|
26.70 |
|
___________________________________
|
(1) |
Most leases include periodic step-ups in rent, which are not reflected in the initial rent per square foot leased. |
Lease expirations for Merchandise Mart Properties office space as of December 31, 2007 assuming none of the tenants exercise renewal options:
|
|
|
|
|
|
|
Annual Escalated |
| ||||
Year |
|
Number of |
|
Square Feet of |
|
Percentage of |
|
Total |
|
|
Per Square Foot |
|
Month to month |
|
10 |
|
49,000 |
|
1.8% |
$ |
1,151,000 |
|
$ |
23.67 |
|
2008 |
|
18 |
|
237,000 |
|
8.8% |
|
6,635,000 |
|
|
28.02 |
|
2009 |
|
4 |
|
209,000 |
|
7.8% |
|
6,083,000 |
|
|
29.06 |
|
2010 |
|
8 |
|
385,000 |
|
14.4% |
|
13,227,000 |
|
|
34.36 |
|
2011 |
|
13 |
|
218,000 |
|
8.2% |
|
7,840,000 |
|
|
35.91 |
|
2012 |
|
12 |
|
135,000 |
|
5.0% |
|
3,813,000 |
|
|
28.31 |
|
2013 |
|
12 |
|
77,000 |
|
2.9% |
|
2,316,000 |
|
|
29.98 |
|
2014 |
|
13 |
|
162,000 |
|
6.1% |
|
4,401,000 |
|
|
27.11 |
|
2015 |
|
6 |
|
122,000 |
|
4.5% |
|
2,767,000 |
|
|
22.76 |
|
2016 |
|
3 |
|
110,000 |
|
4.1% |
|
2,655,000 |
|
|
24.04 |
|
2017 |
|
7 |
|
110,000 |
|
4.1% |
|
2,799,000 |
|
|
25.34 |
|
48
MERCHANDISE MART PROPERTIES SEGMENT CONTINUED
Showroom Space
The showrooms provide manufacturers and wholesalers with permanent and temporary space in which to display products for buyers, specifiers and end users. The showrooms are also used for hosting trade shows for the contract furniture, casual furniture, gift, carpet, crafts, apparel and design industries. Merchandise Mart Properties own and operate five of the leading furniture and gift trade shows, including the contract furniture industrys largest trade show, NeoCon, which attracts over 50,000 attendees each June and is hosted at the Merchandise Mart building in Chicago. The Market Square Complex co-hosts the home furniture industrys semi-annual (April and October) market weeks which occupy over 12 million square feet in the High Point, North Carolina region.
Occupancy and average escalated rent per square foot:
As of |
|
Rentable |
|
Occupancy Rate |
|
Average Annual |
| |
2007 |
|
6,139,000 |
|
93.7% |
|
$ |
26.16 |
|
2006 |
|
6,370,000 |
|
93.6% |
|
|
25.17 |
|
2005 |
|
6,290,000 |
|
94.7% |
|
|
24.04 |
|
2004 |
|
5,589,000 |
|
97.6% |
|
|
23.08 |
|
2003 |
|
5,640,000 |
|
95.1% |
|
|
22.35 |
|
2007 showroom revenues by tenants industry:
Industry |
|
Percentage |
|
Residential Design |
|
26% |
|
Gift |
|
21% |
|
Residential Furnishing |
|
21% |
|
Contract Furnishing |
|
18% |
|
Apparel |
|
5% |
|
Casual Furniture |
|
5% |
|
Building Products |
|
3% |
|
Other |
|
1% |
|
|
|
100% |
|
2007 Leasing Activity Merchandise Mart Properties showroom space:
|
|
Square Feet |
|
Average Initial |
| |
Merchandise Mart |
|
728,000 |
|
$ |
31.42 |
|
Market Square Complex |
|
390,000 |
|
|
16.87 |
|
L.A. Mart |
|
168,000 |
|
|
19.06 |
|
7 West 34th Street |
|
114,000 |
|
|
37.80 |
|
Boston Design Center |
|
45,000 |
|
|
31.11 |
|
350 West Mart Center |
|
36,000 |
|
|
25.75 |
|
Washington Design Center |
|
29,000 |
|
|
35.84 |
|
Total |
|
1,510,000 |
|
|
26.70 |
|
___________________________
|
(1) |
Most leases include periodic step-ups in rent which are not reflected in the initial rent per square foot leased. |
49
MERCHANDISE MART PROPERTIES SEGMENT CONTINUED
Lease expirations for the Merchandise Mart Properties showroom space as of December 31, 2007 assuming none of the tenants exercise renewal options:
|
|
|
|
|
|
|
Annual Escalated |
| ||||
Year |
|
Number of |
|
Square Feet of |
|
Percentage of |
|
Total |
|
|
Per Square Foot |
|
Month to month |
|
37 |
|
101,000 |
|
1.8% |
$ |
2,720,000 |
|
$ |
26.84 |
|
2008 |
|
167 |
|
519,000 |
|
9.0% |
|
13,738,000 |
|
|
26.47 |
|
2009 |
|
265 |
|
763,000 |
|
13.3% |
|
20,013,000 |
|
|
26.21 |
|
2010 |
|
246 |
|
889,000 |
|
15.4% |
|
24,810,000 |
|
|
27.92 |
|
2011 |
|
101 |
|
660,000 |
|
11.5% |
|
16,801,000 |
|
|
25.47 |
|
2012 |
|
85 |
|
531,000 |
|
9.2% |
|
13,301,000 |
|
|
25.03 |
|
2013 |
|
59 |
|
341,000 |
|
5.9% |
|
12,170,000 |
|
|
35.73 |
|
2014 |
|
35 |
|
252,000 |
|
4.4% |
|
7,051,000 |
|
|
27.96 |
|
2015 |
|
46 |
|
245,000 |
|
4.3% |
|
8,697,000 |
|
|
35.46 |
|
2016 |
|
30 |
|
182,000 |
|
3.2% |
|
5,698,000 |
|
|
31.30 |
|
2017 |
|
26 |
|
208,000 |
|
3.6% |
|
6,797,000 |
|
|
32.62 |
|
Retail Space
The Merchandise Mart Properties portfolio also contains approximately 156,000 square feet of retail space which was 99.7% occupied at December 31, 2007.
Merchandise Mart Properties owned by us as of December 31, 2007:
Location |
|
Approximate |
|
Percent |
|
Encumbrances |
| |
ILLINOIS |
|
|
|
|
|
|
|
|
Merchandise Mart, Chicago |
|
3,301,000 |
|
96.1% |
|
$ |
550,000 |
|
350 West Mart Center, Chicago |
|
1,210,000 |
|
96.5% |
|
|
|
|
Other (50% interest) |
|
19,000 |
|
100.0% |
|
|
11,734 |
|
Total Illinois |
|
4,530,000 |
|
96.2% |
|
|
561,734 |
|
|
|
|
|
|
|
|
|
|
HIGH POINT, NORTH CAROLINA |
|
|
|
|
|
|
|
|
Market Square Complex |
|
1,750,000 |
|
94.8% |
|
|
194,090 |
|
National Furniture Mart |
|
260,000 |
|
92.5% |
|
|
27,168 |
|
Total High Point, North Carolina |
|
2,010,000 |
|
94.5% |
|
|
221,258 |
|
|
|
|
|
|
|
|
|
|
WASHINGTON, DC |
|
|
|
|
|
|
|
|
Washington Office Center |
|
399,000 |
|
99.3% |
|
|
|
|
Washington Design Center |
|
392,000 |
|
94.6% |
|
|
45,679 |
|
Total Washington, DC |
|
791,000 |
|
96.9% |
|
|
45,679 |
|
|
|
|
|
|
|
|
|
|
CALIFORNIA |
|
|
|
|
|
|
|
|
L.A. Mart |
|
781,000 |
|
89.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
MASSACHUSETTS |
|
|
|
|
|
|
|
|
Boston Design Center (ground leased through 2060) |
|
554,000 |
|
97.1% |
|
|
71,750 |
|
|
|
|
|
|
|
|
|
|
NEW YORK |
|
|
|
|
|
|
|
|
7 West 34th Street |
|
386,000 |
|
83.8% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Merchandise Mart Properties |
|
9,052,000 |
|
94.9% |
|
$ |
900,421 |
|
50
TEMPERATURE CONTROLLED LOGISTICS SEGMENT
As of December 31, 2007, we own a 47.6% interest in Americold Realty Trust (Americold). Americold, headquartered in Atlanta, Georgia, provides supply chain management solutions to food manufacturers and retailers requiring multi-temperature storage, handling and distribution of their products. Americold services include comprehensive transportation management, supply-chain network modeling and optimization, consulting and strategizing. Americold also manages certain facilities owned by its customers for which it earns fixed and incentive fees. Americolds customers consist primarily of national, regional and local frozen food manufacturers, distributors, retailers and food service organizations, such as H.J. Heinz, Con-Agra Foods, Altria Group, Schwan Corporation, Tyson Foods, General Mills and Sara Lee. Other than H.J. Heinz and Con Agra Foods which accounted for 18.7% and 12.6%, respectively, of Temperature Controlled Logistics total revenue, no other customer accounted for more than 10% of this segments total revenue.
Americold has $1.056 billion of outstanding debt at December 31, 2007, which we consolidate into our accounts. Our pro rata share of Americolds debt is $502,324,000, none of which is recourse to us.
Temperature Controlled Logistics Properties as of December 31, 2007:
Location |
|
Cubic
Feet |
|
Square
Feet |
|
Location |
|
Cubic
Feet |
|
Square
Feet |
ALABAMA |
|
|
|
|
|
FLORIDA |
|
|
|
|
Montgomery |
|
2.5 |
|
142.0 |
|
Tampa |
|
2.9 |
|
106.0 |
Albertville |
|
5.2 |
|
133.0 |
|
Bartow (1) |
|
1.4 |
|
56.8 |
Gadsden (1) |
|
4.0 |
|
119.0 |
|
Tampa (1) |
|
1.0 |
|
38.5 |
Birmingham |
|
2.0 |
|
85.6 |
|
Plant City |
|
0.8 |
|
30.8 |
|
|
13.7 |
|
479.6 |
|
|
|
6.1 |
|
232.1 |
ARIZONA |
|
|
|
|
|
GEORGIA |
|
|
|
|
Phoenix |
|
2.9 |
|
111.5 |
|
Atlanta |
|
11.1 |
|
476.7 |
|
|
|
|
|
|
Atlanta |
|
11.4 |
|
334.7 |
ARKANSAS |
|
|
|
|
|
Atlanta (1) |
|
12.3 |
|
330.6 |
Russellville |
|
9.5 |
|
279.4 |
|
Thomasville |
|
6.9 |
|
202.9 |
Springdale |
|
6.6 |
|
194.1 |
|
Atlanta |
|
6.9 |
|
201.6 |
West Memphis |
|
5.3 |
|
166.4 |
|
Montezuma |
|
4.2 |
|
175.8 |
Russellville |
|
5.6 |
|
164.7 |
|
Atlanta |
|
2.9 |
|
157.1 |
Texarkana |
|
4.7 |
|
137.3 |
|
Atlanta |
|
5.0 |
|
125.7 |
Fort Smith |
|
1.4 |
|
78.2 |
|
Augusta |
|
1.1 |
|
48.3 |
|
|
33.1 |
|
1,020.1 |
|
|
|
61.8 |
|
2,053.4 |
CALIFORNIA |
|
|
|
|
|
IDAHO |
|
|
|
|
Ontario (1) |
|
8.1 |
|
279.6 |
|
Burley (1) |
|
10.7 |
|
407.2 |
Watsonville (1) |
|
5.4 |
|
186.0 |
|
Nampa |
|
8.0 |
|
364.0 |
Victorville |
|
5.8 |
|
152.5 |
|
|
|
18.7 |
|
771.2 |
Turlock |
|
3.0 |
|
138.9 |
|
ILLINOIS |
|
|
|
|
Turlock |
|
2.5 |
|
108.4 |
|
Rochelle |
|
11.3 |
|
272.0 |
Fullerton (1) |
|
2.8 |
|
107.7 |
|
East Dubuque |
|
5.6 |
|
215.4 |
Ontario |
|
1.9 |
|
55.9 |
|
Rochelle |
|
6.0 |
|
179.7 |
|
|
29.5 |
|
1,029.0 |
|
|
|
22.9 |
|
667.1 |
COLORADO |
|
|
|
|
|
INDIANA |
|
|
|
|
Denver (1) |
|
2.8 |
|
116.3 |
|
Indianapolis |
|
9.1 |
|
311.7 |
51
TEMPERATURE CONTROLLED LOGISTICS SEGMENT CONTINUED
Location |
|
Cubic
Feet |
|
Square
Feet |
|
Location |
|
Cubic
Feet |
|
Square
Feet |
IOWA |
|
|
|
|
|
OREGON |
|
|
|
|
Bettendorf |
|
8.8 |
|
336.0 |
|
Salem |
|
12.5 |
|
498.4 |
Fort Dodge |
|
3.7 |
|
155.8 |
|
Hermiston |
|
4.0 |
|
283.2 |
|
|
12.5 |
|
491.8 |
|
Woodburn |
|
6.3 |
|
277.4 |
KANSAS |
|
|
|
|
|
Ontario (1) |
|
8.1 |
|
238.2 |
Wichita |
|
2.8 |
|
126.3 |
|
Milwaukie |
|
4.7 |
|
196.6 |
Garden City |
|
2.2 |
|
84.6 |
|
|
|
35.6 |
|
1,493.8 |
|
|
5.0 |
|
210.9 |
|
PENNSYLVANIA |
|
|
|
|
KENTUCKY |
|
|
|
|
|
Fogelsville |
|
21.6 |
|
683.9 |
Sebree |
|
2.7 |
|
79.4 |
|
York |
|
11.7 |
|
300.6 |
|
|
|
|
|
|
Leesport |
|
5.8 |
|
168.9 |
MAINE |
|
|
|
|
|
|
|
39.1 |
|
1,153.4 |
Portland |
|
1.8 |
|
151.6 |
|
SOUTH CAROLINA |
|
|
|
|
|
|
|
|
|
|
Columbia |
|
1.6 |
|
83.7 |
MASSACHUSETTS |
|
|
|
|
|
|
|
|
|
|
Boston |
|
3.1 |
|
218.0 |
|
SOUTH DAKOTA |
|
|
|
|
Gloucester |
|
2.4 |
|
126.4 |
|
Sioux Falls |
|
2.9 |
|
111.5 |
Gloucester |
|
1.9 |
|
95.5 |
|
|
|
|
|
|
Gloucester |
|
2.8 |
|
95.2 |
|
TENNESSEE |
|
|
|
|
|
|
10.2 |
|
535.1 |
|
Memphis |
|
5.6 |
|
246.2 |
MINNESOTA |
|
|
|
|
|
Murfreesboro |
|
4.5 |
|
106.4 |
Park Rapids |
|
|
|
|
|
Memphis |
|
0.5 |
|
36.8 |
(50% interest) |
|
3.0 |
|
86.8 |
|
|
|
10.6 |
|
389.4 |
|
|
|
|
|
|
TEXAS |
|
|
|
|
MISSOURI |
|
|
|
|
|
Fort Worth |
|
9.9 |
|
253.5 |
Carthage |
|
42.0 |
|
2,564.7 |
|
Amarillo |
|
3.2 |
|
123.1 |
Marshall |
|
4.8 |
|
160.8 |
|
Fort Worth |
|
3.4 |
|
102.0 |
|
|
46.8 |
|
2,725.5 |
|
|
|
16.5 |
|
478.6 |
MISSISSIPPI |
|
|
|
|
|
UTAH |
|
|
|
|
West Point |
|
4.7 |
|
180.8 |
|
Clearfield |
|
8.6 |
|
358.4 |
|
|
|
|
|
|
|
|
|
|
|
NEBRASKA |
|
|
|
|
|
VIRGINIA |
|
|
|
|
Grand Island (1) |
|
2.2 |
|
105.0 |
|
Strasburg |
|
6.8 |
|
200.0 |
Fremont |
|
2.2 |
|
84.6 |
|
Norfolk |
|
1.9 |
|
83.0 |
|
|
4.4 |
|
189.6 |
|
|
|
8.7 |
|
283.0 |
NEW YORK |
|
|
|
|
|
WASHINGTON |
|
|
|
|
Syracuse |
|
11.8 |
|
447.2 |
|
Moses Lake |
|
7.3 |
|
302.4 |
|
|
|
|
|
|
Connell |
|
5.7 |
|
235.2 |
NORTH CAROLINA |
|
|
|
|
|
Pasco |
|
6.7 |
|
209.0 |
Charlotte |
|
4.1 |
|
164.8 |
|
Burlington |
|
4.7 |
|
194.0 |
Charlotte (1) |
|
5.1 |
|
161.6 |
|
Walla Walla |
|
3.1 |
|
140.0 |
Tarboro |
|
4.9 |
|
147.4 |
|
Wallula |
|
1.2 |
|
40.0 |
Charlotte |
|
1.0 |
|
58.9 |
|
|
|
28.7 |
|
1,120.6 |
|
|
15.1 |
|
532.7 |
|
WISCONSIN |
|
|
|
|
OHIO |
|
|
|
|
|
Plover |
|
9.4 |
|
358.4 |
Massillon (1) |
|
3.4 |
|
187.3 |
|
Tomah |
|
4.6 |
|
161.0 |
Massillon |
|
5.5 |
|
163.2 |
|
Babcock |
|
3.4 |
|
111.1 |
|
|
8.9 |
|
350.5 |
|
|
|
17.4 |
|
630.5 |
OKLAHOMA |
|
|
|
|
|
Total Temperature |
|
|
|
|
Oklahoma City |
|
1.4 |
|
74.1 |
|
Controlled Logistics |
|
|
|
|
|
|
|
|
|
|
Properties |
|
498.6 |
|
18,950.9 |
_____________________
|
(1) |
Leasehold interest. |
52
TOYS R US, INC. (TOYS) SEGMENT
As of December 31, 2007 we own a 32.7% interest in Toys, a worldwide specialty retailer of toys and baby products, which has a significant real estate component.
Toys has $6.423 billion of outstanding debt at December 31, 2007, of which our pro rata share is $2.100 billion, none of which is recourse to us.
|
The following table sets forth the total number of stores operated by Toys as of December 31, 2007: |
|
|
Total |
|
Owned |
|
Building |
|
Leased |
|
Toys Domestic |
|
588 |
|
273 |
|
140 |
|
175 |
|
Toys International |
|
505 |
|
80 |
|
26 |
|
399 |
|
Babies R Us |
|
259 |
|
36 |
|
98 |
|
125 |
|
Subtotal |
|
1,352 |
|
389 |
|
264 |
|
699 |
|
Franchised stores |
|
208 |
|
|
|
|
|
|
|
Total |
|
1,560 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
53
OTHER INVESTMENTS
555 California Street Complex
On May 24, 2007, we acquired a 70% controlling interest in a three-building complex containing 1,800,000 square feet, known as The Bank of America Center, located at California and Montgomery Streets in San Franciscos financial district (555 California Street).
Occupancy and average annual rent per square foot as of December 31, 2007:
Properties |
|
Approximate |
|
Annualized |
|
Occupancy Rate |
|
Encumbrances |
| ||
555 California Street |
|
1,497,000 |
|
$ |
61.10 |
|
94.0% |
|
|
|
|
315 Montgomery Street |
|
228,000 |
|
|
41.79 |
|
100.0% |
|
|
|
|
345 Montgomery Street |
|
64,000 |
|
|
93.58 |
|
100.0% |
|
|
|
|
Total California Office |
|
1,789,000 |
|
|
59.84 |
|
95.0% |
|
|
693,966 |
(1) |
Vornados Ownership Interest |
|
1,252,000 |
|
|
59.84 |
|
95.0% |
|
|
486,217 |
|
___________________
|
(1) |
This mortgage loan is cross-collateralized by 555 California Street and 315 and 345 Montgomery Streets |
Lease terms generally range from five to seven years for smaller tenant spaces to as long as 15 years for major tenants, and may include extension options at market rates. Leases typically provide for step-ups in rent periodically over the term of the lease and pass through to tenants the tenants share of increases in real estate taxes and operating expenses over a base year. Leases also typically provide for tenant improvement allowances for all or a portion of the tenants initial construction costs of its premises.
Tenants accounting for 2% or more of 555 California Street Complexs total revenues:
Tenant |
|
Square |
|
2007 |
|
Percentage of |
|
Percentage of |
| |||
Bank of America |
|
|
659,000 |
|
$ |
22,145,000 |
|
32.5% |
|
|
0.7% |
|
Kirkland & Ellis LLP |
|
|
125,000 |
|
|
4,957,000 |
|
7.3% |
|
|
0.2% |
|
Goldman, Sachs & Co |
|
|
97,000 |
|
|
4,835,000 |
|
7.1% |
|
|
0.1% |
|
Morgan Stanley & Company, Inc. |
|
|
89,000 |
|
|
4,427,000 |
|
6.5% |
|
|
0.1% |
|
Lehman Brothers Inc. |
|
|
61,000 |
|
|
3,861,000 |
|
5.7% |
|
|
0.1% |
|
Dodge & Cox |
|
|
62,000 |
|
|
3,386,000 |
|
5.0% |
|
|
0.1% |
|
UBS Financial Services |
|
|
59,000 |
|
|
3,425,000 |
|
5.0% |
|
|
0.1% |
|
McKinsey & Company Inc. |
|
|
54,000 |
|
|
2,770,000 |
|
4.1% |
|
|
0.1% |
|
54
OTHER INVESTMENTS CONTINUED
Alexanders Inc. (Alexanders)
As of December 31, 2007, we own 32.8% of Alexanders outstanding common shares.
Properties owned by Alexanders as of December 31, 2007.
Location |
|
Land Area in |
|
Building Area |
|
Percent |
|
Significant |
|
Encumbrances |
| ||
Operating Properties |
|
|
|
|
|
|
|
|
|
|
|
|
|
New York: |
|
|
|
|
|
|
|
|
|
|
|
|
|
731 Lexington Avenue, Manhattan: Office Retail
|
|
|
|
174,000
|
|
|
|
|
The Home Depot, The Container Store, Hennes & Mauritz |
|
|
320,000
|
|
Total |
|
84,420 SF |
|
1,059,000 |
(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kings Plaza Regional Shopping |
|
24.3 acres |
|
759,000 |
(3) |
|
94% |
|
Sears |
|
|
203,456 |
|
|
|
|
|
|
|
|
|
|
Lowes (ground lessee) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Macys(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rego Park I, Queens
|
|
4.8 acres
|
|
351,000
|
(3)
|
|
100%
|
|
Sears, Circuit City, Bed, Bath & Beyond Marshalls |
|
|
79,285
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Flushing, Queens (ground leased through 2037) |
|
44,975 SF |
|
177,000 |
(3) |
|
0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New Jersey: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Paramus, New Jersey |
|
30.3 acres |
|
|
|
|
100% |
|
IKEA (ground lessee) |
|
|
68,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Under Development: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Rego Park II, Queens
|
|
6.6 acres
|
|
|
|
|
|
|
Century 21, The Home Depot Kohls |
|
|
55,786 |
(4)
|
Property to be Developed: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Rego Park III, Queens |
|
3.4 acres |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,346,000 |
|
|
|
|
|
|
$ |
1,110,197 |
|
_________________________
|
(1) |
Excludes 248,000 square feet of residential space consisting of 105 condominium units, which were sold. |
|
(2) |
Owned by Macys, Inc. |
|
(3) |
Excludes parking garages. |
|
(4) |
On December 21, 2007, Alexanders obtained a construction loan providing up to $350 million for the Rego Park II development. The loan has an interest rate of LIBOR plus 1.20% (6.13% at December 31, 2007) and a term of three years with a one-year extension option. |
55
OTHER INVESTMENTS CONTINUED
Hotel Pennsylvania
The Hotel Pennsylvania is located in New York City on Seventh Avenue opposite Madison Square Garden and consists of a hotel portion containing 1,000,000 square feet of hotel space with 1,700 rooms and a commercial portion containing 400,000 square feet of retail and office space. We are currently evaluating alternative redevelopment plans for the Hotel Pennsylvania.
|
|
Year Ended December 31, |
| |||||||||||||
Rental information: |
|
2007 |
|
2006 |
|
2005 |
|
2004 |
|
2003 |
| |||||
Hotel: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average occupancy rate |
|
|
84.4 |
% |
|
82.1 |
% |
|
83.7 |
% |
|
78.9 |
% |
|
63.7 |
% |
Average daily rate |
|
$ |
154.78 |
|
$ |
133.33 |
|
$ |
115.74 |
|
$ |
97.36 |
|
$ |
89.12 |
|
Revenue per available room |
|
$ |
130.70 |
|
$ |
109.53 |
|
$ |
96.85 |
|
$ |
77.56 |
|
$ |
58.00 |
|
Commercial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office space: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average occupancy rate |
|
|
57.0 |
% |
|
41.2 |
% |
|
38.7 |
% |
|
39.7 |
% |
|
39.7 |
% |
Annual rent per square feet |
|
$ |
22.23 |
|
$ |
16.42 |
|
$ |
10.70 |
|
$ |
10.04 |
|
$ |
9.92 |
|
Retail space: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average occupancy rate |
|
|
73.3 |
% |
|
79.9 |
% |
|
79.8 |
% |
|
90.7 |
% |
|
89.8 |
% |
Annual rent per square feet |
|
$ |
33.63 |
|
$ |
27.54 |
|
$ |
26.02 |
|
$ |
29.67 |
|
$ |
28.11 |
|
Lexington Master Limited Partnership (Lexington MLP)
At December 31, 2007, we own 8,149,593 limited partnership units of Lexington MLP, which are exchangeable on a one-for-one basis into common shares of Lexington Realty Trust (NYSE: LXP) (Lexington), or a 7.5% limited partnership interest. The assets of Lexington consist of approximately 311 single-tenant commercial properties containing an aggregate of 49.3 million square feet, located in 44 states, which are generally net-leased to major corporations.
Lexington MLP has approximately $3.320 billion of debt outstanding as of December 31, 2007, of which our pro rata share is $248,690,000, none of which is recourse to us.
At December 31, 2007, the fair value of our investment in Lexington MLP based on Lexingtons December 31, 2007 closing share price of $14.54, was $118,495,000, or $39,836,000 below the carrying amount on our consolidated balance sheet. We have concluded that as of December 31, 2007, the decline in the value of our investment is not other-than-temporary.
GMH Communities L.P.
At December 31, 2007, we own 7,337,857 GMH Communities L.P. (GMH) limited partnership units, which are exchangeable on a one-for-one basis into common shares of GMH Communities Trust (NYSE: GCT) (GCT), and 2,517,247 common shares of GCT, or 13.8% of the limited partnership interest of GMH. GMH is a self-advised, self-managed, specialty housing company that focuses on providing housing to college and university students residing off-campus and to members of the U.S. military and their families located on or near military bases throughout the United States. GMH has $995,818,000 of debt outstanding at December 31, 2007, of which our pro-rata share is $137,722,000, none of which is recourse to us.
On February 12, 2008, GCT announced that it has entered into two definitive agreements in connection with the sale of its military and student housing divisions for an aggregate sales price of approximately $9.61 per share/unit. In addition, GCT anticipates selling its remaining assets prior to the closing of the merger. The merger, which has been unanimously approved by GCTs Board of Trustees, is subject to GCT shareholder approval and customary closing conditions.
As of December 31, 2007, the fair value of our investment in GMH and GCT based on GCTs December 31, 2007 closing share price of $5.52, was $54,400,000, or $48,860,000 below the carrying amount of $10.48 per share/unit on our consolidated balance sheet. We have concluded that as of December 31, 2007, the decline in the value of our investment is not other-than-temporary, based on the aggregate value anticipated to be received as a result of the transactions described above, including the additional consideration from the sale of GCTs remaining assets.
56
OTHER INVESTMENTS CONTINUED
Warehouse/Industrial Properties
Our warehouse/industrial properties consist of six buildings in New Jersey containing approximately 1.2 million square feet. The properties are encumbered by one cross-collateralized mortgage loan aggregating $25,656,000 as of December 31, 2007. Average lease terms range from three to five years. The following table sets forth the occupancy rate and average annual rent per square foot at the end of each of the past five years.
As of December 31, |
|
Occupancy Rate |
|
Average Annual Rent Per Square Foot |
| |
2007 |
|
100.0% |
|
$ |
4.70 |
|
2006 |
|
96.9% |
|
|
4.17 |
|
2005 |
|
100.0% |
|
|
4.19 |
|
2004 |
|
88.0% |
|
|
3.96 |
|
2003 |
|
88.0% |
|
|
3.86 |
|
220 Central Park South, New York City
We own a 90% interest in 220 Central Park South. The property contains 122 rental apartments with an aggregate of 133,000 square feet and 5,400 square feet of commercial space. As of December 31, 2007 there is $128,998,000 of debt outstanding on the property.
40 East 66th Street, New York City
40 East 66th Street, located at Madison Avenue and East 66th Street, contains 37 rental apartments with an aggregate of 85,000 square feet and 10,000 square feet of retail space. The rental apartment operations are included in our Other segment and the retail operations are included in the Retail segment. We are in the process of converting 27 of the rental apartments into condominium units.
57
ITEM 3. |
LEGAL PROCEEDINGS |
We are from time to time involved in legal actions arising in the ordinary course of business. In our opinion, after consultation with legal counsel, the outcome of such matters, including the matters referred to below, are not expected to have a material adverse effect on our financial position, results of operations or cash flows.
Stop & Shop
On January 8, 2003, Stop & Shop filed a complaint with the United States District Court for the District of New Jersey (USDC-NJ) claiming that we had no right to reallocate and therefore continue to collect the $5,000,000 of annual rent from Stop & Shop pursuant to the Master Agreement and Guaranty, because of the expiration of the East Brunswick, Jersey City, Middletown, Union and Woodbridge leases to which the $5,000,000 of additional rent was previously allocated. Stop & Shop asserted that a prior order of the Bankruptcy Court for the Southern District of New York dated February 6, 2001, as modified on appeal to the District Court for the Southern District of New York on February 13, 2001, froze our right to re-allocate which effectively terminated our right to collect the additional rent from Stop & Shop. On March 3, 2003, after we moved to dismiss for lack of jurisdiction, Stop & Shop voluntarily withdrew its complaint. On March 26, 2003, Stop & Shop filed a new complaint in New York Supreme Court, asserting substantially the same claims as in its USDC-NJ complaint. We removed the action to the United States District Court for the Southern District of New York. In January 2005 that court remanded the action to the New York Supreme Court. On February 14, 2005, we served an answer in which we asserted a counterclaim seeking a judgment for all the unpaid additional rent accruing through the date of the judgment and a declaration that Stop & Shop will continue to be liable for the additional rent as long as any of the leases subject to the Master Agreement and Guaranty remain in effect. On May 17, 2005, we filed a motion for summary judgment. On July 15, 2005, Stop & Shop opposed our motion and filed a cross-motion for summary judgment. On December 13, 2005, the Court issued its decision denying the motions for summary judgment. Both parties appealed the Courts decision and on December 14, 2006, the Appellate Court division issued a decision affirming the Courts decision. On January 16, 2007, we filed a motion for the reconsideration of one aspect of the Appellate Courts decision which was denied on March 13, 2007. We are currently engaged in discovery and anticipate that a trial date will be set for some time in 2008. We intend to vigorously pursue our claims against Stop & Shop. In our opinion, after consultation with legal counsel, the outcome of such matters will not have a material effect on our financial condition, results of operations or cash flows.
1290 Avenue of the Americas and 555 California Street
On May 24, 2007, we acquired a 70% controlling interest in 1290 Avenue of the Americas and the 555 California Street complex. Our 70% interest was acquired through the purchase of all of the shares of a group of foreign companies that own, through U.S. entities, the 1% sole general partnership interest and a 69% limited partnership interest in the partnerships that own the two properties. The remaining 30% limited partnership interest is owned by Donald J. Trump.
In August 2005, Mr. Trump brought a lawsuit in the New York State Supreme Court against, among others, the general partners of the partnerships referred to above. Mr. Trumps claims arose out of a dispute over the sale price of, and use of proceeds from, the sale of properties located on the former Penn Central rail yards between West 59th and 72nd Streets in Manhattan which were formerly owned by the partnerships. In decisions dated September 14, 2005 and July 24, 2006, the Court denied various of Mr. Trumps motions and ultimately dismissed all of Mr. Trumps claims, except for his claim seeking access to books and records. In a decision dated October 1, 2007, the Court determined that Mr. Trump had already received access to the books and records to which he was entitled, with the exception of certain documents which were subsequently delivered to Mr. Trump. Mr. Trump has sought re-argument and renewal on, and filed a notice of appeal in connection with, his dismissed claims.
In connection with the acquisition, we agreed to indemnify the sellers for liabilities and expenses arising out of Mr. Trumps claim that the general partners of the partnerships we acquired did not sell the rail yards at a fair price or could have sold the rail yards for a greater price and any other claims asserted in the legal action; provided however, that if Mr. Trump prevails on certain claims involving partnership matters, other than claims relating to sale price, the sellers will be required to reimburse us for certain costs related to those claims. We believe that the claims relating to the sale price are without merit. All other allegations are not asserted as a basis for damages and regardless of merit would not be material to our consolidated financial statements.
58
ITEM 4. |
SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS |
No matters were submitted to a vote of security holders during the fourth quarter of the year ended December 31, 2007.
EXECUTIVE OFFICERS OF THE REGISTRANT
The following is a list of the names, ages, principal occupations and positions with Vornado of the executive officers of Vornado and the positions held by such officers during the past five years. All executive officers of Vornado have terms of office that run until the next succeeding meeting of the Board of Trustees of Vornado following the Annual Meeting of Shareholders unless they are removed sooner by the Board.
Name |
|
Age |
|
Principal Occupation, Position and Office |
|
|
|
|
|
Steven Roth |
|
66 |
|
Chairman of the Board, Chief Executive Officer and Chairman of the Executive |
|
|
|
|
|
Michael D. Fascitelli |
|
51 |
|
President and a Trustee since December 1996; President of Alexanders Inc. since |
|
|
|
|
|
Michelle Felman |
|
45 |
|
Executive Vice PresidentAcquisitions since September 2000; Independent Consultant |
|
|
|
|
|
David R. Greenbaum |
|
56 |
|
President of the New York City Office Division since April 1997 (date of our |
|
|
|
|
|
Christopher Kennedy |
|
44 |
|
President of the Merchandise Mart Division since September 2000; Executive Vice |
|
|
|
|
|
Joseph Macnow |
|
62 |
|
Executive Vice PresidentFinance and Administration since January 1998 and Chief |
|
|
|
|
|
Sandeep Mathrani |
|
45 |
|
Executive Vice PresidentRetail Real Estate since March 2002; Executive Vice |
|
|
|
|
|
Mitchell N. Schear |
|
49 |
|
President of Vornado/Charles E. Smith L.P. (our Washington, DC Office division) since |
|
|
|
|
|
Wendy Silverstein |
|
47 |
|
Executive Vice PresidentCapital Markets since April 1998; Senior Credit Officer of |
|
|
|
|
|
Robert H. Smith |
|
79 |
|
Chairman of Vornado/Charles E. Smith L.P. (our Washington, DC Office division) |
59
PART II
ITEM 5. |
MARKET FOR REGISTRANT'S COMMON EQUITY. RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES |
Vornados common shares are traded on the New York Stock Exchange under the symbol VNO.
Quarterly closing price ranges of the common shares and dividends paid per share for the years ended December 31, 2007 and 2006 were as follows:
Quarter |
|
Year Ended |
|
|
Year Ended |
| ||||||||||||||
|
|
High |
|
Low |
|
Dividends |
|
|
High |
|
Low |
|
Dividends |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1st |
|
$ |
135.75 |
|
$ |
117.36 |
|
$ |
0.85 |
|
|
$ |
98.46 |
|
$ |
85.62 |
|
$ |
0.80 |
|
2nd |
|
|
122.55 |
|
|
107.37 |
|
|
0.85 |
|
|
|
97.87 |
|
|
88.84 |
|
|
0.80 |
|
3rd |
|
|
115.60 |
|
|
97.73 |
|
|
0.85 |
|
|
|
110.83 |
|
|
98.35 |
|
|
0.80 |
|
4th |
|
|
117.19 |
|
|
84.52 |
|
|
0.90 |
|
|
|
129.49 |
|
|
108.91 |
|
|
1.39 |
(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
____________________________
|
(1) |
Comprised of a regular quarterly dividend of $.85 per share and a special capital gain dividend of $.54 per share. |
On February 1, 2008, there were 1,367 holders of record of our common shares.
Recent Sales of Unregistered Securities
During 2007, we issued 10,441 common shares upon the redemption of Class A units of the Operating Partnership held by persons who received units in private placements in earlier periods in exchange for their interests in limited partnerships that owned real estate. The common shares were issued without registration under the Securities Act of 1933 in reliance on Section 4 (2) of that Act.
Information relating to compensation plans under which our equity securities are authorized for issuance is set forth under Part III, Item 12 of this annual report on Form 10-K and such information is incorporated herein by reference.
Recent Purchases of Equity Securities
We did not repurchase any of our equity securities during the fourth quarter of 2007, other than 1,008,459 common shares used by officers and employees of the Company to pay for the exercise price and related withholding taxes resulting from stock option exercises.
60
Performance Graph
The following graph is a comparison of the five-year cumulative return of our common shares, the Standard & Poors 500 Index (the S&P 500 Index) and the National Association of Real Estate Investment Trusts (NAREIT) All Equity Index (excluding health care real estate investment trusts), a peer group index. The graph assumes that $100 was invested on December 31, 2002 in our common shares, the S&P 500 Index and the NAREIT All Equity Index and that all dividends were reinvested without the payment of any commissions. There can be no assurance that the performance of our shares will continue in line with the same or similar trends depicted in the graph below.
|
|
2002 |
|
2003 |
|
2004 |
|
2005 |
|
2006 |
|
2007 |
|
Vornado Realty Trust |
|
100 |
|
157 |
|
230 |
|
265 |
|
400 |
|
299 |
|
S&P 500 Index |
|
100 |
|
129 |
|
143 |
|
150 |
|
173 |
|
183 |
|
The NAREIT All Equity Index |
|
100 |
|
137 |
|
180 |
|
202 |
|
273 |
|
230 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
61
ITEM 6. |
SELECTED FINANCIAL DATA |
|
|
Year Ended December 31, |
| |||||||||||||
|
|
2007 |
|
2006 |
|
2005 |
|
2004 |
|
2003 |
| |||||
(in thousands, except share and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property rentals |
|
$ |
1,989,278 |
|
$ |
1,557,001 |
|
$ |
1,371,454 |
|
$ |
1,323,438 |
|
$ |
1,233,277 |
|
Temperature Controlled Logistics |
|
|
847,026 |
|
|
779,110 |
|
|
846,881 |
|
|
87,428 |
|
|
|
|
Tenant expense reimbursements |
|
|
324,034 |
|
|
261,339 |
|
|
206,923 |
|
|
188,409 |
|
|
176,649 |
|
Fee and other income |
|
|
110,291 |
|
|
103,587 |
|
|
94,603 |
|
|
83,926 |
|
|
62,750 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenues |
|
|
3,270,629 |
|
|
2,701,037 |
|
|
2,519,861 |
|
|
1,683,201 |
|
|
1,472,676 |
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating |
|
|
1,632,576 |
|
|
1,362,657 |
|
|
1,294,850 |
|
|
671,140 |
|
|
572,555 |
|
Depreciation and amortization |
|
|
529,761 |
|
|
395,398 |
|
|
328,811 |
|
|
239,489 |
|
|
210,575 |
|
General and administrative |
|
|
232,068 |
|
|
219,239 |
|
|
177,790 |
|
|
143,471 |
|
|
121,706 |
|
Costs of acquisitions and development |
|
|
10,375 |
|
|
|
|
|
|
|
|
1,475 |
|
|
|
|
Total Expenses |
|
|
2,404,780 |
|
|
1,977,294 |
|
|
1,801,451 |
|
|
1,055,575 |
|
|
904,836 |
|
Operating Income |
|
|
865,849 |
|
|
723,743 |
|
|
718,410 |
|
|
627,626 |
|
|
567,840 |
|
Income (loss) applicable to Alexanders |
|
|
50,589 |
|
|
(14,530 |
) |
|
59,022 |
|
|
8,580 |
|
|
15,574 |
|
Loss applicable to Toys R Us |
|
|
(14,337 |
) |
|
(47,520 |
) |
|
(40,496 |
) |
|
|
|
|
|
|
Income from partially owned entities |
|
|
33,404 |
|
|
61,777 |
|
|
36,165 |
|
|
43,381 |
|
|
67,901 |
|
Interest and other investment income |
|
|
228,499 |
|
|
262,176 |
|
|
167,214 |
|
|
203,995 |
|
|
25,395 |
|
Interest and debt expense |
|
|
(634,554 |
) |
|
(476,461 |
) |
|
(338,097 |
) |
|
(240,129 |
) |
|
(226,522 |
) |
Net gain on disposition of wholly-owned and |
|
|
39,493 |
|
|
76,073 |
|
|
39,042 |
|
|
19,775 |
|
|
2,343 |
|
Minority interest of partially owned entities |
|
|
18,559 |
|
|
20,173 |
|
|
(3,808 |
) |
|
(109 |
) |
|
(1,089 |
) |
Income before income taxes |
|
|
587,502 |
|
|
605,431 |
|
|
637,452 |
|
|
663,119 |
|
|
451,442 |
|
Provision for income taxes |
|
|
(10,530 |
) |
|
(2,326 |
) |
|
(4,994 |
) |
|
(1,555 |
) |
|
(45 |
) |
Income from continuing operations |
|
|
576,972 |
|
|
603,105 |
|
|
632,458 |
|
|
661,564 |
|
|
451,397 |
|
Income from discontinued operations |
|
|
58,716 |
|
|
37,595 |
|
|
41,020 |
|
|
88,552 |
|
|
187,154 |
|
Income before allocation to minority limited partners |
|
|
635,688 |
|
|
640,700 |
|
|
673,478 |
|
|
750,116 |
|
|
638,551 |
|
Minority limited partners interest in the |
|
|
(47,508 |
) |
|
(58,712 |
) |
|
(66,755 |
) |
|
(88,091 |
) |
|
(105,132 |
) |
Perpetual preferred unit distributions of the |
|
|
(19,274 |
) |
|
(21,848 |
) |
|
(67,119 |
) |
|
(69,108 |
) |
|
(72,716 |
) |
Net income |
|
|
568,906 |
|
|
560,140 |
|
|
539,604 |
|
|
592,917 |
|
|
460,703 |
|
Preferred share dividends |
|
|
(57,177 |
) |
|
(57,511 |
) |
|
(46,501 |
) |
|
(21,920 |
) |
|
(20,815 |
) |
Net income applicable to common shares |
|
$ |
511,729 |
|
$ |
502,629 |
|
$ |
493,103 |
|
$ |
570,997 |
|
$ |
439,888 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations - basic |
|
$ |
2.98 |
|
$ |
3.26 |
|
$ |
3.38 |
|
$ |
3.85 |
|
$ |
2.26 |
|
Income from continuing operations - diluted |
|
|
2.86 |
|
|
3.10 |
|
|
3.21 |
|
|
3.68 |
|
|
2.19 |
|
Income per share--basic |
|
|
3.37 |
|
|
3.54 |
|
|
3.69 |
|
|
4.56 |
|
|
3.92 |
|
Income per share--diluted |
|
|
3.23 |
|
|
3.35 |
|
|
3.50 |
|
|
4.35 |
|
|
3.80 |
|
Cash dividends declared for common shares |
|
|
3.45 |
|
|
3.79 |
|
|
3.90 |
|
|
3.05 |
|
|
2.91 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance Sheet Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
22,478,935 |
|
$ |
17,954,281 |
|
$ |
13,637,163 |
|
$ |
11,580,517 |
|
$ |
9,518,928 |
|
Real estate, at cost |
|
|
18,972,436 |
|
|
13,433,370 |
|
|
11,252,032 |
|
|
9,589,431 |
|
|
7,498,998 |
|
Accumulated depreciation |
|
|
2,407,140 |
|
|
1,961,974 |
|
|
1,653,572 |
|
|
1,393,900 |
|
|
859,560 |
|
Debt |
|
|
12,951,812 |
|
|
9,554,798 |
|
|
6,243,126 |
|
|
4,939,323 |
|
|
4,041,485 |
|
Shareholders equity |
|
|
6,118,399 |
|
|
6,150,770 |
|
|
5,263,510 |
|
|
4,012,741 |
|
|
3,077,573 |
|
62
|
|
Year Ended December 31, |
| |||||||||||||
(Amounts in thousands) |
|
2007 |
|
2006 |
|
2005 |
|
2004 |
|
2003 |
| |||||
Other Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds From Operations (FFO) (1): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
568,906 |
|
$ |
560,140 |
|
$ |
539,604 |
|
$ |
592,917 |
|
$ |
460,703 |
|
Depreciation and amortization of real property |
|
|
451,313 |
|
|
337,730 |
|
|
276,921 |
|
|
228,298 |
|
|
208,624 |
|
Net gains on sale of real estate |
|
|
(60,811 |
) |
|
(33,769 |
) |
|
(31,614 |
) |
|
(75,755 |
) |
|
(161,789 |
) |
Proportionate share of adjustments to equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization of real property |
|
|
134,014 |
|
|
105,629 |
|
|
42,052 |
|
|
49,440 |
|
|
54,762 |
|
Net gains on sale of real estate |
|
|
(15,463 |
) |
|
(13,166 |
) |
|
(2,918 |
) |
|
(3,048 |
) |
|
(6,733 |
) |
Income tax effect of Toys R Us adjustments |
|
|
(28,781 |
) |
|
(21,038 |
) |
|
(4,613 |
) |
|
|
|
|
|
|
Minority limited partners share of above adjustments |
|
|
(46,664 |
) |
|
(39,809 |
) |
|
(31,990 |
) |
|
(27,991 |
) |
|
(20,080 |
) |
FFO |
|
|
1,002,514 |
|
|
895,717 |
|
|
787,442 |
|
|
763,861 |
|
|
535,487 |
|
Preferred share dividends |
|
|
(57,177 |
) |
|
(57,511 |
) |
|
(46,501 |
) |
|
(21,920 |
) |
|
(20,815 |
) |
FFO applicable to common shares |
|
|
945,337 |
|
|
838,206 |
|
|
740,941 |
|
|
741,941 |
|
|
514,672 |
|
Interest on 3.875% exchangeable senior debentures |
|
|
21,024 |
|
|
19,856 |
|
|
15,335 |
|
|
|
|
|
|
|
Series A convertible preferred dividends |
|
|
277 |
|
|
631 |
|
|
943 |
|
|
1,068 |
|
|
3,570 |
|
Convertible preferred unit distributions |
|
|
|
|
|
|
|
|
|
|
|
7,034 |
|
|
|
|
FFO applicable to common shares |
|
$ |
966,638 |
|
$ |
858,693 |
|
$ |
757,219 |
|
$ |
750,043 |
|
$ |
518,242 |
|
________________________________
(1) |
FFO is computed in accordance with the definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts (NAREIT). NAREIT defines FFO as net income or loss determined in accordance with Generally Accepted Accounting Principles (GAAP), excluding extraordinary items as defined under GAAP and gains or losses from sales of previously depreciated operating real estate assets, plus specified non-cash items, such as real estate asset depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. FFO is used by management, investors and industry analysts as a supplemental measure of operating performance of equity REITs. FFO should be evaluated along with GAAP net income (the most directly comparable GAAP measure), as well as cash flow from operating activities, investing activities and financing activities, in evaluating the operating performance of equity REITs. Management believes that FFO is helpful to investors as a supplemental performance measure because this measure excludes the effect of depreciation, amortization and gains or losses from sales of real estate, all of which are based on historical costs which implicitly assumes that the value of real estate diminishes predictably over time. Since real estate values instead have historically risen or fallen with market conditions, this non-GAAP measure can facilitate comparisons of operating performance between periods and among other equity REITs. FFO does not represent cash generated from operating activities in accordance with GAAP and is not necessarily indicative of cash available to fund cash needs as disclosed in our Statements of Cash Flows. FFO should not be considered as an alternative to net income as an indicator of our operating performance or as an alternative to cash flows as a measure of liquidity. |
63
ITEM 7. |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
|
Page |
Overview |
65 |
Overview Leasing Activity |
77 |
Critical Accounting Policies |
79 |
Results of Operations: |
|
Years Ended December 31, 2007 and 2006 |
88 |
Years Ended December 31, 2006 and 2005 |
97 |
Supplemental Information: |
|
Summary of Net Income and EBITDA for the Three Months Ended |
105 |
Changes by segment in EBITDA for the Three Months Ended |
107 |
Changes by segment in EBITDA for the Three Months Ended |
108 |
Related Party Transactions |
109 |
Liquidity and Capital Resources |
111 |
Certain Future Cash Requirements |
113 |
Financing Activities and Contractual Obligations |
114 |
Cash Flows for the Year Ended December 31, 2007 |
118 |
Cash Flows for the Year Ended December 31, 2006 |
121 |
Cash Flows for the Year Ended December 31, 2005 |
123 |
Funds From Operations for the Years Ended December 31, 2007 and 2006 |
125 |
64
Overview
We own and operate office, retail and showroom properties (our core operations) with large concentrations of office and retail properties in the New York City metropolitan area and in the Washington, DC and Northern Virginia area. In addition, we have a 47.6% interest in Americold Realty Trust (Americold), which owns and operates 90 cold storage warehouses nationwide, a 32.8% interest in Alexanders Inc., which has seven properties in the greater New York metropolitan area, and a 32.7% interest in Toys R Us, Inc. (Toys) which has a significant real estate component, as well as other real estate and related investments.
We compete with a large number of real estate property owners and developers. Principal factors of competition are effective rents, attractiveness of location and quality and breadth of services provided. Our success depends upon, among other factors, trends of the national, regional and local economies, the financial condition and operating results of current and prospective tenants and customers, availability and cost of capital, construction and renovation costs, taxes, governmental regulations, legislation and population trends.
Our ultimate business objective is to maximize shareholder value, which we measure by the total return provided to our shareholders. The table below compares our total return performance to the Morgan Stanley REIT Index (RMS) for the following periods ending December 31, 2007 (past performance is not necessarily indicative of future performance):
|
|
Total Return |
| ||
|
|
Vornado |
|
RMS |
|
One-year |
|
(25.5)% |
|
(16.8)% |
|
Three-years |
|
29.7% |
|
26.8% |
|
Five-years |
|
199.8% |
|
128.0% |
|
Ten-years |
|
218.2% |
|
168.1% |
|
Beginning in the second half of 2007, the residential mortgage and capital markets began showing signs of stress, primarily in the form of escalating default rates on sub-prime mortgages and declining residential housing prices nationwide. This credit crisis spread to the broader commercial credit markets and has generally reduced the availability of financing and widened spreads. These factors, coupled with a slowing economy, may negatively impact the volume of real estate transactions and cap rates, which would negatively impact stock price performance of public real estate companies, including ours. Our one-year total return to shareholders for the period ending December 31, 2007 was negative 25.5% and the RMS total return for the same period was negative 16.8%. Although our core operating results were not negatively impacted by these conditions in 2007, if these conditions persist in 2008 and beyond, our real estate portfolio may experience lower occupancy and effective rents which would result in a corresponding decrease in net income, funds from operations and cash flows. In addition, the value of our investments in joint ventures, marketable securities and mezzanine loans may also decline as a result of the above factors. Such declines may result in impairment charges and/or valuation allowances which would result in a corresponding decrease in net income and funds from operations.
We intend to achieve our ultimate business objective by continuing to pursue our investment philosophy and executing our operating strategies through:
|
|
Maintaining a superior team of operating and investment professionals and an entrepreneurial spirit; |
|
|
Investing in properties in select markets, such as New York City and Washington, DC, where we believe there is high likelihood of capital appreciation; |
|
|
Acquiring quality properties at a discount to replacement cost and where there is a significant potential for higher rents; |
|
|
Investing in retail properties in select under-stored locations such as the New York City metropolitan area; |
|
|
Investing in fully-integrated operating companies that have a significant real estate component; |
|
|
Developing and redeveloping our existing properties to increase returns and maximize value; and |
|
|
Providing specialty financing to real estate related companies. |
65
Overview - continued
Year Ended December 31, 2007 Financial Results Summary
Net income applicable to common shares for the year ended December 31, 2007 was $511,729,000, or $3.23 per diluted share, versus $502,629,000, or $3.35 per diluted share, for the year ended December 31, 2006. Net income for the years ended December 31, 2007 and 2006 includes $76,274,000 and $46,935,000, respectively of net gains on sale of real estate. Net income for the years ended December 31, 2007 and 2006 also include certain other items that affect comparability which are listed in the table on page 68. The aggregate of these items and net gains on sale of real estate, net of minority interest, increased net income applicable to common shares for the years ended December 31, 2007 and 2006 by $133,702,000 and $166,070,000, or $0.81 and $1.07 per diluted share, respectively.
Funds from operations applicable to common shares plus assumed conversions (FFO) for the year ended December 31, 2007 was $966,638,000, or $5.89 per diluted share, compared to $858,693,000, or $5.51 per diluted share, for the prior year. FFO for the year ended December 31, 2007 and 2006 also include certain other items that affect comparability which are listed in the table on page 68. The aggregate of these items, net of minority interest, increased FFO for the years ended December 31, 2007 and 2006 by $64,252,000, and $124,630,000, or $0.39 and $0.80 per diluted share, respectively.
During the year ended December 31, 2007, we did not recognize income on certain assets with an aggregate carrying amount of approximately $1.184 billion, because they were out of service for redevelopment. Assets under development include all or portions of the Bergen Town Center, 2101 L Street, Crystal Plaza Two, 1999 K Street, 220 Central Park South, 40 East 66th Street, and investments in joint ventures including our Beverly Connection and Wasserman ventures.
The percentage increase (decrease) in the same-store EBITDA of our operating segments for the year ended December 31, 2007 over the previous year ended December 31, 2006 is summarized below.
Year Ended: |
|
Office |
|
|
|
|
|
Temperature |
| ||
|
New York |
|
Washington, |
|
Retail |
|
Merchandise |
|
Controlled |
| |
December 31, 2007 vs. |
|
9.6% |
|
4.2% |
|
3.4% |
|
(2.5)% |
|
(0.6)% |
|
Calculations of same-store EBITDA, reconciliations of net income to EBITDA and FFO and the reasons we consider these non-GAAP financial measures useful are provided in the following pages of Managements Discussion and Analysis of the Financial Condition and Results of Operations.
66
Overview - continued
Quarter Ended December 31, 2007 Financial Results Summary
Net income applicable to common shares for the quarter ended December 31, 2007 was $90,923,000, or $0.57 per diluted share, versus $105,427,000, or $0.69 per diluted share, for the quarter ended December 31, 2006. Net income for the quarter ended December 31, 2007 includes net gains on sale of real estate of $43,859,000. Net income for the quarters ended December 31, 2007 and 2006 include certain other items that affect comparability which are listed in the table on the following page. The aggregate of these items, net of minority interest, increased net income applicable to common shares for the quarters ended December 31, 2007 and 2006 by $21,572,000 and $51,115,000, or $0.13 and $0.32 per diluted share, respectively.
FFO for the quarter ended December 31, 2007 was $193,412,000, or $1.18 per diluted share, compared to $211,812,000, or $1.34 per diluted share, for the prior years quarter. FFO for the quarters ended December 31, 2007 and 2006 include certain other items that affect comparability which are listed in the table on the following page. The aggregate of these items, net of minority interest, decreased FFO by $18,339,000, or $0.11 per diluted share for the quarter ended December 31, 2007 and increased FFO by $49,014,000, or $0.31 per diluted share for the quarter ended December 31, 2006.
The percentage increase (decrease) in the same-store Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) of our operating segments for the quarter ended December 31, 2007 over the quarter ended December 31, 2006 and the trailing quarter ended September 30, 2007 are summarized below.
Three Months Ended: |
|
Office |
|
|
|
|
|
Temperature |
| ||
|
New York |
|
Washington, |
|
Retail |
|
Merchandise |
|
Controlled |
| |
December 31, 2007 vs. |
|
10.2% |
|
2.0% |
|
5.6% |
|
(3.5)% |
|
3.1% |
|
December 31, 2007 vs. |
|
2.4% |
|
3.3% |
|
3.8% |
|
9.2% |
|
0.8% |
|
67
Overview - continued
(Amounts in thousands) |
|
|
For the Year Ended |
|
For the Three Months |
| ||||||||
|
|
|
2007 |
|
2006 |
|
2007 |
|
2006 |
| ||||
Items that affect comparability (income)/expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives and related marketable securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
McDonalds common shares |
|
|
$ |
(131,911 |
) |
$ |
(138,815 |
) |
$ |
(29,108 |
) |
$ |
(78,234 |
) |
Net gain on sale of Sears Canada common shares |
|
|
|
|
|
|
(55,438 |
) |
|
|
|
|
|
|
Sears Holdings common shares |
|
|
|
|
|
|
(18,611 |
) |
|
|
|
|
|
|
GMH warrants |
|
|
|
|
|
|
16,370 |
|
|
|
|
|
|
|
Other |
|
|
|
(4,682 |
) |
|
(12,153 |
) |
|
(7,425 |
) |
|
(9,386 |
) |
Alexanders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock appreciation rights |
|
|
|
(14,280 |
) |
|
49,043 |
|
|
(5,289 |
) |
|
30,687 |
|
Net gain on sale of 731 Lexington Avenue condominiums |
|
|
|
|
|
|
(4,580 |
) |
|
|
|
|
|
|
Other: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MPH mezzanine loan loss accrual |
|
|
|
57,000 |
|
|
|
|
|
57,000 |
|
|
|
|
Costs of acquisitions not consummated |
|
|
|
10,375 |
|
|
|
|
|
1,568 |
|
|
|
|
Prepayment penalties and write-off of unamortized |
|
|
|
7,562 |
|
|
21,994 |
|
|
|
|
|
8,513 |
|
H Street litigation costs |
|
|
|
1,891 |
|
|
9,592 |
|
|
|
|
|
2,998 |
|
Net gain recognized upon Newkirk Lexington merger |
|
|
|
|
|
|
(10,362 |
) |
|
|
|
|
(10,794 |
) |
Other, net |
|
|
|
3,496 |
|
|
5,126 |
|
|
3,418 |
|
|
2,000 |
|
|
|
|
|
(70,549 |
) |
|
(137,834 |
) |
|
20,164 |
|
|
(54,216 |
) |
Minority limited partners share of above adjustments |
|
|
|
6,297 |
|
|
13,204 |
|
|
(1,825 |
) |
|
5,202 |
|
Total items that affect comparability |
|
|
$ |
(64,252 |
) |
$ |
(124,630 |
) |
$ |
18,339 |
|
$ |
(49,014 |
) |
68
Overview - continued
Acquisitions and Investments
During 2007, we completed $4,045,400,000 of real estate acquisitions and investments in 33 separate transactions, consisting of an aggregate of $3,024,600,000 in cash, $958,700,000 in existing mortgage debt and $62,100,000 in common and preferred Operating Partnership units. Details of the significant transactions are summarized below.
100 West 33rd Street, New York City (the Manhattan Mall)
On January 10, 2007, we acquired the Manhattan Mall for approximately $689,000,000 in cash. This mixed-use property is located on the entire Sixth Avenue block-front between 32nd and 33rd Streets in Manhattan and contains approximately 1,000,000 square feet, including 845,000 square feet of office space and 164,000 square feet of retail space. Included as part of the acquisition were 250,000 square feet of additional air rights. The property is adjacent to our Hotel Pennsylvania. At closing, we completed a $232,000,000 financing secured by the property, which bears interest at LIBOR plus 0.55% (5.20% at December 31, 2007) and has a two-year initial term with three one-year extension options. The operations of the office component of the property are included in the New York Office segment and the operations of the retail component are included in the Retail segment. We consolidate the accounts of this property into our consolidated financial statements from the date of acquisition.
Bruckner Plaza, Bronx, New York
On January 11, 2007, we acquired the Bruckner Plaza shopping center, containing 386,000 square feet, for $165,000,000 in cash. Also included as part of the acquisition was an adjacent parcel which is ground leased to a third party. The property is located on Bruckner Boulevard in the Bronx, New York. We consolidate the accounts of this property into our consolidated financial statements from the date of acquisition.
H Street Building Corporation (H Street)
In July 2005, we acquired H Street, which owns a 50% interest in real estate assets located in Pentagon City, Virginia and Washington, DC. On April 30, 2007, we acquired the corporations that own the remaining 50% interest in these assets for approximately $383,000,000, consisting of $322,000,000 in cash and $61,000,000 of existing mortgages. These assets include twin office buildings located in Washington, DC, containing 577,000 square feet, and assets located in Pentagon City, Virginia, comprised of 34 acres of land leased to three residential and retail operators, a 1,680 unit high-rise apartment complex and 10 acres of vacant land. In conjunction with this acquisition all existing litigation was dismissed. Beginning on April 30, 2007, we consolidate the accounts of these entities into our consolidated financial statements and ceased accounting for them on the equity method.
Further, we agreed to sell approximately 19.6 of the 34 acres of land to one of the existing ground lessees in two closings over a two-year period for approximately $220,000,000. On May 11, 2007, we closed on the sale of 11 of the 19.6 acres for $104,000,000 and received $5,000,000 in cash and a $99,000,000 note due December 31, 2007. On September 28, 2007, the buyer pre-paid the note in cash and we recognized a net gain on sale of $4,803,000. In April 2007, we received letters from the two remaining ground lessees claiming a right of first offer on the sale of the land, one of which has since retracted its letter and reserved its rights under the lease.
In connection with purchase accounting, in July 2005 and April 2007 we recorded an aggregate of $220,000,000 of deferred tax liabilities for the differences between the tax basis and the book basis of the acquired assets and liabilities. We were required to record these deferred tax liabilities because H Street and its partially owned entities were operated as C Corporations at the time they were acquired. As of February 2008, we have completed all of the actions necessary to enable these entities to elect REIT status effective for the tax year beginning on January 1, 2008. Consequently, in the first quarter of 2008, the deferred tax liabilities will be eliminated and we will recognize $220,000,000 as an income tax benefit on our consolidated statement of income.
The total purchase price for 100% of the assets we will own, after the anticipated proceeds from the land sales, is $409,000,000, consisting of $286,000,000 in cash and $123,000,000 of existing mortgages.
69
Overview - continued
1290 Avenue of the Americas and 555 California Street
On May 24, 2007, we acquired a 70% controlling interest in 1290 Avenue of the Americas, a 2,000,000 square foot Manhattan office building located on the block-front between 51st and 52nd Street on Avenue of the Americas, and the three- building 555 California Street complex (555 California Street) containing 1,800,000 square feet, known as the Bank of America Center, located at California and Montgomery Streets in San Franciscos financial district. The purchase price for our 70% interest in the real estate was approximately $1.8 billion, consisting of $1.0 billion of cash and $797,000,000 of existing debt. Our share of the debt is comprised of $308,000,000 secured by 1290 Avenue of the Americas and $489,000,000 secured by 555 California Street. Our 70% interest was acquired through the purchase of all of the shares of a group of foreign companies that own, through U.S. entities, the 1% sole general partnership interest and a 69% limited partnership interest in the partnerships that own the two properties. The remaining 30% limited partnership interest is owned by Donald J. Trump. The operations of 1290 Avenue of the Americas are included in the New York Office segment and the operations of 555 California Street are included in the Other segment. We consolidate the accounts of these properties into our consolidated financial statements from the date of acquisition.
In August 2005, Mr. Trump brought a lawsuit in the New York State Supreme Court against, among others, the general partners of the partnerships referred to above. Mr. Trumps claims arose out of a dispute over the sale price of, and use of proceeds from, the sale of properties located on the former Penn Central rail yards between West 59th and 72nd Streets in Manhattan which were formerly owned by the partnerships. In decisions dated September 14, 2005 and July 24, 2006, the Court denied various of Mr. Trumps motions and ultimately dismissed all of Mr. Trumps claims, except for his claim seeking access to books and records. In a decision dated October 1, 2007, the Court determined that Mr. Trump had already received access to the books and records to which he was entitled, with the exception of certain documents which were subsequently delivered to Mr. Trump. Mr. Trump has sought re-argument and renewal on, and filed a notice of appeal in connection with, his dismissed claims.
In connection with the acquisition, we agreed to indemnify the sellers for liabilities and expenses arising out of Mr. Trumps claim that the general partners of the partnerships we acquired did not sell the rail yards at a fair price or could have sold the rail yards for a greater price and any other claims asserted in the legal action; provided however, that if Mr. Trump prevails on certain claims involving partnership matters, other than claims relating to sale price, the sellers will be required to reimburse us for certain costs related to those claims. We believe that the claims relating to the sale price are without merit. All other allegations are not asserted as a basis for damages and regardless of merit would not be material to our consolidated financial statements.
70
Overview - continued
1290 Avenue of the Americas and 555 California Street continued
The following summarizes our allocation of the purchase price to the assets and liabilities acquired.
(Amounts in thousands) |
|
|
|
|
Land |
|
$ |
652,144 |
|
Building |
|
|
1,241,574 |
|
Acquired above-market leases |
|
|
33,205 |
|
Other assets |
|
|
201,330 |
|
Acquired in-place leases |
|
|
173,922 |
|
Assets acquired |
|
|
2,302,175 |
|
Mortgage debt |
|
|
812,380 |
|
Acquired below-market leases |
|
|
223,764 |
|
Other liabilities |
|
|
40,637 |
|
Liabilities acquired |
|
|
1,076,781 |
|
Net assets acquired ($1.0 billion excluding |
|
$ |
1,225,394 |
|
The following table presents our pro forma condensed consolidated statements of income for the years ended December 31, 2007 and 2006, as if the above transaction occurred on January 1, 2007 and January 1, 2006, respectively. The unaudited pro forma information is not necessarily indicative of what our actual results would have been had the transaction been consummated on January 1, 2007 or January 1, 2006, nor does it represent the results of operations for any future periods. In our opinion all adjustments necessary to reflect this transaction have been made.
|
|
Pro Forma |
| ||||
Condensed Consolidated |
|
For the Year Ended |
| ||||
(Amounts in thousands, except per share amounts) |
|
2007 |
|
2006 |
| ||
Revenues |
|
$ |
3,367,453 |
|
$ |
2,972,943 |
|
Income before allocation to minority limited partners |
|
$ |
574,419 |
|
$ |
594,050 |
|
Minority limited partners interest in |
|
|
(41,241 |
) |
|
(53,907 |
) |
Perpetual preferred unit distributions of |
|
|
(19,274 |
) |
|
(21,848 |
) |
Net income |
|
|
513,904 |
|
|
518,295 |
|
Preferred share dividends |
|
|
(57,177 |
) |
|
(57,511 |
) |
Net income applicable to common shares |
|
$ |
456,727 |
|
$ |
460,784 |
|
Net income per common share basic |
|
$ |
3.01 |
|
$ |
3.25 |
|
Net income per common share - diluted |
|
$ |
2.88 |
|
$ |
3.07 |
|
71
Overview - continued
India Property Fund L.P.
On June 14, 2007, we committed to contribute $95,000,000 to the India Property Fund, L.P. (the Fund), established to acquire, manage and develop real estate in India. In addition, we sold our interest in another India real estate partnership to the Fund for $77,000,000 and deferred the $3,700,000 net gain on sale. On December 20, 2007, we increased our commitment to the Fund by $20,000,000. As of December 31, 2007, the Fund has equity commitments aggregating $227,500,000, of which our $115,000,000 commitment represents 50.6%. In January 2008, the Fund completed capital calls aggregating $50,400,000, of which our share was $25,500,000.
Shopping Center Portfolio Acquisition
On June 26, 2007, we entered into an agreement to acquire a portfolio of 15 shopping centers aggregating approximately 1.9 million square feet for an aggregate purchase price of $351,000,000. The properties are located primarily in Northern New Jersey and Long Island, New York. We have completed the acquisition of nine of these properties for an aggregate purchase price of $250,478,000, consisting of $109,279,000 in cash, $49,599,000 in Vornado Realty L.P. preferred units, $12,460,000 of Vornado Realty L.P. common units and $79,140,000 of existing mortgage debt. We have determined not to complete the acquisition of the remaining six properties and have expensed $2,700,000 for costs of acquisitions not consummated on our consolidated statement of income for the year ended December 31, 2007.
BNA Complex
On August 9, 2007, we acquired a three building complex from The Bureau of National Affairs, Inc. (BNA) for $111,000,000 in cash. The complex contains approximately 300,000 square feet and is located in Washingtons West End between Georgetown and the Central Business District. We plan to convert two of these buildings to rental apartments. We consolidate the accounts of these properties into our consolidated financial statements from the date of acquisition.
Investments in Mezzanine Loans
At December 31, 2007 and 2006, we have investments in mezzanine loans with an aggregate carrying amount of $492,339,000 (net of a $57,000,000 allowance) and $561,164,000, respectively, substantially all of which are loans to companies that have significant real estate assets. Mezzanine loans are generally subordinate to first mortgage loans and are secured by pledges of equity interests of the entities owning the underlying real estate. During 2007 we were repaid principal amounts aggregating $241,000,000 and we made new investments in mezzanine loans aggregating $217,000,000. As of December 31, 2007 and 2006, these investments had a weighted average interest rate of 9.7% and 10.1%, respectively.
On June 5, 2007, we acquired a 42% interest in two MPH mezzanine loans totaling $158,700,000, for $66,000,000 in cash. The loans, which were due on February 8, 2008 and have not been repaid, are subordinate to $2.9 billion of mortgage and other debt and secured by the equity interests in four New York City properties: Worldwide Plaza, 1540 Broadway office condominium, 527 Madison Avenue and Tower 56. We have reduced the net carrying amount of the loans to $9,000,000 by recognizing a $57,000,000 non-cash charge which is included as a reduction of interest and other investment income on our consolidated statement of income for the year ended December 31, 2007.
72
Overview - continued
Dispositions
Investment in McDonalds Corporation (McDonalds) (NYSE: MCD)
In July 2005 we acquired 858,000 McDonalds common shares at a weighted average price of $29.54 per share. These shares were classified as available-for-sale marketable equity securities on our consolidated balance sheet and the fluctuations in the market value of these shares during the period of our ownership was recorded as other comprehensive income in the shareholders equity section of our consolidated balance sheet. During October 2007, we sold all of these shares at a weighted average price of $56.45 per share and recognized a net gain of $23,090,000, representing accumulated appreciation during the period of our ownership.
During the second half of 2005, we acquired an economic interest in an additional 14,565,500 McDonalds common shares through a series of privately negotiated transactions with a financial institution pursuant to which we purchased a call option and simultaneously sold a put option at the same strike price on McDonalds common shares. These call and put options had an initial weighted-average strike price of $32.66 per share, or an aggregate of $475,692,000 and provided for net cash settlement. Under these agreements, the strike price for each pair of options increased at an annual rate of LIBOR plus 45 basis points and was decreased for dividends received. The options provided us with the same economic gain or loss as if we had purchased the underlying common shares and borrowed the aggregate purchase price at an annual rate of LIBOR plus 45 basis points. Because these options were derivatives and did not qualify for hedge accounting treatment, the gains or losses resulting from the mark-to-market of the options at the end of each reporting period were recognized as investment income or loss on our consolidated statements of income. In 2006, we sold 2,119,500 of these shares at a weighted average price of $35.49 per share, and acquired an additional 1,250,000 option shares at a weighted average price of $33.08 per share. As of December 31, 2006, there were 13,695,500 option shares in the derivative position with an adjusted weighted average strike price of $32.70 per share. During August, September and October 2007, we settled the 13,695,500 option shares and received an aggregate of $260,719,000 in cash. During the years ended December 31, 2007, 2006 and 2005, we recognized net gains of $108,821,000, $138,815,000 and $17,254,000, respectively, representing income from the mark-to-market of these shares during the period of our ownership through their settlement, net of related LIBOR charges.
The aggregate net gain from inception of our investments in McDonalds in 2005 through final settlement in October 2007 was $289,414,000.
Vineland, New Jersey Shopping Center Property
On July 16, 2007, we sold our Vineland, New Jersey shopping center property for $2,774,000 in cash, which resulted in a net gain of $1,708,000.
Crystal Mall Two
On August 9, 2007, we sold Crystal Mall Two, a 277,000 square foot office building located at 1801 South Bell Street in Crystal City for $103,600,000, which resulted in a net gain of $19,893,000.
Arlington Plaza
On October 17, 2007, we sold Arlington Plaza, a 188,000 square foot office building located in Arlington, Virginia for $71,500,000, which resulted in a net gain of $33,900,000.
73
Overview continued
Financings
The net proceeds we received from the debt financings summarized below were used primarily to fund acquisitions and investments and for other general corporate purposes. In the future, we may seek to obtain additional capital through equity offerings, debt financings or asset sales, although we have no express policy with respect to these capital markets transactions. We may also offer our shares or Operating Partnership units in exchange for property and may repurchase or otherwise re-acquire our shares or any other securities in the future.
2.85% Convertible Senior Debentures due 2027
On March 21, 2007, we sold $1.4 billion aggregate principal amount of 2.85% convertible senior debentures due 2027, pursuant to an effective registration statement. The aggregate net proceeds from this offering, after underwriters discounts and expenses, were approximately $1.37 billion. The debentures are redeemable at our option beginning in 2012 for the principal amount plus accrued and unpaid interest. Holders of the debentures have the right to require us to repurchase their debentures in 2012, 2017, and 2022 and in certain other limited circumstances. The debentures are convertible, under certain circumstances, for cash and Vornado common shares at an initial conversion rate of 6.1553 common shares per $1,000 of principal amount of debentures. The initial conversion price was $162.46, which represented a premium of 30% over the March 21, 2007 closing price for our common shares. The principal amount of debentures will be settled for cash and the amount in excess of the principal defined as the conversion value will be settled in cash or, at our election, Vornado common shares.
We are amortizing the underwriters discount on a straight-line basis (which approximates the interest method) over the period from the date of issuance to the date of earliest redemption of April 1, 2012. Because the conversion option associated with the debentures, when analyzed as a freestanding instrument, meets the criteria to be classified as equity specified by paragraphs 12 to 32 of EITF 00-19 Accounting for Derivative Financial Instruments Indexed to, and Potentially Settled in, a Companys own Common Stock, separate accounting for the conversion option under SFAS No. 133 Accounting for Derivative Instruments and Hedging Activities is not appropriate.
The net proceeds of the offering were contributed to the Operating Partnership in the form of an inter-company loan and the Operating Partnership guaranteed the payment of the debentures.
See Recently Issued Accounting Literature for details regarding a proposed FASB Staff Position that would change our current accounting for convertible and exchangeable debt.
74
Overview continued
Financings - continued
Revolving Credit Facility
On September 28, 2007, the Operating Partnership entered into a new $1.510 billion unsecured revolving credit facility, which was increased by $85,000,000 on October 12, 2007 and can be increased to up to $2.0 billion during the initial term. The new facility has a three-year term with two one-year extension options, bears interest at LIBOR plus 55 basis points (5.43% at December 31, 2007), based on our current credit ratings and requires the payment of an annual facility fee of 15 basis points. Together with the existing $1.0 billion credit facility, the Operating Partnership has an aggregate of $2.595 billion of unsecured revolving credit. Vornado is the guarantor of the Operating Partnerships obligations under both revolving credit agreements. The existing $1.0 billion credit facilitys financial covenants have been modified to conform to the financial covenants under the new agreement. Significant modifications include (i) changing the definition of Capitalization Value to exclude corporate unallocated general and administrative expenses and to reduce the capitalization rate to 6.5% from 7.5%, and (ii) changing the definition of Total Outstanding Indebtedness to exclude indebtedness of unconsolidated joint ventures. Under the new agreement, Equity Value may not be less than Three Billion Dollars; Total Outstanding Indebtedness may not exceed sixty percent (60%) of Capitalization Value; the ratio of Combined EBITDA to Fixed Charges, each measured as of the most recently ended calendar quarter, may not be less than 1.40 to 1.00; the ratio of Unencumbered Combined EBITDA to Unsecured Interest Expense, each measured as of the most recently ended calendar quarter, may not be less than 1.50 to 1.00; at any time, Unsecured Indebtedness may not exceed sixty percent (60%) of Capitalization Value of Unencumbered Assets; and the ratio of Secured Indebtedness to Capitalization Value, each measured as of the most recently ended calendar quarter, may not exceed fifty percent (50%). The new agreement also contains standard representations and warranties and other covenants. The terms in quotations in this paragraph are all defined in the new agreement, which was filed as an exhibit to our Current Report on Form 8-K dated September 28, 2007, filed on October 4, 2007.
Other
In addition to the above, during 2007 we completed approximately $1.111 billion of property level financings and repaid approximately $412,674,000 of existing debt with a portion of the proceeds.
75
Overview continued
Other Investments
The Lexington Master Limited Partnership, formerly The Newkirk Master Limited Partnership
On December 31, 2006, Newkirk Realty Trust (NYSE: NKT) was acquired in a merger by Lexington Corporate Properties Trust (Lexington) (NYSE: LXP), a real estate investment trust. We owned 10,186,991 limited partnership units (representing a 15.8% investment ownership interest) of Newkirk MLP, which was also acquired by Lexington as a subsidiary, and was renamed Lexington MLP. The units in Newkirk MLP, which we accounted for on the equity method, were converted on a 0.80 for 1 basis into limited partnership units of Lexington MLP, which we also account for on the equity method. The Lexington MLP units are exchangeable on a one-for-one basis into common shares of Lexington. We record our pro rata share of Lexington MLPs net income or loss on a one-quarter lag basis because we file our consolidated financial statements on Form 10-K and 10-Q prior to the time that Lexington files its financial statements.
As of December 31, 2007, we own 8,149,593 limited partnership units of Lexington MLP, or a 7.5% ownership interest. As of December 31, 2007, the fair value of our investment in Lexington MLP based on Lexingtons December 31, 2007 closing share price of $14.54, was $118,495,000, or $39,836,000 below the carrying amount on our consolidated balance sheet. We have concluded that as of December 31, 2007, the decline in the value of our investment is not other-than-temporary.
GMH Communities L.P. (GMH)
At December 31, 2007, we own 7,337,857 GMH Communities L.P. (GMH) limited partnership units, which are exchangeable on a one-for-one basis into common shares of GMH Communities Trust (NYSE: GCT) (GCT), and 2,517,247 common shares of GCT, or 13.8% of the limited partnership interest of GMH. Our ownership interest was acquired primarily as a result of the exercise of stock purchase warrants during 2004 and 2006. See Note 5 Derivative Instruments and Related Marketable Securities for details of the warrants. We account for our investment in GMH on the equity method and record our pro rata share of GMHs net income or loss on a one-quarter lag basis as we file our consolidated financial statements on Form 10-K and 10-Q prior to the time that GCT files its financial statements.
On February 12, 2008, GCT announced that it has entered into two definitive agreements in connection with the sale of its military and student housing divisions for an aggregate sales price of approximately $9.61 per share/unit. In addition, GCT anticipates selling its remaining assets prior to the closing of the merger. The merger, which has been unanimously approved by GCTs Board of Trustees, is subject to GCT shareholder approval and customary closing conditions.
As of December 31, 2007, the fair value of our investment in GMH and GCT based on GCTs December 31, 2007 closing share price of $5.52, was $54,400,000, or $48,860,000 below the carrying amount of $10.48 per share/unit on our consolidated balance sheet. We have concluded that as of December 31, 2007, the decline in the value of our investment is not other-than-temporary, based on the aggregate value anticipated to be received as a result of the transactions described above, including the additional consideration from the sale of GCTs remaining assets.
76
Overview continued |
Leasing Activity
The following table summarizes our leasing statistics for 2007 and 2006, which we view as key performance indicators.
(Square feet in thousands) |
|
|
|
|
|
Merchandise Mart |
| |||||||||
As of December 31, 2007: |
|
New York |
|
Washington, DC |
|
Retail |
|
Office |
|
Showroom |
| |||||
Square feet |
|
|
15,994 |
|
|
17,565 |
|
|
21,934 |
|
|
2,757 |
|
|
6,139 |
|
Number of properties |
|
|
28 |
|
|
83 |
|
|
177 |
|
|
9 |
|
|
9 |
|
Occupancy rate |
|
|
97.6 |
% |
|
93.2 |
% |
|
94.3 |
% |
|
97.1 |
% |
|
93.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leasing Activity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2007: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Square feet |
|
|
1,445 |
(2) |
|
2,512 |
|
|
857 |
|
|
329 |
|
|
1,510 |
|
Initial rent (1) |
|
$ |
73.74 |
|
$ |
38.97 |
|
$ |
39.38 |
|
$ |
26.70 |
|
$ |
26.70 |
|
Weighted average lease term (years) |
|
|
9.5 |
|
|
6.6 |
|
|
8.9 |
|
|
10.3 |
|
|
5.6 |
|
Rent per square foot on relet space: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Square feet |
|
|
1,347 |
|
|
1,764 |
|
|
361 |
|
|
327 |
|
|
1,381 |
|
Initial Rent (1) |
|
$ |
75.05 |
|
$ |
33.89 |
|
$ |
41.50 |
|
$ |
26.75 |
|
$ |
26.73 |
|
Prior escalated rent |
|
$ |
43.66 |
|
$ |
31.90 |
|
$ |
28.60 |
|
$ |
28.25 |
|
$ |
26.85 |
|
Percentage increase (decrease): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash basis |
|
|
71.9 |
% |
|
6.2 |
% |
|
45.1 |
% |
|
(5.3) |
% |
|
(0.4) |
% |
Straight-line basis |
|
|
67.5 |
% |
|
7.1 |
% |
|
38.1 |
% |
|
13.2 |
% |
|
9.9 |
% |
Rent per square foot on space previously vacant: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Square feet |
|
|
98 |
|
|
748 |
|
|
496 |
|
|
2 |
|
|
129 |
|
Initial rent (1) |
|
$ |
55.73 |
|
$ |
50.96 |
|
$ |
37.74 |
|
$ |
19.50 |
|
$ |
26.38 |
|
Tenant improvements and leasing commissions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per square foot |
|
$ |
48.90 |
|
$ |
11.34 |
|
$ |
9.86 |
|
$ |
52.39 |
|
$ |
13.33 |
|
Per square foot per annum |
|
$ |
5.17 |
|
$ |
1.72 |
|
$ |
1.11 |
|
$ |
5.09 |
|
$ |
2.38 |
|
Percentage of initial rent |
|
|
7.0 |
% |
|
4.4 |
% |
|
2.8 |
% |
|
19.1 |
% |
|
8.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter ended December 31, 2007: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Square feet |
|
|
545 |
|
|
706 |
|
|
235 |
|
|
165 |
|
|
609 |
|
Initial rent (1) |
|
$ |
75.58 |
|
$ |
47.72 |
|
$ |
54.14 |
|
$ |
29.29 |
|
$ |
26.65 |
|
Weighted average lease terms (years) |
|
|
10.3 |
|
|
8.4 |
|
|
9.7 |
|
|
8.0 |
|
|
6.5 |
|
Rent per square foot on relet space: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Square feet |
|
|
517 |
|
|
367 |
|
|
95 |
|
|
165 |
|
|
525 |
|
Initial Rent (1) |
|
$ |
76.66 |
|
$ |
32.81 |
|
$ |
37.78 |
|
$ |
29.29 |
|
$ |
26.49 |
|
Prior escalated rent |
|
$ |
40.21 |
|
$ |
29.84 |
|
$ |
33.12 |
|
$ |
30.94 |
|
$ |
27.24 |
|
Percentage increase (decrease): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash basis |
|
|
90.7 |
% |
|
10.0 |
% |
|
14.1 |
% |
|
(5.3) |
% |
|
(2.8) |
% |
Straight-line basis |
|
|
67.9 |
% |
|
8.4 |
% |
|
25.8 |
% |
|
5.3 |
% |
|
7.1 |
% |
Rent per square foot on space previously vacant: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Square feet |
|
|
28 |
|
|
339 |
|
|
140 |
|
|
|
|
|
84 |
|
Initial rent (1) |
|
$ |
55.64 |
|
$ |
63.87 |
|
$ |
65.30 |
|
$ |
|
|
$ |
27.63 |
|
Tenant improvements and leasing commissions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per square foot |
|
$ |
49.23 |
|
$ |
7.28 |
|
$ |
8.65 |
|
$ |
38.74 |
|
$ |
19.09 |
|
Per square foot per annum |
|
$ |
4.79 |
|
$ |
0.87 |
|
$ |
0.89 |
|
$ |
4.86 |
|
$ |
2.95 |
|
Percentage of initial rent |
|
|
6.3 |
% |
|
1.8 |
% |
|
1.6 |
% |
|
16.6 |
% |
|
11.1 |
% |
____________________
|
(1) |
Most leases include periodic step-ups in rent, which are not reflected in the initial rent per square foot leased. |
|
(2) |
In addition to the above, the New York Office division leased 24 thousand square feet of retail space during the year ended December 31, 2007 at an initial rent of $217.90, an 89.9% increase over the prior escalated rent per square foot. |
77
Overview continued
(Square feet in thousands) |
|
|
|
|
|
Merchandise Mart |
|
| ||||||||||
As of December 31, 2006: |
|
New York Office |
|
Washington, DC Office |
|
Retail |
|
Office |
|
Showroom |
|
| ||||||
Square feet |
|
|
13,692 |
|
|
18,015 |
|
|
19,264 |
|
|
2,714 |
|
|
6,370 |
|
|
|
Number of properties |
|
|
25 |
|
|
91 |
|
|
158 |
|
|
9 |
|
|
9 |
|
|
|
Occupancy rate |
|
|
97.5 |
% |
|
92.2 |
% |
|
92.7 |
% |
|
97.4 |
% |
|
93.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leasing Activity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2006: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Square feet |
|
|
1,693 |
|
|
2,164 |
|
|
1,184 |
|
|
178 |
|
|
1,107 |
|
|
|
Initial rent (1) |
|
$ |
51.69 |
|
$ |
31.90 |
|
$ |
22.79 |
|
$ |
24.24 |
|
$ |
24.61 |
|
|
|
Weighted average lease term (years) |
|
|
9.5 |
|
|
6.5 |
|
|
11.9 |
|
|
8.1 |
|
|
5.2 |
|
|
|
Rent per square foot on relet space: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Square feet |
|
|
1,378 |
|
|
1,438 |
|
|
449 |
|
|
178 |
|
|
1,107 |
|
|
|
Initial Rent (1) |
|
$ |
53.08 |
|
$ |
31.45 |
|
$ |
25.93 |
|
$ |
24.24 |
|
$ |
24.61 |
|
|
|
Prior escalated rent |
|
$ |
43.71 |
|
$ |
30.71 |
|
$ |
20.86 |
|
$ |
25.54 |
|
$ |
24.56 |
|
|
|
Percentage increase (decrease): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash basis |
|
|
21.4 |
% |
|
2.4 |
% |
|
24.3 |
% |
|
(5.1 |
)% |
|
0.2 |
% |
|
|
Straight-line basis |
|
|
30.0 |
% |
|
4.8 |
% |
|
33.3 |
% |
|
1.9 |
% |
|
9.9 |
% |
|
|
Rent per square foot on space previously vacant: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Square feet |
|
|
315 |
|
|
726 |
|
|
735 |
|
|
|
|
|
|
|
|
|
Initial rent (1) |
|
$ |
45.61 |
|
$ |
32.79 |
|
$ |
20.86 |
|
$ |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tenant improvements and leasing commissions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per square foot |
|
$ |
39.08 |
|
$ |
16.54 |
|
$ |
7.64 |
|
$ |
35.57 |
|
$ |
6.80 |
|
|
|
Per square foot |
|
$ |
4.10 |
|
$ |
2.54 |
|
$ |
0.64 |
|
$ |
4.39 |
|
$ |
1.31 |
|
|
|
Percentage of initial rent |
|
|
7.9 |
% |
|
8.0 |
% |
|
2.8 |
% |
|
18.1 |
% |
|
5.3 |
% |
|
|
_______________________
(1) |
Most leases include periodic step-ups in rent, which are not reflected in the initial rent per square foot leased. |
The following summarizes the square/cubic footage, number of properties and occupancy rate of Americold Realty Trust, our Temperature Controlled Logistics segment.
(square feet/cubic feet in thousands) |
As of December 31, 2007 |
|
As of December 31, 2006 |
|
Square feet/ cubic feet |
18,951/498,600 |
|
18,941/497,800 |
|
Number of Properties |
90 |
|
91 |
|
Occupancy rate |
80.3 |
% |
77.4 |
% |
78
Critical Accounting Policies
In preparing the consolidated financial statements we have made estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates. Set forth below is a summary of the accounting policies that we believe are critical to the preparation of the consolidated financial statements. The summary should be read in conjunction with the more complete discussion of our accounting policies included in Note 2 to the consolidated financial statements in this Annual Report on Form 10-K.
Real Estate
Real estate is carried at cost, net of accumulated depreciation and amortization. As of December 31, 2007 and 2006, the carrying amounts of real estate, net of accumulated depreciation, were $16.565 billion and $11.471 billion, respectively. Maintenance and repairs are charged to operations as incurred. Depreciation requires an estimate by management of the useful life of each property and improvement as well as an allocation of the costs associated with a property to its various components. If we do not allocate these costs appropriately or incorrectly estimate the useful lives of our real estate, depreciation expense may be misstated.
Upon the acquisition of real estate, we assess the fair value of acquired assets (including land, buildings and improvements, identified intangibles such as acquired above and below market leases and acquired in-place leases and customer relationships) and acquired liabilities in accordance with Statement of Financial Accounting Standards (SFAS) No. 141: Business Combinations and SFAS No. 142: Goodwill and Other Intangible Assets, and we allocate purchase price based on these assessments. We assess fair value based on estimated cash flow projections that utilize appropriate discount and capitalization rates and available market information. Estimates of future cash flows are based on a number of factors including the historical operating results, known trends, and market/economic conditions. Our properties, including any related intangible assets, are reviewed for impairment if events or circumstances change indicating that the carrying amount of the assets may not be recoverable. If we incorrectly estimate the values at acquisition or the undiscounted cash flows, initial allocations of purchase price and future impairment charges may be different. The impact of our estimates in connection with acquisitions and future impairment analysis could be material to our consolidated financial statements.
Identified Intangible Assets
Upon an acquisition of a business we record intangible assets acquired at their estimated fair value separate and apart from goodwill. We amortize identified intangible assets that are determined to have finite lives which are based on the period over which the assets are expected to contribute directly or indirectly to the future cash flows of the business acquired. Intangible assets subject to amortization are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. An impairment loss is recognized if the carrying amount of an intangible asset, including the related real estate when appropriate, is not recoverable and the carrying amount exceeds the estimated fair value.
As of December 31, 2007 and 2006, the carrying amounts of identified intangible assets, a component of other assets on our consolidated balance sheets, were $601,232,000 and $303,609,000, respectively. In addition, the carrying amounts of identified intangible liabilities, a component of deferred credit on our consolidated balance sheets, were $814,101,000 and $296,836,000, respectively. If the intangible assets are deemed to be impaired, or the estimated useful lives of finite-life intangibles assets or liabilities change, the impact to our consolidated financial statements could be material.
79
Critical Accounting Policies continued
Mezzanine Loans Receivable
We invest in mezzanine loans to entities which have significant real estate assets. These investments, which are subordinate to the mortgage loans secured by the real property, are generally secured by pledges of the equity interests of the entities owning the underlying real estate. We record investments in mezzanine loans at the stated principal amount net of any discount or premium. As of December 31, 2007 and 2006, the carrying amounts of mezzanine loans receivable were $492,339,000 and $561,164,000, respectively. We accrete or amortize any discounts or premiums over the life of the related receivable utilizing the effective interest method, or straight-line method if the result is not materially different. We evaluate the collectibility of both interest and principal of each of our loans, if circumstances warrant, to determine whether they are impaired. A loan is impaired when, based on current information and events, it is probable that we will be unable to collect all amounts due according to the existing contractual terms. When a loan is impaired, the amount of the loss accrual is calculated by comparing the carrying amount of the investment to the value determined by discounting the expected future cash flows at the loans effective interest rate or, as a practical expedient, to the value of the collateral if the loan is collateral dependent. The impact of our estimates in connection with the collectibility of both interest and principal of our loans could be material to our consolidated financial statements.
Partially Owned Entities
As of December 31, 2007 and 2006, the carrying amounts of investments and advances to partially owned entities, including Alexanders and Toys R Us, were $1.517 billion and $1.453 billion, respectively. In determining whether we have a controlling interest in a partially owned entity and the requirement to consolidate the accounts of that entity, we consider factors such as ownership interest, board representation, management representation, authority to make decisions, and contractual and substantive participating rights of the partners/members as well as whether the entity is a variable interest entity in which we will absorb the majority of the entitys expected losses, if they occur, or receive the majority of the expected residual returns, if they occur, or both. We account for investments on the equity method when the requirements for consolidation are not met, and we have significant influence over the operations of the investee. Equity method investments are initially recorded at cost and subsequently adjusted for our share of net income or loss and cash contributions and distributions. Investments that do not qualify for consolidation or equity method accounting are accounted for on the cost method.
Our investments in partially owned entities are reviewed for impairment, periodically, if events or circumstances change indicating that the carrying amount of our investments may not be recoverable. The ultimate realization of our investments in partially owned entities is dependent on a number of factors, including the performance of each investment and market conditions. We will record an impairment charge if we determine that a decline in the value of an investment is other than temporary.
Allowance For Doubtful Accounts
We periodically evaluate the collectibility of amounts due from tenants and maintain an allowance for doubtful accounts ($23,177,000 and $17,727,000 as of December 31, 2007 and 2006) for estimated losses resulting from the inability of tenants to make required payments under their lease agreements. We also maintain an allowance for receivables arising from the straight-lining of rents ($3,076,000 and $2,334,000 as of December 31, 2007 and 2006). This receivable arises from earnings recognized in excess of amounts currently due under the lease agreements. Management exercises judgment in establishing these allowances and considers payment history and current credit status in developing these estimates. These estimates may differ from actual results, which could be material to our consolidated financial statements.
80
Critical Accounting Policies continued
Revenue Recognition
We have the following revenue sources and revenue recognition policies:
|
|
Base Rent income arising from tenant leases. These rents are recognized over the non-cancelable term of the related leases on a straight-line basis which includes the effects of rent steps and rent abatements under the leases. We commence rental revenue recognition when the tenant takes possession of the leased space and the leased space is substantially ready for its intended use. In addition, in circumstances where we provide a tenant improvement allowance for improvements that are owned by the tenant, we recognize the allowance as a reduction of rental revenue on a straight-line basis over the term of the lease. |
|
|
Percentage Rent income arising from retail tenant leases that is contingent upon the sales of the tenant exceeding a defined threshold. These rents are recognized in accordance with Staff Accounting Bulletin No. 104: Revenue Recognition, which states that this income is to be recognized only after the contingency has been removed (i.e., sales thresholds have been achieved). |
|
|
Hotel Revenue income arising from the operation of the Hotel Pennsylvania which consists of rooms revenue, food and beverage revenue, and banquet revenue. Income is recognized when rooms are occupied. Food and beverage and banquet revenue are recognized when the services have been rendered. |
|
|
Trade Shows Revenue income arising from the operation of trade shows, including rentals of booths. This revenue is recognized when the trade shows have occurred. |
|
|
Expense Reimbursements revenue arising from tenant leases which provide for the recovery of all or a portion of the operating expenses and real estate taxes of the respective property. This revenue is accrued in the same periods as the expenses are incurred. |
|
|
Temperature Controlled Logistics Revenue income arising from our investment in Americold. Storage and handling revenue are recognized as services are provided. Transportation fees are recognized upon delivery to customers. |
|
|
Management, Leasing and Other Fees income arising from contractual agreements with third parties or with partially owned entities. This revenue is recognized as the related services are performed under the respective agreements. |
Before we recognize revenue, we assess, among other things, its collectibility. If our assessment of the collectibility of our revenue changes, the impact on our consolidated financial statements could be material.
Income Taxes
We operate in a manner intended to enable us to continue to qualify as a Real Estate Investment Trust (REIT) under Sections 856-860 of the Internal Revenue Code of 1986, as amended. Under those sections, a REIT which distributes at least 90% of its REIT taxable income as a dividend to its shareholders each year and which meets certain other conditions will not be taxed on that portion of its taxable income which is distributed to its shareholders. We distribute to our shareholders 100% of our taxable income. Therefore, no provision for Federal income taxes is required. If we fail to distribute the required amount of income to our shareholders, or fail to meet other REIT requirements, we may fail to qualify as a REIT and substantial adverse tax consequences may result.
81
Recently Issued Accounting Literature
In September 2006, the FASB issued Statement No. 157, Fair Value Measurements (SFAS 157). SFAS No. 157 defines fair value, establishes a framework for measuring fair value in accordance with generally accepted accounting principles and expands disclosures about fair value measurements. SFAS 157 is effective for financial assets and liabilities on January 1, 2008. The FASB has deferred the implementation of the provisions of SFAS 157 relating to certain nonfinancial assets and liabilities until January 1, 2009. SFAS 157 is not expected to materially affect how we determine fair value, but may result in certain additional disclosures.
In September 2006, the FASB issued Statement No. 158, Employers Accounting for Defined Benefit Pension and Other Postretirement Plans, an Amendment of SFAS No. 87, 88, 106 and 132R (SFAS 158). SFAS 158 requires an employer to (i) recognize in its statement of financial position an asset for a plans over-funded status or a liability for a plans under-funded status; (ii) measure a plans assets and its obligations that determine its funded status as of the end of the employers fiscal year (with limited exceptions); and (iii) recognize changes in the funded status of a defined benefit postretirement plan in the year in which the changes occur. Those changes will be reported in comprehensive income. The adoption of the requirement to recognize the funded status of a benefit plan and the disclosure requirements as of December 31, 2006 did not have a material effect on our consolidated financial statements. The requirement to measure plan assets and benefit obligations to determine the funded status as of the end of the fiscal year and to recognize changes in the funded status in the year in which the changes occur is effective on January 1, 2009. The adoption of the measurement date provisions of this standard is not expected to have a material effect on our consolidated financial statements.
In February 2007, the FASB issued Statement No. 159, The Fair Value Option for Financial Assets and Financial Liabilities (SFAS 159). SFAS 159 permits companies to measure many financial instruments and certain other items at fair value. SFAS 159 is effective for us on January 1, 2008. We have not elected the fair value option for any of our existing financial instruments on the effective date and have not determined whether or not we will elect this option for any eligible financial instruments we acquire in the future.
On August 31, 2007, the FASB issued a proposed FASB Staff Position (the proposed FSP) that affects the accounting for our convertible and exchangeable senior debentures and Series D-13 convertible preferred units. The proposed FSP requires the initial proceeds from the sale of our convertible and exchangeable senior debentures and Series D-13 convertible preferred units to be allocated between a liability component and an equity component. The resulting discount must be amortized using the effective interest method over the period the debt is expected to remain outstanding as additional interest expense. If adopted, we expect that the proposed FSP would be effective for our fiscal year beginning on January 1, 2009 and would require retroactive application. The adoption of the proposed FSP on January 1, 2009 would result in the recognition of an aggregate unamortized debt discount of $180,429,000 (as of December 31, 2007) on our consolidated balance sheet and additional interest expense on our consolidated statements of income. Our current estimate of the incremental interest expense, net of minority interest, for each reporting period is as follows:
(Amounts in thousands) |
|
|
|
|
For the year ended December 31: |
|
|
|
|
2005 |
|
$ |
3,405 |
|
2006 |
|
|
6,065 |
|
2007 |
|
|
28,233 |
|
2008 |
|
|
35,113 |
|
2009 |
|
|
37,856 |
|
2010 |
|
|
40,114 |
|
2011 |
|
|
41,112 |
|
2012 |
|
|
8,192 |
|
|
|
|
|
|
82
Recently Issued Accounting Literature - continued
In December 2007, the FASB issued Statement No. 141R, Business Combinations (SFAS 141R). SFAS 141R broadens the guidance of SFAS 141, extending its applicability to all transactions and other events in which one entity obtains control over one or more other businesses. It broadens the fair value measurement and recognition of assets acquired, liabilities assumed, and interests transferred as a result of business combinations; and stipulates that acquisition related costs be expensed rather than included as part of the basis of the acquisition. SFAS 141R expands required disclosures to improve the ability to evaluate the nature and financial effects of business combinations. SFAS 141R is effective for all transactions entered into on or after January 1, 2009. The adoption of this standard on January 1, 2009 could materially impact our future financial results to the extent that we acquire significant amounts of real estate, as related acquisition costs will be expensed as incurred compared to our current practice of capitalizing such costs and amortizing them over the estimated useful life of the assets acquired.
In December 2007, the FASB issued FASB Statement No. 160, Noncontrolling Interests in Consolidated Financial Statements - An Amendment of ARB No. 51 (SFAS 160). SFAS 160 requires a noncontrolling interest in a subsidiary to be reported as equity and the amount of consolidated net income specifically attributable to the noncontrolling interest to be identified in the consolidated financial statements. SFAS 160 also calls for consistency in the manner of reporting changes in the parents ownership interest and requires fair value measurement of any noncontrolling equity investment retained in a deconsolidation. SFAS 160 is effective on January 1, 2009. We are currently evaluating the impact SFAS 160 will have on our consolidated financial statements.
83
Net income and EBITDA (1) by Segment for the years ended December 31, 2007, 2006 and 2005.
(Amounts in thousands) |
|
For the Year Ended December 31, 2007 |
| ||||||||||||||||||||||
|
|
Total |
|
New |
|
Washington, |
|
Retail |
|
Merchandise |
|
Temperature |
|
Toys |
|
Other (3) |
| ||||||||
Property rentals |
|
$ |
1,828,329 |
|
$ |
640,739 |
|
$ |
454,115 |
|
$ |
328,911 |
|
$ |
250,131 |
|
$ |
|
|
$ |
|
|
$ |
154,433 |
|
Straight-line rents: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contractual rent increases |
|
|
43,097 |
|
|
13,281 |
|
|
12,526 |
|
|
12,257 |
|
|
4,189 |
|
|
|
|
|
|
|
|
844 |
|
Amortization of free rent |
|
|
34,602 |
|
|
15,935 |
|
|
14,146 |
|
|
1,138 |
|
|
1,805 |
|
|
|
|
|
|
|
|
1,578 |
|
Amortization of acquired below- |
|
|
83,250 |
|
|
47,861 |
|
|
4,573 |
|
|
25,960 |
|
|
193 |
|
|
|
|
|
|
|
|
4,663 |
|
Total rentals |
|
|
1,989,278 |
|
|
717,816 |
|
|
485,360 |
|
|
368,266 |
|
|
256,318 |
|
|
|
|
|
|
|
|
161,518 |
|
Temperature Controlled Logistics |
|
|
847,026 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
847,026 |
|
|
|
|
|
|
|
Tenant expense reimbursements |
|
|
324,034 |
|
|
125,940 |
|
|
43,615 |
|
|
120,756 |
|
|
21,583 |
|
|
|
|
|
|
|
|
12,140 |
|
Fee and other income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tenant cleaning fees |
|
|
46,238 |
|
|
58,837 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(12,599 |
) |
Management and leasing fees |
|
|
15,713 |
|
|
4,928 |
|
|
12,539 |
|
|
1,770 |
|
|
7 |
|
|
|
|
|
|
|
|
(3,531 |
) |
Lease termination fees |
|
|
7,718 |
|
|
3,500 |
|
|
718 |
|
|
2,823 |
|
|
677 |
|
|
|
|
|
|
|
|
|
|
Other |
|
|
40,622 |
|
|
16,239 |
|
|
15,256 |
|
|
2,257 |
|
|
8,117 |
|
|
|
|
|
|
|
|
(1,247 |
) |
Total revenues |
|
|
3,270,629 |
|
|
927,260 |
|
|
557,488 |
|
|
495,872 |
|
|
286,702 |
|
|
847,026 |
|
|
|
|
|
156,281 |
|
Operating expenses |
|
|
1,632,576 |
|
|
395,357 |
|
|
182,414 |
|
|
172,557 |
|
|
137,313 |
|
|
676,375 |
|
|
|
|
|
68,560 |
|
Depreciation and amortization |
|
|
529,761 |
|
|
150,268 |
|
|
118,840 |
|
|
78,286 |
|
|
49,550 |
|
|
84,763 |
|
|
|
|
|
48,054 |
|
General and administrative |
|
|
232,068 |
|
|
17,252 |
|
|
27,409 |
|
|
27,476 |
|
|
28,398 |
|
|
43,017 |
|
|
|
|
|
88,516 |
|
Costs of acquisitions not consummated |
|
|
10,375 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,375 |
|
Total expenses |
|
|
2,404,780 |
|
|
562,877 |
|
|
328,663 |
|
|
278,319 |
|
|
215,261 |
|
|
804,155 |
|
|
|
|
|
215,505 |
|
Operating income (loss) |
|
|
865,849 |
|
|
364,383 |
|
|
228,825 |
|
|
217,553 |
|
|
71,441 |
|
|
42,871 |
|
|
|
|
|
(59,224 |
) |
Income applicable to Alexanders |
|
|
50,589 |
|
|
757 |
|
|
|
|
|
812 |
|
|
|
|
|
|
|
|
|
|
|
49,020 |
|
Loss applicable to Toys R Us |
|
|
(14,337 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(14,337 |
) |
|
|
|
Income from partially owned entities |
|
|
33,404 |
|
|
4,799 |
|
|
8,728 |
|
|
9,041 |
|
|
1,053 |
|
|
1,513 |
|
|
|
|
|
8,270 |
|
Interest and other investment income |
|
|
228,499 |
|
|
2,888 |
|
|
5,982 |
|
|
534 |
|
|
390 |
|
|
2,074 |
|
|
|
|
|
216,631 |
|
Interest and debt expense |
|
|
(634,554 |
) |
|
(133,804 |
) |
|
(126,163 |
) |
|
(78,234 |
) |
|
(52,237 |
) |
|
(65,168 |
) |
|
|
|
|
(178,948 |
) |
Net gain on disposition of wholly owned |
|
|
39,493 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39,493 |
|
Minority interest of partially owned |
|
|
18,559 |
|
|
(3,583 |
) |
|
|
|
|
96 |
|
|
|
|
|
15,065 |
|
|
|
|
|
6,981 |
|
Income (loss) before income taxes |
|
|
587,502 |
|
|
235,440 |
|
|
117,372 |
|
|
149,802 |
|
|
20,647 |
|
|
(3,645 |
) |
|
(14,337 |
) |
|
82,223 |
|
Provision for income taxes |
|
|
(10,530 |
) |
|
|
|
|
(2,784 |
) |
|
(185 |
) |
|
(1,094 |
) |
|
(1,351 |
) |
|
|
|
|
(5,116 |
) |
Income (loss) from continuing operations |
|
|
576,972 |
|
|
235,440 |
|
|
114,588 |
|
|
149,617 |
|
|
19,553 |
|
|
(4,996 |
) |
|
(14,337 |
) |
|
77,107 |
|
Income (loss) from discontinued |
|
|
58,716 |
|
|
|
|
|
57,812 |
|
|
6,397 |
|
|
|
|
|
564 |
|
|
|
|
|
(6,057 |
) |
Income (loss) before allocation to |
|
|
635,688 |
|
|
235,440 |
|
|
172,400 |
|
|
156,014 |
|
|
19,553 |
|
|
(4,432 |
) |
|
(14,337 |
) |
|
71,050 |
|
Minority limited partners interest |
|
|
(47,508 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(47,508 |
) |
Perpetual preferred unit distributions of |
|
|
(19,274 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(19,274 |
) |
Net income (loss) |
|
|
568,906 |
|
|
235,440 |
|
|
172,400 |
|
|
156,014 |
|
|
19,553 |
|
|
(4,432 |
) |
|
(14,337 |
) |
|
4,268 |
|
Interest and debt expense (2) |
|
|
823,030 |
|
|
131,418 |
|
|
131,013 |
|
|
89,537 |
|
|
53,098 |
|
|
31,007 |
|
|
174,401 |
|
|
212,556 |
|
Depreciation and amortization (2) |
|
|
676,660 |
|
|
147,340 |
|
|
129,857 |
|
|
82,002 |
|
|
50,156 |
|
|
40,443 |
|
|
155,800 |
|
|
71,062 |
|
Income tax expense (benefit) (2) |
|
|
4,234 |
|
|
|
|
|
6,613 |
|
|
185 |
|
|
1,094 |
|
|
643 |
|
|
(10,898 |
) |
|
6,597 |
|
EBITDA (1) |
|
$ |
2,072,830 |
|
$ |
514,198 |
|
$ |
439,883 |
|
$ |
327,738 |
|
$ |
123,901 |
|
$ |
67,661 |
|
$ |
304,966 |
|
$ |
294,483 |
|
Percentage of EBITDA by segment |
|
|
100.0 |
% |
|
24.8 |
% |
|
21.2 |
% |
|
15.8 |
% |
|
6.0 |
% |
|
3.3 |
% |
|
14.7 |
% |
|
14.2 |
% |
EBITDA above includes certain items that affect comparability, including (i) $136,593 of income from derivatives and sales of related marketable securities, (ii) $64,981 for net gains on sale of real estate, (iii) $14,280 for our share of Alexanders reversal of stock appreciation rights compensation expense, partially offset by (iv) $57,000 for a non-cash mezzanine loan loss accrual and (v) $10,375 of expense for costs of acquisitions not consummated. Excluding these items, the percentages of EBITDA by segment are 26.8% for New York Office, 20.0% for Washington, DC Office, 16.8% for Retail, 6.5% for Merchandise Mart, 3.5% for Temperature Controlled Logistics, 15.7% for Toys and 10.7% for Other.
_____________________
See notes on page 87.
84
Net income and EBITDA (1) by Segment for the years ended December 31, 2007, 2006 and 2005 continued
(Amounts in thousands) |
|
For the Year Ended December 31, 2006 |
| ||||||||||||||||||||||
|
|
Total |
|
New |
|
Washington, |
|
Retail |
|
Merchandise |
|
Temperature |
|
Toys |
|
Other (3) |
| ||||||||
Property rentals |
|
$ |
1,470,678 |
|
$ |
487,421 |
|
$ |
394,870 |
|
$ |
264,727 |
|
$ |
236,945 |
|
$ |
|
|
$ |
|
|
$ |
86,715 |
|
Straight-line rents: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contractual rent increases |
|
|
31,800 |
|
|
4,431 |
|
|
13,589 |
|
|
7,908 |
|
|
6,038 |
|
|
|
|
|
|
|
|
(166 |
) |
Amortization of free rent |
|
|
31,103 |
|
|
7,245 |
|
|
16,181 |
|
|
5,080 |
|
|
2,597 |
|
|
|
|
|
|
|
|
|
|
Amortization of acquired below- |
|
|
23,420 |
|
|
976 |
|
|
4,108 |
|
|
15,513 |
|
|
43 |
|
|
|
|
|
|
|
|
2,780 |
|
Total rentals |
|
|
1,557,001 |
|
|
500,073 |
|
|
428,748 |
|
|
293,228 |
|
|
245,623 |
|
|
|
|
|
|
|
|
89,329 |
|
Temperature Controlled Logistics |
|
|
779,110 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
779,110 |
|
|
|
|
|
|
|
Tenant expense reimbursements |
|
|
261,339 |
|
|
102,488 |
|
|
33,870 |
|
|
101,737 |
|
|
19,125 |
|
|
|
|
|
|
|
|
4,119 |
|
Fee and other income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tenant cleaning fees |
|
|
33,779 |
|
|
42,317 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8,538 |
) |
Management and leasing fees |
|
|
10,256 |
|
|
1,111 |
|
|
7,643 |
|
|
1,463 |
|
|
39 |
|
|
|
|
|
|
|
|
|
|
Lease termination fees |
|
|
29,362 |
|
|
25,188 |
|
|
2,798 |
|
|
371 |
|
|
1,005 |
|
|
|
|
|
|
|
|
|
|
Other |
|
|
30,190 |
|
|
12,307 |
|
|
10,128 |
|
|
1,588 |
|
|
6,082 |
|
|
|
|
|
|
|
|
85 |
|
Total revenues |
|
|
2,701,037 |
|
|
683,484 |
|
|
483,187 |
|
|
398,387 |
|
|
271,874 |
|
|
779,110 |
|
|
|
|
|
84,995 |
|
Operating expenses |
|
|
1,362,657 |
|
|
301,583 |
|
|
151,354 |
|
|
130,520 |
|
|
108,783 |
|
|
620,833 |
|
|
|
|
|
49,584 |
|
Depreciation and amortization |
|
|
395,398 |
|
|
98,474 |
|
|
107,539 |
|
|
50,806 |
|
|
44,492 |
|
|
73,025 |
|
|
|
|
|
21,062 |
|
General and administrative |
|
|
219,239 |
|
|
16,942 |
|
|
33,916 |
|
|
21,683 |
|
|
26,752 |
|
|
39,050 |
|
|
|
|
|
80,896 |
|
Total expenses |
|
|
1,977,294 |
|
|
416,999 |
|
|
292,809 |
|
|
203,009 |
|
|
180,027 |
|
|
732,908 |
|
|
|
|
|
151,542 |
|
Operating income (loss) |
|
|
723,743 |
|
|
266,485 |
|
|
190,378 |
|
|
195,378 |
|
|
91,847 |
|
|
46,202 |
|
|
|
|
|
(66,547 |
) |
(Loss) income applicable |
|
|
(14,530 |
) |
|
772 |
|
|
|
|
|
716 |
|
|
|
|
|
|
|
|
|
|
|
(16,018 |
) |
Loss applicable to Toys R Us |
|
|
(47,520 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(47,520 |
) |
|
|
|
Income from partially owned entities |
|
|
61,777 |
|
|
3,844 |
|
|
13,302 |
|
|
5,950 |
|
|
1,076 |
|
|
1,422 |
|
|
|
|
|
36,183 |
|
Interest and other investment income |
|
|
262,176 |
|
|
913 |
|
|
1,782 |
|
|
812 |
|
|
275 |
|
|
6,785 |
|
|
|
|
|
251,609 |
|
Interest and debt expense |
|
|
(476,461 |
) |
|
(84,134 |
) |
|
(97,972 |
) |
|
(79,202 |
) |
|
(28,672 |
) |
|
(81,890 |
) |
|
|
|
|
(104,591 |
) |
Net gain on disposition of wholly |
|
|
76,073 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
76,073 |
|
Minority interest of partially owned |
|
|
20,173 |
|
|
|
|
|
|
|
|
84 |
|
|
5 |
|
|
18,810 |
|
|
|
|
|
1,274 |
|
Income (loss) before income taxes |
|
|
605,431 |
|
|
187,880 |
|
|
107,490 |
|
|
123,738 |
|
|
64,531 |
|
|
(8,671 |
) |
|
(47,520 |
) |
|
177,983 |
|
Provision for income taxes |
|
|
(2,326 |
) |
|
|
|
|
(932 |
) |
|
|
|
|
441 |
|
|
(1,835 |
) |
|
|
|
|
|
|
Income (loss) from continuing |
|
|
603,105 |
|
|
187,880 |
|
|
106,558 |
|
|
123,738 |
|
|
64,972 |
|
|
(10,506 |
) |
|
(47,520 |
) |
|
177,983 |
|
Income from discontinued |
|
|
37,595 |
|
|
|
|
|
20,588 |
|
|
9,206 |
|
|
5,682 |
|
|
2,107 |
|
|
|
|
|
12 |
|
Income (loss) before allocation to |
|
|
640,700 |
|
|
187,880 |
|
|
127,146 |
|
|
132,944 |
|
|
70,654 |
|
|
(8,399 |
) |
|
(47,520 |
) |
|
177,995 |
|
Minority limited partners interest |
|
|
(58,712 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(58,712 |
) |
Perpetual preferred unit distributions |
|
|
(21,848 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(21,848 |
) |
Net income (loss) |
|
|
560,140 |
|
|
187,880 |
|
|
127,146 |
|
|
132,944 |
|
|
70,654 |
|
|
(8,399 |
) |
|
(47,520 |
) |
|
97,435 |
|
Interest and debt expense (2) |
|
|
692,496 |
|
|
86,861 |
|
|
107,477 |
|
|
89,748 |
|
|
29,551 |
|
|
38,963 |
|
|
196,259 |
|
|
143,637 |
|
Depreciation and amortization (2) |
|
|
542,515 |
|
|
101,976 |
|
|
123,314 |
|
|
56,168 |
|
|
45,077 |
|
|
34,854 |
|
|
137,176 |
|
|
43,950 |
|
Income tax (benefit) expense (2) |
|
|
(11,848 |
) |
|
|
|
|
8,842 |
|
|
|
|
|
(441 |
) |
|
873 |
|
|
(22,628 |
) |
|
1,506 |
|
EBITDA (1) |
|
$ |
1,783,303 |
|
$ |
376,717 |
|
$ |
366,779 |
|
$ |
278,860 |
|
$ |
144,841 |
|
$ |
66,291 |
|
$ |
263,287 |
|
$ |
286,528 |
|
Percentage of EBITDA by segment |
|
|
100.0 |
% |
|
21.1 |
% |
|
20.6 |
% |
|
15.6 |
% |
|
8.1 |
% |
|
3.7 |
% |
|
14.8 |
% |
|
16.1 |
% |
EBITDA above includes certain items that affect comparability, including (i) $153,209 of income from derivatives, (ii) $76,082 of net gains on sale of marketable securities, (iii) $46,935 of net gains on sale of real estate and (iv) $47,404 of expense, primarily from our share of Alexanders stock appreciation rights compensation expense. Excluding these items, the percentages of EBITDA by segment are 24.0% for New York Office, 22.4% for Washington, DC Office, 17.2% for Retail, 8.9% for Merchandise Mart, 4.2% for Temperature Controlled Logistics, 16.6% for Toys and 6.7% for Other.
___________________
See notes on page 87.
85
Net income and EBITDA (1) by Segment for the years ended December 31, 2007, 2006 and 2005 continued
(Amounts in thousands) |
|
For the Year Ended December 31, 2005 |
| ||||||||||||||||||||||
|
|
Total |
|
New |
|
Washington, |
|
Retail |
|
Merchandise |
|
Temperature |
|
Toys |
|
Other (3) |
| ||||||||
Property rentals |
|
$ |
1,308,048 |
|
$ |
460,062 |
|
$ |
361,081 |
|
$ |
199,519 |
|
$ |
215,283 |
|
$ |
|
|
$ |
|
|
$ |
72,103 |
|
Straight-line rents: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contractual rent increases |
|
|
23,115 |
|
|
6,163 |
|
|
7,472 |
|
|
5,981 |
|
|
3,439 |
|
|
|
|
|
|
|
|
60 |
|
Amortization of free rent |
|
|
27,136 |
|
|
11,280 |
|
|
5,306 |
|
|
4,030 |
|
|
6,520 |
|
|
|
|
|
|
|
|
|
|
Amortization of acquired below- |
|
|
13,155 |
|
|
|
|
|
6,746 |
|
|
5,596 |
|
|
|
|
|
|
|
|
|
|
|
813 |
|
Total rentals |
|
|
1,371,454 |
|
|
477,505 |
|
|
380,605 |
|
|
215,126 |
|
|
225,242 |
|
|
|
|
|
|
|
|
72,976 |
|
Temperature Controlled Logistics |
|
|
846,881 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
846,881 |
|
|
|
|
|
|
|
Tenant expense reimbursements |
|
|
206,923 |
|
|
97,987 |
|
|
17,650 |
|
|
73,284 |
|
|
15,268 |
|
|
|
|
|
|
|
|
2,734 |
|
Fee and other income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tenant cleaning fees |
|
|
30,350 |
|
|
30,350 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Management and leasing fees |
|
|
15,433 |
|
|
893 |
|
|
13,539 |
|
|
941 |
|
|
60 |
|
|
|
|
|
|
|
|
|
|
Lease termination fees |
|
|
30,117 |
|
|
10,392 |
|
|
354 |
|
|
2,399 |
|
|
16,972 |
|
|
|
|
|
|
|
|
|
|
Other |
|
|
18,703 |
|
|
8,729 |
|
|
4,924 |
|
|
271 |
|
|
4,778 |
|
|
|
|
|
|
|
|
1 |
|
Total revenues |
|
|
2,519,861 |
|
|
625,856 |
|
|
417,072 |
|
|
292,021 |
|
|
262,320 |
|
|
846,881 |
|
|
|
|
|
75,711 |
|
Operating expenses |
|
|
1,294,850 |
|
|
278,234 |
|
|
120,934 |
|
|
88,690 |
|
|
95,931 |
|
|
662,703 |
|
|
|
|
|
48,358 |
|
Depreciation and amortization |
|
|
328,811 |
|
|
87,118 |
|
|
80,189 |
|
|
32,965 |
|
|
39,456 |
|
|
73,776 |
|
|
|
|
|
15,307 |
|
General and administrative |
|
|
177,790 |
|
|
14,315 |
|
|
24,513 |
|
|
15,800 |
|
|
23,498 |
|
|
38,246 |
|
|
|
|
|
61,418 |
|
Total expenses |
|
|
1,801,451 |
|
|
379,667 |
|
|
225,636 |
|
|
137,455 |
|
|
158,885 |
|
|
774,725 |
|
|
|
|
|
125,083 |
|
Operating income (loss) |
|
|
718,410 |
|
|
246,189 |
|
|
191,436 |
|
|
154,566 |
|
|
103,435 |
|
|
72,156 |
|
|
|
|
|
(49,372 |
) |
Income applicable to Alexanders |
|
|
59,022 |
|
|
694 |
|
|
|
|
|
695 |
|
|
|
|
|
|
|
|
|
|
|
57,633 |
|
Loss applicable to Toys R Us |
|
|
(40,496 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(40,496 |
) |
|
|
|
Income from partially owned |
|
|
36,165 |
|
|
2,563 |
|
|
1,076 |
|
|
9,094 |
|
|
588 |
|
|
1,248 |
|
|
|
|
|
21,596 |
|
Interest and other investment |
|
|
167,214 |
|
|
713 |
|
|
1,100 |
|
|
583 |
|
|
187 |
|
|
2,273 |
|
|
|
|
|
162,358 |
|
Interest and debt expense |
|
|
(338,097 |
) |
|
(58,829 |
) |
|
(79,809 |
) |
|
(60,018 |
) |
|
(10,769 |
) |
|
(56,272 |
) |
|
|
|
|
(72,400 |
) |
Net gain on disposition of wholly |
|
|
39,042 |
|
|
606 |
|
|
84 |
|
|
896 |
|
|
|
|
|
|
|
|
|
|
|
37,456 |
|
Minority interest of |
|
|
(3,808 |
) |
|
|
|
|
|
|
|
|
|
|
120 |
|
|
(4,221 |
) |
|
|
|
|
293 |
|
Income (loss) before income taxes |
|
|
637,452 |
|
|
191,936 |
|
|
113,887 |
|
|
105,816 |
|
|
93,561 |
|
|
15,184 |
|
|
(40,496 |
) |
|
157,564 |
|
Provision for income taxes |
|
|
(4,994 |
) |
|
|
|
|
(1,177 |
) |
|
|
|
|
(1,138 |
) |
|
(2,679 |
) |
|
|
|
|
|
|
Income (loss) from continuing |
|
|
632,458 |
|
|
191,936 |
|
|
112,710 |
|
|
105,816 |
|
|
92,423 |
|
|
12,505 |
|
|
(40,496 |
) |
|
157,564 |
|
Income from discontinued |
|
|
41,020 |
|
|
|
|
|
5,579 |
|
|
656 |
|
|
2,182 |
|
|
|
|
|
|
|
|
32,603 |
|
Income (loss) before allocation to |
|
|
673,478 |
|
|
191,936 |
|
|
118,289 |
|
|
106,472 |
|
|
94,605 |
|
|
12,505 |
|
|
(40,496 |
) |
|
190,167 |
|
Minority limited partners interest |
|
|
(66,755 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(66,755 |
) |
Perpetual preferred unit |
|
|
(67,119 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(67,119 |
) |
Net income (loss) |
|
|
539,604 |
|
|
191,936 |
|
|
118,289 |
|
|
106,472 |
|
|
94,605 |
|
|
12,505 |
|
|
(40,496 |
) |
|
56,293 |
|
Interest and debt expense (2) |
|
|
415,826 |
|
|
60,821 |
|
|
84,913 |
|
|
68,274 |
|
|
11,592 |
|
|
26,775 |
|
|
46,789 |
|
|
116,662 |
|
Depreciation and amortization (2) |
|
|
367,260 |
|
|
88,844 |
|
|
86,376 |
|
|
37,954 |
|
|
41,757 |
|
|
35,211 |
|
|
33,939 |
|
|
43,179 |
|
Income tax (benefit) expense (2) |
|
|
(21,062 |
) |
|
|
|
|
1,199 |
|
|
|
|
|
1,138 |
|
|
1,275 |
|
|
(25,372 |
) |
|
698 |
|
EBITDA (1) |
|
$ |
1,301,628 |
|
$ |
341,601 |
|
$ |
290,777 |
|
$ |
212,700 |
|
$ |
149,092 |
|
$ |
75,766 |
|
$ |
14,860 |
|
$ |
216,832 |
|
Percentage of EBITDA by segment |
|
|
100 |
% |
|
26.2 |
% |
|
22.4 |
% |
|
16.3 |
% |
|
11.5 |
% |
|
5.8 |
% |
|
1.1 |
% |
|
16.7 |
% |
Included in EBITDA are net gains on sale of real estate of $31,614, income from the mark-to-market and conversion of derivative instruments of $72,816 and certain other gains and losses that affect comparability. Excluding these items, the percentages of EBITDA by segment are 29.9% for New York Office, 24.6% for Washington, DC Office, 18.3% for Retail, 12.8% for Merchandise Mart, 6.7% for Temperature Controlled Logistics, 1.3% for Toys and 6.4% for Other.
___________________
See notes on the following page.
86
Net income and EBITDA (1) by Segment for the years ended December 31, 2007, 2006 and 2005 continued
Notes to the preceding tabular information:
(1) |
EBITDA represents Earnings Before Interest, Taxes, Depreciation and Amortization. Management considers EBITDA a supplemental measure for making decisions and assessing the un-levered performance of its segments as it relates to the total return on assets as opposed to the levered return on equity. As properties are bought and sold based on a multiple of EBITDA, management utilizes this measure to make investment decisions as well as to compare the performance of its assets to that of its peers. EBITDA should not be considered a substitute for net income. EBITDA may not be comparable to similarly titled measures employed by other companies. |
(2) |
Interest and debt expense, depreciation and amortization and income tax (benefit) expense in the reconciliation of net income to EBITDA include our share of these items from partially owned entities. |
(3) |
Other EBITDA is comprised of: |
(Amounts in thousands) |
|
For the Year Ended December 31, |
| |||||||
|
|
2007 |
|
2006 |
|
2005 |
| |||
Alexanders |
|
$ |
78,375 |
|
$ |
14,130 |
|
$ |
84,874 |
|
Hotel Pennsylvania |
|
|
37,941 |
|
|
27,495 |
|
|
22,522 |
|
555 California Street (acquired 70% interest on May 24, 2007) |
|
|
34,073 |
|
|
|
|
|
|
|
Lexington MLP, formerly Newkirk MLP |
|
|
24,539 |
|
|
51,737 |
|
|
55,126 |
|
GMH Communities L.P. |
|
|
22,604 |
|
|
10,737 |
|
|
7,955 |
|
Industrial warehouses |
|
|
4,881 |
|
|
5,582 |
|
|
5,666 |
|
Other investments |
|
|
7,322 |
|
|
13,253 |
|
|
5,319 |
|
|
|
|
209,735 |
|
|
122,934 |
|
|
181,462 |
|
Investment income and other |
|
|
238,704 |
|
|
320,225 |
|
|
194,851 |
|
Corporate general and administrative expenses |
|
|
(76,799 |
) |
|
(76,071 |
) |
|
(57,221 |
) |
Minority limited partners interest in the Operating Partnership |
|
|
(47,508 |
) |
|
(58,712 |
) |
|
(66,755 |
) |
Perpetual preferred unit distributions of the Operating Partnership |
|
|
(19,274 |
) |
|
(21,848 |
) |
|
(67,119 |
) |
Costs of acquisitions not consummated |
|
|
(10,375 |
) |
|
|
|
|
|
|
Net gain on sale of 400 North LaSalle |
|
|
|
|
|
|
|
|
31,614 |
|
|
|
$ |
294,483 |
|
$ |
286,528 |
|
$ |
216,832 |
|
87
Results of Operations - Year Ended December 31, 2007 Compared to December 31, 2006
Revenues
Our revenues, which consist of property rentals, tenant expense reimbursements, Temperature Controlled Logistics revenues, hotel revenues, trade shows revenues, amortization of acquired below market leases net of above market leases pursuant to SFAS No. 141 and 142, and fee income, were $3,270,629,000 for the year ended December 31, 2007, compared to $2,701,037,000 in the prior year, an increase of $569,592,000. Below are the details of the increase by segment:
(Amounts in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Property rentals: |
|
Total |
|
New |
|
Washington, |
|
Retail |
|
Merchandise |
|
Temperature |
|
Other |
| |||||||
Increase (decrease) due to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1290 Avenue of the Americas |
|
$ |
60,438 |
|
$ |
60,438 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
555 California Street |
|
|
55,764 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
55,764 |
|
Manhattan Mall |
|
|
51,492 |
|
|
34,716 |
|
|
|
|
|
16,776 |
|
|
|
|
|
|
|
|
|
|
H Street (effect of consolidating from |
|
|
40,965 |
|
|
|
|
|
40,965 |
|
|
|
|
|
|
|
|
|
|
|
|
|
350 Park Avenue |
|
|
30,382 |
|
|
30,382 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Former Toys R Us stores |
|
|
15,872 |
|
|
|
|
|
|
|
|
15,872 |
|
|
|
|
|
|
|
|
|
|
Bruckner Plaza |
|
|
7,487 |
|
|
|
|
|
|
|
|
7,487 |
|
|
|
|
|
|
|
|
|
|
1540 Broadway |
|
|
3,619 |
|
|
407 |
|
|
|
|
|
3,212 |
|
|
|
|
|
|
|
|
|
|
Other |
|
|
27,482 |
|
|
|
|
|
2,554 |
|
|
14,184 |
|
|
10,744 |
|
|
|
|
|
|
|
Development/Redevelopment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2101 L Street out of service |
|
|
(3,336 |
) |
|
|
|
|
(3,336 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Bergen Town Ctr portion out of service |
|
|
(190 |
) |
|
|
|
|
|
|
|
(190 |
) |
|
|
|
|
|
|
|
|
|
Springfield Mall portion out of service |
|
|
(301 |
) |
|
|
|
|
|
|
|
(301 |
) |
|
|
|
|
|
|
|
|
|
Other |
|
|
(4,208 |
) |
|
|
|
|
|
|
|
(619 |
) |
|
|
|
|
|
|
|
(3,589 |
) |
Amortization of acquired below market leases, net |
|
|
59,830 |
|
|
46,885 |
|
|
465 |
|
|
10,447 |
|
|
150 |
|
|
|
|
|
1,883 |
|
Operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hotel Pennsylvania |
|
|
14,038 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,038 |
(1) |
Trade shows |
|
|
537 |
|
|
|
|
|
|
|
|
|
|
|
537 |
|
|
|
|
|
|
|
Leasing activity (see page 77) |
|
|
72,406 |
|
|
44,915 |
|
|
15,964 |
|
|
8,170 |
|
|
(736 |
) |
|
|
|
|
4,093 |
|
Total increase in property rentals |
|
|
432,277 |
|
|
217,743 |
|
|
56,612 |
|
|
75,038 |
|
|
10,695 |
|
|
|
|
|
72,189 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Temperature Controlled Logistics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase due to acquisitions |
|
|
20,529 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20,529 |
|
|
|
|
Increase due to operations |
|
|
47,387 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
47,387 |
(2) |
|
|
|
Total increase |
|
|
67,916 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
67,916 |
|
|
|
|
Tenant expense reimbursements: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase due to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions/development |
|
|
44,406 |
|
|
22,745 |
|
|
3,314 |
|
|
10,626 |
|
|
|
|
|
|
|
|
7,721 |
|
Operations |
|
|
18,289 |
|
|
707 |
|
|
6,431 |
|
|
8,393 |
|
|
2,458 |
|
|
|
|
|
300 |
|
Total increase in tenant expense reimbursements |
|
|
62,695 |
|
|
23,452 |
|
|
9,745 |
|
|
19,019 |
|
|
2,458 |
|
|
|
|
|
8,021 |
|
Fee and other income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Decrease) increase in: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease cancellation fee income |
|
|
(21,644 |
) |
|
(21,688 |
) (3) |
|
(2,080 |
) |
|
2,452 |
|
|
(328 |
) |
|
|
|
|
|
|
Management and leasing fees |
|
|
5,457 |
|
|
3,817 |
|
|
4,896 |
|
|
307 |
|
|
(32 |
) |
|
|
|
|
(3,531 |
) (4) |
BMS Cleaning fees |
|
|
12,459 |
|
|
16,520 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,061 |
) (4) |
Other |
|
|
10,432 |
|
|
3,932 |
|
|
5,128 |
|
|
669 |
|
|
2,035 |
|
|
|
|
|
(1,332 |
) (4) |
Total increase (decrease) in fee and other income |
|
|
6,704 |
|
|
2,581 |
|
|
7,944 |
|
|
3,428 |
|
|
1,675 |
|
|
|
|
|
(8,924 |
) |
Total increase in revenues |
|
$ |
569,592 |
|
$ |
243,776 |
|
$ |
74,301 |
|
$ |
97,485 |
|
$ |
14,828 |
|
$ |
67,916 |
|
$ |
71,286 |
|
______________________
See notes on following page.
88
Results of Operations - Year Ended December 31, 2007 Compared to December 31, 2006 continued
Notes to preceding tabular information:
($ in thousands, except revenue per available room statistics)
(1) |
Average occupancy and revenue per available room (REVPAR) were 84.4% and $130.70 for the year ended December 31, 2007, as compared to 82.1% and $109.53 in the prior year. |
(2) |
Primarily from (i) a $34,782 increase in transportation operations (resulting in a $1,640 increase in EBITDA) resulting from new transportation business in connection with the acquisition of the ConAgra warehouses in the fourth quarter of 2006, (ii) a $7,967 increase in managed warehouse operations (resulting in a $314 increase in EBITDA) as a result of a new management contract beginning in March 2007, and (iii) a $5,273 increase in owned warehouse operations. See note 3 on page 91 for a discussion on AmeriColds gross margin. |
(3) |
Primarily due to lease termination fee income received from MONY Life Insurance Company in 2006 in connection with the termination of their 289,000 square foot lease at 1740 Broadway. |
(4) |
Results from the elimination of inter-company fees from operating segments upon consolidation. See note 4 on page 91. |
89
Results of Operations - Year Ended December 31, 2007 Compared to December 31, 2006 continued
Expenses
Our expenses, which consist of operating, depreciation and amortization and general and administrative expenses, were $2,404,780,000 for the year ended December 31, 2007, compared to $1,977,294,000 in the prior year, an increase of $427,486,000. Below are the details of the increase (decrease) by segment:
(Amounts in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Operating: |
|
Total |
|
New |
|
Washington |
|
Retail |
|
Merchandise |
|
Temperature |
|
Other |
| |||||||
Increase (decrease) due to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1290 Avenue of the Americas |
|
$ |
32,059 |
|
$ |
32,059 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
555 California Street |
|
|
24,946 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24,946 |
|
Manhattan Mall |
|
|
23,279 |
|
|
13,108 |
|
|
|
|
|
10,171 |
|
|
|
|
|
|
|
|
|
|
H Street (effect of consolidating from |
|
|
18,119 |
|
|
|
|
|
18,119 |
|
|
|
|
|
|
|
|
|
|
|
|
|
350 Park Avenue |
|
|
15,618 |
|
|
15,618 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Former Toys R Us stores |
|
|
12,241 |
|
|
|
|
|
|
|
|
12,241 |
|
|
|
|
|
|
|
|
|
|
Bruckner Plaza |
|
|
3,066 |
|
|
|
|
|
|
|
|
3,066 |
|
|
|
|
|
|
|
|
|
|
1540 Broadway |
|
|
2,228 |
|
|
667 |
|
|
|
|
|
1,561 |
|
|
|
|
|
|
|
|
|
|
Other |
|
|
36,697 |
|
|
|
|
|
1,635 |
|
|
7,429 |
|
|
12,916 |
|
|
14,717 |
|
|
|
|
Development/Redevelopment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2101 L Street out of service |
|
|
(2,177 |
) |
|
|
|
|
(2,177 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Bergen Town Ctr portion out of service |
|
|
(917 |
) |
|
|
|
|
|
|
|
(917 |
) |
|
|
|
|
|
|
|
|
|
Springfield Mall portion out of service |
|
|
(782 |
) |
|
|
|
|
|
|
|
(782 |
) |
|
|
|
|
|
|
|
|
|
Other |
|
|
(1,332 |
) |
|
|
|
|
|
|
|
234 |
|
|
|
|
|
|
|
|
(1,566 |
) |
Operations |
|
|
101,235 |
|
|
32,322 |
(1) |
|
13,483 |
|
|
9,034 |
|
|
13,832 |
(2) |
|
40,825 |
(3) |
|
(8,261 |
)(4) |
Hotel Pennsylvania |
|
|
3,857 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,857 |
|
Trade shows activity |
|
|
1,782 |
|
|
|
|
|
|
|
|
|
|
|
1,782 |
|
|
|
|
|
|
|
Total increase in operating expenses |
|
|
269,919 |
|
|
93,774 |
|
|
31,060 |
|
|
42,037 |
|
|
28,530 |
|
|
55,542 |
|
|
18,976 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase due to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions/Development |
|
|
113,002 |
|
|
50,483 |
|
|
8,032 |
|
|
22,629 |
|
|
|
|
|
9,636 |
|
|
22,222 |
|
Operations (due to additions to buildings and |
|
|
21,361 |
|
|
1,311 |
|
|
3,269 |
|
|
4,851 |
|
|
5,058 |
|
|
2,102 |
|
|
4,770 |
|
Total increase in depreciation and amortization |
|
|
134,363 |
|
|
51,794 |
|
|
11,301 |
|
|
27,480 |
|
|
5,058 |
|
|
11,738 |
|
|
26,992 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) due to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions/Development and Other |
|
|
11,717 |
|
|
1,208 |
|
|
(7,757 |
)(5) |
|
4,512 |
|
|
|
|
|
5,408 |
|
|
8,346 |
(7) |
Operations |
|
|
1,112 |
|
|
(898 |
) |
|
1,250 |
|
|
1,281 |
|
|
1,646 |
|
|
(1,441 |
) (6) |
|
(726 |
)(8) |
Total increase (decrease) in general and administrative |
|
|
12,829 |
|
|
310 |
|
|
(6,507 |
) |
|
5,793 |
|
|
1,646 |
|
|
3,967 |
|
|
7,620 |
|
Cost of acquisitions not consummated |
|
|
10,375 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,375 |
|
Total increase in expenses |
|
$ |
427,486 |
|
$ |
145,878 |
|
$ |
35,854 |
|
$ |
75,310 |
|
$ |
35,234 |
|
$ |
71,247 |
|
$ |
63,963 |
|
_________________________
See notes on following page.
90
Results of Operations - Year Ended December 31, 2007 Compared to December 31, 2006 continued
Notes to preceding tabular information:
($ in thousands)
(1) |
Primarily from a (i) $13,885 increase in operating expenses of Building Maintenance Services, Inc. (BMS), a wholly owned subsidiary, which provides cleaning, security and engineering services to New York Office properties (the corresponding increase in BMS revenues is included in other income), (ii) $8,992 increase in property level costs and (iii) $7,553 write-off of straight line rent receivable in connection with lease terminations. |
(2) |
Primarily from (i) a $7,782 increase in property level operating costs, (ii) $2,000 due to a reassessment of 2006 real estate taxes in 2007 and (iii) a $4,050 reversal of a reserve for bad debts in 2006. |
(3) |
AmeriColds gross margin from comparable warehouses was $155,824, or 33.6% for 2007, compared to $149,932, or 32.2% for 2006. |
(4) |
Represents the elimination of inter-company fees from operating segments upon consolidation. See note 4 on page 89. |
(5) |
H Street litigation costs in 2006. |
(6) |
Primarily from a decrease in corporate overhead. |
(7) |
Primarily from (i) $4,835 of administrative and organization expenses of the India Property Fund, in which we are a 50.6% partner as of December 31, 2007 (because we consolidate the India Property Fund, the minority share of these expenses is included in minority interest on our consolidated statement of income), and (ii) $1,880 of general and administrative expenses of 555 California Street from the date of acquisition. |
(8) |
Primarily from a (i) $5,465 decrease in franchise taxes and donations, (ii) $4,420 decrease in medicare taxes resulting from stock option exercises and the termination of a rabbi trust, partially offset by, (iii) an $8,245 increase in stock-based compensation. |
91
Results of Operations - Year Ended December 31, 2007 Compared to December 31, 2006 continued
Income Applicable to Alexanders
Income applicable to Alexanders (loan interest income, management, leasing, development and commitment fees, and equity in income) was $50,589,000 for the year ended December 31, 2007, compared to a loss of $14,530,000 for the prior year, an increase of $65,119,000. The increase was primarily due to (i) our $14,280,000 share of income in 2007 for the reversal of accrued stock appreciation rights compensation expense as compared to $49,043,000 for our share of expense in the prior year, (ii) an increase of $3,504,000 in our equity in earnings of Alexanders before stock appreciation rights and net gains on sales of condominiums, (iii) an increase of $3,758,000 in development fees in 2007, partially offset by (iv) our $4,580,000 share of Alexanders net gain on sale of 731 Lexington Avenue condominiums in the prior year and (v) a $1,305,000 decrease in leasing fee income.
Loss Applicable to Toys
Our 32.7% share of Toys financial results (comprised of our share of Toys net loss, interest income on loans receivable, and management fees) for the years ended December 31, 2007 and December 31, 2006 are for Toys fiscal periods from October 29, 2006 to November 3, 2007 and October 30, 2005 to October 28, 2006, respectively. In the year ended December 31, 2007, our loss applicable to Toys was $14,337,000, or $25,235,000 before our share of Toys income tax benefit, as compared to $47,520,000 or $70,147,000 before our share of Toys income tax benefit in the prior year. The decrease in our loss applicable to Toys before income tax benefit of $44,912,000 results primarily from (i) an increase in Toys net sales due to improvements in comparable store sales across all divisions and benefits in foreign currency translation, (ii) a net gain related to a lease termination, (iii) decreased interest expense primarily due to reduced borrowings and reduced amortization of deferred financing costs, partially offset by, (iv) an increase in selling, general and administrative expenses, which as a percentage of net sales were 27.7% and 26.4% for the twelve month periods ended November 3, 2007 and October 28, 2006, respectively, as a result of higher payroll, store occupancy, corporate and advertising expenses.
92
Results of Operations - Year Ended December 31, 2007 Compared to December 31, 2006 continued
Income from Partially Owned Entities
Summarized below are the components of income from partially owned entities for the years ended December 31, 2007 and 2006.
Equity in Net Income (Loss): |
|
For The Year |
| ||||
(Amounts in thousands) |
|
|
|
|
|
|
|
|
|
2007 |
|
2006 |
| ||
H Street non-consolidated subsidiaries: |
|
|
|
|
|
|
|
50% share of equity in income (1) |
|
$ |
5,923 |
|
$ |
11,074 |
|
|
|
|
|
|
|
|
|
Beverly Connection: |
|
|
|
|
|
|
|
50% share of equity in net loss |
|
|
(7,031 |
) |
|
(8,567 |
) |
Interest and fee income |
|
|
12,141 |
|
|
10,837 |
|
|
|
|
5,110 |
|
|
2,270 |
|
GMH Communities L.P: (2) |
|
|
|
|
|
|
|
13.8% share in 2007 and 13.5% in 2006 of equity in net income (loss) |
|
|
6,463 |
|
|
(1,013 |
) |
|
|
|
|
|
|
|
|
Lexington MLP: (3) |
|
|
|
|
|
|
|
7.5% in 2007 and 15.8% in 2006 share of equity in net income |
|
|
2,211 |
|
|
34,459 |
|
|
|
|
|
|
|
|
|
Other (4) |
|
|
13,697 |
|
|
14,987 |
|
|
|
$ |
33,404 |
|
$ |
61,777 |
|
|
|
|
|
|
|
|
|
__________________________
|
(1) |
On April 30, 2007, we acquired the corporations that own the remaining 50% interest in these assets and we now consolidate the accounts of these entities into our consolidated financial statements and no longer account for them under the equity method. Prior to the quarter ended June 30, 2006 these corporations were contesting our acquisition of H Street and impeded our access to their financial information. Accordingly, we were unable to record our pro rata share of their earnings. 2006 includes $3,890 for our 50% share of their earnings for the period from July 20, 2005 (date of acquisition) to December 31, 2005. |
|
(2) |
We record our pro rata share of GMHs net income or loss on a one-quarter lag basis because we file our consolidated financial statements on Form 10-K and 10-Q prior to the time that GCT files its financial statements. On July 31, 2006 GCT filed its annual report on Form 10-K for the year ended December 31, 2005, which restated the quarterly financial results of each of the first three quarters of 2005. On September 15, 2006 GCT filed its quarterly reports on Form 10-Q for the quarters ended March 31, 2006 and June 30, 2006. Accordingly, equity in net income or loss from partially owned entities for the year ended December 31, 2006 includes a net loss of $1,013, which consists of (i) a $94 net loss representing our share of GMHs 2005 fourth quarter results, including adjustments to restate its first three quarters of 2005 and (ii) a net loss of $919 for our share of GMHs earnings through September 30, 2006. |
|
(3) |
On January 1, 2007, we began recording our pro rata share of Lexington MLPs net income or loss on a one-quarter lag basis because we file our consolidated financial statements on Form 10-K and 10-Q prior to the time that Lexington files its financial statements. Prior to the January 1, 2007, we recorded our pro rata share of Newkirk MLPs (Lexington MLPs predecessor) quarterly earnings current in our same quarter. Accordingly, our equity in net income or loss from partially owned entities for the year ended December 31, 2007 includes our share of Lexington MLPs net income or loss for the nine month period from January 1, 2007 through September 30, 2007. |
|
|
The decrease in our share of earnings from the prior year is primarily due to (i) the current year including our share of Lexington MLPs first, second and third quarter results (lag basis) compared to the prior year including our share of Newkirk MLPs full year results, (ii) higher depreciation expense and amortization of above market lease intangibles in the current year as a result of Lexingtons purchase price accounting adjustments in connection with the merger of Newkirk MLP on December 31, 2006, (iii) $10,842 for our share of net gains on sale of real estate in 2006 and (iv) a $10,362 net gain recognized in 2006 as a result of the acquisition of Newkirk by Lexington. |
|
(4) |
Includes our equity in net earnings of partially owned entities, including partially owned office buildings in New York and Washington, DC, the Monmouth Mall, Dune Capital LP, Verde Group LLC, and others. |
93
Results of Operations - Year Ended December 31, 2007 Compared to December 31, 2006 continued
Interest and Other Investment Income
Interest and other investment income (interest income on mezzanine loans receivable, other interest income and dividend income) was $228,499,000 for the year ended December 31, 2007, compared to $262,176,000 in the year ended December 31, 2006, a decrease of $33,677,000. This decrease resulted primarily from the following:
(Amounts in thousands) |
|
|
|
|
Decrease (increase) due to: |
|
|
|
|
Mezzanine loan loss accrual in 2007 |
|
$ |
57,000 |
|
Higher average cash balances and marketable securities ($1,210,000 in 2007 compared to $526,000 in 2006) |
|
|
(51,939 |
) |
McDonalds derivative net gain of $108,866 in 2007 compared to $138,815 in 2006 |
|
|
29,949 |
|
Sears Holding derivative net gain of $18,611 in 2006 |
|
|
18,611 |
|
GMH warrants derivative net loss of $16,370 in 2006 |
|
|
(16,370 |
) |
Higher average mezzanine loans receivable ($612,000 in 2007 compared to $488,500 in 2006) |
|
|
(8,747 |
) |
Other derivatives net gain of $4,682 in 2007 compared to $12,153 in 2006 |
|
|
7,471 |
|
Other, net |
|
|
(2,298 |
) |
Total decrease in interest and other investment income |
|
$ |
33,677 |
|
Interest and Debt Expense
Interest and debt expense was $634,554,000 for the year ended December 31, 2007, compared to $476,461,000 in the year ended December 31, 2006, an increase of $158,093,000. This increase was primarily due to (i) $80,255,000 from approximately $1.713 billion of mortgage financings and refinancings on our existing property portfolio during 2007 and 2006, (ii) $67,780,000 from a $1.754 billion of mortgage debt resulting from property acquisitions, (iii) $70,432,000 from senior unsecured financings, including $1.0 billion issued in November 2006 and $1.4 billion issued in March 2007, partially offset by, (iv) an increase of $28,240,000 in the amount of capitalized interest relating to a larger amount of assets under development in 2007, (v) $25,119,000 of expense in 2006 from early extinguishments of debt, and (vi) $19,344,000 less interest in 2007 from the redemption of $500,000,000 of senior unsecured notes in May 2007.
Net Gain on Disposition of Wholly Owned and Partially Owned Assets other than Depreciable Real Estate
Net gain on disposition of wholly owned and partially owned assets other than depreciable real estate was $39,493,000 and $76,073,000 for the years ended December 31, 2007 and 2006, respectively, and consists primarily of net gains from sales of marketable equity securities, including $23,090,000 from the sale of McDonalds common shares in 2007 and $55,438,000 from the sale of Sears Canada common shares in 2006.
Minority Interest of Partially Owned Entities
Minority interest of partially owned entities was income of $18,559,000 for the year ended December 31, 2007, compared to income of $20,173,000 in the prior year, a change of $1,614,000. Minority interest of partially owned entities represents the minority partners pro rata share of the net income or loss of consolidated partially owned entities, including 1290 Avenue of the Americas, 555 California Street, Americold Realty Trust, India Property Fund, 220 Central Park South, Wasserman and the Springfield Mall.
94
Results of Operations - Year Ended December 31, 2007 Compared to December 31, 2006 continued
Provision for Income Taxes
The provision for income taxes was $10,530,000 for the year ended December 31, 2007, compared to $2,326,000 for the prior year, an increase of $8,204,000. This increase results primarily from (i) the consolidation of two H Street corporations beginning on April 30, 2007, the date we acquired the remaining 50% of these corporations we did not previously own (we previously accounted for our 50% investment on the equity method) and (ii) $4,622,000 of Federal withholding tax on dividends paid to foreign corporations in connection with 1290 Avenue of the Americas and 555 California Street, which we acquired in May 2007.
In connection with purchase accounting for H Street, in July 2005 and April 2007 we recorded an aggregate of $220,000,000 of deferred tax liabilities for the differences between the tax basis and the book basis of the acquired assets and liabilities. We were required to record these deferred tax liabilities because H Street and its partially owned entities were operated as C Corporations at the time they were acquired. As of February 2008, we have completed all of the actions necessary to enable these entities to elect REIT status effective for the tax year beginning on January 1, 2008. Consequently, in the first quarter of 2008, the deferred tax liabilities will be eliminated and we will recognize $220,000,000 as an income tax benefit on our consolidated statement of income.
Discontinued Operations
Income from discontinued operations in the table below represents the combined net income and net gains on sales of real estate, net of minority interest, of the assets that are classified as held for sale on our consolidated balance sheets. These assets include 19.6 acres of land we acquired as part of our acquisition of H Street, of which 11 acres were sold in September 2007; Vineland, New Jersey, which was sold on July 16, 2007; Crystal Mall Two, which was sold on August 9, 2007; Arlington Plaza, which was sold on October 17, 2007; 33 North Dearborn Street in Chicago, Illinois, which was sold on March 14, 2006; 424 Sixth Avenue in New York City, which was sold on March 13, 2006 and 1919 South Eads Street in Arlington, Virginia, which was sold on June 22, 2006.
(Amounts in thousands) |
|
December 31, |
| ||||
|
|
2007 |
|
2006 |
| ||
Total revenues |
|
$ |
1,871 |
|
$ |
13,522 |
|
Total expenses |
|
|
8,136 |
|
|
9,696 |
|
Net (loss) income |
|
|
(6,265 |
) |
|
3,826 |
|
Net gains on sale of real estate |
|
|
64,981 |
|
|
33,769 |
|
Income from discontinued operations, net of minority interest |
|
$ |
58,716 |
|
$ |
37,595 |
|
Minority Limited Partners Interest in the Operating Partnership
Minority limited partners interest in the Operating Partnership was $47,508,000 for the year ended December 31, 2007 compared to $58,712,000 for the prior year, a decrease of $11,204,000. This decrease results primarily from a lower minority ownership in the Operating Partnership due to the conversion of Class A Operating Partnership units into our common shares during 2007 and 2006.
Perpetual Preferred Unit Distributions of the Operating Partnership
Perpetual preferred unit distributions of the Operating Partnership were $19,274,000 for the year ended December 31, 2007, compared to $21,848,000 for the prior year, a decrease of $2,574,000. This decrease resulted primarily from the redemption of $45,000,000 Series D-9 preferred units and the write-off of $1,125,000 of Series D-9 issuance costs in October 2006.
Preferred Share Dividends
Preferred share dividends were $57,177,000 for the year ended December 31, 2007, compared to $57,511,000 for the prior year, a decrease of $334,000.
95
Results of Operations - Year Ended December 31, 2007 Compared to December 31, 2006 continued
EBITDA
Below are the details of the changes by segment in EBITDA.
|
|
|
|
|
|
|
|
|
|
Temperature |
|
|
|
|
||||||||||
(Amounts in thousands) |
|
Total |
|
New
York |
|
Washington, |
|
Retail |
|
Merchandise |
|
Controlled |
|
Toys |
|
Other |
||||||||
Year ended December 31, 2006 |
|
$ |
1,783,303 |
|
$ |
376,717 |
|
$ |
366,779 |
|
$ |
278,860 |
|
$ |
144,841 |
|
$ |
66,291 |
|
$ |
263,287 |
|
$ |
286,528 |
2007
Operations: |
|
|
|
|
|
35,279 |
|
|
14,092 |
|
|
8,583 |
|
|
(3,956 |
) |
|
(520 |
) |
|
|
|
|
|
Acquisitions,
dispositions and non-same store |
|
|
|
|
|
102,202 |
|
|
59,012 |
|
|
40,295 |
|
|
(16,984 |
) |
|
1,890 |
|
|
|
|
|
|
Year ended December 31, 2007 |
|
$ |
2,072,830 |
|
$ |
514,198 |
|
$ |
439,883 |
|
$ |
327,738 |
|
$ |
123,901 |
|
$ |
67,661 |
|
$ |
304,966 |
|
$ |
294,483 |
% increase (decrease) in same store operations |
|
|
|
|
|
9.6% |
|
|
4.2% |
|
|
3.4% |
|
|
(2.5% |
) |
|
(0.6% |
) |
|
|
|
|
|
__________________________
(1) |
Represents the increase (decrease) in property-level operations which were owned for the same period in each year and excludes the effect of property acquisitions, dispositions and other non-operating items that affect comparability, including divisional general and administrative expenses. We utilize this measure to make decisions on whether to buy or sell properties as well as to compare the performance of our properties to that of our peers. Same store operations may not be comparable to similarly titled measures employed by other companies. |
96
Results of Operations - Year Ended December 31, 2006 Compared to December 31, 2005
Revenues
Our revenues, which consist of property rentals, tenant expense reimbursements, Temperature Controlled Logistics revenues, hotel revenues, trade shows revenues, amortization of acquired below market leases net of above market leases pursuant to SFAS No. 141 and 142, and fee income, were $2,701,037,000 for the year ended December 31, 2006, compared to $2,519,861,000 in 2005, an increase of $181,176,000. Below are the details of the increase (decrease) by segment:
(Amounts in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Property rentals: |
|
Total |
|
New |
|
Washington, |
|
Retail |
|
Merchandise |
|
Temperature |
|
Other |
| |||||||
Increase (decrease) due to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warner Building |
|
$ |
22,219 |
|
$ |
|
|
$ |
22,219 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
Springfield Mall |
|
|
16,296 |
|
|
|
|
|
|
|
|
16,296 |
|
|
|
|
|
|
|
|
|
|
Broadway Mall |
|
|
15,539 |
|
|
|
|
|
|
|
|
15,539 |
|
|
|
|
|
|
|
|
|
|
Boston Design Center |
|
|
10,411 |
|
|
|
|
|
|
|
|
|
|
|
10,411 |
|
|
|
|
|
|
|
Bowen Building |
|
|
3,575 |
|
|
|
|
|
3,575 |
|
|
|
|
|
|
|
|
|
|
|
|
|
San Francisco properties |
|
|
5,607 |
|
|
|
|
|
|
|
|
5,607 |
|
|
|
|
|
|
|
|
|
|
40 East 66th Street |
|
|
3,901 |
|
|
|
|
|
|
|
|
2,242 |
|
|
|
|
|
|
|
|
1,659 |
|
Former Toys R Us stores |
|
|
3,402 |
|
|
|
|
|
|
|
|
3,402 |
|
|
|
|
|
|
|
|
|
|
1540 Broadway |
|
|
3,007 |
|
|
526 |
|
|
|
|
|
2,481 |
|
|
|
|
|
|
|
|
|
|
Other |
|
|
29,083 |
|
|
3,488 |
|
|
5,309 |
|
|
10,811 |
|
|
4,182 |
(1) |
|
|
|
|
5,293 |
|
Development/Redevelopment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crystal Plaza 3 and 4 placed into service |
|
|
8,353 |
|
|
|
|
|
8,353 |
|
|
|
|
|
|
|
|
|
|
|
|
|
2101 L Street taken out of service |
|
|
(5,717 |
) |
|
|
|
|
(5,717 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Bergen Town Ctr. partially taken out of service |
|
|
(577 |
) |
|
|
|
|
|
|
|
(577 |
) |
|
|
|
|
|
|
|
|
|
Amortization of acquired below market leases, net |
|
|
9,841 |
|
|
976 |
|
|
(3,062 |
) |
|
9,917 |
|
|
43 |
|
|
|
|
|
1,967 |
|
Operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hotel Pennsylvania |
|
|
8,037 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,037 |
(2) |
Trade shows |
|
|
1,406 |
|
|
|
|
|
|
|
|
|
|
|
1,406 |
|
|
|
|
|
|
|
Leasing activity (see page 78) |
|
|
51,164 |
|
|
17,578 |
|
|
17,466 |
|
|
12,384 |
|
|
4,339 |
|
|
|
|
|
(603 |
) |
Total increase in property rentals |
|
|
185,547 |
|
|
22,568 |
|
|
48,143 |
|
|
78,102 |
|
|
20,381 |
|
|
|
|
|
16,353 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Temperature Controlled Logistics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease due to operations |
|
|
(67,771 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(67,771 |
) (3) |
|
|
|
Tenant expense reimbursements: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase due to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions/development |
|
|
38,260 |
|
|
298 |
|
|
13,052 |
|
|
21,635 |
|
|
3,275 |
|
|
|
|
|
|
|
Operations |
|
|
16,156 |
|
|
4,203 |
|
|
3,168 |
|
|
6,818 |
|
|
582 |
|
|
|
|
|
1,385 |
|
Total increase in tenant expense reimbursements |
|
|
54,416 |
|
|
4,501 |
|
|
16,220 |
|
|
28,453 |
|
|
3,857 |
|
|
|
|
|
1,385 |
|
Fee and other income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease cancellation fee income |
|
|
(755 |
) |
|
14,796 |
(4) |
|
2,444 |
|
|
(2,028 |
) |
|
(15,967 |
)(5) |
|
|
|
|
|
|
Management and leasing fees |
|
|
(5,177 |
) |
|
218 |
|
|
(5,896 |
) (6) |
|
522 |
|
|
(21 |
) |
|
|
|
|
|
|
BMS Cleaning fees |
|
|
3,429 |
|
|
11,967 |
(7) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(8,538 |
) (7) |
Other |
|
|
11,487 |
|
|
3,578 |
|
|
5,204 |
|
|
1,317 |
|
|
1,304 |
|
|
|
|
|
84 |
|
Total increase (decrease) in fee and other income |
|
|
8,984 |
|
|
30,559 |
|
|
1,752 |
|
|
(189 |
) |
|
(14,684 |
) |
|
|
|
|
(8,454 |
) |
Total increase (decrease) in revenues |
|
$ |
181,176 |
|
$ |
57,628 |
|
$ |
66,115 |
|
$ |
106,366 |
|
$ |
9,554 |
|
$ |
(67,771 |
) |
$ |
9,284 |
|
____________________________
See notes on following page.
97
Results of Operations - Year Ended December 31, 2006 Compared to December 31, 2005 continued
Notes to preceding tabular information:
(1) |
From our acquisition of trade show operations in Canada in November 2006. |
(2) |
Average occupancy and revenue per available room (REVPAR) were 82.1% and $109.53 for the year ended December 31, 2006, as compared to 83.7% and $96.85 in the prior year. |
(3) |
Primarily from $76,300 of transportation management services revenue in 2005 from a government agency for transportation services in the aftermath of hurricane Katrina, partially offset by a $10,300 increase in other transportation revenue. See note 4 on page 99 for a discussion of Americolds gross margin. |
(4) |
Primarily from the acceleration of lease termination fees from MONY Life Insurance Company upon the termination of their 289,000 square foot lease at 1740 Broadway. |
(5) |
Primarily from lease termination income of $13,362 received from HIP at 7 West 34th Street in January 2005. |
(6) |
Reflects an increase in rentals and a reduction in leasing and management fees as a result of acquiring the Warner and Bowen buildings, which were previously partially owned and presented as managed for third parties. |
(7) |
Includes cleaning fees charged by BMS, a wholly-owned subsidiary of the New York Office division, to certain wholly-owned properties included in the Washington, DC Office, Retail and Merchandise Mart divisions. The elimination of these inter-company fees is shown in the Other segment. |
98
Results of Operations - Year Ended December 31, 2006 Compared to December 31, 2005 continued
Expenses
Our expenses, which consist of operating, depreciation and amortization and general and administrative expenses, were $1,977,294,000 for the year ended December 31, 2006, compared to $1,801,451,000 in 2005, an increase of $175,843,000. Below are the details of the increase (decrease) by segment:
(Amounts in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Operating: |
|
Total |
|
New |
|
Washington |
|
Retail |
|
Merchandise |
|
Temperature |
|
Other |
| |||||||
Increase (decrease) due to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Broadway Mall |
|
$ |
13,841 |
|
$ |
|
|
$ |
|
|
$ |
13,841 |
|
$ |
|
|
$ |
|
|
$ |
|
|
Warner Building |
|
|
11,931 |
|
|
|
|
|
11,931 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Springfield Mall |
|
|
9,401 |
|
|
|
|
|
|
|
|
9,401 |
|
|
|
|
|
|
|
|
|
|
Bowen Building |
|
|
2,245 |
|
|
|
|
|
2,245 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Boston Design Center |
|
|
6,366 |
|
|
|
|
|
|
|
|
|
|
|
6,366 |
|
|
|
|
|
|
|
Former Toys R Us stores |
|
|
3,234 |
|
|
|
|
|
|
|
|
3,234 |
|
|
|
|
|
|
|
|
|
|
1540 Broadway |
|
|
1,498 |
|
|
96 |
|
|
|
|
|
1,402 |
|
|
|
|
|
|
|
|
|
|
San Francisco properties |
|
|
1,773 |
|
|
|
|
|
|
|
|
1,773 |
|
|
|
|
|
|
|
|
|
|
Other |
|
|
17,511 |
|
|
1,523 |
|
|
3,141 |
|
|
5,204 |
|
|
2,077 |
(1) |
|
|
|
|
5,566 |
|
Development/Redevelopment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crystal Plaza 3 and 4 placed into service |
|
|
3,596 |
|
|
|
|
|
3,596 |
|
|
|
|
|
|
|
|
|
|
|
|
|
2101 L Street taken out of service |
|
|
(2,003 |
) |
|
|
|
|
(2,003 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Bergen Town Ctr partially taken out of service |
|
|
62 |
|
|
|
|
|
|
|
|
62 |
|
|
|
|
|
|
|
|
|
|
Hotel activity |
|
|
3,057 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,057 |
|
Trade shows activity |
|
|
4,724 |
|
|
|
|
|
|
|
|
|
|
|
4,724 |
(2) |
|
|
|
|
|
|
Operations |
|
|
(9,429 |
) |
|
21,730 |
|
|
11,510 |
|
|
6,913 |
|
|
(315 |
)(3) |
|
(41,870 |
) (4) |
|
(7,397 |
) |
Total increase (decrease) in operating expenses |
|
|
67,807 |
|
|
23,349 |
|
|
30,420 |
|
|
41,830 |
|
|
12,852 |
|
|
(41,870 |
) |
|
1,226 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) due to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions/Development |
|
|
36,653 |
|
|
844 |
|
|
18,001 |
|
|
15,167 |
|
|
2,641 |
|
|
|
|
|
|
|
Operations (due to additions to buildings and |
|
|
29,934 |
|
|
10,512 |
|
|
9,349 |
|
|
2,674 |
|
|
2,395 |
|
|
(751 |
) |
|
5,755 |
|
Total increase (decrease) in depreciation and amortization |
|
|
66,587 |
|
|
11,356 |
|
|
27,350 |
|
|
17,841 |
|
|
5,036 |
|
|
(751 |
) |
|
5,755 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) due to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions/Development |
|
|
10,788 |
|
|
|
|
|
6,763 |
|
|
4,032 |
|
|
(7 |
) |
|
|
|
|
|
|
Operations |
|
|
30,661 |
|
|
2,627 |
|
|
2,640 |
|
|
1,851 |
|
|
3,261 |
|
|
804 |
|
|
19,478 |
(5) |
Total increase in general and administrative |
|
|
41,449 |
|
|
2,627 |
|
|
9,403 |
|
|
5,883 |
|
|
3,254 |
|
|
804 |
|
|
19,478 |
|
Total increase (decrease) in expenses |
|
$ |
175,843 |
|
$ |
37,332 |
|
$ |
67,173 |
|
$ |
65,554 |
|
$ |
21,142 |
|
$ |
(41,817 |
) |
$ |
26,459 |
|
_________________________
(1) |
From our acquisition of trade show operations in Canada in November 2006. |
(2) |
Primarily from higher marketing expenses for trade shows held in 2006. |
(3) |
Primarily from a reversal of $3,040 in allowance for doubtful accounts for receivables arising from the straight-lining of rents due to a change in estimate during the second quarter of 2006. |
(4) |
Primarily from $60,300 of transportation management services operating expenses in 2005 related to the services provided to a government agency in the aftermath of hurricane Katrina, partially offset by a $16,000 increase in warehouse operating expenses, primarily due to an increase in utility rates. Americolds gross margin from owned warehouses was $150,000, or 31.2% for 2006, compared to $159,900, or 33.7% for 2005. The decrease in gross margin from owned warehouses was primarily due to higher facility costs as noted above. Gross margin from transportation management services, managed warehouses and other non-warehouse activities was $8,400, or 2.8% for 2006, compared to $24,300, or 6.5% for 2005, a $15,900 decrease. This decrease was primarily due to higher transportation revenues in 2005 as noted above. |
(5) |
The increase in corporate general and administrative expense results primarily from (i) $7,405 of amortization of stock-based compensation, including the 2006 Out-Performance Plan, stock option awards and restricted stock awards, (ii) $5,800 for our share of medicare taxes resulting from stock option exercises and the termination of a rabbi trust, (iii) an increase of $2,267 in professional fees, (iv) $2,299 from write-offs of acquisitions not consummated and (v) an increase of $1,218 in deferred compensation expense due to an increase in the value of the deferred compensation plan, which is offset by an equal amount of investment income. |
99
Results of Operations - Year Ended December 31, 2006 Compared to December 31, 2005 continued
(Loss) Income Applicable to Alexanders
Loss applicable to Alexanders (loan interest income, management, leasing, development and commitment fees, and equity in income) was $14,530,000 for the year ended December 31, 2006, compared to income of $59,022,000 in 2005, a decrease of $73,552,000. The decrease is primarily due to (i) a reduction in Alexanders net gain on sale of 731 Lexington Avenue condominiums, of which our share was $26,315,000, as all of the condominium units have been sold and closed, (ii) an increase in Alexanders stock appreciation rights compensation (SAR) expense, of which our share was $39,939,000, (iii) a $5,517,000 reduction in development and guarantee fees, primarily because 731 Lexington Avenue project was completed in 2005, and (iv) $6,122,000 of interest income in the prior year on loans to Alexanders that were repaid to us in July 2005, partially offset by, (v) an increase in Alexanders operating income, of which our share was $3,452,000.
Loss Applicable to Toys
In 2006, Toys closed 87 Toys R Us stores in the United States as a result of its store-closing program. Toys incurred restructuring and other charges aggregating approximately $127,000,000 before tax, which includes $44,000,000 for the cost of liquidating the inventory. Our share of the $127,000,000 charge was $42,000,000, of which $27,300,000 had no income statement effect as a result of purchase accounting and the remaining portion relating to the cost of liquidating inventory of approximately $9,100,000 after-tax, was recognized as an expense as part of our equity in Toys net income in 2006.
We recorded a net loss of $47,520,000 from our investment in Toys for the year ended December 31, 2006, as compared to a net loss of $40,496,000 in 2005. The net loss in the current year consisted of (i) our $56,219,000 share of Toys net loss for the period from October 30, 2005 to October 28, 2006, which excludes our $9,377,000 share of the net gain recognized by Toys on the sale of 37 Toys R Us stores to us on October 16, 2006, which was recorded as an adjustment to the basis of our investment, partially offset by, (ii) $5,731,000 of interest income from our share of Toys senior unsecured bridge loan and (iii) $2,968,000 of management fees. The net loss in 2005 consisted of (i) our $46,789,000 share of Toys net loss for the period ended July 21, 2005 (date of our acquisition) to October 29, 2005, partially offset by (ii) $5,043,000 of interest from our share of Toys senior unsecured bridge loan and (iii) $1,250,000 of management fees.
The unaudited information set forth below presents our pro forma condensed consolidated statement of income for the year ended December 31, 2005 (including Toys results for the twelve months ended October 29, 2005) as if the above transaction occurred on February 1, 2004. The unaudited pro forma information below is not necessarily indicative of what our actual results would have been had the Toys transaction been consummated on February 1, 2004, nor does it represent the results of operations for any future periods. In our opinion, all adjustments necessary to reflect this transaction have been made.
Condensed Consolidated |
|
For the Year |
| ||||
(in thousands, except per share amounts) |
|
Actual |
|
Pro Forma |
| ||
|
|
2006 |
|
2005 |
| ||
Revenues |
|
$ |
2,701,037 |
|
$ |
2,519,861 |
|
Income before allocation to minority limited partners |
|
$ |
640,700 |
|
$ |
656,924 |
|
Minority limited partners interest in the Operating Partnership |
|
|
(58,712 |
) |
|
(64,686 |
) |
Perpetual preferred unit distributions of the Operating Partnership |
|
|
(21,848 |
) |
|
(67,119 |
) |
Net income |
|
|
560,140 |
|
|
525,119 |
|
Preferred share dividends |
|
|
(57,511 |
) |
|
(46,501 |
) |
Net income applicable to common shares |
|
$ |
502,629 |
|
$ |
478,618 |
|
Net income per common share basic |
|
$ |
3.54 |
|
$ |
3.58 |
|
Net income per common share diluted |
|
$ |
3.35 |
|
$ |
3.40 |
|
100
Results of Operations - Year Ended December 31, 2006 Compared to December 31, 2005 continued
Income from Partially Owned Entities
Summarized below are the components of income from partially owned entities for the years ended December 31, 2006 and 2005.
Equity in Net Income (Loss): |
|
For The Year |
| ||||
(Amounts in thousands) |
|
|
|
|
|
|
|
|
|
2006 |
|
2005 |
| ||
Newkirk MLP: |
|
|
|
|
|
|
|
15.8% share of equity in net income |
|
$ |
34,459 |
(1) |
$ |
10,196 |
(1) |
Interest and other income |
|
|
|
|
|
9,154 |
(2) |
|
|
|
34,459 |
|
|
19,350 |
|
H Street: |
|
|
|
|
|
|
|
50% share of equity in income |
|
|
11,074 |
(3) |
|
|
|
|
|
|
|
|
|
|
|
Beverly Connection: |
|
|
|
|
|
|
|
50% share of equity in net loss |
|
|
(8,567 |
) |
|
(4,790 |
) |
Interest and fee income |
|
|
10,837 |
|
|
8,303 |
|
|
|
|
2,270 |
|
|
3,513 |
|
GMH Communities L.P: |
|
|
|
|
|
|
|
13.5% in 2006 and 12.08% in 2005 share of equity in net (loss) income |
|
|
(1,013 |
)(4) |
|
1,528 |
|
|
|
|
|
|
|
|
|
Other (5) |
|
|
14,987 |
|
|
11,774 |
(6) |
|
|
$ |
61,777 |
|
$ |
36,165 |
|
__________________________
|
(1) |
2006 includes (i) a $10,362 net gain recognized as a result of the acquisition of Newkirk by Lexington and (ii) $10,842 for our share of net gains on sale of real estate. 2005 includes (i) $9,445 for our share of losses on the early extinguishment of debt and write-off of related deferred financing costs, (ii) $6,602 for our share of impairment losses, partially offset by (iii) $4,236 for our share of net gains on sale of real estate. Excluding the above items, our share of Newkirk MLPs 2006 net income was $8,750 lower than 2005, primarily as a result of asset sales. |
|
(2) |
2005 includes $16,053 for our share of net gains on disposition of T-2 assets, partially offset by $8,470 for our share of expense from payment of promoted obligations to partner. |
|
(3) |
In 2006, we accounted for H Street partially owned entities on the equity method on a one-quarter lag basis. Prior to the quarter ended June 30, 2006, two 50% owned entities that were contesting our acquisition of H Street impeded our access to their financial information and accordingly, we were unable to record our pro rata share of their earnings. During the year ended December 31, 2006, based on the financial information provided to us, we recognized equity in net income of $11,074 from these entities, of which $3,890 was for the period from July 20, 2005 (date of acquisition) to December 31, 2005. |
|
(4) |
We account for our investment in GMH on the equity method and record our pro rata share of GMHs net income or loss on a one-quarter lag basis as we file our consolidated financial statements on Form 10-K and 10-Q prior to the time that GCT files its financial statements. On July 31, 2006 GCT filed its annual report on Form 10-K for the year ended December 31, 2005, which restated the quarterly financial results of each of the first three quarters of 2005. Accordingly, we recognized a net loss of $1,013 for the year ended December 31, 2006 for our share of GMHs earnings from October 1, 2005 through September 30, 2006. Of this amount, $94 represents our share of GMHs 2005 fourth quarter net loss, including adjustments to restate its first three quarters of 2005. |
|
(5) |
Includes our equity in net earnings of partially owned entities, including partially owned office buildings in New York and Washington, DC, the Monmouth Mall, Dune Capital LP, Verde Group LLC, and others. |
|
(6) |
Includes $2,173 for a prepayment penalty from the Monmouth Mall venture in August 2005 upon the repayment of our initial preferred equity investment. |
101
Results of Operations - Year Ended December 31, 2006 Compared to December 31, 2005 continued
Interest and Other Investment Income
Interest and other investment income (interest income on mezzanine loans receivable, other interest income and dividend income) was $262,176,000 for the year ended December 31, 2006, compared to $167,214,000 in 2005, an increase of $94,962,000. This increase resulted from the following:
(Amounts in thousands) |
|
|
|
|
Increase (decrease) due to: |
|
|
|
|
McDonalds derivative position net gain of $138,815 in 2006 compared to $17,254 in 2005 |
|
$ |
121,561 |
|
GMH warrants derivative position net loss of $16,370 in 2006 compared to a net gain of $14,080 in 2005 |
|
|
(30,450 |
) |
Sears Holding derivative position and common shares net gain of $18,611 in 2006 compared to $41,482 in |
|
|
(22,871 |
) |
Sears Canada income in 2005 as a result of special dividend |
|
|
(22,885 |
) |
Mezzanine loans income of $56,496 in 2006 compared to $39,548 in 2005 primarily as a result of |
|
|
16,948 |
|
Other derivatives net gain of $12,153 in 2006 |
|
|
12,153 |
|
Other, net primarily due to interest earned on higher average cash balances |
|
|
20,506 |
|
|
|
$ |
94,962 |
|
Interest and Debt Expense
Interest and debt expense was $476,461,000 for the year ended December 31, 2006, compared to $338,097,000 in 2005, an increase of $138,364,000. This increase was primarily due to (i) $69,200,000 from a $3.2 billion increase in outstanding debt due to property acquisitions and refinancings, (ii) $13,000,000 from a 117 basis point increase in the weighted average interest rate on variable rate of debt, (iii) $12,300,000 from the February 16, 2006 issuance of $250,000,000 unsecured notes due 2011, (iv) $33,400,000 for loan defeasance costs and the write-off of unamortized debt issuance costs, partially offset by, (v) $10,614,000 of an increase in the amount of capitalized interest relating to a larger amount of assets under development during 2006.
Net Gain on Disposition of Wholly Owned and Partially Owned Assets other than Depreciable Real Estate
Net gain on disposition of wholly owned and partially owned assets other than depreciable real estate of $76,073,000 for the year ended December 31, 2006 consists primarily of net gains on sale of marketable equity securities. Net gain on disposition of wholly owned and partially owned assets other than depreciable real estate of $39,042,000 for the year ended December 31, 2005 is comprised of (i) $25,346,000 of net gains on sales of marketable equity securities, of which $9,017,000 relates to the disposition of the Prime Group common shares, (ii) $12,110,000 for the net gain on disposition of the Companys senior preferred equity investment in 3700 Las Vegas Boulevard and (iii) $1,586,000 relates to net gains on sale of land parcels.
Minority Interest of Partially Owned Entities
Minority interest of partially owned entities represents the minority partners pro rata share of the net income or loss of consolidated partially owned entities, including Americold, 220 Central Park South, Wasserman and the Springfield Mall. Minority interest of partially owned entities was income of $20,173,000 for the year ended December 31, 2006, compared to expense of $3,808,000 in the prior year, a change of $23,981,000. This change relates primarily to Americold, which had a net loss for the year ended December 31, 2006, as compared to net income for the year ended December 31, 2005.
102
Results of Operations - Year Ended December 31, 2006 Compared to December 31, 2005 continued
Discontinued Operations
The combined results of operations of the assets related to discontinued operations for the years ended December 31, 2006 and 2005 include the operating results of Vineland, New Jersey which was sold on July 16, 2007; Crystal Mall Two in Crystal City, Virginia, which was sold on August 9, 2007; Arlington Plaza in Arlington, Virginia, which was sold on October 17, 2007; 33 North Dearborn Street in Chicago, Illinois, which was sold on March 14, 2006; 424 Sixth Avenue in New York City, which was sold on March 13, 2006 and 1919 South Eads Street in Arlington, Virginia, which was sold on June 22, 2006.
(Amounts in thousands) |
|
December 31, |
| ||||
|
|
2006 |
|
2005 |
| ||
Total revenues |
|
$ |
13,522 |
|
$ |
30,221 |
|
Total expenses |
|
|
9,696 |
|
|
20,815 |
|
Net income |
|
|
3,826 |
|
|
9,406 |
|
Net gains on sale of real estate |
|
|
33,769 |
|
|
31,614 |
|
Income from discontinued operations |
|
$ |
37,595 |
|
$ |
41,020 |
|
On March 13, 2006, we sold 424 Sixth Avenue, a 10,000 square foot retail property located in New York City, for $22,000,000, which resulted in a net gain of $9,218,000.
On March 14, 2006, we sold 33 North Dearborn Street, a 336,000 square foot office building located in Chicago, Illinois, for $46,000,000, which resulted in a net gain of $4,835,000.
On June 22, 2006, we sold 1919 South Eads Street, a 96,000 square foot office building located in Arlington, Virginia for $38,400,000, which resulted in a net gain of $17,609,000.
On April 21, 2005, we, through our 85% joint venture, sold 400 North LaSalle, a 452-unit high-rise residential tower in Chicago, Illinois, for $126,000,000, which resulted in a net gain on sale after closing costs of $31,614,000.
Minority Limited Partners Interest in the Operating Partnership
Minority limited partners interest in the Operating Partnership was $58,712,000 for the year ended December 31, 2006 compared to $66,755,000 in 2005, a decrease of $8,043,000. This decrease results primarily from a lower minority ownership in the Operating Partnership due to the conversion of Class A Operating Partnership units into our common shares during 2006 and 2005.
Perpetual Preferred Unit Distributions of the Operating Partnership
Perpetual preferred unit distributions of the Operating Partnership were $21,848,000 for the year ended December 31, 2006, compared to $67,119,000 in 2005, a decrease of $45,271,000. This decrease resulted primarily from the redemption of an aggregate of $742,000,000 8.25% Series D preferred units (Series D-3 through D-9) during 2005 and 2006, partially offset by the issuance of $100,000,000 6.75% D-14 units in September 2005 and the issuance of the $45,000,000 6.875% D-15 units in May and August 2006.
Preferred Share Dividends
Preferred share dividends were $57,511,000 for the year ended December 31, 2006, compared to $46,501,000 in 2005, an increase of $11,010,000. This increase resulted primarily from dividends paid on the 6.75% Series H and 6.625% Series I Cumulative Redeemable Preferred Shares which were issued in June 2005 and August 2005, respectively, partially offset by a $3,852,000 write-off of issuance costs in the first quarter of 2005 related to the redemption of the Series C preferred shares.
103
Results of Operations - Year Ended December 31, 2006 Compared to December 31, 2005 continued
EBITDA
Below are the details of the changes by segment in EBITDA.
|
|
|
|
|
|
|
|
|
|
Temperature |
|
|
|
|
||||||||||
(Amounts in thousands) |
|
Total |
|
New
York |
|
Washington, |
|
Retail |
|
Merchandise |
|
Controlled |
|
Toys |
|
Other |
||||||||
Year ended December 31, 2005 |
|
$ |
1,301,628 |
|
$ |
341,601 |
|
$ |
290,777 |
|
$ |
212,700 |
|
$ |
149,092 |
|
$ |
75,766 |
|
$ |
14,860 |
|
$ |
216,832 |
2006
Operations: |
|
|
|
|
|
21,260 |
|
|
12,844 |
|
|
13,863 |
|
|
2,841 |
|
|
(148 |
) |
|
|
|
|
|
Acquisitions,
dispositions and non-same store |
|
|
|
|
|
13,856 |
|
|
63,158 |
|
|
52,297 |
|
|
(7,092 |
) |
|
(9,327 |
) |
|
|
|
|
|
Year ended December 31, 2006 |
|
$ |
1,783,303 |
|
$ |
376,717 |
|
$ |
366,779 |
|
$ |
278,860 |
|
$ |
144,841 |
|
$ |
66,291 |
|
$ |
263,287 |
|
$ |
286,528 |
% increase (decrease) in same store operations |
|
|
|
|
|
6.1% |
|
|
4.3% |
|
|
6.8% |
|
|
1.9% |
|
|
(0.2% |
) |
|
|
|
|
|
__________________________
|
(1) |
Represents the increase (decrease) in property-level operations which were owned for the same period in each year and excludes the effect of property acquisitions, dispositions and other non-operating items that affect comparability, including divisional general and administrative expenses. We utilize this measure to make decisions on whether to buy or sell properties as well as to compare the performance of our properties to that of our peers. Same store operations may not be comparable to similarly titled measures employed by other companies. |
104
Supplemental Information
Net Income and EBITDA by Segment for the Three Months Ended December 31, 2007 and December 31, 2006
Below is a summary of Net Income and EBITDA by segment for the three months ended December 31, 2007 and 2006.
(Amounts in thousands) |
For the Three Months Ended December 31, 2007 |
| ||||||||||||||||||||||
|
Total |
|
New |
|
Washington, |
|
Retail |
|
Merchandise |
|
Temperature |
|
Toys |
|
Other (2) |
| ||||||||
Property rentals |
$ |
503,978 |
|
$ |
177,061 |
|
$ |
118,876 |
|
$ |
87,936 |
|
$ |
68,146 |
|
$ |
|
|
$ |
|
|
$ |
51,959 |
|
Straight-line rents: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contractual rent increases |
|
13,849 |
|
|
2,278 |
|
|
5,754 |
|
|
3,463 |
|
|
1,893 |
|
|
|
|
|
|
|
|
461 |
|
Amortization of free rent |
|
5,358 |
|
|
1,188 |
|
|
2,184 |
|
|
583 |
|
|
784 |
|
|
|
|
|
|
|
|
619 |
|
Amortization of acquired below- |
|
24,440 |
|
|
14,966 |
|
|
1,395 |
|
|
6,841 |
|
|
63 |
|
|
|
|
|
|
|
|
1,175 |
|
Total rentals |
|
547,625 |
|
|
195,493 |
|
|
128,209 |
|
|
98,823 |
|
|
70,886 |
|
|
|
|
|
|
|
|
54,214 |
|
Temperature Controlled Logistics |
|
227,744 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
227,744 |
|
|
|
|
|
|
|
Tenant expense reimbursements |
|
84,724 |
|
|
31,889 |
|
|
12,142 |
|
|
32,834 |
|
|
3,731 |
|
|
|
|
|
|
|
|
4,128 |
|
Fee and other income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tenant cleaning fees |
|
12,840 |
|
|
18,017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,177 |
) |
Management and leasing fees |
|
2,819 |
|
|
1,605 |
|
|
1,828 |
|
|
536 |
|
|
(4 |
) |
|
|
|
|
|
|
|
(1,146 |
) |
Lease termination fees |
|
1,408 |
|
|
276 |
|
|
493 |
|
|
365 |
|
|
274 |
|
|
|
|
|
|
|
|
|
|
Other |
|
11,304 |
|
|
4,158 |
|
|
4,457 |
|
|
1,087 |
|
|
2,088 |
|
|
|
|
|
|
|
|
(486 |
) |
Total revenues |
|
888,464 |
|
|
251,438 |
|
|
147,129 |
|
|
133,645 |
|
|
76,975 |
|
|
227,744 |
|
|
|
|
|
51,533 |
|
Operating expenses |
|
438,719 |
|
|
107,202 |
|
|
49,376 |
|
|
46,696 |
|
|
35,748 |
|
|
183,865 |
|
|
|
|
|
15,832 |
|
Depreciation and amortization |
|
148,885 |
|
|
42,373 |
|
|
34,233 |
|
|
19,260 |
|
|
13,768 |
|
|
24,433 |
|
|
|
|
|
14,818 |
|
General and administrative |
|
61,278 |
|
|
2,474 |
|
|
6,869 |
|
|
7,406 |
|
|
6,416 |
|
|
10,326 |
|
|
|
|
|
27,787 |
|
Costs of acquisitions not consummated |
|
1,568 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,568 |
|
Total expenses |
|
650,450 |
|
|
152,049 |
|
|
90,478 |
|
|
73,362 |
|
|
55,932 |
|
|
218,624 |
|
|
|
|
|
60,005 |
|
Operating income (loss) |
|
238,014 |
|
|
99,389 |
|
|
56,651 |
|
|
60,283 |
|
|
21,043 |
|
|
9,120 |
|
|
|
|
|
(8,472 |
) |
Income applicable to Alexanders |
|
15,475 |
|
|
190 |
|
|
|
|
|
252 |
|
|
|
|
|
|
|
|
|
|
|
15,033 |
|
Loss applicable to Toys R Us |
|
(32,680 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(32,680 |
) |
|
|
|
Income from partially owned entities |
|
1,805 |
|
|
1,111 |
|
|
550 |
|
|
1,681 |
|
|
316 |
|
|
365 |
|
|
|
|
|
(2,218 |
) |
Interest and other investment (loss) income |
|
(3,391 |
) |
|
1,078 |
|
|
1,373 |
|
|
147 |
|
|
98 |
|
|
(42 |
) |
|
|
|
|
(6,045 |
) |
Interest and debt expense |
|
(164,895 |
) |
|
(36,037 |
) |
|
(29,832 |
) |
|
(19,028 |
) |
|
(13,168 |
) |
|
(16,222 |
) |
|
|
|
|
(50,608 |
) |
Net gain on disposition of wholly |
|
21,794 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21,794 |
|
Minority interest of partially owned |
|
6,740 |
|
|
(1,401 |
) |
|
|
|
|
(16 |
) |
|
|
|
|
4,660 |
|
|
|
|
|
3,497 |
|
Income (loss) before income taxes |
|
82,862 |
|
|
64,330 |
|
|
28,742 |
|
|
43,319 |
|
|
8,289 |
|
|
(2,119) |
|
|
(32,680 |
) |
|
(27,019 |
) |
Income tax (expense) benefit |
|
(3,715 |
) |
|
|
|
|
1,130 |
|
|
|
|
|
(351 |
) |
|
61 |
|
|
|
|
|
(4,555 |
) |
Income (loss) from |
|
79,147 |
|
|
64,330 |
|
|
29,872 |
|
|
43,319 |
|
|
7,938 |
|
|
(2,058 |
) |
|
(32,680 |
) |
|
(31,574 |
) |
Income (loss) from discontinued |
|
34,124 |
|
|
|
|
|
33,480 |
|
|
3,397 |
|
|
|
|
|
564 |
|
|
|
|
|
(3,317 |
) |
Income (loss) before allocation to |
|
113,271 |
|
|
64,330 |
|
|
63,352 |
|
|
46,716 |
|
|
7,938 |
|
|
(1,494 |
) |
|
(32,680 |
) |
|
(34,891 |
) |
Minority limited partners interest |
|
(3,238 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,238 |
) |
Perpetual preferred unit distributions of |
|
(4,819 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,819 |
) |
Net income (loss) |
|
105,214 |
|
|
64,330 |
|
|
63,352 |
|
|
46,716 |
|
|
7,938 |
|
|
(1,494 |
) |
|
(32,680 |
) |
|
(42,948 |
) |
Interest and debt expense (1) |
|
213,482 |
|
|
34,596 |
|
|
31,011 |
|
|
22,315 |
|
|
13,382 |
|
|
7,718 |
|
|
45,908 |
|
|
58,552 |
|
Depreciation and amortization (1) |
|
176,413 |
|
|
40,455 |
|
|
35,898 |
|
|
20,187 |
|
|
13,944 |
|
|
11,655 |
|
|
32,606 |
|
|
21,668 |
|
Income tax (benefit) expense (1) |
|
(30,185 |
) |
|
(2,052 |
) |
|
(1,125 |
) |
|
|
|
|
351 |
|
|
(29 |
) |
|
(31,148 |
) |
|
3,818 |
|
EBITDA |
$ |
464,924 |
|
$ |
137,329 |
|
$ |
129,136 |
|
$ |
89,218 |
|
$ |
35,615 |
|
$ |
17,850 |
|
$ |
14,686 |
|
$ |
41,090 |
|
EBITDA above includes certain items that affect comparability, including (i) $36,533 of income from derivatives and sales of marketable securities, (ii) $37,236 for net gains on sale of real estate, (iii) $5,289 for our share of Alexanders reversal of stock appreciation rights compensation expense, partially offset by (iv) $57,000 for a non-cash mezzanine loan loss accrual and (v) $1,568 of expense for costs of acquisitions not consummated.
___________________
See notes on page 107.
105
Supplemental Information continued
Net Income and EBITDA by Segment for the Three Months Ended December 31, 2007 and December 31, 2006 continued
(Amounts in thousands) |
|
For the Three Months Ended December 31, 2006 |
| ||||||||||||||||||||||
|
|
Total |
|
New |
|
Washington, |
|
Retail |
|
Merchandise |
|
Temperature |
|
Toys |
|
Other (2) |
| ||||||||
Property rentals |
|
$ |
390,881 |
|
$ |
124,861 |
|
$ |
101,624 |
|
$ |
74,096 |
|
$ |
65,021 |
|
$ |
|
|
$ |
|
|
$ |
25,279 |
|
Straight-line rents: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contractual rent increases |
|
|
7,018 |
|
|
996 |
|
|
3,138 |
|
|
1,424 |
|
|
1,459 |
|
|
|
|
|
|
|
|
1 |
|
Amortization of free rent |
|
|
7,949 |
|
|
2,449 |
|
|
3,558 |
|
|
864 |
|
|
1,078 |
|
|
|
|
|
|
|
|
|
|
Amortization of acquired below- |
|
|
8,256 |
|
|
932 |
|
|
1,298 |
|
|
5,515 |
|
|
16 |
|
|
|
|
|
|
|
|
495 |
|
Total rentals |
|
|
414,104 |
|
|
129,238 |
|
|
109,618 |
|
|
81,899 |
|
|
67,574 |
|
|
|
|
|
|
|
|
25,775 |
|
Temperature Controlled Logistics |
|
|
205,933 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
205,933 |
|
|
|
|
|
|
|
Tenant expense reimbursements |
|
|
70,158 |
|
|
24,944 |
|
|
10,734 |
|
|
28,606 |
|
|
3,880 |
|
|
|
|
|
|
|
|
1,994 |
|
Fee and other income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tenant cleaning fees |
|
|
9,308 |
|
|
11,428 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,120 |
) |
Management and leasing fees |
|
|
2,423 |
|
|
293 |
|
|
1,956 |
|
|
279 |
|
|
(105 |
) |
|
|
|
|
|
|
|
|
|
Lease termination fees |
|
|
11,451 |
|
|
11,277 |
|
|
188 |
|
|
|
|
|
(14 |
) |
|
|
|
|
|
|
|
|
|
Other |
|
|
9,172 |
|
|
3,762 |
|
|
3,576 |
|
|
298 |
|
|
1,454 |
|
|
|
|
|
|
|
|
82 |
|
Total revenues |
|
|
722,549 |
|
|
180,942 |
|
|
126,072 |
|
|
111,082 |
|
|
72,789 |
|
|
205,933 |
|
|
|
|
|
25,731 |
|
Operating expenses |
|
|
366,307 |
|
|
75,140 |
|
|
40,680 |
|
|
38,013 |
|
|
30,251 |
|
|
168,328 |
|
|
|
|
|
13,895 |
|
Depreciation and amortization |
|
|
105,567 |
|
|
29,597 |
|
|
26,844 |
|
|
13,657 |
|
|
11,611 |
|
|
19,384 |
|
|
|
|
|
4,474 |
|
General and administrative |
|
|
70,709 |
|
|
4,542 |
|
|
9,170 |
|
|
6,403 |
|
|
6,911 |
|
|
12,167 |
|
|
|
|
|
31,516 |
|
Total expenses |
|
|
542,583 |
|
|
109,279 |
|
|
76,694 |
|
|
58,073 |
|
|
48,773 |
|
|
199,879 |
|
|
|
|
|
49,885 |
|
Operating income (loss) |
|
|
179,966 |
|
|
71,663 |
|
|
49,378 |
|
|
53,009 |
|
|
24,016 |
|
|
6,054 |
|
|
|
|
|
(24,154 |
) |
(Loss) income applicable to |
|
|
(22,099 |
) |
|
186 |
|
|
|
|
|
181 |
|
|
|
|
|
|
|
|
|
|
|
(22,466 |
) |
Loss applicable to Toys R Us |
|
|
(51,697 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(51,697 |
) |
|
|
|
Income from partially owned entities |
|
|
18,081 |
|
|
992 |
|
|
2,727 |
|
|
1,915 |
|
|
91 |
|
|
373 |
|
|
|
|
|
11,983 |
|
Interest and other investment income |
|
|
124,990 |
|
|
435 |
|
|
715 |
|
|
165 |
|
|
66 |
|
|
3,996 |
|
|
|
|
|
119,613 |
|
Interest and debt expense |
|
|
(137,343 |
) |
|
(22,183 |
) |
|
(23,712 |
) |
|
(17,728 |
) |
|
(8,648 |
) |
|
(35,132 |
) |
|
|
|
|
(29,940 |
) |
Net gain on disposition of wholly- |
|
|
10,546 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,546 |
|
Minority interest of partially owned |
|
|
14,795 |
|
|
|
|
|
|
|
|
18 |
|
|
1 |
|
|
14,395 |
|
|
|
|
|
381 |
|
Income (loss) before income taxes |
|
|
137,239 |
|
|
51,093 |
|
|
29,108 |
|
|
37,560 |
|
|
15,526 |
|
|
(10,314 |
) |
|
(51,697 |
) |
|
65,963 |
|
Income tax benefit (expense) |
|
|
36 |
|
|
|
|
|
(154 |
) |
|
|
|
|
775 |
|
|
(585 |
) |
|
|
|
|
|
|
Income (loss) from continuing |
|
|
137,275 |
|
|
51,093 |
|
|
28,954 |
|
|
37,560 |
|
|
16,301 |
|
|
(10,899 |
) |
|
(51,697 |
) |
|
65,963 |
|
(Loss) income from discontinued |
|
|
(270 |
) |
|
|
|
|
(180 |
) |
|
(41 |
) |
|
(62 |
) |
|
|
|
|
|
|
|
13 |
|
Income (loss) before allocation to |
|
|
137,005 |
|
|
51,093 |
|
|
28,774 |
|
|
37,519 |
|
|
16,239 |
|
|
(10,899 |
) |
|
(51,697 |
) |
|
65,976 |
|
Minority limited partners interest |
|
|
(12,411 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(12,411 |
) |
Perpetual preferred unit |
|
|
(4,818 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,818 |
) |
Net income (loss) |
|
|
119,776 |
|
|
51,093 |
|
|
28,774 |
|
|
37,519 |
|
|
16,239 |
|
|
(10,899 |
) |
|
(51,697 |
) |
|
48,747 |
|
Interest and debt expense (1) |
|
|
181,393 |
|
|
22,861 |
|
|
25,304 |
|
|
20,038 |
|
|
8,865 |
|
|
16,716 |
|
|
47,462 |
|
|
40,147 |
|
Depreciation and amortization(1) |
|
|
142,501 |
|
|
30,583 |
|
|
30,694 |
|
|
14,465 |
|
|
11,769 |
|
|
9,253 |
|
|
35,539 |
|
|
10,198 |
|
Income tax (benefit) expense (1) |
|
|
(8,561 |
) |
|
|
|
|
1,902 |
|
|
|
|
|
(775 |
) |
|
278 |
|
|
(10,316 |
) |
|
350 |
|
EBITDA |
|
$ |
435,109 |
|
$ |
104,537 |
|
$ |
86,674 |
|
$ |
72,022 |
|
$ |
36,098 |
|
$ |
15,348 |
|
$ |
20,988 |
|
$ |
99,442 |
|
EBITDA above includes certain items that affect comparability, including (i) $87,620 of income from derivatives, (ii) $2,324 for net gains on sale of real estate and (iii) $30,687 for our share of Alexanders stock appreciation rights compensation expense.
__________________________
See notes on following page.
106
Supplemental Information continued
Net Income and EBITDA by Segment for the Three Months Ended December 31, 2007 and December 31, 2006 continued
Notes to preceding tabular information:
(1) |
Interest and debt expense, depreciation and amortization and income tax (benefit) expense in the reconciliation of net income to EBITDA include our share of these items from partially owned entities. |
(2) |
Other EBITDA is comprised of: |
|
|
For the Three Months |
| ||||
(Amounts in thousands) |
|
2007 |
|
2006 |
| ||
Alexanders (32.8% interest) |
|
$ |
21,864 |
|
$ |
(15,108 |
) |
555 California Street (acquired 70% interest on May 24, 2007) |
|
|
15,560 |
|
|
|
|
Hotel Pennsylvania |
|
|
13,187 |
|
|
10,488 |
|
Lexington MLP, formerly Newkirk MLP (7.5% interest) |
|
|
9,533 |
|
|
16,933 |
|
GMH Communities L.P. (13.8% interest) |
|
|
4,732 |
|
|
2,310 |
|
Industrial warehouses |
|
|
1,286 |
|
|
1,415 |
|
Other investments |
|
|
(1,849 |
) |
|
2,828 |
|
|
|
|
64,313 |
|
|
18,866 |
|
Interest and investment income and other |
|
|
9,319 |
|
|
128,080 |
|
Corporate general and administrative expense |
|
|
(22,917 |
) |
|
(30,275 |
) |
Minority limited partners interest in the Operating Partnership |
|
|
(3,238 |
) |
|
(12,411 |
) |
Perpetual preferred unit distributions of the Operating Partnership |
|
|
(4,819 |
) |
|
(4,818 |
) |
Costs of acquisitions not consummated |
|
|
(1,568 |
) |
|
|
|
|
|
$ |
41,090 |
|
$ |
99,442 |
|
Below are the details of the changes by segment in EBITDA for the three months ended December 31, 2007 compared to the three months ended December 31, 2006.
|
|
|
|
|
|
|
|
|
|
Temperature |
|
|
|
|
| ||||||||||
(Amounts in thousands) |
|
Total |
|
New York |
|
Washington, |
|
Retail |
|
Merchandise |
|
Controlled |
|
Toys |
|
Other |
| ||||||||
For the three months ended |
|
$ |
435,109 |
|
$ |
104,537 |
|
$ |
86,674 |
|
$ |
72,022 |
|
$ |
36,098 |
|
$ |
15,348 |
|
$ |
20,988 |
|
$ |
99,442 |
|
2006 Operations: |
|
|
|
|
|
10,061 |
|
|
1,748 |
|
|
3,760 |
|
|
(1,449 |
) |
|
655 |
|
|
|
|
|
|
|
Acquisitions, dispositions |
|
|
|
|
|
22,731 |
|
|
40,714 |
|
|
13,436 |
|
|
966 |
|
|
1,847 |
|
|
|
|
|
|
|
For the three months ended |
|
$ |
464,924 |
|
$ |
137,329 |
|
$ |
129,136 |
|
$ |
89,218 |
|
$ |
35,615 |
|
$ |
17,850 |
|
$ |
14,686 |
|
$ |
41,090 |
|
% increase (decrease) in same store operations |
|
|
|
|
|
10.2% |
|
|
2.0% |
|
|
5.6% |
|
|
(3.5% |
) |
|
3.1% |
|
|
|
|
|
|
|
____________________________
(1) Represents the increase (decrease) in property-level operations which were owned for the same period in each year and excludes the effect of property acquisitions, dispositions and other non-operating items that affect comparability, including divisional general and administrative expenses. We utilize this measure to make decisions on whether to buy or sell properties as well as to compare the performance of our properties to that of our peers. Same store operations may not be comparable to similarly titled measures employed by other companies.
107
Supplemental Information continued
Net Income and EBITDA by Segment for the Three Months Ended December 31, 2007 and September 30, 2007 continued
Our revenues and expenses are subject to seasonality during the year which impacts quarter-by-quarter net earnings, cash flows and funds from operations. The business of Toys is highly seasonal. Historically, Toys fourth quarter net income, which we recorded on a one-quarter lag basis in our first quarter, accounts for more than 80% of Toys fiscal year net income. The Office and Merchandise Mart segments have historically experienced higher utility costs in the third quarter of the year. The Merchandise Mart segment also has experienced higher earnings in the second and fourth quarters of the year due to major trade shows occurring in those quarters. The Retail segment revenue in the fourth quarter is typically higher due to the recognition of percentage rental income. The Temperature Controlled Logistics segment has experienced higher earnings in the fourth quarter due to higher activity and occupancy in its warehouse operations due to the holiday seasons impact on the food industry.
Below are the details of the changes by segment in EBITDA for the three months ended December 31, 2007 compared to the three months ended September 30, 2007:
|
|
|
|
|
|
|
|
|
|
Temperature |
|
|
|
|
| ||||||||||
(Amounts in thousands) |
|
Total |
|
New York |
|
Washington, |
|
Retail |
|
Merchandise |
|
Controlled |
|
Toys |
|
Other |
| ||||||||
For the three months ended |
|
$ |
496,787 |
|
$ |
137,737 |
|
$ |
120,893 |
|
$ |
84,298 |
|
$ |
25,256 |
|
$ |
16,245 |
|
$ |
36,868 |
|
$ |
75,490 |
|
2007 Operations: |
|
|
|
|
|
3,464 |
|
|
3,291 |
|
|
2,961 |
|
|
3,413 |
|
|
162 |
|
|
|
|
|
|
|
Acquisitions, dispositions |
|
|
|
|
|
(3,872 |
) |
|
4,952 |
|
|
1,959 |
|
|
6,946 |
|
|
1,443 |
|
|
|
|
|
|
|
For the three months ended |
|
$ |
464,924 |
|
$ |
137,329 |
|
$ |
129,136 |
|
$ |
89,218 |
|
$ |
35,615 |
|
$ |
17,850 |
|
$ |
14,686 |
|
$ |
41,090 |
|
% increase in same store operations |
|
|
|
|
|
2.4% |
|
|
3.3% |
|
|
3.8% |
|
|
9.2% |
|
|
0.8% |
|
|
|
|
|
|
|
______________________
(1) |
Represents the increase (decrease) in property-level operations which were owned for the same period in each year and excludes the effect of property acquisitions, dispositions and other non-operating items that affect comparability, including divisional general and administrative expenses. We utilize this measure to make decisions on whether to buy or sell properties as well as to compare the performance of our properties to that of our peers. Same store operations may not be comparable to similarly titled measures employed by other companies. |
Below is a reconciliation of net income and EBITDA for the three months ended September 30, 2007.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
(Amounts in thousands) |
Total |
|
New York |
|
Washington, |
|
Retail |
|
Merchandise |
|
Temperature |
|
Toys |
|
Other |
| ||||||||
Net income (loss) for the |
$ |
130,841 |
|
$ |
62,389 |
|
$ |
53,691 |
|
$ |
41,731 |
|
$ |
(1,169 |
) |
$ |
(1,343 |
) |
$ |
(20,289 |
) |
$ |
(4,169 |
) |
Interest and debt expense |
|
207,934 |
|
|
34,853 |
|
|
31,999 |
|
|
21,947 |
|
|
13,388 |
|
|
7,693 |
|
|
40,875 |
|
|
57,179 |
|
Depreciation and |
|
171,106 |
|
|
39,543 |
|
|
32,869 |
|
|
20,617 |
|
|
12,865 |
|
|
9,780 |
|
|
34,495 |
|
|
20,937 |
|
Income tax (benefit) |
|
(13,094 |
) |
|
952 |
|
|
2,334 |
|
|
3 |
|
|
172 |
|
|
115 |
|
|
(18,213 |
) |
|
1,543 |
|
EBITDA for the three |
$ |
496,787 |
|
$ |
137,737 |
|
$ |
120,893 |
|
$ |
84,298 |
|
$ |
25,256 |
|
$ |
16,245 |
|
$ |
36,868 |
|
$ |
75,490 |
|
108
Related Party Transactions
Loans and Compensation Agreements
On November 30, 2006, Michael Fascitelli, our President, repaid to the Company his $8,600,000 outstanding loan which was scheduled to mature in December 2006. The loan was made to him in 1996 pursuant to his employment agreement.
On December 31, 2006, 1,546,106 shares held in a rabbi trust, established for deferred compensation purposes as part of Mr. Fascitellis 1996 and 2001 employment agreements, were distributed to Mr. Fascitelli, net of 739,130 shares which were used to satisfy the resulting tax withholding obligation. The shares we received for the tax liability were retired upon receipt.
On March 26, 2007, Joseph Macnow, Executive Vice President Finance and Administration and Chief Financial Officer, repaid to the Company his $2,000,000 outstanding loan which was scheduled to mature June 2007.
Effective as of April 19, 2007, we entered into a new employment agreement with Mitchell Schear, the President of our Washington, DC Office Division. This agreement, which replaced his prior agreement, was approved by the Compensation Committee of our Board of Trustees and provides for a term of five years and is automatically renewable for one-year terms thereafter. The agreement also provides for a minimum salary of $1,000,000 per year and bonuses and other customary benefits. Pursuant to the terms of the agreement, on April 19, 2007, the Compensation Committee granted options to Mr. Schear to acquire 200,000 of our common shares at an exercise price of $119.94 per share. These options vest ratably over three years beginning in 2010 and accelerate on a change of control or if we terminate his employment without cause or by him for breach by us. The agreement also provides that if we terminate Mr. Schears employment without cause or by him for breach by us, he will receive a lump-sum payment equal to one years salary and bonus, up to a maximum of $2,000,000.
Transactions with Affiliates and Officers and Trustees
Alexanders
We own 32.8% of Alexanders. Steven Roth, our Chairman of the Board and Chief Executive Officer, and Michael D. Fascitelli, our President, are officers and directors of Alexanders. We provide various services to Alexanders in accordance with management, development and leasing agreements. These agreements are described in Note 6 - Investments in Partially Owned Entities to our consolidated financial statements in this annual report on Form 10-K.
On January 10, 2006, the Omnibus Stock Plan Committee of the Board of Directors of Alexanders granted Mr. Fascitelli a SAR covering 350,000 shares of Alexanders common stock. The exercise price of the SAR is $243.83 per share of common stock, which was the average of the high and low trading price of Alexanders common stock on date of grant. The SAR became exercisable on July 10, 2006, provided Mr. Fascitelli is employed with Alexanders on such date, and was set to expire on March 14, 2007. Mr. Fascitellis early exercise and Alexanders related tax consequences were factors in Alexanders decision to make the new grant to him. On March 13, 2007, Michael Fascitelli, our President of Alexanders, exercised 350,000 of his SARS and received $144.18 for each SAR exercised representing the difference between Alexanders stock price of $388.01 (the average of the high and low market price) on the date of exercise and the exercise price of $243.83.
109
Related Party Transactions continued
Interstate Properties (Interstate)
Interstate is a general partnership in which Steven Roth, our Chairman of the Board and Chief Executive Officer, is the managing general partner. David Mandelbaum and Russell B. Wight, Jr., Trustees of Vornado and Directors of Alexanders, are Interstates two other partners. As of December 31, 2007, Interstate and its partners beneficially owned approximately 8.3% of the common shares of beneficial interest of Vornado and 27.2% of Alexanders common stock.
We manage and lease the real estate assets of Interstate pursuant to a management agreement for which we receive an annual fee equal to 4% of annual base rent and percentage rent. The management agreement has a term of one year and is automatically renewable unless terminated by either of the parties on sixty days notice at the end of the term. We believe based upon comparable fees charged by other real estate companies that the management agreement terms are fair to us. We earned $800,000, $798,000 and $791,000 of management fees under the agreement for the years ended December 31, 2007, 2006 and 2005.
Other
On April 13, 2006, we acquired the 92.65% interest that we did not already own of 1999 K Street, located in the Central Business District of Washington, DC. The purchase price for the 92.65% interest was $52,800,000, consisting of $34,600,000 in cash and $18,200,000 of existing mortgage debt. Mitchell N. Schear, President of our Washington, DC Office division, received $3,675,000 for his share of the proceeds as a partner of the selling entity.
110
Liquidity and Capital Resources
We anticipate that cash flow from continuing operations over the next twelve months will be adequate to fund our business operations, distributions to unitholders of the Operating Partnership, dividends to shareholders, debt amortization and recurring capital expenditures. Capital requirements for significant acquisitions and development expenditures may require funding from borrowings and/or equity offerings.
Acquisitions and Investments
We completed approximately $4,045,400,000 of real estate acquisitions and investments in 2007 and $1,650,559,000 in 2006. In addition, we made $217,081,000 of mezzanine loans during 2007 and $363,374,000 in 2006. These acquisitions and investments were consummated through our subsidiaries and were financed with available cash, mortgage indebtedness, and/or the issuance of operating partnership equity. The related assets, liabilities and results of operations are included in our consolidated financial statements from their respective dates of acquisition. Excluding our acquisition of a 70% interest in 1290 Avenue of the Americas and 555 California Street in May 2007, the pro forma effect of the acquisitions, individually and in the aggregate, were not material to our historical consolidated financial statements for the years ended December 31, 2007 and 2006. Details of our 2007 acquisitions and investments are summarized in the Overview of Managements Discussion and Analysis of Financial Condition and Results of Operations. Details of our 2006 acquisitions and investments are summarized below.
San Francisco Bay Area Properties
On January 10, 2006, we acquired four properties for $72,000,000 in cash. The properties are located in the San Francisco Bay area and contain a total of 189,000 square feet of retail and office space. We consolidate the accounts of these properties into our consolidated financial statements from the date of acquisition.
Springfield Mall, Virginia
On January 31, 2006, we acquired an option to purchase the Springfield Mall for $35,600,000, of which we paid $14,000,000 in cash upon closing and $13,200,000 in installments through December 31, 2007. The remainder of $8,400,000 will be paid in installments over the next two years. The mall, located on 79 acres at the intersection of Interstate 95 and Franconia Road in Springfield, Virginia, contains 1.4 million square feet and is anchored by Macys, and J.C. Penney and Target who own their stores aggregating 389,000 square feet. We intend to redevelop, reposition and re-tenant the mall. The option becomes exercisable upon the passing of one of the existing principals of the selling entity and may be deferred at our election through November 2012. Upon exercise of the option, we will pay $80,000,000 to acquire the mall, subject to the existing mortgage of $180,000,000, which will be amortized to $149,000,000 at maturity in 2013. Upon closing of the option on January 31, 2006, we acquired effective control of the mall, including management of the mall and right to the malls net cash flow. Accordingly, we consolidate the accounts of the mall into our consolidated financial statements pursuant to the provisions of FASB Interpretation No. 46R, Consolidation of Variable Interest Entities (FIN 46R). We have a 2.5% minority partner in this transaction.
San Jose, California Ground-up Development
On March 29, 2006, a joint venture, in which we have a 45% equity interest and are a co-managing partner, acquired 55 acres of land in San Jose, California for $59,600,000. The purchase price was funded with $20,643,000 of cash contributed by the partners, of which our share was $9,289,000, and $38,957,000 drawn on a $117,000,000 acquisition/construction loan, the balance of which will be used to fund the development of 325,000 square feet of retail space and site work for Home Depot and Target who will construct their own stores. As of December 31, 2007, a total of $101,045,000 has been drawn under the loan. Upon completion of the development we have an option to acquire our partners 55% equity interest at a 7% unlevered yield. We account for our investment in this joint venture on the equity method.
1999 K Street, Washington, DC
On April 13, 2006, we acquired the 92.65% interest that we did not already own of 1999 K Street for $52,800,000, consisting of $34,600,000 in cash and $18,200,000 of existing mortgage debt. This property is located in the Central Business District of Washington, DC. We consolidate the accounts of this property into our consolidated financial statements from the date of acquisition.
111
Liquidity and Capital Resources continued
Acquisitions and Investments Continued
1540 Broadway, New York City
On July 11, 2006, we acquired the retail, signage and parking components of 1540 Broadway for $260,000,000 in cash. This property is located in Times Square between 45th and 46th Street and contains 154,000 square feet of retail space. We consolidate the accounts of this property into our consolidated financial statements from the date of acquisition.
Refrigerated Warehouses
On August 31, 2006, Americold Realty Trust (Americold) entered into an agreement with ConAgra Foods, Inc. (ConAgra Foods) to acquire four refrigerated warehouse facilities and the lease on a fifth facility which contains a purchase option. These five warehouses contain a total of 1.7 million square feet and 48.9 million cubic feet. During the fourth quarter of 2006, Americold acquired two of these facilities and the leased facility. In 2007, Americold acquired the remaining two facilities. The aggregate purchase price was approximately $190,000,000, consisting of $152,000,000 in cash and $38,000,000 representing the capital lease obligation for the leased facility.
Toys R Us Stores
On September 14, 2006, we entered into an agreement to purchase up to 43 previously closed Toys R Us stores for up to $190,000,000. On October 16, 2006, we completed the first phase of the agreement by acquiring 37 stores for $171,000,000 in cash. All of these stores were part of the store closing program announced by Toys in January 2006. We consolidate the accounts of these properties into our consolidated financial statements from the date of acquisition. Our $9,377,000 share of Toys net gain on this transaction was recorded as an adjustment to the basis of our investment in Toys and was not recorded as income.
India Real Estate Investment
On December 12, 2006, we contributed $71,500,000 in cash for a 50% interest in a joint venture that owns 263 acres of land in a special economic zone in the national capital region of India. During 2007, we sold our investment in this venture to the India Property Fund, L.P., simultaneously with committing $95,000,000 of equity to the Fund. See 2007 Acquisitions in the Overview of Managements Discussion and Analysis of Financial Condition and Results of Operations for further details.
350 Park Avenue, New York City
On December 14, 2006, we acquired 350 Park Avenue for $542,000,000 in cash. The building occupies the entire westerly block front on Park Avenue between 51st and 52nd Streets and contains 538,000 square feet of office space. At closing, we completed a $430,000,000 five-year, interest-only financing secured by the property, which bears interest at 5.48%. We consolidate the accounts of this property into our consolidated financial statements from the date of acquisition.
112
Liquidity and Capital Resources continued
Certain Future Cash Requirements
Development and Redevelopment Expenditures
We are currently engaged in various development and redevelopment projects for which we have budgeted approximately $1.977 billion in future capital expenditures, of which $719,600,000 is budgeted for 2008. Details of our development and redevelopment activities are summarized in Item 1. Business, in this annual report on Form 10-K.
Other Capital Expenditures
The following table summarizes other anticipated 2008 capital expenditures.
|
|
|
|
|
Office |
|
|
|
|
|
|
|
|
|
| ||||
(Amounts in millions except square foot data) |
|
Total |
|
New York |
|
Washington |
|
Retail |
|
Merchandise |
|
Other (1) |
| ||||||
Expenditures to maintain assets |
|
$ |
78.0 |
|
$ |
26.0 |
|
$ |
33.0 |
|
$ |
2.0 |
|
$ |
11.0 |
|
$ |
6.0 |
|
Tenant improvements |
|
|
88.0 |
|
|
17.0 |
|
|
36.0 |
|
|
7.0 |
|
|
28.0 |
|
|
|
|
Leasing commissions |
|
|
29.0 |
|
|
11.0 |
|
|
10.0 |
|
|
3.0 |
|
|
5.0 |
|
|
|
|
Total Tenant Improvements and Leasing |
|
|
117.0 |
|
|
28.0 |
|
|
46.0 |
|
|
10.0 |
|
|
33.0 |
|
|
|
|
Per square foot |
|
|
|
|
$ |
46.00 |
|
$ |
22.00 |
|
$ |
13.00 |
|
$ |
28.00 |
(2) |
$ |
|
|
Per square foot per annum |
|
|
|
|
$ |
5.00 |
|
$ |
4.00 |
|
$ |
2.00 |
|
$ |
4.00 |
(2) |
$ |
|
|
Total Capital Expenditures and Leasing |
|
$ |
195.0 |
|
$ |
54.0 |
|
$ |
79.0 |
|
$ |
12.0 |
|
$ |
44.0 |
|
$ |
6.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Square feet budgeted to be leased |
|
|
|
|
|
600 |
|
|
2,122 |
|
|
800 |
|
|
1,200 |
|
|
|
|
Weighted average lease term |
|
|
|
|
|
9.5 |
|
|
6.5 |
|
|
6.5 |
|
|
7.0 |
|
|
|
|
____________________________
(1) |
Americold, Hotel Pennsylvania, Warehouses, 555 California Street and Wasserman. |
(2) |
Tenant improvements and leasing commissions per square foot budgeted for 2008 leasing activity are $57.25 ($3.82 per annum) and $18.74 ($3.75 per annum) for Merchandise Mart office and showroom space, respectively. |
The table above excludes anticipated capital expenditures of non-consolidated entities, including Alexanders and Toys, as these entities will fund their own capital expenditures without additional equity contributions from us.
Dividends and Distributions
Based on fourth quarter 2007 dividend rates, we anticipate that the Operating Partnership will make distributions in 2008 aggregating approximately $688,000,000 to its unitholders. Of this amount, approximately $608,000,000 will be distributed directly to us, as the majority owner of such units, and we, in turn, will distribute 100% of such amount in the form of common and preferred dividends to our shareholders.
113
Liquidity and Capital Resources continued
Financing Activities and Contractual Obligations
Below is a schedule of our contractual obligations and commitments at December 31, 2007.
(Amounts in thousands) |
|
Total |
|
Less than |
|
1 3 Years |
|
3 5 Years |
|
Thereafter |
| |||||
Mortgages and Notes Payable |
|
$ |
11,916,950 |
|
$ |
1,048,955 |
|
$ |
2,314,038 |
|
$ |
2,537,091 |
|
$ |
6,016,866 |
|
Convertible Senior Debentures due 2027 |
|
|
2,178,050 |
|
|
39,900 |
|
|
79,800 |
|
|
79,800 |
|
|
1,978,550 |
|
Convertible Senior Debentures due 2026 |
|
|
1,688,750 |
|
|
36,250 |
|
|
72,500 |
|
|
72,500 |
|
|
1,507,500 |
|
Exchangeable Senior Debentures due 2025 |
|
|
839,027 |
|
|
19,374 |
|
|
38,748 |
|
|
38,748 |
|
|
742,157 |
|
Revolving Credit Facilities |
|
|
407,709 |
|
|
407,709 |
|
|
|
|
|
|
|
|
|
|
Senior Unsecured Notes due 2011 |
|
|
299,000 |
|
|
14,000 |
|
|
285,000 |
|
|
|
|
|
|
|
Senior Unsecured Notes due 2009 |
|
|
272,500 |
|
|
11,250 |
|
|
261,250 |
|
|
|
|
|
|
|
Senior Unsecured Notes due 2010 |
|
|
228,500 |
|
|
9,500 |
|
|
219,000 |
|
|
|
|
|
|
|
Purchase obligations, primarily construction commitments |
|
|
293,418 |
|
|
293,418 |
|
|
|
|
|
|
|
|
|
|
Operating leases |
|
|
250,184 |
|
|
22,239 |
|
|
41,092 |
|
|
30,198 |
|
|
156,655 |
|
Capital lease obligations |
|
|
107,234 |
|
|
12,542 |
|
|
23,155 |
|
|
11,629 |
|
|
59,908 |
|
Total Contractual Cash Obligations |
|
$ |
18,481,322 |
|
$ |
1,915,137 |
|
$ |
3,334,583 |
|
$ |
2,769,966 |
|
$ |
10,461,636 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital commitments to partially owned entities |
|
$ |
167,388 |
|
$ |
145,565 |
|
$ |
21,823 |
|
$ |
|
|
$ |
|
|
Standby letters of credit |
|
|
64,775 |
|
|
53,446 |
|
|
11,329 |
|
|
|
|
|
|
|
Mezzanine loan commitments |
|
|
11,618 |
|
|
11,618 |
|
|
|
|
|
|
|
|
|
|
Other Guarantees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Commitments |
|
$ |
243,781 |
|
$ |
210,629 |
|
$ |
33,152 |
|
$ |
|
|
$ |
|
|
We may seek to obtain additional capital through equity offerings, debt financings or asset sales, although there is no express policy with respect thereto. We may also offer our shares or Operating Partnership units in exchange for property and may repurchase or otherwise re-acquire our shares or any other securities in the future.
We believe that we have complied with the financial covenants required by our revolving credit facilities and our senior unsecured notes, and that as of December 31, 2007 we have the ability to incur a substantial amount of additional indebtedness. We have an effective shelf registration for the offering of our equity securities and debt securities that is not limited in amount due to our status as a well-known seasoned issuer.
At December 31, 2007, our $1.0 billion revolving credit facility had $49,788,000 reserved for outstanding letters of credit. Our revolving credit facilities contain financial covenants, which require us to maintain minimum interest coverage and maximum debt to market capitalization ratios, and provides for higher interest rates in the event of a decline in our ratings below Baa3/BBB. At December 31, 2007, Americolds $30,000,000 revolving credit facility had $19,086,000 reserved for outstanding letters of credit. This facility requires Americold to maintain, on a trailing four-quarter basis, a minimum of $30,000,000 of free cash flow, as defined. Our revolving credit facilities also contain customary conditions precedent to borrowing, including representations and warranties and also contain customary events of default that could give rise to accelerated repayment, including such items as failure to pay interest or principal.
During 2007, we completed approximately $1.400 billion of senior unsecured financings and $1.111 billion of property level mortgage financings and repaid $912,674,000 of existing debt. During 2006, we completed approximately $1.250 billion of senior unsecured financings and $3.689 billion of property level mortgage financings and repaid $1.848 billion of existing debt. In addition, during 2006, we issued approximately $1.004 billion of common shares and $43,819,000 of preferred shares. The net proceeds we received from 2007 and 2006 financings were used primarily to fund acquisitions and investments and for general corporate purposes, unless otherwise noted. Details of our 2007 financing activities are summarized in the Overview of Managements Discussion and Analysis of Financial Condition and Results of Operations. Details of our 2006 financing activities are summarized below.
114
Liquidity and Capital Resources continued
Financing Activities and Contractual Obligations continued
On February 16, 2006, we completed a public offering of $250,000,000 aggregate principal amount of 5.6% senior unsecured notes due February 15, 2011. Interest on the notes is payable semi-annually on February 15 and August 15, commencing August 16, 2006. The notes were priced at 99.906% of their face amount to yield 5.622%. The net proceeds of approximately $248,000,000 were used for general corporate purposes.
On May 2, 2006, we sold 1,400,000 6.875% Series D-15 Cumulative Redeemable Preferred Units of the Operating Partnership at a price of $25.00 per unit. On August 17, 2006 we sold an additional 400,000 Series D-15 Units at a price of $25.00 per unit, for a combined total of 1,800,000 Series D-15 units and net proceeds of $43,875,000. The net proceeds received were used for general corporate purposes. We may redeem the Series D-15 Units at a price of $25.00 per unit after May 2, 2011.
On June 28, 2006, we entered into a $1.0 billion unsecured revolving credit facility which replaced our previous $600,000,000 unsecured revolving credit facility that was due to mature in July 2006. The new facility has a four-year term, with a one-year extension option and bears interest at LIBOR plus 0.55% (5.70% as of December 31, 2007).
On July 28, 2006, we called for redemption of the 8.25% Series D-9 Cumulative Redeemable Preferred Units. The Preferred Units were redeemed on September 21, 2006 at a redemption price equal to $25.00 per unit or an aggregate of $45,000,000 plus accrued distributions. In conjunction with the redemption, we expensed $1,125,000 of issuance costs in 2006.
On November 20, 2006, we sold $1 billion aggregate principal amount of 3.625% convertible senior debentures due 2026, pursuant to an effective registration statement. The aggregate net proceeds from this offering, after underwriters discounts and expenses, were approximately $980,000,000. The debentures are convertible, under certain circumstances, for common shares of Vornado Realty Trust at an initial conversion rate of 6.5168 common shares per $1,000 of principal amount of debentures. The initial conversion price of $153.45 represented a premium of 30% over the November 14, 2006 closing price for our common shares. The debentures are redeemable at our option beginning in 2011 for the principal amount plus accrued and unpaid interest. Holders of the debentures have the right to require us to repurchase their debentures in 2011, 2016, and 2021 and in the event of a change in control. The net proceeds of the offering were contributed to the Operating Partnership in the form of an inter-company loan and the Operating Partnership guaranteed the payment of the debentures. The Operating Partnership used the net proceeds primarily for acquisitions and investments and for general corporate purposes.
On December 11, 2006, we sold 8,100,000 common shares in an underwritten public offering pursuant to an effective registration statement at a price of $124.05 per share. We received net proceeds of approximately $1,004,500,000, after offering expenses and contributed the net proceeds to the Operating Partnership in exchange for 8,100,000 Class A units of the Operating Partnership.
115
Liquidity and Capital Resources continued
Financing Activities and Contractual Obligations continued
Insurance
We carry commercial liability and all risk property insurance ((i) fire, (ii) flood, (iii) extended coverage, (iv) acts of terrorism as defined in the Terrorism Risk Insurance Program Reauthorization Act of 2007 (TRIPRA), which expires in December 2014, and (v) rental loss insurance) with respect to our assets. Our New York Office, Washington, DC Office, Retail and Merchandise Mart divisions have $1.5 billion of per occurrence all risk property insurance coverage, including terrorism coverage, in effect through September 15, 2008. AmeriCold has $250,000,000 of per occurrence all risk property insurance coverage, including terrorism coverage, in effect through January 1, 2009. Our California properties have earthquake insurance with coverage of $150,000,000 per occurrence, subject to a deductible in the amount of 5% of the value of the affected property, and a $150,000,000 annual aggregate limit.
In June 2007 we formed Penn Plaza Insurance Company, LLC (PPIC), a wholly owned consolidated subsidiary, to act as a re-insurer with respect to a portion of our earthquake insurance coverage and as a direct insurer for coverage for certified acts of terrorism and for nuclear, biological, chemical and radiological (NBCR) acts, as defined by TRIPRA. Coverage for certified acts of terrorism is fully reinsured by third party insurance companies and the Federal government with no exposure to PPIC. Prior to the formation of PPIC, we were uninsured for losses under NBCR coverage. Subsequently, we have $1.5 billion of NBCR coverage under TRIPRA, for which PPIC is responsible for 15% of each NBCR loss and the insurance company deductible of $1,000,000. We are ultimately responsible for any loss borne by PPIC.
We continue to monitor the state of the insurance market and the scope and costs of coverage for acts of terrorism. However, we cannot anticipate what coverage will be available on commercially reasonable terms in future policy years.
Our debt instruments, consisting of mortgage loans secured by our properties (which are generally non-recourse to us), senior unsecured notes, exchangeable senior debentures, convertible senior debentures and revolving credit agreements contain customary covenants requiring us to maintain insurance. Although we believe that we have adequate insurance coverage for purposes of these agreements, we may not be able to obtain an equivalent amount of coverage at reasonable costs in the future. Further, if lenders insist on greater coverage than we are able to obtain it could adversely affect our ability to finance and/or refinance our properties and expand our portfolio.
116
Liquidity and Capital Resources continued
Financing Activities and Contractual Obligations continued
Other Commitments and Contingencies
On January 8, 2003, Stop & Shop filed a complaint with the United States District Court for the District of New Jersey claiming we had no right to reallocate and therefore continue to collect $5,000,000 of annual rent from Stop & Shop pursuant to the Master Agreement and Guaranty. On May 17, 2005, we filed a motion for summary judgment. On July 15, 2005, Stop & Shop opposed our motion and filed a cross-motion for summary judgment. On December 13, 2005, the Court issued its decision denying the motions for summary judgment. Both parties appealed the Courts decision. On December 14, 2006, the Appellate Court division issued a decision affirming the Courts decision. On January 16, 2007, we filed a motion for the reconsideration of one aspect of the Appellate Courts decision which was denied on March 13, 2007. We are currently engaged in discovery and anticipate that a trial date will be set for some time in 2008. We intend to vigorously pursue our claims against Stop & Shop. In our opinion, after consultation with legal counsel, the outcome of such matters will not have a material effect on our financial condition, results of operations or cash flows.
We have made acquisitions and investments in partially owned entities for which we are committed to fund additional capital aggregating $167,389,000 as of December 31, 2007. Of this amount, $115,000,000 relates to our equity commitment to the India Property Fund, L.P., and $21,800,000 relates to capital expenditures committed to the Springfield Mall, in which we have a 97.5% interest.
On November 10, 2005, we committed to fund the junior portion of up to $30,530,000 of a $173,000,000 construction loan to an entity developing a mixed-use building complex in Boston, Massachusetts, at the north end of the Boston Harbor. We earn current-pay interest at 30-day LIBOR plus 11%. The loan matures in November 2008, with a one-year extension option. As of December 31, 2007, we have funded $18,912,000 of this commitment.
We enter into agreements for the purchase and resale of U.S. government obligations for periods of up to one week. The obligations purchased under these agreements are held in safekeeping in our name by various money center banks. We have the right to demand additional collateral or return of these invested funds at any time the collateral value is less than 102% of the invested funds plus any accrued earnings thereon. We had $82,240,000 and $219,990,000 of cash invested in these agreements at December 31, 2007 and 2006, respectively.
On January 16, 2008, our Board of Trustees approved the termination of the Vornado Realty Trust Employees Retirement Plan and the Merchandise Mart Properties Pension Plan. These plans were frozen in 1998 and 1999, respectively. Our current estimate of the cost we will incur during 2008 to buy annuities from an insurance company or to make lump-sum payments to plan participants to terminate both plans is approximately $4,000,000.
Each of our properties has been subjected to varying degrees of environmental assessment at various times. The environmental assessments did not reveal any material environmental contamination. However, there can be no assurance that the identification of new areas of contamination, changes in the extent or known scope of contamination, the discovery of additional sites, or changes in cleanup requirements would not result in significant costs to us.
From time to time, we have disposed of substantial amounts of real estate to third parties for which, as to certain properties, we remain contingently liable for rent payments or mortgage indebtedness that we cannot quantify.
117
Liquidity and Capital Resources continued
Cash Flow for the Year Ended December 31, 2007
Property rental income represents our primary source of net cash provided by operating activities. Property rental income is primarily dependent upon the occupancy and rental rates of our properties. Other sources of liquidity to fund our cash requirements include proceeds from debt financings, including mortgage loans and corporate level unsecured borrowings; an aggregate of $2.6 billion of revolving credit; proceeds from the issuance of common and preferred equity; and asset sales. Our cash requirements include property operating expenses, capital improvements, tenant improvements, leasing commissions, distributions to unitholders of the Operating Partnership and distributions to common and preferred shareholders, as well as acquisition and development costs.
Cash and cash equivalents was $1,154,595,000 at December 31, 2007, a $1,078,722,000 decrease from the balance at December 31, 2006. This decrease resulted from $3,080,305,000 of net cash used in investing activities, primarily for real estate acquisitions, partially offset by $1,291,657,000 of net provided by financing activities and $709,926,000 of net cash provided by operating activities.
Consolidated outstanding debt was $12,951,812,000 at December 31, 2007, a $3,397,014,000 increase over the balance at December 31, 2006. This increase resulted primarily from debt associated with asset acquisitions, property financings and refinancings and from the issuance of $1.0 billion of senior unsecured convertible debentures during 2007. As of December 31, 2007 and 2006, $405,684,000 and $0, respectively, was outstanding under our revolving credit facilities. During 2008 and 2009, $470,160,000 and $660,819,000 of our outstanding debt matures, respectively. We may refinance such debt or choose to repay all or a portion, using existing cash balances or our revolving credit facility.
Our share of debt of unconsolidated subsidiaries was $3,289,873,000 at December 31, 2007, a $33,134,000 decrease from the balance at December 31, 2006.
Cash flows provided by operating activities of $697,325,000 was primarily comprised of (i) net income of $568,906,000, (ii) adjustments for non-cash items of $250,001,000, (iii) distributions of income from partially owned entities of $23,373,000, partially offset by, (iv) a net change in operating assets and liabilities of $145,626,000. The adjustments for non-cash items were primarily comprised of (i) depreciation and amortization of $545,885,000, (ii) a non-cash mezzanine loan loss accrual of $57,000,000, (iii) minority limited partners interest in the Operating Partnership of $53,565,000, (iv) perpetual preferred unit distributions of the Operating Partnership of $19,274,000, (v) net loss on early extinguishment of debt and write-off of unamortized financing costs of $7,670,000, partially offset by (vi) net gains on derivatives of $113,503,000 (primarily McDonalds), (vii) equity in net income of partially owned entities, including Alexanders and Toys, of $69,656,000, (viii) the effect of straight-lining of rental income of $77,699,000, (ix) net gains on sale of real estate of $64,981,000, (x) net gains on dispositions of wholly-owned and partially owned assets other than real estate of $39,493,000 and (xi) amortization of below market leases, net of above market leases of $83,250,000.
Net cash used in investing activities of $3,067,704,000 was primarily comprised of (i) acquisitions of real estate and other of $2,811,285,000, (ii) development and redevelopment expenditures of $358,748,000, (iii) investments in partially owned entities of $271,423,000, (iv) investments in mezzanine loans receivable of $217,081,000, (v) purchases of marketable securities of $152,683,000, (vi) capital expenditures of $166,319,000, partially offset by, (vii) proceeds from settlement of derivative positions of $260,764,000, (viii) repayments received on mezzanine loans receivable of $241,289,000, (ix) proceeds from the sale of real estate of $297,234,000, (x) proceeds from the sale of marketable securities of $112,779,000 and (xi) distributions of capital from partially owned entities of $22,541,000.
Net cash provided by financing activities of $1,291,657,000 was primarily comprised of (i) proceeds from borrowings of $2,954,497,000, partially offset by, (ii) repayments of borrowings of $868,055,000, (iii) dividends paid on common shares of $524,719,000, (iv) purchases of marketable securities in connection with the legal defeasance or mortgage notes payable of $109,092,000, (v) distributions to minority partners of $81,065,000 and (vi) dividends paid on preferred shares of $57,236,000.
118
Liquidity and Capital Resources continued
Cash Flow for the Year Ended December 31, 2007 continued
Below are the details of capital expenditures, leasing commissions and development and redevelopment expenditures and a reconciliation of total expenditures on an accrual basis to the cash expended in the year ended December 31, 2007.
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||||||||
(Amounts in thousands) |
Total |
|
New York |
Washington,
DC |
Retail |
|
Merchandise |
|
Temperature |
|
Other |
|
| |||||||||||||||||||||||||||
Capital Expenditures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Expenditures to maintain the assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Recurring |
$ |
65,627 |
|
$ |
15,162 |
|
$ |
15,725 |
|
$ |
2,626 |
|
$ |
10,625 |
|
$ |
19,078 |
|
$ |
2,411 |
| |||||||||||||||||||
Non-recurring |
|
8,325 |
|
|
|
|
|
6,717 |
|
|
|
|
|
|
|
|
|
|
|
1,608 |
| |||||||||||||||||||
|
|
73,952 |
|
|
15,162 |
|
|
22,442 |
|
|
2,626 |
|
|
10,625 |
|
|
19,078 |
|
|
4,019 |
| |||||||||||||||||||
Tenant improvements: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Recurring |
|
100,939 |
|
|
43,677 |
|
|
20,890 |
|
|
3,176 |
|
|
33,196 |
|
|
|
|
|
|
| |||||||||||||||||||
Non-recurring |
|
1,794 |
|
|
|
|
|
|
|
|
741 |
|
|
|
|
|
|
|
|
1,053 |
| |||||||||||||||||||
Total |
|
102,733 |
|
|
43,677 |
|
|
20,890 |
|
|
3,917 |
|
|
33,196 |
|
|
|
|
|
1,053 |
| |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Leasing Commissions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Recurring |
|
43,163 |
|
|
28,626 |
|
|
7,591 |
|
|
2,773 |
|
|
4,173 |
|
|
|
|
|
|
| |||||||||||||||||||
Non-recurring |
|
855 |
|
|
|
|
|
|
|
|
539 |
|
|
|
|
|
|
|
|
316 |
| |||||||||||||||||||
|
|
44,018 |
|
|
28,626 |
|
|
7,591 |
|
|
3,312 |
|
|
4,173 |
|
|
|
|
|
316 |
| |||||||||||||||||||
Tenant improvements and leasing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Per square foot |
|
|
|
$ |
48.90 |
|
$ |
11.34 |
|
$ |
9.86 |
|
$ |
20.32 |
|
|
|
|
|
|
| |||||||||||||||||||
Per square foot per annum |
|
|
|
$ |
5.17 |
|
$ |
1.72 |
|
$ |
1.11 |
|
$ |
3.15 |
|
|
|
|
|
|
| |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Total Capital Expenditures and |
$ |
220,703 |
|
$ |
87,465 |
|
$ |
50,923 |
|
$ |
9,855 |
|
$ |
47,994 |
|
$ |
19,078 |
|
$ |
5,388 |
| |||||||||||||||||||
Adjustments to reconcile accrual |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Expenditures in the current year |
|
76,117 |
|
|
17,416 |
|
|
40,019 |
|
|
8,263 |
|
|
8,982 |
|
|
|
|
|
1,437 |
| |||||||||||||||||||
Expenditures to be made in future |
|
(88,496 |
) |
|
(46,845 |
) |
|
(13,763 |
) |
|
(5,542 |
) |
|
(21,203 |
) |
|
|
|
|
(1,143 |
) | |||||||||||||||||||
Total Capital Expenditures and |
$ |
208,324 |
|
$ |
58,036 |
|
$ |
77,179 |
|
$ |
12,576 |
|
$ |
35,773 |
|
$ |
19,078 |
|
$ |
5,682 |
| |||||||||||||||||||
119
Liquidity and Capital Resources continued
Cash Flow for the Year Ended December 31, 2007 continued
(Amounts in thousands) |
Total |
|
New York Office |
|
Washington, |
|
Retail |
|
Merchandise |
|
Temperature |
|
Other |
| |||||||
Development and Redevelopment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bergen Town Center |
$ |
52,664 |
|
$ |
|
|
$ |
|
|
$ |
52,664 |
|
$ |
|
|
$ |
|
|
$ |
|
|
2101 L Street |
|
46,664 |
|
|
|
|
|
46,664 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Waserman Venture |
|
43,260 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
43,260 |
|
Green Acres Mall |
|
32,594 |
|
|
|
|
|
|
|
|
32,594 |
|
|
|
|
|
|
|
|
|
|
Crystal Mall Two |
|
29,552 |
|
|
|
|
|
29,552 |
|
|
|
|
|
|
|
|
|
|
|
|
|
North Bergen, New Jersey |
|
19,925 |
|
|
|
|
|
|
|
|
19,925 |
|
|
|
|
|
|
|
|
|
|
40 East 66th Street |
|
13,544 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,544 |
|
1999 K Street |
|
11,245 |
|
|
|
|
|
11,245 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Springfield Mall |
|
6,055 |
|
|
|
|
|
|
|
|
6,055 |
|
|
|
|
|
|
|
|
|
|
Other |
|
103,245 |
|
|
11,728 |
|
|
30,515 |
|
|
25,354 |
|
|
693 |
|
|
|
|
|
34,955 |
|
|
$ |
358,748 |
|
$ |
11,728 |
|
$ |
117,976 |
|
$ |
136,592 |
|
$ |
693 |
|
$ |
|
|
$ |
91,759 |
|
__________________
|
(1) |
Excludes development expenditures of partially owned non-consolidated investments. |
Capital expenditures in the preceding tables are categorized as follows:
Recurring -- capital improvements expended to maintain a propertys competitive position within the market and tenant improvements and leasing commissions for costs to re-lease expiring leases or renew or extend existing leases.
Non-recurring -- capital improvements completed in the year of acquisition and the following two years which were planned at the time of acquisition and tenant improvements and leasing commissions for space which was vacant at the time of acquisition of a property.
Development and redevelopment expenditures include all hard and soft costs associated with the development or redevelopment of a property, including tenant improvements, leasing commissions and capitalized interest and operating costs until the property is substantially complete and ready for its intended use.
120
Liquidity and Capital Resources continued
Cash Flow for the Year Ended December 31, 2006
Our cash and cash equivalents was $2,233,317,000 at December 31, 2006, a $1,938,813,000 increase over the balance at December 31, 2005. This increase resulted from $824,668,000 of net cash provided by operating activities, $3,030,655,000 of net cash provided by financing activities, partially offset by $1,916,510,000 of net cash used in investing activities.
Our consolidated outstanding debt was $9,554,798,000 at December 31, 2006, a $3,311,672,000 increase over the balance at December 31, 2005. This increase resulted primarily from debt associated with asset acquisitions, property financings and refinancings and from the issuance of $1.0 billion of senior unsecured convertible debentures during 2006. As of December 31, 2006 and 2005, our revolving credit facility had a zero outstanding balance. Our share of debt of unconsolidated subsidiaries was $3,323,007,000 at December 31, 2006, a $311,355,000 increase over the balance at December 31, 2005. This increase resulted primarily from our $89,630,000 share of an increase in Toys R Us outstanding debt and from debt associated with asset acquisitions and refinancings.
Cash flows provided by operating activities of $824,668,000 was primarily comprised of (i) net income of $560,140,000, (ii) adjustments for non-cash items of $159,858,000, (iii) distributions of income from partially owned entities of $35,911,000 and (iv) a net change in operating assets and liabilities of $68,759,000. The adjustments for non-cash items were primarily comprised of (i) depreciation and amortization of $413,162,000, (ii) minority limited partners interest in the Operating Partnership of $58,712,000, (iii) perpetual preferred unit distributions of the Operating Partnership of $21,848,000, which includes the write-off of perpetual preferred unit issuance costs upon their redemption of $1,125,000, (iv) net loss on early extinguishment of debt and write-off of unamortized financing costs of $33,488,000, partially offset by (v) net gains on mark-to-market of derivatives of $153,208,000 (Sears, McDonalds and GMH warrants), (vi) equity in net income of partially owned entities, including Alexanders and Toys, of $273,000, (vii) the effect of straight-lining of rental income of $62,655,000, (viii) net gains on sale of real estate of $33,769,000, (ix) net gains on dispositions of wholly-owned and partially owned assets other than real estate of $76,073,000 and (x) amortization of below market leases, net of above market leases of $23,814,000.
Net cash used in investing activities of $1,916,510,000 was primarily comprised of (i) acquisitions of real estate and other of $1,399,326,000, (ii) investments in partially owned entities of $233,651,000, (iii) investment in mezzanine loans receivable of $363,374,000, (iv) purchases of marketable securities of $153,914,000, (v) development and redevelopment expenditures of $233,492,000, (vii) deposits in connection with real estate acquisitions and pre-acquisition costs aggregating $82,753,000, partially offset by (viii) repayments received on mezzanine loans receivable of $172,445,000, (ix) distributions of capital from partially owned entities of $114,041,000, (x) proceeds from the sale of marketable securities of $173,027,000, (xi) proceeds from the sale of real estate of $110,388,000 and (xii) proceeds from settlement of derivative positions of $135,028,000.
Net cash provided by financing activities of $3,030,655,000 was primarily comprised of (i) proceeds from borrowings of $5,151,952,000, (ii) proceeds from the issuance of common shares of $1,004,394,000, (iii) proceeds from the issuance of preferred shares and units of $43,819,000, (iv) proceeds from the exercise of employee share options of $77,873,000, partially offset by, (v) repayments of borrowings of $1,544,076,000, (vi) purchases of marketable securities in connection with the legal defeasance or mortgage notes payable of $636,293,000, (vii) dividends paid on common shares of $537,298,000, (viii) repurchase of shares related to stock compensation arrangements and associated employee tax withholdings of $201,866,000, (ix) distributions to minority partners of $188,052,000, (x) dividends paid on preferred shares of $57,606,000, (xi) redemption of perpetual preferred shares and units of $45,000,000 and (xii) debt issuance costs of $37,192,000.
121
Liquidity and Capital Resources continued
Cash Flow for the Year Ended December 31, 2006 continued
Below are the details of capital expenditures, leasing commissions and development and redevelopment expenditures and a reconciliation of total expenditures on an accrual basis to the cash expended in the year ended December 31, 2006.
|
|
|
|
|
|
|
|
|
|
|
|
|
Temperature |
|
|
|
| |||||
(Amounts in thousands) |
|
Total |
|
New York Office |
|
Washington, |
|
Retail |
|
Merchandise |
|
Controlled |
|
Other |
| |||||||
Capital Expenditures (Accrual basis): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenditures to maintain the assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recurring |
|
$ |
59,188 |
|
$ |
12,446 |
|
$ |
16,355 |
|
$ |
1,269 |
|
$ |
10,174 |
|
$ |
15,032 |
|
$ |
3,912 |
|
Non-recurring |
|
|
2,708 |
|
|
|
|
|
2,259 |
|
|
449 |
|
|
|
|
|
|
|
|
|
|
|
|
|
61,896 |
|
|
12,446 |
|
|
18,614 |
|
|
1,718 |
|
|
10,174 |
|
|
15,032 |
|
|
3,912 |
|
Tenant improvements: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recurring |
|
|
88,064 |
|
|
44,251 |
|
|
27,961 |
|
|
3,219 |
|
|
12,633 |
|
|
|
|
|
|
|
Non-recurring |
|
|
1,824 |
|
|
|
|
|
89 |
|
|
1,735 |
|
|
|
|
|
|
|
|
|
|
Total |
|
|
89,888 |
|
|
44,251 |
|
|
28,050 |
|
|
4,954 |
|
|
12,633 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leasing Commissions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recurring |
|
|
32,181 |
|
|
22,178 |
|
|
6,744 |
|
|
2,024 |
|
|
1,235 |
|
|
|
|
|
|
|
Non-recurring |
|
|
290 |
|
|
|
|
|
32 |
|
|
258 |
|
|
|
|
|
|
|
|
|
|
|
|
|
32,471 |
|
|
22,178 |
|
|
6,776 |
|
|
2,282 |
|
|
1,235 |
|
|
|
|
|
|
|
Tenant improvements and leasing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per square foot |
|
|
|
|
$ |
39.08 |
|
$ |
16.54 |
|
$ |
7.64 |
|
$ |
10.79 |
|
|
|
|
|
|
|
Per square foot per annum |
|
|
|
|
$ |
4.10 |
|
$ |
2.54 |
|
$ |
0.64 |
|
$ |
1.74 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Capital Expenditures and |
|
$ |
184,255 |
|
$ |
78,875 |
|
$ |
53,440 |
|
$ |
8,954 |
|
$ |
24,042 |
|
$ |
15,032 |
|
$ |
3,912 |
|
Adjustments to reconcile accrual |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenditures in the current year |
|
|
51,830 |
|
|
22,377 |
|
|
20,949 |
|
|
3,638 |
|
|
4,866 |
|
|
|
|
|
|
|
Expenditures to be made in future |
|
|
(55,964 |
) |
|
(33,195 |
) |
|
(17,480 |
) |
|
(4,916 |
) |
|
(373 |
) |
|
|
|
|
|
|
Total Capital Expenditures and |
|
$ |
180,121 |
|
$ |
68,057 |
|
$ |
56,909 |
|
$ |
7,676 |
|
$ |
28,535 |
|
$ |
15,032 |
|
$ |
3,912 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Development and Redevelopment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Green Acres Mall |
|
$ |
37,927 |
|
$ |
|
|
$ |
|
|
$ |
37,927 |
|
$ |
|
|
$ |
|
|
$ |
|
|
Wasserman venture |
|
|
32,572 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32,572 |
|
North Bergen, New Jersey |
|
|
28,564 |
|
|
|
|
|
|
|
|
28,564 |
|
|
|
|
|
|
|
|
|
|
Crystal Park (PTO) |
|
|
27,294 |
|
|
|
|
|
27,294 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Bergen Town Center |
|
|
22,179 |
|
|
|
|
|
|
|
|
22,179 |
|
|
|
|
|
|
|
|
|
|
Crystal Plazas (PTO) |
|
|
12,229 |
|
|
|
|
|
12,229 |
|
|
|
|
|
|
|
|
|
|
|
|
|
220 Central Park South |
|
|
12,055 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,055 |
|
1740 Broadway |
|
|
9,921 |
|
|
9,921 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7 W. 34th Street |
|
|
9,436 |
|
|
|
|
|
|
|
|
|
|
|
9,436 |
|
|
|
|
|
|
|
2101 L Street |
|
|
10,447 |
|
|
|
|
|
10,447 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Crystal Mall Two |
|
|
6,497 |
|
|
|
|
|
6,497 |
|
|
|
|
|
|
|
|
|
|
|
|
|
640 Fifth Avenue |
|
|
1,937 |
|
|
1,937 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
22,434 |
|
|
1,330 |
|
|
4,217 |
|
|
12,126 |
|
|
|
|
|
|
|
|
4,761 |
|
|
|
$ |
233,492 |
|
$ |
13,188 |
|
$ |
60,684 |
|
$ |
100,796 |
|
$ |
9,436 |
|
$ |
|
|
$ |
49,388 |
|
122
Liquidity and Capital Resources continued
Cash Flow for the Year Ended December 31, 2005
Our cash and cash equivalents was $294,504,000 at December 31, 2005, a $304,778,000 decrease from the balance at December 31, 2004 of $599,282,000. This decrease resulted from $1,751,284,000 of net cash used in investing activities, partially offset by, $762,678,000 of net cash provided by operating activities and $683,828,000 of net cash provided by financing activities. Our investing activities consisted primarily of real estate asset acquisitions, investments in partially owned entities, loans made to real estate related entities and marketable securities purchases, including the McDonalds derivative during 2005.
Our consolidated outstanding debt was $6,243,126,000 at December 31, 2005, a $1,303,803,000 increase over the balance at December 31, 2004 of $4,939,323,000. This increase resulted primarily from debt associated with asset acquisitions and property refinancings during 2005. As of December 31, 2005 and 2004, our revolving credit facility had a zero outstanding balance. Our share of debt of unconsolidated subsidiaries was $3,002,346,000 at December 31, 2005, a $2,332,404,000 increase over the balance at December 31, 2004 of $669,942,000. This increase resulted primarily from our $2,181,291,000 share of Toys R Us outstanding debt as a result of our 32.9% acquisition in July 2005 and from debt associated with other asset acquisitions and refinancings.
Cash flows provided by operating activities of $762,678,000 was primarily comprised of (i) net income of $539,604,000, (ii) adjustments for non-cash items of $221,296,000, (iii) distributions of income from partially owned entities of $40,152,000, partially offset by (iv) a net change in operating assets and liabilities of $38,374,000. The adjustments for non-cash items were primarily comprised of (i) depreciation and amortization of $346,775,000, (ii) minority limited partners interest in the Operating Partnership of $66,755,000, (iii) perpetual preferred unit distributions of the Operating Partnership of $48,102,000, which includes the write-off of perpetual preferred unit issuance costs upon their redemption of $19,017,000, partially offset by (iv) net gains on mark-to-market of derivatives of $73,953,000 (Sears, McDonalds and GMH warrants), (v) equity in net income of partially owned entities, including Alexanders and Toys, of $54,691,000, (vi) the effect of straight-lining of rental income of $50,064,000 (vii) net gains on sale of real estate of $31,614,000, (viii) net gains on dispositions of wholly-owned and partially owned assets other than real estate of $39,042,000, and (ix) amortization of below market leases, net of above market leases of $13,797,000.
Net cash used in investing activities of $1,751,284,000 was primarily comprised of (i) investments in partially owned entities of $971,358,000, (ii) acquisitions of real estate and other of $889,369,000, (iii) investment in mezzanine loans receivable of $307,050,000, (iv) purchases of marketable securities, including McDonalds derivative position, of $242,617,000, (v) development and redevelopment expenditures of $176,486,000, (vi) capital expenditures of $68,443,000, partially offset by, (vii) repayments received on mezzanine loans receivable of $383,050,000, (viii) distributions of capital from partially owned entities of $260,764,000, including a $124,000,000 repayment of our loan to Alexanders and a $73,184,000 repayment of a bridge loan to Toys R Us, (ix) proceeds from the sale of marketable securities of $115,974,000, and (x) proceeds from the sale of real estate of $126,584,000.
Net cash provided by financing activities of $683,828,000 was primarily comprised of (i) proceeds from borrowings of $1,310,630,000, (ii) proceeds from the issuance of common shares of $780,750,000, (iii) proceeds from the issuance of preferred shares and units of $470,934,000, (iv) proceeds from the exercise of employee share options of $52,760,000, partially offset by, (v) redemption of perpetual preferred shares and units of $812,000,000, (vi) dividends paid on common shares of $524,163,000, (vii) distributions to minority partners of $146,139,000, (viii) repayments of borrowings of $398,957,000 and (ix) dividends paid on preferred shares of $34,553,000.
123
Liquidity and Capital Resources continued
Cash Flow for the Year Ended December 31, 2005 continued
Below are the details of capital expenditures, leasing commissions and development and redevelopment expenditures and a reconciliation of total expenditures on an accrual basis to the cash expended in the year ended December 31, 2005.
|
|
|
|
|
|
|
|
|
|
|
|
|
Temperature |
|
|
|
| |||||
(Amounts in thousands) |
|
Total |
|
New York Office |
|
Washington, |
|
Retail |
|
Merchandise |
|
Controlled |
|
Other |
| |||||||
Capital Expenditures (Accrual basis): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenditures to maintain the assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recurring |
|
$ |
53,613 |
|
$ |
13,090 |
|
$ |
13,688 |
|
$ |
500 |
|
$ |
10,961 |
|
$ |
14,953 |
|
$ |
421 |
|
Non-recurring |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
53,613 |
|
|
13,090 |
|
|
13,688 |
|
|
500 |
|
|
10,961 |
|
|
14,953 |
|
|
421 |
|
Tenant improvements: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recurring |
|
|
70,194 |
|
|
32,843 |
|
|
17,129 |
|
|
6,735 |
|
|
13,487 |
|
|
|
|
|
|
|
Non-recurring |
|
|
1,938 |
|
|
|
|
|
1,938 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
72,132 |
|
|
32,843 |
|
|
19,067 |
|
|
6,735 |
|
|
13,487 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leasing Commissions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recurring |
|
|
17,259 |
|
|
7,611 |
|
|
5,014 |
|
|
902 |
|
|
3,732 |
|
|
|
|
|
|
|
Non-recurring |
|
|
294 |
|
|
|
|
|
294 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,553 |
|
|
7,611 |
|
|
5,308 |
|
|
902 |
|
|
3,732 |
|
|
|
|
|
|
|
Tenant improvements and leasing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per square foot |
|
|
|
|
$ |
30.98 |
|
$ |
9.17 |
|
$ |
8.04 |
|
$ |
16.38 |
|
|
|
|
|
|
|
Per square foot per annum |
|
|
|
|
$ |
4.01 |
|
$ |
1.64 |
|
$ |
0.88 |
|
$ |
2.42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Capital Expenditures and |
|
$ |
143,298 |
|
$ |
53,544 |
|
$ |
38,063 |
|
$ |
8,137 |
|
$ |
28,180 |
|
$ |
14,953 |
|
$ |
421 |
|
Adjustments to reconcile accrual |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenditures in the current year |
|
|
63,258 |
|
|
23,725 |
|
|
19,394 |
|
|
2,094 |
|
|
18,045 |
|
|
|
|
|
|
|
Expenditures to be made in future |
|
|
(36,106 |
) |
|
(22,389 |
) |
|
(8,221 |
) |
|
(4,815 |
) |
|
(681 |
) |
|
|
|
|
|
|
Total Capital Expenditures and |
|
$ |
170,450 |
|
$ |
54,880 |
|
$ |
49,236 |
|
$ |
5,416 |
|
$ |
45,544 |
|
$ |
14,953 |
|
$ |
421 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Development and Redevelopment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crystal Plazas (PTO) |
|
$ |
48,748 |
|
$ |
|
|
$ |
48,748 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
7 W. 34th Street |
|
|
19,529 |
|
|
|
|
|
|
|
|
|
|
|
19,529 |
|
|
|
|
|
|
|
Bergen Town Center |
|
|
11,727 |
|
|
|
|
|
|
|
|
11,727 |
|
|
|
|
|
|
|
|
|
|
640 Fifth Avenue |
|
|
9,244 |
|
|
9,244 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Green Acres Mall |
|
|
8,735 |
|
|
|
|
|
|
|
|
8,735 |
|
|
|
|
|
|
|
|
|
|
715 Lexington Avenue |
|
|
8,180 |
|
|
|
|
|
|
|
|
8,180 |
|
|
|
|
|
|
|
|
|
|
Other |
|
|
70,323 |
|
|
9,944 |
|
|
2,711 |
|
|
26,026 |
|
|
11,841 |
|
|
|
|
|
19,801 |
|
|
|
$ |
176,486 |
|
$ |
19,188 |
|
$ |
51,459 |
|
$ |
54,668 |
|
$ |
31,370 |
|
$ |
|
|
$ |
19,801 |
|
124
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 net income or loss determined in accordance with Generally Accepted Accounting Principles (GAAP), excluding extraordinary items as defined under GAAP and gains or losses from sales of previously depreciated operating real estate assets, plus specified non-cash items, such as real estate asset depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. FFO and FFO per diluted share are used by management, investors and industry analysts as supplemental measures of operating performance of equity REITs. FFO and FFO per diluted share should be evaluated along with GAAP net income and income per diluted share (the most directly comparable GAAP measures), as well as cash flow from operating activities, investing activities and financing activities, in evaluating the operating performance of equity REITs. Management believes that FFO and FFO per diluted share are helpful to investors as supplemental performance measures because these measures exclude the effect of depreciation, amortization and gains or losses from sales of real estate, all of which are based on historical costs which implicitly assumes that the value of real estate diminishes predictably over time. Since real estate values instead have historically risen or fallen with market conditions, these non-GAAP measures can facilitate comparisons of operating performance between periods and among other equity REITs. FFO does not represent cash generated from operating activities in accordance with GAAP and is not necessarily indicative of cash available to fund cash needs as disclosed in Our Statements of Cash Flows. FFO should not be considered as an alternative to net income as an indicator of our operating performance or as an alternative to cash flows as a measure of liquidity. The calculations of both the numerator and denominator used in the computation of income per share are disclosed in Note 17. Income per Share, in our notes to consolidated financial statements on page 190 of this annual report on Form 10-K.
FFO applicable to common shares plus assumed conversions was $966,638,000, or $5.89 per diluted share for the year ended December 31, 2007, compared to $858,693,000, or $5.51 per diluted share for the year ended December 31, 2006. FFO applicable to common shares plus assumed conversions was $193,412,000 or $1.18 per diluted share for the three months ended December 31, 2007, compared to $211,812,000, or $1.34 per diluted share for the three months ended December 31, 2006.
(Amounts in thousands except per share amounts) |
|
For The Year |
|
For The Three Months |
| ||||||||
Reconciliation of Net Income to FFO: |
|
2007 |
|
2006 |
|
2007 |
|
2006 |
| ||||
Net income |
|
$ |
568,906 |
|
$ |
560,140 |
|
$ |
105,214 |
|
$ |
119,776 |
|
Depreciation and amortization of real property |
|
|
451,313 |
|
|
337,730 |
|
|
125,989 |
|
|
90,896 |
|
Net gains on sale of real estate |
|
|
(60,811 |
) |
|
(33,769 |
) |
|
(37,869 |
) |
|
|
|
Proportionate share of adjustments to equity in net income of Toys to arrive at FFO: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization of real property |
|
|
85,244 |
|
|
60,445 |
|
|
16,260 |
|
|
19,054 |
|
Net gains on sale of real estate |
|
|
(3,012 |
) |
|
(2,178 |
) |
|
(2,519 |
) |
|
(2,178 |
) |
Income tax effect of above adjustments |
|
|
(28,781 |
) |
|
(21,038 |
) |
|
(4,809 |
) |
|
(5,007 |
) |
Proportionate share of adjustments to equity in net income of |
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization of real property |
|
|
48,770 |
|
|
45,184 |
|
|
12,679 |
|
|
11,029 |
|
Net gains on sale of real estate |
|
|
(12,451 |
) |
|
(10,988 |
) |
|
(3,471 |
) |
|
(146 |
) |
Minority limited partners share of above adjustments |
|
|
(46,664 |
) |
|
(39,809 |
) |
|
(9,094 |
) |
|
(11,960 |
) |
FFO |
|
|
1,002,514 |
|
|
895,717 |
|
|
202,380 |
|
|
221,464 |
|
Preferred share dividends |
|
|
(57,177 |
) |
|
(57,511 |
) |
|
(14,291 |
) |
|
(14,349 |
) |
FFO applicable to common shares |
|
|
945,337 |
|
|
838,206 |
|
|
188,089 |
|
|
207,115 |
|
Interest on 3.875% exchangeable senior debentures |
|
|
21,024 |
|
|
19,856 |
|
|
5,256 |
|
|
4,575 |
|
Series A convertible preferred dividends |
|
|
277 |
|
|
631 |
|
|
67 |
|
|
122 |
|
FFO applicable to common shares plus assumed conversions |
|
$ |
966,638 |
|
$ |
858,693 |
|
$ |
193,412 |
|
$ |
211,812 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Weighted Average Shares: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding |
|
|
151,949 |
|
|
142,145 |
|
|
152,573 |
|
|
144,319 |
|
Effect of dilutive securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Employee stock options and restricted share awards |
|
|
6,491 |
|
|
7,829 |
|
|
5,728 |
|
|
7,809 |
|
3.875% exchangeable senior debentures |
|
|
5,559 |
|
|
5,559 |
|
|
5,559 |
|
|
5,559 |
|
Series A convertible preferred shares |
|
|
118 |
|
|
269 |
|
|
114 |
|
|
210 |
|
Denominator for diluted FFO per share |
|
|
164,117 |
|
|
155,802 |
|
|
163,974 |
|
|
157,897 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO applicable to common shares plus assumed conversions per |
|
$ |
5.89 |
|
$ |
5.51 |
|
$ |
1.18 |
|
$ |
1.34 |
|
125
ITEM 7A. |
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
We have exposure to fluctuations in market interest rates. Market interest rates are highly sensitive to many factors that are beyond our control. Our exposure to a change in interest rates on our consolidated and non-consolidated debt (all of which arises out of non-trading activity) is as follows:
(Amounts in thousands, except per share amounts) |
2007 |
|
2006 | |||||||||
|
December 31, |
|
Weighted |
|
Effect of 1% |
|
December 31, |
|
Weighted | |||
Consolidated debt: |
|
|
|
|
|
|
|
|
|
|
|
|
Variable rate |
$ |
1,113,210 |
|
5.86% |
|
$ |
11,132 |
|
$ |
728,363 |
|
6.48% |
Fixed rate |
|
11,838,602 |
|
5.24% |
|
|
|
|
|
8,826,435 |
|
5.56% |
|
$ |
12,951,812 |
|
5.29% |
|
|
11,132 |
|
$ |
9,554,798 |
|
5.63% |
Pro-rata share of debt of non- |
|
|
|
|
|
|
|
|
|
|
|
|
Variable rate excluding Toys |
$ |
193,655 |
|
6.74% |
|
|
1,936 |
|
$ |
162,254 |
|
7.31% |
Variable rate Toys |
|
1,072,431 |
|
7.14% |
|
|
10,724 |
|
|
1,213,479 |
|
7.03% |
Fixed rate (including $1,028,918, |
|
2,023,787 |
|
6.88% |
|
|
|
|
|
1,947,274 |
|
6.95% |
|
$ |
3,289,873 |
|
6.96% |
|
|
12,660 |
|
$ |
3,323,007 |
|
7.00% |
Minority limited partners share of above |
|
|
|
|
|
|
(2,379 |
) |
|
|
|
|
Total change in annual net income |
|
|
|
|
|
$ |
21,413 |
|
|
|
|
|
Per share-diluted |
|
|
|
|
|
$ |
0.13 |
|
|
|
|
|
We may utilize various financial instruments to mitigate the impact of interest rate fluctuations on our cash flows and earnings, including hedging strategies, depending on our analysis of the interest rate environment and the costs and risks of such strategies. As of December 31, 2007, variable rate debt with an aggregate principal amount of $404,990,000 and a weighted average interest rate of 6.18% was subject to LIBOR caps. These caps are based on a notional amount of $412,000,000 and cap LIBOR at a weighted average rate of 6.34%.
As of December 31, 2007, we have investments in mezzanine loans with an aggregate carrying amount of $121,476,000 that are based on variable interest rates which partially mitigate our exposure to a change in interest rates on our variable rate debt.
Fair Value of Our Debt
The fair value of our debt at December 31, 2007 approximates its aggregate carrying amount, based on discounted cash flows at the current rate at which similar loans would be made to borrowers with similar credit ratings for the remaining term of such debt.
Derivative Instruments
We have, and may in the future enter into, derivative positions that do not qualify for hedge accounting treatment. Because these derivatives do not qualify for hedge accounting treatment, the gains or losses resulting from their mark-to-market at the end of each reporting period are recognized as an increase or decrease in interest and other investment income on our consolidated statements of income. In addition, we are, and may in the future be, subject to additional expense based on the notional amount of the derivative positions and a specified spread over LIBOR. Because the market value of these instruments can vary significantly between periods, we may experience significant fluctuations in the amount of our investment income or expense. During 2007, 2006 and 2005 we recognized net gains aggregating approximately $113,503,000, $153,208,000 and $73,953,000, respectively, from these positions.
126
|
ITEM 8. |
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA |
INDEX TO FINANCIAL STATEMENTS
|
Page |
Report of Independent Registered Public Accounting Firm |
128 |
Consolidated Balance Sheets at December 31, 2007 and 2006 |
129 |
Consolidated Statements of Income for the years ended December 31, 2007, 2006, and 2005 |
130 |
Consolidated Statements of Shareholders Equity for the years ended December 31, 2007, 2006, and 2005 |
131 |
Consolidated Statements of Cash Flows for the years ended December 31, 2007, 2006, and 2005 |
134 |
Notes to Consolidated Financial Statements |
136 |
|
|
|
|
127
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Shareholders and Board of Trustees
Vornado Realty Trust
New York, New York
We have audited the accompanying consolidated balance sheets of Vornado Realty Trust (the Company) as of December 31, 2007 and 2006, and the related consolidated statements of income, shareholders equity, and cash flows for each of the three years in the period ended December 31, 2007. Our audits also included the financial statement schedules listed in the Index at Item 15. These financial statements and financial statement schedules are the responsibility of the Companys management. Our responsibility is to express an opinion on the financial statements and financial statement schedules based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, such consolidated financial statements present fairly, in all material respects, the financial position of Vornado Realty Trust at December 31, 2007 and 2006, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2007, in conformity with accounting principles generally accepted in the United States of America. Also, in our opinion, such financial statement schedules, when considered in relation to the basic consolidated financial statements taken as a whole, present fairly, in all material respects, the information set forth therein.
We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the Companys internal control over financial reporting as of December 31, 2007, based on the criteria established in Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated February 26, 2008 expressed an unqualified opinion on the Companys internal control over financial reporting.
/s/ DELOITTE & TOUCHE LLP
Parsippany, New Jersey
February 26, 2008
128
VORNADO REALTY TRUST
CONSOLIDATED BALANCE SHEETS
(Amounts in thousands, except share and per share amounts) |
|
December 31, |
| ||||
ASSETS |
|
2007 |
|
2006 |
| ||
Real estate, at cost: |
|
|
|
|
|
|
|
Land |
|
$ |
4,706,653 |
|
$ |
2,754,962 |
|
Buildings and improvements |
|
|
13,020,092 |
|
|
9,928,776 |
|
Development costs and construction in progress |
|
|
826,179 |
|
|
377,200 |
|
Leasehold improvements and equipment |
|
|
419,512 |
|
|
372,432 |
|
Total |
|
|
18,972,436 |
|
|
13,433,370 |
|
Less accumulated depreciation and amortization |
|
|
(2,407,140 |
) |
|
(1,961,974 |
) |
Real estate, net |
|
|
16,565,296 |
|
|
11,471,396 |
|
Cash and cash equivalents |
|
|
1,154,595 |
|
|
2,233,317 |
|
Escrow deposits and restricted cash |
|
|
380,597 |
|
|
140,351 |
|
Marketable securities |
|
|
323,106 |
|
|
316,727 |
|
Accounts receivable, net of allowance for doubtful accounts of $23,177 and $17,727 |
|
|
269,305 |
|
|
230,908 |
|
Investments in partially owned entities, including Alexanders of $122,797 and $82,114 |
|
|
1,219,342 |
|
|
1,135,669 |
|
Investment in Toys R Us |
|
|
298,089 |
|
|
317,145 |
|
Mezzanine loans receivable |
|
|
492,339 |
|
|
561,164 |
|
Receivable arising from the straight-lining of rents, net of allowance of $3,076 and $2,334 |
|
|
516,777 |
|
|
441,321 |
|
Deferred leasing and financing costs, net of accumulated amortization of $124,612 and $98,221 |
|
|
281,467 |
|
|
243,854 |
|
Assets related to discontinued operations |
|
|
108,470 |
|
|
115,643 |
|
Due from officers |
|
|
13,228 |
|
|
15,197 |
|
Other assets |
|
|
856,324 |
|
|
731,589 |
|
|
|
$ |
22,478,935 |
|
$ |
17,954,281 |
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
Notes and mortgages payable |
|
$ |
8,994,203 |
|
$ |
6,886,884 |
|
Convertible senior debentures |
|
|
2,360,412 |
|
|
980,083 |
|
Senior unsecured notes |
|
|
698,656 |
|
|
1,196,600 |
|
Exchangeable senior debentures |
|
|
492,857 |
|
|
491,231 |
|
Revolving credit facility debt |
|
|
405,684 |
|
|
|
|
Accounts payable and accrued expenses |
|
|
557,605 |
|
|
531,977 |
|
Deferred credit |
|
|
861,643 |
|
|
331,760 |
|
Officers compensation payable |
|
|
67,714 |
|
|
60,955 |
|
Deferred tax liabilities |
|
|
241,895 |
|
|
34,529 |
|
Liabilities related to discontinued operations |
|
|
|
|
|
10,973 |
|
Other liabilities |
|
|
186,107 |
|
|
150,315 |
|
Total liabilities |
|
|
14,866,776 |
|
|
10,675,307 |
|
Minority interest, including unitholders in the Operating Partnership |
|
|
1,493,760 |
|
|
1,128,204 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
Shareholders equity: |
|
|
|
|
|
|
|
Preferred shares of beneficial interest: no par value per share; authorized 110,000,000 |
|
|
825,095 |
|
|
828,660 |
|
Common shares of beneficial interest: $.04 par value per share; authorized |
|
|
6,140 |
|
|
6,083 |
|
Additional capital |
|
|
5,339,570 |
|
|
5,292,252 |
|
Earnings less than distributions |
|
|
(82,178 |
) |
|
(69,188 |
) |
Accumulated other comprehensive income |
|
|
29,772 |
|
|
92,963 |
|
Total shareholders equity |
|
|
6,118,399 |
|
|
6,150,770 |
|
|
|
$ |
22,478,935 |
|
$ |
17,954,281 |
|
See notes to consolidated financial statements.
129
VORNADO REALTY TRUST
CONSOLIDATED STATEMENTS OF INCOME
|
|
Year Ended December 31, |
| |||||||
|
|
2007 |
|
2006 |
|
2005 |
| |||
(Amounts in thousands, except per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUES: |
|
|
|
|
|
|
|
|
|
|
Property rentals |
|
$ |
1,989,278 |
|
$ |
1,557,001 |
|
$ |
1,371,454 |
|
Temperature Controlled Logistics |
|
|
847,026 |
|
|
779,110 |
|
|
846,881 |
|
Tenant expense reimbursements |
|
|
324,034 |
|
|
261,339 |
|
|
206,923 |
|
Fee and other income |
|
|
110,291 |
|
|
103,587 |
|
|
94,603 |
|
Total revenues |
|
|
3,270,629 |
|
|
2,701,037 |
|
|
2,519,861 |
|
EXPENSES: |
|
|
|
|
|
|
|
|
|
|
Operating |
|
|
1,632,576 |
|
|
1,362,657 |
|
|
1,294,850 |
|
Depreciation and amortization |
|
|
529,761 |
|
|
395,398 |
|
|
328,811 |
|
General and administrative |
|
|
232,068 |
|
|
219,239 |
|
|
177,790 |
|
Costs of acquisitions and development not consummated |
|
|
10,375 |
|
|
|
|
|
|
|
Total expenses |
|
|
2,404,780 |
|
|
1,977,294 |
|
|
1,801,451 |
|
Operating income |
|
|
865,849 |
|
|
723,743 |
|
|
718,410 |
|
Income (loss) applicable to Alexanders |
|
|
50,589 |
|
|
(14,530 |
) |
|
59,022 |
|
Loss applicable to Toys R Us |
|
|
(14,337 |
) |
|
(47,520 |
) |
|
(40,496 |
) |
Income from partially owned entities |
|
|
33,404 |
|
|
61,777 |
|
|
36,165 |
|
Interest and other investment income |
|
|
228,499 |
|
|
262,176 |
|
|
167,214 |
|
Interest and debt expense (including amortization of deferred financing |
|
|
(634,554 |
) |
|
(476,461 |
) |
|
(338,097 |
) |
Net gain on disposition of wholly-owned and partially owned assets |
|
|
39,493 |
|
|
76,073 |
|
|
39,042 |
|
Minority interest of partially owned entities |
|
|
18,559 |
|
|
20,173 |
|
|
(3,808 |
) |
Income before taxes |
|
|
587,502 |
|
|
605,431 |
|
|
637,452 |
|
Provision for income taxes |
|
|
(10,530 |
) |
|
(2,326 |
) |
|
(4,994 |
) |
Income from continuing operations |
|
|
576,972 |
|
|
603,105 |
|
|
632,458 |
|
Income from discontinued operations, net of minority interest |
|
|
58,716 |
|
|
37,595 |
|
|
41,020 |
|
Income before allocation to minority limited partners |
|
|
635,688 |
|
|
640,700 |
|
|
673,478 |
|
Minority limited partners interest in the Operating Partnership |
|
|
(47,508 |
) |
|
(58,712 |
) |
|
(66,755 |
) |
Perpetual preferred unit distributions of the Operating Partnership |
|
|
(19,274 |
) |
|
(21,848 |
) |
|
(67,119 |
) |
Net income |
|
|
568,906 |
|
|
560,140 |
|
|
539,604 |
|
Preferred share dividends |
|
|
(57,177 |
) |
|
(57,511 |
) |
|
(46,501 |
) |
NET INCOME applicable to common shares |
|
$ |
511,729 |
|
$ |
502,629 |
|
$ |
493,103 |
|
|
|
|
|
|
|
|
|
|
|
|
INCOME PER COMMON SHARE BASIC: |
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
$ |
2.98 |
|
$ |
3.28 |
|
$ |
3.38 |
|
Income from discontinued operations |
|
|
0.39 |
|
|
0.26 |
|
|
0.31 |
|
Net income per common share |
|
$ |
3.37 |
|
$ |
3.54 |
|
$ |
3.69 |
|
|
|
|
|
|
|
|
|
|
|
|
INCOME PER COMMON SHARE DILUTED: |
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
$ |
2.86 |
|
$ |
3.10 |
|
$ |
3.21 |
|
Income from discontinued operations |
|
|
0.37 |
|
|
0.25 |
|
|
0.29 |
|
Net income per common share |
|
$ |
3.23 |
|
$ |
3.35 |
|
$ |
3.50 |
|
See notes to consolidated financial statements.
130
VORNADO REALTY TRUST
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
|
|
|
Preferred |
|
|
Common |
|
|
Additional |
|
|
Earnings in |
|
|
Accumulated |
|
|
Shareholders |
|
|
Comprehensive |
|
(Amounts in thousands, except |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2005 |
|
$ |
577,454 |
|
$ |
5,128 |
|
$ |
3,248,478 |
|
$ |
133,899 |
|
$ |
47,782 |
|
$ |
4,012,741 |
|
|
|
|
Net Income |
|
|
|
|
|
|
|
|
|
|
|
539,604 |
|
|
|
|
|
539,604 |
|
$ |
539,604 |
|
Dividends paid on common shares |
|
|
|
|
|
|
|
|
|
|
|
(523,941 |
) |
|
|
|
|
(523,941 |
) |
|
|
|
Dividends paid on Preferred Shares: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series A Preferred Shares |
|
|
|
|
|
|
|
|
|
|
|
(930 |
) |
|
|
|
|
(930 |
) |
|
|
|
Series C Preferred Shares |
|
|
|
|
|
|
|
|
|
|
|
(489 |
) |
|
|
|
|
(489 |
) |
|
|
|
Series D-10 preferred shares |
|
|
|
|
|
|
|
|
|
|
|
(2,800 |
) |
|
|
|
|
(2,800 |
) |
|
|
|
Series E Preferred Shares |
|
|
|
|
|
|
|
|
|
|
|
(5,250 |
) |
|
|
|
|
(5,250 |
) |
|
|
|
Series F Preferred Shares |
|
|
|
|
|
|
|
|
|
|
|
(10,097 |
) |
|
|
|
|
(10,097 |
) |
|
|
|
Series G Preferred Shares |
|
|
|
|
|
|
|
|
|
|
|
(13,213 |
) |
|
|
|
|
(13,213 |
) |
|
|
|
Series H Preferred Shares |
|
|
|
|
|
|
|
|
|
|
|
(4,092 |
) |
|
|
|
|
(4,092 |
) |
|
|
|
Series I Preferred Shares |
|
|
|
|
|
|
|
|
|
|
|
(5,778 |
) |
|
|
|
|
(5,778 |
) |
|
|
|
Redemption of Series C |
|
|
(111,148 |
) |
|
|
|
|
|
|
|
(3,852 |
) |
|
|
|
|
(115,000 |
) |
|
|
|
Proceeds from the issuance of |
|
|
|
|
|
360 |
|
|
780,390 |
|
|
|
|
|
|
|
|
780,750 |
|
|
|
|
Proceeds from issuance of |
|
|
370,960 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
370,960 |
|
|
|
|
Conversion of Series A Preferred |
|
|
(2,552 |
) |
|
3 |
|
|
2,549 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred compensation shares |
|
|
|
|
|
7 |
|
|
5,723 |
|
|
|
|
|
|
|
|
5,730 |
|
|
|
|
Common shares issued under |
|
|
|
|
|
42 |
|
|
45,404 |
|
|
|
|
|
|
|
|
45,446 |
|
|
|
|
Redemption of Class A partnership units |
|
|
|
|
|
133 |
|
|
149,008 |
|
|
|
|
|
|
|
|
149,141 |
|
|
|
|
Common shares issued in connection |
|
|
|
|
|
2 |
|
|
2,710 |
|
|
|
|
|
|
|
|
2,712 |
|
|
|
|
Change in unrealized net gain |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36,654 |
|
|
36,654 |
|
|
36,654 |
|
Common share offering costs |
|
|
|
|
|
|
|
|
(945 |
) |
|
|
|
|
|
|
|
(945 |
) |
|
|
|
Change in deferred compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,172 |
|
|
2,172 |
|
|
2,172 |
|
Change in pension plans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,697 |
) |
|
(2,697 |
) |
|
(2,697 |
) |
Other |
|
|
(187 |
) |
|
|
|
|
3,524 |
|
|
|
|
|
(505 |
) |
|
2,832 |
|
|
(505 |
) |
Balance, December 31, 2005 |
|
$ |
834,527 |
|
$ |
5,675 |
|
$ |
4,236,841 |
|
$ |
103,061 |
|
$ |
83,406 |
|
$ |
5,263,510 |
|
$ |
575,228 |
|
See notes to consolidated financial statements.
131
VORNADO REALTY TRUST
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY - CONTINUED
|
|
Preferred |
|
Common |
|
Additional |
|
Earnings in |
|
Accumulated |
|
Shareholders |
|
Comprehensive |
| |||||||
(Amounts in thousands, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2005 |
|
$ |
834,527 |
|
$ |
5,675 |
|
$ |
4,236,841 |
|
$ |
103,061 |
|
$ |
83,406 |
|
$ |
5,263,510 |
|
|
|
|
Net Income |
|
|
|
|
|
|
|
|
|
|
|
560,140 |
|
|
|
|
|
560,140 |
|
$ |
560,140 |
|
Dividends paid on common |
|
|
|
|
|
|
|
|
|
|
|
(537,298 |
) |
|
|
|
|
(537,298 |
) |
|
|
|
Dividends paid on Preferred Shares: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series A Preferred Shares |
|
|
|
|
|
|
|
|
|
|
|
(604 |
) |
|
|
|
|
(604 |
) |
|
|
|
Series D-10 preferred shares |
|
|
|
|
|
|
|
|
|
|
|
(2,800 |
) |
|
|
|
|
(2,800 |
) |
|
|
|
Series E Preferred Shares |
|
|
|
|
|
|
|
|
|
|
|
(5,250 |
) |
|
|
|
|
(5,250 |
) |
|
|
|
Series F Preferred Shares |
|
|
|
|
|
|
|
|
|
|
|
(10,125 |
) |
|
|
|
|
(10,125 |
) |
|
|
|
Series G Preferred Shares |
|
|
|
|
|
|
|
|
|
|
|
(13,250 |
) |
|
|
|
|
(13,250 |
) |
|
|
|
Series H Preferred Shares |
|
|
|
|
|
|
|
|
|
|
|
(7,594 |
) |
|
|
|
|
(7,594 |
) |
|
|
|
Series I Preferred Shares |
|
|
|
|
|
|
|
|
|
|
|
(17,888 |
) |
|
|
|
|
(17,888 |
) |
|
|
|
Proceeds from the issuance of |
|
|
|
|
|
324 |
|
|
1,004,481 |
|
|
|
|
|
|
|
|
1,004,805 |
|
|
|
|
Conversion of Series A Preferred |
|
|
(5,897 |
) |
|
7 |
|
|
5,890 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred compensation shares |
|
|
|
|
|
(57 |
) |
|
(59,209 |
) |
|
(137,580 |
) |
|
|
|
|
(196,846 |
) |
|
|
|
Common shares issued under |
|
|
|
|
|
110 |
|
|
75,555 |
|
|
|
|
|
|
|
|
75,665 |
|
|
|
|
Redemption of Class A |
|
|
|
|
|
23 |
|
|
26,363 |
|
|
|
|
|
|
|
|
26,386 |
|
|
|
|
Common shares issued in |
|
|
|
|
|
1 |
|
|
2,207 |
|
|
|
|
|
|
|
|
2,208 |
|
|
|
|
Change in unrealized net gain |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
70,416 |
|
|
70,416 |
|
|
70,416 |
|
Sale of securities available |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(69,863 |
) |
|
(69,863 |
) |
|
|
|
Common share offering costs |
|
|
|
|
|
|
|
|
(411 |
) |
|
|
|
|
|
|
|
(411 |
) |
|
|
|
Change in deferred |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,332 |
|
|
7,332 |
|
|
7,332 |
|
Change in pension plans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,269 |
|
|
2,269 |
|
|
2,269 |
|
Other |
|
|
30 |
|
|
|
|
|
535 |
|
|
|
|
|
(597 |
) |
|
(32 |
) |
|
(597 |
) |
Balance, December 31, 2006 |
|
$ |
828,660 |
|
$ |
6,083 |
|
$ |
5,292,252 |
|
$ |
(69,188 |
) |
$ |
92,963 |
|
$ |
6,150,770 |
|
$ |
639,560 |
|
See notes to consolidated financial statements.
132
VORNADO REALTY TRUST
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY - CONTINUED
|
|
Preferred |
|
Common |
|
Additional |
|
Earnings in |
|
Accumulated |
|
Shareholders |
|
Comprehensive |
| |||||||
(Amounts in thousands, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2006 |
|
$ |
828,660 |
|
$ |
6,083 |
|
$ |
5,292,252 |
|
$ |
(69,188 |
) |
$ |
92,963 |
|
$ |
6,150,770 |
|
|
|
|
Net Income |
|
|
|
|
|
|
|
|
|
|
|
568,906 |
|
|
|
|
|
568,906 |
|
$ |
568,906 |
|
Dividends paid on common |
|
|
|
|
|
|
|
|
|
|
|
(524,719 |
) |
|
|
|
|
(524,719 |
) |
|
|
|
Dividends paid on Preferred |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series A Preferred Shares |
|
|
|
|
|
|
|
|
|
|
|
(270 |
) |
|
|
|
|
(270 |
) |
|
|
|
Series D-10 preferred shares |
|
|
|
|
|
|
|
|
|
|
|
(2,800 |
) |
|
|
|
|
(2,800 |
) |
|
|
|
Series E Preferred Shares |
|
|
|
|
|
|
|
|
|
|
|
(5,250 |
) |
|
|
|
|
(5,250 |
) |
|
|
|
Series F Preferred Shares |
|
|
|
|
|
|
|
|
|
|
|
(10,125 |
) |
|
|
|
|
(10,125 |
) |
|
|
|
Series G Preferred Shares |
|
|
|
|
|
|
|
|
|
|
|
(13,250 |
) |
|
|
|
|
(13,250 |
) |
|
|
|
Series H Preferred Shares |
|
|
|
|
|
|
|
|
|
|
|
(7,594 |
) |
|
|
|
|
(7,594 |
) |
|
|
|
Series I Preferred Shares |
|
|
|
|
|
|
|
|
|
|
|
(17,888 |
) |
|
|
|
|
(17,888 |
) |
|
|
|
Conversion of Series A Preferred |
|
|
(3,565 |
) |
|
4 |
|
|
3,561 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred compensation shares |
|
|
|
|
|
(17 |
) |
|
(36,422 |
) |
|
|
|
|
|
|
|
(36,439 |
) |
|
|
|
Common shares issued: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Under employees share |
|
|
|
|
|
30 |
|
|
34,617 |
|
|
|
|
|
|
|
|
34,647 |
|
|
|
|
Upon redemption of Class A |
|
|
|
|
|
39 |
|
|
43,456 |
|
|
|
|
|
|
|
|
43,495 |
|
|
|
|
In connection with dividend |
|
|
|
|
|
1 |
|
|
2,030 |
|
|
|
|
|
|
|
|
2,031 |
|
|
|
|
Change in unrealized net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(38,842 |
) |
|
(38,842 |
) |
|
(38,842 |
) |
Sale of securities available |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(36,563 |
) |
|
(36,563 |
) |
|
|
|
Change in deferred |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,558 |
|
|
7,558 |
|
|
7,558 |
|
Change in pension plans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
895 |
|
|
895 |
|
|
895 |
|
Other |
|
|
|
|
|
|
|
|
76 |
|
|
|
|
3,761 |
|
|
3,837 |
|
|
3,761 |
| |
Balance, December 31, 2007 |
|
$ |
825,095 |
|
$ |
6,140 |
|
$ |
5,339,570 |
|
$ |
(82,178 |
) |
$ |
29,772 |
|
$ |
6,118,399 |
|
$ |
542,278 |
|
See notes to consolidated financial statements.
133
VORNADO REALTY TRUST
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in thousands) |
|
Year Ended December 31, |
| |||||||
|
2007 |
|
2006 |
|
2005 |
| ||||
Cash Flows from Operating Activities: |
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
568,906 |
|
$ |
560,140 |
|
$ |
539,604 |
|
Adjustments to reconcile net income to net cash provided |
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization (including amortization of debt issuance costs) |
|
|
545,885 |
|
|
413,162 |
|
|
346,775 |
|
Net gains from derivative positions, including (McDonalds, Sears Holdings, |
|
|
(113,503 |
) |
|
(153,208 |
) |
|
(73,953 |
) |
Net gains on dispositions of wholly owned and partially owned assets |
|
|
(39,493 |
) |
|
(76,073 |
) |
|
(39,042 |
) |
Straight-lining of rental income |
|
|
(77,699 |
) |
|
(62,655 |
) |
|
(50,064 |
) |
Mezzanine loan loss accrual |
|
|
57,000 |
|
|
|
|
|
|
|
Minority limited partners interest in the Operating Partnership |
|
|
53,565 |
|
|
58,700 |
|
|
66,755 |
|
Distributions of income from partially owned entities |
|
|
24,044 |
|
|
35,911 |
|
|
40,152 |
|
Net gains on sale of real estate |
|
|
(64,981 |
) |
|
(33,769 |
) |
|
(31,614 |
) |
Loss on early extinguishment of debt and write-off of unamortized |
|
|
7,670 |
|
|
33,488 |
|
|
|
|
Amortization of below market leases, net |
|
|
(83,250 |
) |
|
(23,814 |
) |
|
(13,797 |
) |
Perpetual preferred unit distributions of the Operating Partnership |
|
|
19,274 |
|
|
21,848 |
|
|
48,102 |
|
Minority interest of partially owned entities |
|
|
(18,559 |
) |
|
(20,173 |
) |
|
3,808 |
|
Write-off of issuance costs of preferred units redeemed |
|
|
|
|
|
1,125 |
|
|
19,017 |
|
Other non-cash adjustments |
|
|
23,373 |
|
|
954 |
|
|
|
|
Equity in income of partially owned entities, including Alexanders and Toys |
|
|
(69,656 |
) |
|
273 |
|
|
(54,691 |
) |
Costs of acquisitions and development not consummated |
|
|
10,375 |
|
|
|
|
|
|
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
Accounts receivable, net |
|
|
(25,877 |
) |
|
24,373 |
|
|
(45,023 |
) |
Accounts payable and accrued expenses |
|
|
(89,961 |
) |
|
60,348 |
|
|
54,808 |
|
Other assets |
|
|
(52,478 |
) |
|
(62,224 |
) |
|
(44,934 |
) |
Other liabilities |
|
|
22,690 |
|
|
46,262 |
|
|
(3,225 |
) |
Net cash provided by operating activities |
|
|
697,325 |
|
|
824,668 |
|
|
762,678 |
|
Cash Flows from Investing Activities: |
|
|
|
|
|
|
|
|
|
|
Acquisitions of real estate and other |
|
|
(2,811,285 |
) |
|
(1,399,326 |
) |
|
(889,369 |
) |
Investments in mezzanine loans receivable |
|
|
(217,081 |
) |
|
(363,374 |
) |
|
(307,050 |
) |
Investments in partially owned entities |
|
|
(271,423 |
) |
|
(233,651 |
) |
|
(971,358 |
) |
Development costs and construction in progress |
|
|
(358,748 |
) |
|
(233,492 |
) |
|
(176,486 |
) |
Additions to real estate |
|
|
(166,319 |
) |
|
(198,215 |
) |
|
(68,443 |
) |
Proceeds from sales of, and return of investment in, marketable securities |
|
|
112,779 |
|
|
173,027 |
|
|
115,974 |
|
Proceeds received from repayment of mezzanine loans receivable |
|
|
241,289 |
|
|
172,445 |
|
|
383,050 |
|
Purchases of marketable securities |
|
|
(152,683 |
) |
|
(153,914 |
) |
|
(242,617 |
) |
Proceeds received on settlement of derivatives |
|
|
260,764 |
|
|
135,028 |
|
|
|
|
Distributions of capital from partially owned entities |
|
|
22,541 |
|
|
114,041 |
|
|
136,764 |
|
Proceeds from sales of real estate |
|
|
297,234 |
|
|
110,388 |
|
|
126,584 |
|
Deposits in connection with real estate acquisitions, including pre-acquisition costs |
|
|
(27,702 |
) |
|
(82,753 |
) |
|
(18,991 |
) |
Cash restricted, including mortgage escrows |
|
|
11,652 |
|
|
52,268 |
|
|
36,658 |
|
Acquisition of trade shows |
|
|
(10,722 |
) |
|
(17,582 |
) |
|
|
|
Repayment of officers loans |
|
|
2,000 |
|
|
8,600 |
|
|
|
|
Proceeds from Alexanders loan repayment |
|
|
|
|
|
|
|
|
124,000 |
|
Net cash used in investing activities |
|
|
(3,067,704 |
) |
|
(1,916,510 |
) |
|
(1,751,284 |
) |
See notes to consolidated financial statements.
134
VORNADO REALTY TRUST
CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED
|
|
Year Ended December 31, |
| |||||||
(Amounts in thousands) |
|
2007 |
|
2006 |
|
2005 |
| |||
Cash Flows from Financing Activities: |
|
|
|
|
|
|
|
|
|
|
Proceeds from borrowings |
|
|
2,954,497 |
|
|
5,151,952 |
|
|
1,310,630 |
|
Repayments of borrowings |
|
|
(868,055 |
) |
|
(1,544,076 |
) |
|
(398,957 |
) |
Dividends paid on common shares |
|
|
(524,719 |
) |
|
(537,298 |
) |
|
(524,163 |
) |
Purchase of marketable securities in connection with the legal defeasance |
|
|
(109,092 |
) |
|
(636,293 |
) |
|
|
|
Distributions to minority limited partners |
|
|
(81,065 |
) |
|
(188,052 |
) |
|
(146,139 |
) |
Dividends paid on preferred shares |
|
|
(57,236 |
) |
|
(57,606 |
) |
|
(34,553 |
) |
Repurchase of shares related to stock compensation arrangements and |
|
|
(43,396 |
) |
|
(201,866 |
) |
|
|
|
Proceeds received from exercise of employee share options |
|
|
35,083 |
|
|
77,873 |
|
|
52,760 |
|
Proceeds from issuance of common shares |
|
|
|
|
|
1,004,394 |
|
|
780,750 |
|
Redemption of perpetual preferred shares and units |
|
|
|
|
|
(45,000 |
) |
|
(812,000 |
) |
Proceeds from issuance of preferred shares and units |
|
|
|
|
|
43,819 |
|
|
470,934 |
|
Debt issuance costs |
|
|
(14,360 |
) |
|
(37,192 |
) |
|
(15,434 |
) |
Net cash provided by financing activities |
|
|
1,291,657 |
|
|
3,030,655 |
|
|
683,828 |
|
Net (decrease) increase in cash and cash equivalents |
|
|
(1,078,722 |
) |
|
1,938,813 |
|
|
(304,778 |
) |
Cash and cash equivalents at beginning of year |
|
|
2,233,317 |
|
|
294,504 |
|
|
599,282 |
|
Cash and cash equivalents at end of year |
|
$ |
1,154,595 |
|
$ |
2,233,317 |
|
$ |
294,504 |
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Cash Flow Information: |
|
|
|
|
|
|
|
|
|
|
Cash payments for interest (including capitalized interest of |
|
$ |
653,811 |
|
$ |
454,391 |
|
$ |
349,331 |
|
Cash payments for taxes |
|
$ |
36,489 |
|
$ |
8,766 |
|
$ |
4,084 |
|
|
|
|
|
|
|
|
|
|
|
|
Non-Cash Transactions: |
|
|
|
|
|
|
|
|
|
|
Financing assumed in acquisitions |
|
$ |
1,405,654 |
|
$ |
303,703 |
|
$ |
402,865 |
|
Marketable securities transferred in connection with the legal defeasance |
|
|
109,092 |
|
|
636,293 |
|
|
|
|
Mortgage notes payable legally defeased |
|
|
104,571 |
|
|
612,270 |
|
|
|
|
Conversion of Class A operating partnership units to common shares |
|
|
43,495 |
|
|
26,386 |
|
|
149,141 |
|
Unrealized gain on securities available for sale |
|
|
38,842 |
|
|
70,416 |
|
|
85,444 |
|
Operating Partnership units issued in connection with acquisitions |
|
|
62,059 |
|
|
|
|
|
62,418 |
|
Increase in assets and liabilities resulting from the consolidation |
|
|
|
|
|
|
|
|
|
|
Real estate, net |
|
|
342,764 |
|
|
|
|
|
|
|
Restricted cash |
|
|
369 |
|
|
|
|
|
|
|
Other assets |
|
|
11,648 |
|
|
|
|
|
|
|
Notes and mortgages payable |
|
|
55,272 |
|
|
|
|
|
|
|
Accounts payable and accrued expenses |
|
|
3,101 |
|
|
|
|
|
|
|
Deferred credit |
|
|
2,407 |
|
|
|
|
|
|
|
Deferred tax liabilities |
|
|
112,797 |
|
|
|
|
|
|
|
Other liabilities |
|
|
71 |
|
|
|
|
|
|
|
See notes to consolidated financial statements.
135
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. |
Organization and Business |
Vornado Realty Trust is a fully-integrated real estate investment trust (REIT) and conducts its business through Vornado Realty L.P., a Delaware limited partnership (the Operating Partnership). All references to we, us, Company and Vornado refer to Vornado Realty Trust and its consolidated subsidiaries, including the Operating Partnership. Vornado is the sole general partner of, and owned approximately 90.1% of the common limited partnership interest in, the Operating Partnership at December 31, 2007.
At December 31, 2007, we own directly or indirectly:
Office Properties:
(i) all or portions of 28 office properties aggregating approximately 16.0 million square feet in the New York City metropolitan area (primarily Manhattan);
(ii) all or portions of 83 office properties aggregating 17.6 million square feet in the Washington, DC and Northern Virginia areas;
(iii) a 70% controlling interest in 555 California Street, a three-building complex aggregating 1.8 million square feet in San Franciscos financial district;
Retail Properties:
(iv) 177 retail properties in 21 states, Washington, DC and Puerto Rico aggregating approximately 21.9 million square feet, including 3.6 million square feet owned by tenants on land leased from us;
Merchandise Mart Properties:
(v) 9 properties in five states and Washington, DC aggregating approximately 9.1 million square feet of showroom and office space, including the 3.3 million square foot Merchandise Mart in Chicago;
Temperature Controlled Logistics:
(vi) a 47.6% interest in AmeriCold Realty Trust which owns and operates 90 cold storage warehouses nationwide;
Toys R Us, Inc.:
(vii) a 32.7% interest in Toys R Us, Inc. which owns and/or operates 1,352 stores worldwide, including 588 toy stores and 259 Babies R Us stores in the United States and 505 toy stores internationally;
Other Real Estate Investments:
(viii) 32.8% of the common stock of Alexanders, Inc. (NYSE: ALX) which has seven properties in the greater New York metropolitan area;
(ix) the Hotel Pennsylvania in New York City, consisting of a hotel portion containing 1.0 million square feet with 1,700 rooms and a commercial portion containing 400,000 square feet of retail and office space;
(x) mezzanine loans to entities that have significant real estate assets; and
(xi) interests in other real estate, including interests in other public companies that own and manage office, industrial and retail properties net leased to major corporations and student and military housing properties throughout the United States; six warehouse/industrial properties in New Jersey containing approximately 1.2 million square feet; and other investments and marketable securities.
136
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
2. |
Basis of Presentation and Significant Accounting Policies |
Basis of Presentation
The accompanying consolidated financial statements include the accounts of Vornado Realty Trust and its majority-owned subsidiary, Vornado Realty L.P. All significant inter-company amounts have been eliminated. We account for unconsolidated partially owned entities on the equity method of accounting. Our consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States which requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ materially from those estimates.
Significant Accounting Policies
Real Estate: Real estate is carried at cost, net of accumulated depreciation and amortization. Betterments, major renewals and certain costs directly related to the acquisition, improvement and leasing of real estate are capitalized. Maintenance and repairs are charged to operations as incurred. For redevelopment of existing operating properties, the net book value of the existing property under redevelopment plus the cost for the construction and improvements incurred in connection with the redevelopment are capitalized to the extent the capitalized costs of the property do not exceed the estimated fair value of the redeveloped property when complete. If the cost of the redeveloped property, including the undepreciated net book value of the property carried forward, exceeds the estimated fair value of redeveloped property, the excess is charged to expense. Depreciation is provided on a straight-line basis over the assets estimated useful lives which range from 7 to 40 years. Tenant allowances are amortized on a straight-line basis over the lives of the related leases, which approximate the useful lives of the assets. Additions to real estate include interest expense capitalized during construction of $53,648,000 and $26,195,000, for the years ended December 31, 2007 and 2006, respectively.
Upon the acquisition of real estate, we assess the fair value of acquired assets (including land, buildings and improvements, and identified intangibles such as above and below market leases and acquired in-place leases and customer relationships) and acquired liabilities in accordance with Statement of Financial Accounting Standards (SFAS) No. 141: Business Combinations and SFAS No. 142: Goodwill and Other Intangible Assets, and we allocate purchase price based on these assessments. We assess fair value based on estimated cash flow projections that utilize appropriate discount and capitalization rates and available market information. Estimates of future cash flows are based on a number of factors including the historical operating results, known trends, and market/economic conditions that may affect the property.
Our properties, including any related intangible assets, are reviewed for impairment if events or circumstances change indicating that the carrying amount of the assets may not be recoverable. An impairment exists when the carrying amount of an asset exceeds the aggregate cash flows over our anticipated holding period on an undiscounted basis. An impairment loss is measured based on the excess of the carrying amount over the discounted cash flows using an appropriate discount rate. The evaluation of anticipated cash flows is subjective and is based, in part, on assumptions regarding future occupancy, rental rates and capital requirements that could differ materially from actual results. Holding properties over longer periods decreases the likelihood of recording an impairment loss. If our anticipated holding periods change or estimated cash flows decline based on market conditions or otherwise, an impairment loss may be recognized.
137
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
2. |
Basis of Presentation and Significant Accounting Policies continued |
Partially Owned Entities: In determining whether we have a controlling interest in a partially owned entity and the requirement to consolidate the accounts of that entity, we consider factors such as ownership interest, board representation, management representation, authority to make decisions, and contractual and substantive participating rights of the partners/members as well as whether the entity is a variable interest entity in which we will absorb the majority of the entitys expected losses, if they occur, or receive the majority of the expected residual returns, if they occur, or both. We consolidate our 47.6% investment in Americold Realty Trust because we have the contractual right to appoint three out of five members of its board of trustees, and therefore determined that we have a controlling interest. We have concluded that we do not control a partially owned entity, despite an ownership interest of 50% or greater, if the entity is not considered a variable interest entity and the approval of all of the partners/members is contractually required with respect to major decisions, such as operating and capital budgets, the sale, exchange or other disposition of real property, the hiring of a chief executive officer, the commencement, compromise or settlement of any lawsuit, legal proceeding or arbitration or the placement of new or additional financing secured by assets of the venture. This is the case with respect to our 50% interests in Monmouth Mall, MartParc Wells, MartParc Orleans, Beverly Connection, 478-486 Broadway, 968 Third Avenue, West 57th Street properties and 825 Seventh Avenue. We account for investments on the equity method when the requirements for consolidation are not met, and we have significant influence over the operations of the investee. Equity method investments are initially recorded at cost and subsequently adjusted for our share of net income or loss and cash contributions and distributions. Investments that do not qualify for consolidation or equity method accounting are accounted for on the cost method.
Our investments in partially owned entities are reviewed for impairment, periodically, if events or circumstances change indicating that the carrying amount of our investments may not be recoverable. The ultimate realization of our investments in partially owned entities is dependent on a number of factors, including the performance of each investment and market conditions. We will record an impairment charge if we determine that a decline in the value of an investment is other than temporary.
Identified Intangibles and Goodwill: We record acquired intangible assets (including above-market leases, customer relationships and in-place leases) and acquired intangible liabilities (including below market leases) at their estimated fair value separate and apart from goodwill. We amortize identified intangible assets and liabilities that are determined to have finite lives over the period the assets and liabilities are expected to contribute directly or indirectly to the future cash flows of the property or business acquired. Intangible assets subject to amortization are reviewed for impairment whenever events or changes in circumstances indicate that their carrying amount may not be recoverable. An impairment loss is recognized if the carrying amount of an intangible asset is not recoverable and its carrying amount exceeds its estimated fair value.
The excess of the cost of an acquired entity over the net of the amounts assigned to assets acquired (including identified intangible assets) and liabilities assumed is recorded as goodwill. Goodwill is not amortized but is tested for impairment at a level of reporting referred to as a reporting unit on an annual basis, or more frequently if events or changes in circumstances indicate that the asset might be impaired. An impairment loss for an asset group is allocated to the long-lived assets of the group on a pro-rata basis using the relative carrying amounts of those assets, unless the fair value of specific components of the reporting group are determinable without undue cost and effort.
As of December 31, 2007 and 2006, the carrying amounts of identified intangible assets, a component of other assets on our consolidated balance sheets, were $601,232,000 and $303,609,000, respectively. In addition, the carrying amounts of identified intangible liabilities, a component of deferred credit on our consolidated balance sheets, were $814,101,000 and $296,836,000, respectively.
Mezzanine Loans Receivable: We invest in mezzanine loans to entities which have significant real estate assets. These investments, which are subordinate to the mortgage loans secured by the real property, are generally secured by pledges of the equity interests of the entities owning the underlying real estate. We record these investments at the stated principal amount net of any discount or premium. We accrete or amortize any discounts or premiums over the life of the related loan receivable utilizing the effective interest method, or straight-line method if the result is not materially different. We evaluate the collectibility of both interest and principal of each of our loans, if circumstances warrant, to determine whether they are impaired. A loan is impaired when, based on current information and events, it is probable that we will be unable to collect all amounts due according to the existing contractual terms. When a loan is impaired, the amount of the loss accrual is calculated by comparing the carrying amount of the investment to the value determined by discounting the expected future cash flows at the loans effective interest rate or, as a practical expedient, to the value of the collateral if the loan is collateral dependent.
138
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
2. |
Basis of Presentation and Significant Accounting Policies continued |
Cash and Cash Equivalents: Cash and cash equivalents consist of highly liquid investments purchased with original maturities of three months or less. Cash and cash equivalents do not include cash escrowed under loan agreements and cash restricted in connection with an officers deferred compensation payable. Cash and cash equivalents include repurchase agreements collateralized by U.S. government obligations totaling $82,240,000 and $219,990,000 as of December 31, 2007 and 2006, respectively. The majority of our cash and cash equivalents are held at major commercial banks which may at times exceed the Federal Deposit Insurance Corporation limit of $100,000. We have not experienced any losses to date on our invested cash.
Allowance for Doubtful Accounts: We periodically evaluate the collectibility of amounts due from tenants and maintain an allowance for doubtful accounts for estimated losses resulting from the inability of tenants to make required payments under the lease agreements. We also maintain an allowance for receivables arising from the straight-lining of rents. This receivable arises from earnings recognized in excess of amounts currently due under the lease agreements. Management exercises judgment in establishing these allowances and considers payment history and current credit status in developing these estimates.
Marketable Securities: We classify debt and equity securities which we intend to hold for an indefinite period of time as securities available-for-sale; equity securities we intend to buy and sell on a short term basis as trading securities; and mandatorily redeemable preferred stock investments which we intend to hold to maturity as securities held to maturity. Unrealized gains and losses on trading securities are included in earnings. Unrealized gains and losses on securities available-for-sale are included as a component of shareholders equity and other comprehensive income. Realized gains or losses on the sale of securities are recorded based on specific identification.
At December 31, 2007 and 2006, our marketable securities had an aggregate cost of $311,444,000 and $229,600,000, and an aggregate fair value of $323,106,000 and $316,727,000, respectively. In addition, at December 31, 2007 and 2006, $226,796,000 and $221,716,000, respectively, of the aggregate fair value of our marketable securities represent securities available for sale and $96,310,000 and $95,011,000, respectively, represent securities held to maturity. At December 31, 2007 and 2006, aggregate unrealized gains were $33,432,000 and $87,702,000, respectively, and aggregate unrealized losses were $21,771,000 and $131,000, respectively.
We evaluate our portfolio of marketable securities for impairment as of each reporting period. For each of the securities in our portfolio with unrealized losses, we review the underlying cause of the decline in value and the estimated recovery period, as well as the severity and duration of the decline. In our evaluation, we consider our ability and intent to hold these investments for a reasonable period of time sufficient for us to recover our cost basis. We also evaluate the near-term prospects for each of these investments in relation to the severity and duration of the decline. At December 31, 2007, the aggregate unrealized loss of $21,771,000 relates to marketable securities with an aggregate fair value of $100,137,000, none of which have been in an unrealized loss position for greater than 12 months. We do not believe that the decline in value of any of these securities is other-than-temporary at December 31, 2007.
Deferred Charges: Direct financing costs are deferred and amortized over the terms of the related agreements as a component of interest expense. Direct costs related to successful leasing activities are capitalized and amortized on a straight-line basis over the lives of the related leases. All other deferred charges are amortized on a straight-line basis, which approximates the effective interest rate method, in accordance with the terms of the agreements to which they relate.
Fair Value of Financial Instruments: We have estimated the fair value of all financial instruments reflected in the accompanying consolidated balance sheets at amounts which are based upon an interpretation of available market information and valuation methodologies (including discounted cash flow analyses with regard to fixed rate debt). As of December 31, 2007, the fair value of our consolidated debt approximates its carrying amount. As of December 31, 2006, the carrying amount of our consolidated debt exceeded its fair value by approximately $90,356,000. Such fair value estimates are not necessarily indicative of the amounts that would be realized upon disposition of our financial instruments.
139
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
2. |
Basis of Presentation and Significant Accounting Policies continued |
Revenue Recognition: We have the following revenue sources and revenue recognition policies:
|
|
Base Rent income arising from tenant leases. These rents are recognized over the non-cancelable term of the related leases on a straight-line basis which includes the effects of rent steps and rent abatements under the leases. We commence rental revenue recognition when the tenant takes possession of the leased space and the leased space is substantially ready for its intended use. In addition, in circumstances where we provide a tenant improvement allowance for improvements that are owned by the tenant, we recognize the allowance as a reduction of rental revenue on a straight-line basis over the term of the lease. |
|
|
Percentage Rent income arising from retail tenant leases that is contingent upon the sales of the tenant exceeding a defined threshold. These rents are recognized in accordance with Staff Accounting Bulletin No. 104: Revenue Recognition, which states that this income is to be recognized only after the contingency has been removed (i.e., sales thresholds have been achieved). |
|
|
Hotel Revenue income arising from the operation of the Hotel Pennsylvania which consists of rooms revenue, food and beverage revenue, and banquet revenue. Income is recognized when rooms are occupied. Food and beverage and banquet revenue is recognized when the services have been rendered. |
|
|
Trade Shows Revenue income arising from the operation of trade shows, including rentals of booths. This revenue is recognized when the trade shows have occurred. |
|
|
Expense Reimbursements revenue arising from tenant leases which provide for the recovery of all or a portion of the operating expenses and real estate taxes of the respective property. This revenue is accrued in the same periods as the expenses are incurred. |
|
|
Temperature Controlled Logistics Revenue income arising from our investment in AmeriCold. Storage and handling revenue are recognized as services are provided. Transportation fees are recognized upon delivery to customers. |
|
|
Management, Leasing and Other Fees income arising from contractual agreements with third parties or with partially owned entities. This revenue is recognized as the related services are performed under the respective agreements. |
Derivative Instruments And Hedging Activities: SFAS No. 133: Accounting for Derivative Instruments and Hedging Activities (SFAS No. 133), as amended and interpreted, establishes accounting and reporting standards for derivative instruments, including certain derivative instruments embedded in other contracts, and for hedging activities. As required by SFAS No. 133, we record all derivatives on the balance sheet at fair value. The accounting for changes in the fair value of derivatives depends on the intended use of the derivative and the resulting designation. Derivatives used to hedge the exposure to changes in the fair value of an asset, liability, or firm commitment attributable to a particular risk, such as interest rate risk, are considered fair value hedges. Derivatives used to hedge the exposure to variability in expected future cash flows, or other types of forecasted transactions, are considered cash flow hedges.
For derivatives designated as fair value hedges, changes in the fair value of the derivative and the hedged item related to the hedged risk are recognized in earnings. For derivatives designated as cash flow hedges, the effective portion of changes in the fair value of the derivative is initially reported in other comprehensive income (loss) (outside of earnings) and subsequently reclassified to earnings when the hedged transaction affects earnings, and the ineffective portion of changes in the fair value of the derivative is recognized directly in earnings. We assess the effectiveness of each hedging relationship by comparing the changes in fair value or cash flows of the derivative hedging instrument with the changes in fair value or cash flows of the designated hedged item or transaction. For derivatives not designated as hedges, changes in fair value are recognized in earnings.
140
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
2. |
Basis of Presentation and Significant Accounting Policies continued |
Income Taxes: We operate in a manner intended to enable us to continue to qualify as a REIT under Sections 856-860 of the Internal Revenue Code of 1986, as amended. Under those sections, a REIT which distributes at least 90% of its REIT taxable income as a dividend to its shareholders each year and which meets certain other conditions will not be taxed on that portion of its taxable income which is distributed to its shareholders. We distribute to our shareholders 100% of our taxable income and therefore, no provision for Federal income taxes is required. Dividend distributions for the year ended December 31, 2007 were characterized for Federal income tax purposes as 61.6% ordinary income and 38.4% long-term capital gain income. Dividend distributions for the year ended December 31, 2006 were characterized for Federal income tax purposes as 29% ordinary income, 14.8% long-term capital gain income and 56.2% return of capital. Dividend distributions for the year ended December 31, 2005 were characterized for Federal income tax purposes as 93.6% ordinary income and 6.4% long-term capital gain income.
We have elected to treat certain of our consolidated subsidiaries, and may in the future elect to treat newly formed subsidiaries, as taxable REIT subsidiaries pursuant to an amendment to the Internal Revenue Code that became effective January 1, 2001. Taxable REIT subsidiaries may participate in non-real estate related activities and/or perform non-customary services for tenants and are subject to Federal and State income tax at regular corporate tax rates. Other than the taxable REIT subsidiaries of AmeriCold, our taxable REIT subsidiaries had a combined current income tax liability of approximately $11,545,000 and $2,683,000 for the years ended December 31, 2007 and 2006, respectively, and have immaterial differences between the financial reporting and tax basis of assets and liabilities. AmeriColds taxable REIT subsidiaries are accounted for using the asset and liability method, under which deferred income taxes are recognized for (i) temporary differences between the financial reporting and tax bases of assets and liabilities and (ii) operating loss and tax credit carry-forwards based on enacted tax rates expected to be in effect when such amounts are realized or settled. Deferred income tax assets are recognized only to the extent that it is more likely than not they will be realized based on consideration of available evidence, including tax planning strategies. As of December 31, 2007 and 2006, AmeriCold has recorded deferred income tax assets of $8,254,000 and $14,274,000, respectively, and deferred income tax liabilities of $3,745,000 and $7,603,000, respectively. The net amount of the deferred income tax assets and liabilities are included in Other Assets on our consolidated balance sheets.
In connection with purchase accounting for H Street, in July 2005 and April 2007 we recorded an aggregate of $220,000,000 of deferred tax liabilities for the differences between the tax basis and the book basis of the acquired assets and liabilities. We were required to record these deferred tax liabilities because H Street and its partially owned entities were operated as C Corporations at the time they were acquired. As of February 2008, we have completed all of the actions necessary to enable these entities to elect REIT status effective for the tax year beginning on January 1, 2008. Consequently, in the first quarter of 2008, the deferred tax liabilities will be eliminated and we will recognize $220,000,000 as an income tax benefit on our consolidated statement of income.
The following table reconciles net income to estimated taxable income for the years ended December 31, 2007, 2006 and 2005.
(Amounts in thousands) |
|
2007 |
|
2006 |
|
2005 |
| |||
Net income applicable to common shares |
|
$ |
511,729 |
|
$ |
502,629 |
|
$ |
493,103 |
|
Book to tax differences (unaudited): |
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
145,131 |
|
|
118,364 |
|
|
93,301 |
|
Derivatives |
|
|
131,711 |
|
|
(25,726 |
) |
|
(31,144 |
) |
Stock options expense |
|
|
(88,752 |
) |
|
(220,043 |
) |
|
(35,088 |
) |
Straight-line rent adjustments |
|
|
(70,450 |
) |
|
(56,690 |
) |
|
(44,787 |
) |
Net gains on sale of real estate |
|
|
(57,386 |
) |
|
(22,699 |
) |
|
(28,282 |
) |
Earnings of partially owned entities |
|
|
12,093 |
|
|
72,534 |
|
|
31,591 |
|
Compensation deduction for units held in Rabbi Trust |
|
|
|
|
|
(171,356 |
) |
|
|
|
Sears Canada dividend |
|
|
|
|
|
(72,706 |
) |
|
75,201 |
|
Other, net |
|
|
37,571 |
|
|
(21,048 |
) |
|
16,269 |
|
Estimated taxable income |
|
$ |
621,647 |
|
$ |
103,259 |
|
$ |
570,164 |
|
The net basis of our assets and liabilities for tax reporting purposes is approximately $3.4 billion lower than the amount reported in our consolidated financial statements.
141
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
2. |
Basis of Presentation and Significant Accounting Policies continued |
Income Per Share: Basic income per share is computed based on weighted average shares outstanding. Diluted income per share considers the effect of all potentially dilutive share equivalents, including outstanding employee stock options, restricted shares, warrants and convertible or redeemable securities.
Stock-Based Compensation: Our stock based compensation consists of awards to certain of our employees and officers and consist of stock options, restricted common shares, restricted Operating Partnership units and out-performance plan awards. The terms of each of these awards are described in Note 11. Stock-Based Compensation. We account for all stock-based compensation in accordance with SFAS No. 123: Accounting for Stock-Based Compensation, as amended by SFAS No. 148: Accounting for Stock-Based Compensation - Transition and Disclosure and as revised by SFAS No. 123R: Share-Based Payment (SFAS No. 123R). We adopted SFAS No. 123R using the modified prospective application, on January 1, 2006.
Stock option awards
We determine the value of stock option awards granted in 2003 and thereafter, using a binomial valuation model and appropriate market assumptions adjusted to include an estimated forfeiture factor which is based on our past history. Compensation expense for stock option awards is recognized on a straight-line basis over the vesting period, which is generally five years.
In 2002 and prior years, we accounted for stock option awards using the intrinsic value method. Under the intrinsic value method compensation cost was measured as the excess, if any, of the quoted market price of Vornados common shares on the date of grant over the exercise price of the option granted. Because our policy is to grant options with an exercise price equal to the average of the high and low market price of Vornados common shares on the New York Stock Exchange (NYSE) on the grant date, no compensation cost was recognized for stock options granted prior to 2003. See Note 11. Stock-Based Compensation, for pro forma net income and pro forma net income per share for the years ended December 31, 2007, 2006 and 2005, assuming compensation cost for grants prior to 2003 was recognized as compensation expense based on the fair value at the grant dates.
Restricted stock and Operating Partnership awards
Restricted stock awards are valued using the average of the high and low market price of Vornados common shares on the NYSE on the date of grant, adjusted to include an estimated forfeiture factor which is based on our past history. Compensation expense is recognized on a straight-line basis over the vesting period, which is generally three to five years. Dividends paid on unvested shares are charged to retained earnings. Dividends on shares that are canceled or terminated prior to vesting are charged to compensation expense in the period they are cancelled or terminated.
Restricted Operating Partnership unit awards are also valued using the average of the high and low market price of Vornados common shares on the NYSE on the date of grant, adjusted to include an estimated forfeiture factor which is based on our past history. Compensation expense is recognized over the five year vesting period using a graded vesting attribution model as these awards are subject to the satisfaction of a performance condition. Dividends paid on unvested units are charged to minority interest expense on our consolidated statements of operations. Dividends on units that are canceled or terminated prior to the satisfaction of the performance condition and vesting are charged to compensation expense in the period they are cancelled or terminated.
Out-performance plan awards
Out-performance plan awards are valued using a risk-free valuation model and appropriate market assumptions as of the date of grant, adjusted to include an estimated forfeiture factor which is based on our past history. Compensation expense is recognized over five years using a graded vesting attribution model as these awards are subject to the satisfaction of certain market and performance conditions, in addition to vesting.
142
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
2. |
Basis of Presentation and Significant Accounting Policies continued |
Recently Issued Accounting Literature
In September 2006, the FASB issued Statement No. 157, Fair Value Measurements (SFAS 157). SFAS No. 157 defines fair value, establishes a framework for measuring fair value in accordance with generally accepted accounting principles and expands disclosures about fair value measurements. SFAS 157 is effective for financial assets and liabilities on January 1, 2008. The FASB has deferred the implementation of the provisions of SFAS 157 relating to certain nonfinancial assets and liabilities until January 1, 2009. This standard is not expected to materially affect how we determine fair value, but may result in certain additional disclosures.
In September 2006, the FASB issued Statement No. 158, Employers Accounting for Defined Benefit Pension and Other Postretirement Plans, an Amendment of SFAS No. 87, 88, 106 and 132R (SFAS 158). SFAS 158 requires an employer to (i) recognize in its statement of financial position an asset for a plans over-funded status or a liability for a plans under-funded status; (ii) measure a plans assets and its obligations that determine its funded status as of the end of the employers fiscal year (with limited exceptions); and (iii) recognize changes in the funded status of a defined benefit postretirement plan in the year in which the changes occur. Those changes will be reported in comprehensive income. The adoption of the requirement to recognize the funded status of a benefit plan and the disclosure requirements as of December 31, 2006 did not have a material effect on our consolidated financial statements. The requirement to measure plan assets and benefit obligations to determine the funded status as of the end of the fiscal year and to recognize changes in the funded status in the year in which the changes occur is effective on January 1, 2009. The adoption of the measurement date provisions of this standard is not expected to have a material effect on our consolidated financial statements.
In February 2007, the FASB issued Statement No. 159, The Fair Value Option for Financial Assets and Financial Liabilities (SFAS 159). SFAS 159 permits companies to measure many financial instruments and certain other items at fair value. SFAS 159 is effective for us on January 1, 2008. We have not elected the fair value option for any of our existing financial instruments on the effective date and have not determined whether or not we will elect this option for any eligible financial instruments we acquire in the future.
On August 31, 2007, the FASB issued a proposed FASB Staff Position (the proposed FSP) that affects the accounting for our convertible and exchangeable senior debentures and Series D-13 convertible preferred units. The proposed FSP requires the initial proceeds from the sale of our convertible and exchangeable senior debentures and Series D-13 convertible preferred units to be allocated between a liability component and an equity component. The resulting discount must be amortized using the effective interest method over the period the debt is expected to remain outstanding as additional interest expense. If adopted, we expect that the proposed FSP would be effective for our fiscal year beginning on January 1, 2009 and would require retroactive application. The adoption of the proposed FSP on January 1, 2009 would result in the recognition of an aggregate unamortized debt discount of $180,429,000 (as of December 31, 2007) on our consolidated balance sheet and additional interest expense on our consolidated statements of income. Our current estimate of the incremental interest expense, net of minority interest, for each reporting period is as follows:
(Amounts in thousands) |
|
|
|
|
For the year ended December 31: |
|
|
|
|
2005 |
|
$ |
3,405 |
|
2006 |
|
|
6,065 |
|
2007 |
|
|
28,233 |
|
2008 |
|
|
35,113 |
|
2009 |
|
|
37,856 |
|
2010 |
|
|
40,114 |
|
2011 |
|
|
41,112 |
|
2012 |
|
|
8,192 |
|
143
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
2. |
Basis of Presentation and Significant Accounting Policies continued |
In December 2007, the FASB issued Statement No. 141R, Business Combinations (SFAS 141R). SFAS 141R broadens the guidance of SFAS 141, extending its applicability to all transactions and other events in which one entity obtains control over one or more other businesses. It broadens the fair value measurement and recognition of assets acquired, liabilities assumed, and interests transferred as a result of business combinations; and stipulates that acquisition related costs be expensed rather than included as part of the basis of the acquisition. SFAS 141R expands required disclosures to improve the ability to evaluate the nature and financial effects of business combinations. SFAS 141R is effective for all transactions entered into on or after January 1, 2009. The adoption of this standard on January 1, 2009 could materially impact our future financial results to the extent that we acquire significant amounts of real estate, as related acquisition costs will be expensed as incurred compared to our current practice of capitalizing such costs and amortizing them over the estimated useful life of the assets acquired.
In December 2007, the FASB issued FASB Statement No. 160, Noncontrolling Interests in Consolidated Financial Statements - An Amendment of ARB No. 51 (SFAS 160). SFAS 160 requires a noncontrolling interest in a subsidiary to be reported as equity and the amount of consolidated net income specifically attributable to the noncontrolling interest to be identified in the consolidated financial statements. SFAS 160 also calls for consistency in the manner of reporting changes in the parents ownership interest and requires fair value measurement of any noncontrolling equity investment retained in a deconsolidation. SFAS 160 is effective on January 1, 2009. We are currently evaluating the impact SFAS 160 will have on our consolidated financial statements.
144
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
3. |
Acquisitions and Dispositions |
Acquisitions:
We completed approximately $4,045,400,000 of real estate acquisitions and investments in 2007 and $1,650,559,000 in 2006. We record the assets (primarily land, building, in-place and above market leases) and liabilities (primarily mortgage debt and below market leases) acquired in real estate acquisitions at their estimated fair values. Below are the details of our larger acquisitions.
New York Office:
350 Park Avenue, New York City
On December 14, 2006, we acquired 350 Park Avenue for $542,000,000 in cash. The building occupies the entire westerly block front on Park Avenue between 51st and 52nd Streets and contains 538,000 square feet of office space. At closing, we completed a $430,000,000, five-year, interest-only financing secured by the property, which bears interest at 5.48%. We consolidate the accounts of this property into our consolidated financial statements from the date of acquisition.
100 West 33rd Street, New York City (the Manhattan Mall)
On January 10, 2007, we acquired the Manhattan Mall for approximately $689,000,000 in cash. This mixed-use property is located on the entire Sixth Avenue block-front between 32nd and 33rd Streets in Manhattan and contains approximately 1,000,000 square feet, including 845,000 square feet of office space and 164,000 square feet of retail space. Included as part of the acquisition were 250,000 square feet of additional air rights. The property is adjacent to our Hotel Pennsylvania. At closing, we completed a $232,000,000 financing secured by the property, which bears interest at LIBOR plus 0.55% (5.20% at December 31, 2007) and matures in two years with three one-year extension options. The operations of the office component of the property are included in the New York Office segment and the operations of the retail component are included in the Retail segment. We consolidate the accounts of this property into our consolidated financial statements from the date of acquisition.
145
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
3. |
Acquisitions and Dispositions continued |
1290 Avenue of the Americas and 555 California Street
On May 24, 2007, we acquired a 70% controlling interest in 1290 Avenue of the Americas, a 2,000,000 square foot Manhattan office building located on the block-front between 51st and 52nd Street on Avenue of the Americas, and the three-building 555 California Street complex (555 California Street) containing 1,800,000 square feet, known as the Bank of America Center, located at California and Montgomery Streets in San Franciscos financial district. The purchase price for our 70% interest in the real estate was approximately $1.8 billion, consisting of $1.0 billion of cash and $797,000,000 of existing debt. Our share of the debt is comprised of $308,000,000 secured by 1290 Avenue of the Americas and $489,000,000 secured by 555 California Street. Our 70% interest was acquired through the purchase of all of the shares of a group of foreign companies that own, through U.S. entities, the 1% sole general partnership interest and a 69% limited partnership interest in the partnerships that own the two properties. The remaining 30% limited partnership interest is owned by Donald J. Trump. The operations of 1290 Avenue of the Americas are included in the New York Office segment and the operations of 555 California Street are included in the Other segment. We consolidate the accounts of these properties into our consolidated financial statements from the date of acquisition.
In August 2005, Mr. Trump brought a lawsuit in the New York State Supreme Court against, among others, the general partners of the partnerships referred to above. Mr. Trumps claims arose out of a dispute over the sale price of, and use of proceeds from, the sale of properties located on the former Penn Central rail yards between West 59th and 72nd Streets in Manhattan which were formerly owned by the partnerships. In decisions dated September 14, 2005 and July 24, 2006, the Court denied various of Mr. Trumps motions and ultimately dismissed all of Mr. Trumps claims, except for his claim seeking access to books and records. In a decision dated October 1, 2007, the Court determined that Mr. Trump had already received access to the books and records to which he was entitled, with the exception of certain documents which were subsequently delivered to Mr. Trump. Mr. Trump has sought re-argument and renewal on, and filed a notice of appeal in connection with, his dismissed claims.
In connection with the acquisition, we agreed to indemnify the sellers for liabilities and expenses arising out of Mr. Trumps claim that the general partners of the partnerships we acquired did not sell the rail yards at a fair price or could have sold the rail yards for a greater price and any other claims asserted in the legal action; provided however, that if Mr. Trump prevails on certain claims involving partnership matters, other than claims relating to sale price, the sellers will be required to reimburse us for certain costs related to those claims. We believe that the claims relating to the sale price are without merit. All other allegations are not asserted as a basis for damages and regardless of merit would not be material to our consolidated financial statements.
146
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
3. |
Acquisitions and Dispositions continued |
1290 Avenue of the Americas and 555 California Street continued
The following summarizes our allocation of the purchase price to the assets and liabilities acquired.
(Amounts in thousands) |
|
|
|
|
Land |
|
$ |
652,144 |
|
Building |
|
|
1,241,574 |
|
Acquired above-market leases |
|
|
33,205 |
|
Other assets |
|
|
201,330 |
|
Acquired in-place leases |
|
|
173,922 |
|
Assets acquired |
|
|
2,302,175 |
|
Mortgage debt |
|
|
812,380 |
|
Acquired below-market leases |
|
|
223,764 |
|
Other liabilities |
|
|
40,637 |
|
Liabilities acquired |
|
|
1,076,781 |
|
Net assets acquired ($1.0 billion excluding |
|
$ |
1,225,394 |
|
The following table presents our pro forma condensed consolidated statements of income for the years ended December 31, 2007 and 2006, as if the above transaction occurred on January 1, 2007 and January 1, 2006, respectively. The unaudited pro forma information is not necessarily indicative of what our actual results would have been had the transaction been consummated on January 1, 2007 or January 1, 2006, nor does it represent the results of operations for any future periods. In our opinion all adjustments necessary to reflect this transaction have been made.
|
|
Pro Forma |
| ||||
Condensed Consolidated |
|
For the Year Ended |
| ||||
(Amounts in thousands, except per share amounts) |
|
2007 |
|
2006 |
| ||
Revenues |
|
$ |
3,367,453 |
|
$ |
2,972,943 |
|
Income before allocation to minority limited partners |
|
$ |
574,419 |
|
$ |
594,050 |
|
Minority limited partners interest in |
|
|
(41,241 |
) |
|
(53,907 |
) |
Perpetual preferred unit distributions of |
|
|
(19,274 |
) |
|
(21,848 |
) |
Net income |
|
|
513,904 |
|
|
518,295 |
|
Preferred share dividends |
|
|
(57,177 |
) |
|
(57,511 |
) |
Net income applicable to common shares |
|
$ |
456,727 |
|
$ |
460,784 |
|
Net income per common share basic |
|
$ |
3.01 |
|
$ |
3.25 |
|
Net income per common share diluted |
|
$ |
2.88 |
|
$ |
3.07 |
|
147
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
3. |
Acquisitions and Dispositions - continued |
Washington, DC Office:
H Street Building Corporation (H Street)
In July 2005, we acquired H Street, which owns a 50% interest in real estate assets located in Pentagon City, Virginia and Washington, DC. On April 30, 2007, we acquired the corporations that own the remaining 50% interest in these assets for approximately $383,000,000, consisting of $322,000,000 in cash and $61,000,000 of existing mortgages. These assets include twin office buildings located in Washington, DC, containing 577,000 square feet, and assets located in Pentagon City, Virginia, comprised of 34 acres of land leased to three residential and retail operators, a 1,680 unit high-rise apartment complex and 10 acres of vacant land. In conjunction with this acquisition all existing litigation was dismissed. Beginning on April 30, 2007, we consolidate the accounts of these entities into our consolidated financial statements and no longer account for them on the equity method.
Further, we agreed to sell approximately 19.6 of the 34 acres of land to one of the existing ground lessees in two closings over a two-year period for approximately $220,000,000. On May 11, 2007, we closed on the sale of 11 of the 19.6 acres for $104,000,000 and received $5,000,000 in cash and a $99,000,000 note due December 31, 2007. On September 28, 2007, the buyer pre-paid the note in cash and we recognized a net gain on sale of $4,803,000. In April 2007, we received letters from the two remaining ground lessees claiming a right of first offer on the sale of the land, one of which has since retracted its letter and reserved its rights under the lease.
In connection with purchase accounting, in July 2005 and April 2007 we recorded an aggregate of $220,000,000 of deferred tax liabilities for the differences between the tax basis and the book basis of the acquired assets and liabilities. We were required to record these deferred tax liabilities because H Street and its partially owned entities were operated as C Corporations at the time they were acquired. As of February 2008, we have completed all of the actions necessary to enable these entities to elect REIT status effective for the tax year beginning on January 1, 2008. Consequently, in the first quarter of 2008, the deferred tax liabilities will be eliminated and we will recognize $220,000,000 as an income tax benefit on our consolidated statement of income.
Our total purchase price for 100% of the assets we will own, after the anticipated proceeds from the land sales, is $409,000,000, consisting of $286,000,000 in cash and $123,000,000 of existing mortgages.
1999 K Street, Washington, DC
On April 13, 2006, we acquired the 92.65% interest that we did not already own of 1999 K Street for $52,800,000, consisting of $34,600,000 in cash and $18,200,000 of existing mortgage debt. This property is located in the Central Business District of Washington, DC. We consolidate the accounts of this property into our consolidated financial statements from the date of acquisition. Mitchell N. Schear, President of our Washington, DC Office division, received $3,675,000 for his share of the proceeds as a partner of the selling entity.
BNA Complex
On August 9, 2007, we acquired a three building complex from The Bureau of National Affairs, Inc. (BNA) for $111,000,000 in cash. The complex contains approximately 300,000 square feet and is located in Washingtons West End between Georgetown and the Central Business District. We plan to convert two of these buildings to rental apartments. We consolidate the accounts of these properties into our consolidated financial statements from the date of acquisition.
148
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
3. |
Acquisitions and Dispositions - continued |
Retail:
San Francisco Bay Area Properties
On January 10, 2006, we acquired four properties for approximately $72,000,000 in cash. The properties are located in the San Francisco Bay area and contain a total of 189,000 square feet of retail and office space. We consolidate the accounts of these properties into our consolidated financial statements from the date of acquisition.
Springfield Mall, Virginia
On January 31, 2006, we acquired an option to purchase the Springfield Mall for $35,600,000, of which we paid $14,000,000 in cash upon closing and $13,200,000 in installments through December 31, 2007. The remainder of $8,400,000 will be paid in installments over the next two years. The mall, located on 79 acres at the intersection of Interstate 95 and Franconia Road in Springfield, Virginia, contains 1.4 million square feet and is anchored by Macys, and J.C. Penney and Target who own their stores aggregating 389,000 square feet. We intend to redevelop, reposition and re-tenant the mall. The option becomes exercisable upon the passing of one of the existing principals of the selling entity and may be deferred at our election through November 2012. Upon exercise of the option, we will pay $80,000,000 to acquire the mall, subject to the existing mortgage of $180,000,000, which will be amortized to $149,000,000 at maturity in 2013. Upon closing of the option on January 31, 2006, we acquired effective control of the mall, including management of the mall and right to the malls net cash flow. Accordingly, we consolidate the accounts of the mall into our consolidated financial statements pursuant to the provisions of FASB Interpretation No. 46R, Consolidation of Variable Interest Entities (FIN 46R). We have a 2.5% minority partner in this transaction.
San Jose, California Ground-up Development
On March 29, 2006, a joint venture, in which we have a 45% equity interest and are a co-managing partner, acquired 55 acres of land in San Jose, California for $59,600,000. The purchase price was funded with $20,643,000 of cash contributed by the partners, of which our share was $9,289,000, and $38,957,000 drawn on a $117,000,000 acquisition/construction loan, the balance of which will be used to fund the development of 325,000 square feet of retail space and site work for Home Depot and Target who will construct their own stores. As of December 31, 2007, a total of $101,045,000 has been drawn under the loan. Upon completion of the development we have an option to acquire our partners 55% equity interest at a 7% unlevered yield. We account for our investment in this joint venture on the equity method.
1540 Broadway, New York City
On July 11, 2006, we acquired the retail, signage and parking components of 1540 Broadway for $260,000,000 in cash. This property is located in Times Square between 45th and 46th Street and contains 154,000 square feet of retail space. We consolidate the accounts of this property into our consolidated financial statements from the date of acquisition.
Toys R Us Stores
On September 14, 2006, we entered into an agreement to purchase up to 43 previously closed Toys R Us stores for up to $190,000,000. On October 16, 2006, we completed the first phase of the agreement by acquiring 37 stores for $171,000,000 in cash. On May 31, 2007, we acquired another four stores for $12,242,000 in cash. These properties are primarily located in seven east coast states, Texas and California. All of these stores were part of the store closing program announced by Toys R Us (Toys) in January 2006. We consolidate the accounts of these properties into our consolidated financial statements from the date of acquisition. Our share of Toys net gain on the sale of these stores was recorded as an adjustment to the basis of our investment in Toys and was not recorded as income.
149
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
3. |
Acquisitions and Dispositions - continued |
Bruckner Plaza, Bronx, New York
On January 11, 2007, we acquired the Bruckner Plaza shopping center, containing 386,000 square feet, for $165,000,000 in cash. Also included as part of the acquisition was an adjacent parcel which is ground leased to a third party. The property is located on Bruckner Boulevard in the Bronx, New York. We consolidate the accounts of this property into our consolidated financial statements from the date of acquisition.
Shopping Center Portfolio Acquisition
On June 26, 2007, we entered into an agreement to acquire a portfolio of 15 shopping centers aggregating approximately 1.9 million square feet for an aggregate purchase price of $351,000,000. The properties are located primarily in Northern New Jersey and Long Island, New York. We have completed the acquisition of nine of these properties for an aggregate purchase price of $250,478,000, consisting of $109,279,000 in cash, $49,599,000 in Vornado Realty L.P. Series G-1 through G-4 convertible preferred units, $12,460,000 of Vornado Realty L.P. Class A units (see note 16. Minority Interest for further details) and $79,140,000 of existing mortgage debt. We have determined not to complete the acquisition of the remaining six properties and have expensed $2,700,000 for costs of acquisitions not consummated on our consolidated statement of income for the year ended December 31, 2007.
Temperature Controlled Logistics:
Refrigerated Warehouses
On August 31, 2006, AmeriCold Realty Trust (AmeriCold) entered into an agreement with ConAgra Foods, Inc. (ConAgra Foods) to acquire four refrigerated warehouse facilities and the lease on a fifth facility which contains a purchase option. These five warehouses contain a total of 1.7 million square feet and 48.9 million cubic feet. During the fourth quarter of 2006, AmeriCold acquired two of these facilities and the leased facility. In 2007, AmeriCold acquired the remaining two facilities. The aggregate purchase price was approximately $190,000,000, consisting of $152,000,000 in cash to ConAgra Foods and $38,000,000 representing the capital lease obligation for the leased facility. We consolidate these properties into our consolidated financial statements from the date of acquisition.
Other:
Filenes, Boston, Massachusetts
On January 26, 2007, a joint venture in which we have a 50% interest, acquired the Filenes property located in the Downtown Crossing district of Boston, Massachusetts for approximately $100,000,000 in cash, of which our share was $50,000,000. The venture plans to redevelop the property to include approximately 1,400,000 square feet, consisting of office, retail and condominium apartments. We account for our investment in the joint venture on the equity method.
India Property Fund L.P.
On June 14, 2007, we committed to contribute $95,000,000 to the India Property Fund, L.P. (the Fund), established to acquire, manage and develop real estate in India. In addition, we sold our interest in another India real estate partnership to the Fund for $77,000,000 and deferred the $3,700,000 net gain on sale. On December 20, 2007, we increased our commitment to the Fund by $20,000,000. As of December 31, 2007, the Fund has equity commitments aggregating $227,500,000, of which our $115,000,000 commitment represents 50.6%. In January 2008, the Fund completed capital calls aggregating $50,400,000, of which our share was $25,500,000. Pursuant to the requirements of FIN 46R, we consolidate the accounts of the Fund into our consolidated financial statements.
150
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
3. |
Acquisitions and Dispositions - continued |
Dispositions:
400 North LaSalle
On April 21, 2005, we, through our 85% owned joint venture, sold 400 North LaSalle, a 452-unit high-rise residential tower in Chicago, Illinois, for $126,000,000, which resulted in a net gain on sale of $31,614,000. All of the proceeds from the sale have been reinvested in tax-free like-kind exchange investments in accordance with Section 1031.
424 Sixth Avenue
On March 13, 2006, we sold 424 Sixth Avenue, a 10,000 square foot retail property located in New York City, for $22,000,000, which resulted in a net gain of $9,218,000.
33 North Dearborn Street
On March 14, 2006, we sold 33 North Dearborn Street, a 336,000 square foot office building located in Chicago, Illinois, for $46,000,000, which resulted in a net gain of $4,835,000. All of the proceeds from the sale have been reinvested in tax-free like-kind exchange investments in accordance with Section 1031.
1919 South Eads Street
On June 22, 2006, we sold 1919 South Eads Street, a 96,000 square foot office building located in Arlington, Virginia, for $38,400,000, which resulted in a net gain of $17,609,000. All of the proceeds from the sale have been reinvested in tax-free like-kind exchange investments in accordance with Section 1031.
Vineland, New Jersey Shopping Center Property
On July 16, 2007, we sold our Vineland, New Jersey shopping center property for $2,774,000 in cash, which resulted in a net gain of $1,708,000.
Crystal Mall Two
On August 9, 2007, we sold Crystal Mall Two, a 277,000 square foot office building located at 1801 South Bell Street in Crystal City for $103,600,000, which resulted in a net gain of $19,893,000. All of the proceeds from the sale have been reinvested in tax-free like-kind exchange investments in accordance with Section 1031.
Arlington Plaza
On October 17, 2007, we sold Arlington Plaza, a 188,000 square foot office building located in Arlington, Virginia for $71,500,000, resulting in a net gain of $33,900,000.
151
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
4. |
Discontinued Operations |
During the third quarter of 2007, we classified our Crystal Mall Two and Arlington Plaza properties as discontinued operations in accordance with the provisions of SFAS No. 144 and reported revenues and expenses related to the properties as discontinued operations and the related assets and liabilities as assets and liabilities related to discontinued operations for all periods presented in the accompanying consolidated financial statements.
Assets related to discontinued operations consist primarily of real estate, net of accumulated depreciation. The following table sets forth the balances of the assets related to discontinued operations as of December 31, 2007 and 2006:
(Amounts in thousands) |
|
December 31, |
| ||||
|
|
2007 |
|
2006 |
| ||
H Street land subject |
|
$ |
108,470 |
|
$ |
23,696 |
|
Crystal Mall Two |
|
|
|
|
|
55,580 |
|
Arlington Plaza |
|
|
|
|
|
35,459 |
|
Vineland |
|
|
|
|
|
908 |
|
|
|
$ |
108,470 |
|
$ |
115,643 |
|
The following table sets forth the balances of the liabilities related to discontinued operations as of December 31, 2007 and 2006.
(Amounts in thousands) |
|
December 31, |
| ||||
|
|
2007 |
|
2006 |
| ||
H Street land subject |
|
$ |
|
|
$ |
10,973 |
|
The combined results of operations of the assets related to discontinued operations for the years ended December 31, 2007, 2006 and 2005 are as follows:
(Amounts in thousands) |
|
December 31, |
| |||||||
|
|
2007 |
|
2006 |
|
2005 |
| |||
Total revenues |
|
$ |
1,871 |
|
$ |
13,522 |
|
$ |
30,221 |
|
Total expenses |
|
|
8,136 |
|
|
9,696 |
|
|
20,815 |
|
Net (loss) income |
|
|
(6,265 |
) |
|
3,826 |
|
|
9,406 |
|
Net gains on sale of real estate |
|
|
64,981 |
|
|
33,769 |
|
|
31,614 |
|
Income from discontinued operations, |
|
$ |
58,716 |
|
$ |
37,595 |
|
$ |
41,020 |
|
See Note 3. Acquisition and Dispositions for details of net gains on sale of real estate related to discontinued operations in the years ended December 31, 2007, 2006 and 2005.
152
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
5. |
Derivative Instruments and Related Marketable Securities |
Investment in McDonalds Corporation (McDonalds) (NYSE: MCD)
In July 2005 we acquired 858,000 McDonalds common shares at a weighted average price of $29.54 per share. These shares were classified as available-for-sale marketable equity securities on our consolidated balance sheet and the fluctuations in the market value of these shares during the period of our ownership was recorded as other comprehensive income in the shareholders equity section of our consolidated balance sheet. During October 2007, we sold all of these shares at a weighted average price of $56.45 per share and recognized a net gain of $23,090,000, representing accumulated appreciation during the period of our ownership.
During the second half of 2005, we acquired an economic interest in an additional 14,565,500 McDonalds common shares through a series of privately negotiated transactions with a financial institution pursuant to which we purchased a call option and simultaneously sold a put option at the same strike price on McDonalds common shares. These call and put options had an initial weighted-average strike price of $32.66 per share, or an aggregate of $475,692,000 and provided for net cash settlement. Under these agreements, the strike price for each pair of options increased at an annual rate of LIBOR plus 45 basis points and was decreased for dividends received. The options provided us with the same economic gain or loss as if we had purchased the underlying common shares and borrowed the aggregate purchase price at an annual rate of LIBOR plus 45 basis points. Because these options were derivatives and did not qualify for hedge accounting treatment, the gains or losses resulting from the mark-to-market of the options at the end of each reporting period were recognized as investment income or loss on our consolidated statements of income. In 2006, we sold 2,119,500 of these shares at a weighted average price of $35.49 per share, and acquired an additional 1,250,000 option shares at a weighted average price of $33.08 per share. As of December 31, 2006, there were 13,695,500 option shares in the derivative position with an adjusted weighted average strike price of $32.70 per share. During August, September and October 2007, we settled the 13,695,500 option shares and received an aggregate of $260,719,000 in cash. During the years ended December 31, 2007, 2006 and 2005, we recognized net gains of $108,821,000, $138,815,000 and $17,254,000, respectively, representing income from the mark-to-market of these shares during the period of our ownership through their settlement, net of related LIBOR charges.
The aggregate net gain from inception of our investments in McDonalds in 2005 through final settlement in October 2007 was $289,414,000.
153
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
5. |
Derivative Instruments and Related Marketable Securities - continued |
Investment in Sears, Roebuck and Co. (Sears)
In August and September 2004, we acquired an economic interest in 7,916,900 Sears common shares through a series of privately negotiated transactions with a financial institution pursuant to which we purchased a call option and simultaneously sold a put option at the same strike price on Sears common shares. These call and put options had an initial weighted-average strike price of $39.82 per share, or an aggregate of $315,250,000. Under these agreements, the strike price for each pair of options increased at an annual rate of LIBOR plus 45 basis points and was decreased for dividends received. The options provided us with the same economic gain or loss as if we had purchased the underlying common shares and borrowed the aggregate strike price at an annual rate of LIBOR plus 45 basis points. Because these options were derivatives and did not qualify for hedge accounting treatment, the gains or losses resulting from the mark-to-market of the options at the end of each reporting period were recognized as investment income or loss on our consolidated statements of income.
On March 30, 2005, as a result of the merger between Sears and Kmart and pursuant to the terms of the contract, our derivative position representing 7,916,900 Sears common shares became a derivative position representing 2,491,819 common shares of Sears Holdings, Inc. (Sears Holdings) (Nasdaq: SHLD) valued at $323,936,000 based on the then closing share price of $130.00 and $146,663,000 of cash. As a result, we recognized a net gain of $58,443,000 based on the fair value of the derivative position on March 30, 2005. In 2005 we sold 402,660 of the option shares at a weighted average price of $124.44 per share. In 2006, we settled the remaining 2,089,159 option shares at a weighted average price of $125.43 per share. During the years ended December 31, 2006 and 2005, we recognized net gains of $18,611,000 and $41,482,000, respectively, representing income from the mark-to-market of these shares during the period of our ownership through their settlement, net of related LIBOR charges.
Our aggregate net gain realized from inception of this investment in 2004 through settlement was $142,877,000.
Investment in Sears Canada, Inc. (Sears Canada)
On April 3, 2006, we tendered the 7,500,000 Sears Canada shares we owned to Sears Holdings at the increased tender price of Cdn. $18.00 per share (the equivalent at that time of US $15.68 per share), which resulted in a net gain of $55,438,000, the difference between the tender price, and our carrying amount of $8.29 per share. Together with income recognized in the fourth quarter of 2005 that resulted from a Sears Canada special dividend, the aggregate net gain from inception in 2005 on our $143,737,000 investment was $78,323,000. If at any time on or before December 31, 2008 Sears Canada or any of its affiliates pays more than Cdn. $18.00 per share to acquire Sears Canada common shares from third parties, we will be entitled to receive the difference as additional consideration for the shares we sold.
154
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
5. |
Derivative Instruments and Related Marketable Securities - continued |
GMH Communities L.P. Stock Purchase Warrants
In July 2004, we purchased for $1,000,000, warrants to acquire GMH Communities L.P. (GMH) common equity. The warrants entitled us to acquire (i) 6,666,667 GMH limited partnership units at an exercise price of $7.50 per unit and (ii) 5,496,724 GMH limited partnership units at an exercise price of $8.22 per unit. The warrants were accounted for as derivative instruments that did not qualify for hedge accounting treatment. Accordingly, the gains or losses resulting from the mark-to-market of the warrants at the end of each reporting period were recognized as investment income or loss on our consolidated statements of income.
On November 3, 2004, we exercised our first tranche of warrants to acquire 6,666,667 limited partnership units at a price of $7.50 per unit, or an aggregate of $50,000,000. On May 2, 2006, the date our remaining GMH warrants were to expire, we received 1,817,247 GMH Communities Trust (NYSE: GCT) (GCT) common shares through an automatic cashless exercise. The amount of the shares received was equal to the excess of GCTs average closing share price for the trailing 20-day period ending on May 1, 2006 and the $8.22 exercise price, divided by GCTs average closing share price for the trailing 20-day period ending on May 1, 2006, then multiplied by 6,085,180 warrants.
For the year ended December 31, 2006, we recognized a net loss of $16,370,000, resulting from the difference between the value of the GCT common shares received on May 2, 2006 and GCTs closing share price of $15.51 on December 31, 2005. For the year ended December 31, 2005, we recognized income of $14,079,000 from the mark-to-market of the warrants which were valued using a trinomial option pricing model based on GCTs closing stock price on the NYSE of $15.51 and $14.10 per share on December 31, 2005 and 2004, respectively.
From inception of our investment in the warrants, including the first tranche of warrants exercised on November 3, 2004, we recognized an aggregate net gain of $51,399,000.
155
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
6. |
Investments in Partially Owned Entities |
Toys R Us (Toys)
As of December 31, 2007, we own 32.7% of Toys. The business of Toys is highly seasonal. Historically, Toys fourth quarter net income accounts for more than 80% of its fiscal year net income. Because Toys fiscal year ends on the Saturday nearest January 31, we record our 32.7% share of Toys net income or loss on a one-quarter lag basis.
In 2006, Toys closed 87 Toys R Us stores in the United States as a result of its store-closing program. Toys incurred restructuring and other charges aggregating approximately $127,000,000 before tax, which includes $44,000,000 for the cost of liquidating the inventory. Our share of the $127,000,000 charge was $42,000,000, of which $27,300,000 had no income statement effect as a result of purchase accounting and the remaining portion relating to the cost of liquidating inventory of approximately $9,100,000 after-tax, was recognized as an expense as part of our equity in Toys net income in 2006.
Below is a summary of Toys latest available financial information:
Toys R Us Summarized Financial Information |
|
|
|
|
| ||
(in thousands) |
|
|
|
|
| ||
Balance Sheet: |
|
As of November 3, 2007 |
|
As of February 3, 2007 |
| ||
Total Assets |
|
$ |
12,635,800 |
|
$ |
11,790,000 |
|
Total Liabilities |
|
|
11,645,400 |
|
|
10,637,000 |
|
Total Equity |
|
|
990,400 |
|
|
1,153,000 |
|
Income Statement: |
|
For the Twelve |
|
For the Twelve |
| ||
Total Revenue |
|
$ |
13,646,000 |
|
$ |
12,205,000 |
|
Net Loss |
|
|
(64,900 |
) |
|
(142,589 |
) |
156
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
6. |
Investments in Partially Owned Entities - continued |
Alexanders Inc. (NYSE: ALX) (Alexanders)
We own 32.8% of the outstanding common shares of Alexanders at December 31, 2007 and 2006. We manage, lease and develop Alexanders properties pursuant to the agreements described below which expire in March of each year and are automatically renewable. At December 31, 2007 the fair value of our investment in Alexanders, based on Alexanders December 31, 2007 closing share price of $353.25, was $584,300,000.
Management and Development Agreements
We receive an annual fee for managing Alexanders and all of its properties equal to the sum of (i) $3,000,000, (ii) 3% of the gross income from the Kings Plaza Regional Shopping Center, (iii) $0.50 per square foot of the tenant-occupied office and retail space at 731 Lexington Avenue and (iv) $227,000, escalating at 3% per annum, for managing the common area of 731 Lexington Avenue.
In addition, we are entitled to a development fee of 6% of development costs, as defined, with minimum guaranteed payments of $750,000 per annum. During the years ended December 31, 2007, 2006 and 2005, we recognized $4,482,000, $725,000 and $6,242,000, respectively, of development fee income.
Leasing Agreements
We provide Alexanders with leasing services for a fee of 3% of rent for the first ten years of a lease term, 2% of rent for the eleventh through twentieth year of a lease term and 1% of rent for the twenty-first through thirtieth year of a lease term, subject to the payment of rents by Alexanders tenants. In the event third-party real estate brokers are used, our leasing fee increases by 1% and we are responsible for the fees to the third-parties. We are also entitled to a commission upon the sale of any of Alexanders assets equal to 3% of gross proceeds, as defined, for asset sales less than $50,000,000, or 1% of gross proceeds, as defined, for asset sales of $50,000,000 or more. The total of these amounts is payable to us in annual installments in an amount not to exceed $4,000,000 with annual interest on the unpaid balance at one-year LIBOR plus 1.0% (6.34% at December 31, 2007).
Other Agreements
Building Maintenance Services (BMS), our wholly-owned subsidiary, supervises the cleaning, engineering and security services at Alexanders 731 Lexington Avenue and Kings Plaza properties for an annual fee of the costs for such services plus 6%. During the years ended December 31, 2007, 2006 and 2005, we recognized $3,016,000, $2,828,000 and $4,047,000, respectively, of income under these agreements.
After-tax Net Gain on Sale of 731 Lexington Avenue Condominiums
The residential space at Alexanders 731 Lexington Avenue property is comprised of 105 condominium units. At December 31, 2006, all of the condominium units had been sold and closed. During the year ended December 31, 2006, we recognized income of $4,580,000 for our share of Alexanders after-tax net gain on sale of condominiums. During the year ended December 31, 2005, we recognized income of $30,895,000, comprised of (i) our $20,111,000 share of Alexanders after-tax net gain, using the percentage of completion method, and (ii) $10,784,000 of income we had previously deferred.
Financing
On December 21, 2007, Alexanders obtained a construction loan providing up to $350,000,000 to finance its Rego Park II development, consisting of a 600,000 square foot shopping center on four levels and a parking deck containing approximately 1,400 spaces. The loan has an interest rate of LIBOR plus 1.20% (6.13% at December 31, 2007) and a term of three years with a one-year extension option. The shopping center will be anchored by a 134,000 square foot Century 21 department store, a 138,000 square foot Home Depot and a 132,000 square foot Kohls.
157
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
6. |
Investments in Partially Owned Entities - continued |
GMH Communities L.P. (GMH)
GMH is a self-advised, self-managed, specialty housing company that focuses on providing housing to college and university students residing off-campus and to members of the U.S. military and their families located on or near military bases throughout the United States.
At December 31, 2007, we own 7,337,857 GMH Communities L.P. (GMH) limited partnership units, which are exchangeable on a one-for-one basis into common shares of GMH Communities Trust (NYSE: GCT) (GCT), and 2,517,247 common shares of GCT, or 13.8% of the limited partnership interest of GMH. Our ownership interest was acquired primarily as a result of the exercise of stock purchase warrants during 2004 and 2006. See Note 5. Derivative Instruments and Related Marketable Securities for details of the warrants. We account for our investment in GMH on the equity method and record our pro rata share of GMHs net income or loss on a one-quarter lag basis as we file our consolidated financial statements on Form 10-K and 10-Q prior to the time that GCT files its financial statements.
On February 12, 2008, GCT announced that it has entered into two definitive agreements in connection with the sale of its military and student housing divisions for an aggregate sales price of approximately $9.61 per share/unit. In addition, GCT anticipates selling its remaining assets prior to the closing of the merger. The merger, which has been unanimously approved by GCTs Board of Trustees, is subject to GCT shareholder approval and customary closing conditions.
As of December 31, 2007, the fair value of our investment in GMH and GCT based on GCTs December 31, 2007 closing share price of $5.52, was $54,400,000, or $48,860,000 below the carrying amount of $10.48 per share/unit on our consolidated balance sheet. We have concluded that as of December 31, 2007, the decline in the value of our investment is not other-than-temporary, based on the aggregate value anticipated to be received as a result of the transactions described above, including the additional consideration from the sale of GCTs remaining assets.
The Lexington Master Limited Partnership, formerly The Newkirk Master Limited Partnership
On December 31, 2006, Newkirk Realty Trust (NYSE: NKT) was acquired in a merger by Lexington Corporate Properties Trust (Lexington) (NYSE: LXP), a real estate investment trust that invests in, owns and manages commercial properties net leased to major corporations throughout the United States. We owned 10,186,991 Newkirk MLP limited partnership units (representing a 15.8% ownership interest), which was also acquired by Lexington as a subsidiary and was renamed Lexington MLP. The units in Newkirk MLP, which we accounted for on the equity method, were converted on a 0.80 for 1 basis into limited partnership units of Lexington MLP, which we also account for on the equity method. In addition, effective as of the effective time of the merger, Newkirk terminated its advisory agreement with NKT Advisors, in which we had a 20.0% interest, for an aggregate payment of $12,500,000, of which our share was $2,300,000. On December 31, 2006, we recognized a net gain of $10,362,000, as a result of the merger transactions.
At December 31, 2007, we own 8,149,593 limited partnership units of Lexington MLP, which are exchangeable on a one-for-one basis into common shares of Lexington, or a 7.5% limited partnership interest. We record our pro rata share of Lexington MLPs net income or loss on a one-quarter lag basis because we file our consolidated financial statements on Form 10-K and 10-Q prior to the time that Lexington files its financial statements.
At December 31, 2007, the fair value of our investment in Lexington MLP based on Lexingtons December 31, 2007 closing share price of $14.54, was $118,495,000, or $39,836,000 below the carrying amount on our consolidated balance sheet. We have concluded that as of December 31, 2007, the decline in the value of our investment is not other-than-temporary.
158
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
6. |
Investments in Partially Owned Entities continued |
Our investments in partially owned entities as of December 31, 2007 and 2006 and income recognized from such investments for the years ended December 31, 2007, 2006 and 2005 are as follows:
Balance Sheet Data:
(Amounts in thousands) |
|
Percentage |
|
|
| ||||
|
|
as of |
|
As of December 31, |
| ||||
|
December 31, 2007 |
|
2007 |
|
2006 |
| |||
Investments: |
|
|
|
|
|
|
|
|
|
Toys |
|
32.7% |
|
$ |
298,089 |
|
$ |
317,145 |
|
|
|
|
|
|
|
|
|
|
|
Partially owned office buildings (1) |
|
(1) |
|
$ |
161,411 |
|
$ |
150,954 |
|
Lexington MLP, formerly Newkirk MLP |
|
7.5% |
|
|
160,868 |
|
|
184,961 |
|
India real estate ventures |
|
4%-50% |
|
|
123,997 |
|
|
93,716 |
|
Alexanders |
|
32.8% |
|
|
122,797 |
|
|
82,114 |
|
GMH |
|
13.8% |
|
|
103,260 |
|
|
103,302 |
|
Beverly Connection |
|
50% |
|
|
91,302 |
|
|
82,101 |
|
H Street non-consolidated subsidiaries -100% owned and consolidated as of April 30, 2007 |
|
N/A |
|
|
|
|
|
207,353 |
|
Other equity method investments (2) |
|
(2) |
|
|
455,707 |
|
|
231,168 |
|
|
|
|
|
$ |
1,219,342 |
|
$ |
1,135,669 |
|
____________________________
|
(1) |
Includes interests in 330 Madison Avenue (25%), 825 Seventh Avenue (50%), Fairfax Square (20%), Kaempfer equity interests in three office buildings (2.5% to 5.0%), Rosslyn Plaza (46%) and West 57th Street properties (50%). |
|
(2) |
Includes interests in Monmouth Mall and redevelopment ventures including Boston Filenes, Harlem Park and Farley Building. |
159
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
6. |
Investments in Partially Owned Entities - continued |
Income Statement Data: |
|
For the Years Ended December 31, |
| |||||||
(Amounts in thousands) |
|
2007 |
2006 |
2005 |
| |||||
Toys: |
|
|
|
|
|
|
|
|
|
|
32.7% in 2007 and 32.9% in 2006 and 2005 |
|
$ |
(20,957 |
) |
$ |
(56,218 |
) |
$ |
(46,789 |
) |
Interest and other income |
|
|
6,620 |
|
|
8,698 |
|
|
6,293 |
|
|
|
$ |
(14,337 |
) |
$ |
(47,520 |
) |
$ |
(40,496 |
) |
Alexanders: |
|
|
|
|
|
|
|
|
|
|
32.8% share in 2007 and 2006 and 33.0% in 2005 of: |
|
|
|
|
|
|
|
|
|
|
Equity in net income before stock appreciation rights |
|
$ |
22,624 |
|
$ |
19,120 |
|
$ |
15,668 |
|
Stock appreciation rights compensation income (expense) |
|
|
14,280 |
|
|
(49,043 |
) |
|
(9,104 |
) |
Net gain on sale of condominiums |
|
|
420 |
|
|
4,580 |
|
|
30,895 |
|
Equity in net income (loss) |
|
|
37,324 |
|
|
(25,343 |
) |
|
37,459 |
|
Management and leasing fee income |
|
|
8,783 |
|
|
10,088 |
|
|
9,199 |
|
Development and guarantee fees |
|
|
4,482 |
|
|
725 |
|
|
6,242 |
|
Interest income |
|
|
|
|
|
|
|
|
6,122 |
|
|
|
$ |
50,589 |
|
$ |
(14,530 |
) |
$ |
59,022 |
|
|
|
|
|
|
|
|
|
|
|
|
Beverly Connection: |
|
|
|
|
|
|
|
|
|
|
50% share of equity in net loss |
|
$ |
(7,031) |
|
$ |
(8,567 |
) |
$ |
(4,790 |
) |
Interest and other income |
|
|
12,141 |
|
|
10,837 |
|
|
8,303 |
|
|
|
|
5,110 |
|
|
2,270 |
|
|
3,513 |
|
|
|
|
|
|
|
|
|
|
|
|
GMH: |
|
|
|
|
|
|
|
|
|
|
13.8% share in 2007 and 13.5% in 2006 and 2005 of equity in net income (loss) |
|
|
6,463 |
|
|
(1,013 |
) |
|
1,528 |
|
|
|
|
|
|
|
|
|
|
|
|
H Street non-consolidated entities: |
|
|
|
|
|
|
|
|
|
|
50% share of equity in net income |
|
|
5,923 |
(1) |
|
11,074 |
(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lexington MLP, formerly Newkirk MLP: |
|
|
|
|
|
|
|
|
|
|
7.5% share in 2007 and 15.8% in 2006 and 2005 |
|
|
2,211 |
|
|
34,459 |
(3) |
|
19,350 |
(4) |
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
13,697 |
|
|
14,987 |
|
|
11,774 |
|
|
|
$ |
33,404 |
|
$ |
61,777 |
|
$ |
36,165 |
|
_________________________
See notes on following page.
160
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
6. |
Investments in Partially Owned Entities continued |
Notes to preceding tabular information (in thousands):
|
(1) |
Represents our 50% share of equity in net income from January 1, 2007 through April 29, 2007. On April 30, 2007, we acquired the remaining 50% interest of these entities and began to consolidate the accounts into our consolidated financial statements and no longer account for this investment under the equity method. For further details see Note 3. Acquisitions and Dispositions. |
|
(2) |
Prior to the quarter ended June 30, 2006, two 50% owned entities that were contesting our acquisition of H Street impeded our access to their financial information and accordingly, we were unable to record our pro rata share of their earnings. 2006 includes $3,890 for our 50% share of their earnings for the period from July 20, 2005 (date of acquisition) to December 31, 2005. |
|
(3) |
The year ended December 31, 2006 includes (i) a $10,362 net gain recognized as a result of the acquisition of Newkirk by Lexington and (ii) $10,842 for our share of Newkirk MLPs net gains on sale of real estate. |
|
(4) |
The year ended December 31, 2005 includes (i) $16,053 for our share of net gains on disposition of T-2 assets, (ii) $8,470 for our share of expense from payment of Newkirk MLPs promoted obligation to its partner, (iii) $4,236 for our share of net gains on sale of real estate, partially offset by, (iv) $9,455 for our share of losses on the early extinguishment of debt and write-off of related deferred financing costs and (v) $6,602 for our share of impairment losses. |
161
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
6. |
Investments in Partially Owned Entities - continued |
Below is a summary of the debt of partially owned entities as of December 31, 2007 and 2006, none of which is recourse to us.
|
|
100% of | ||||
(Amounts in thousands) |
|
December 31, |
|
December 31, | ||
Toys (32.7% interest): |
|
|
|
|
|
|
$1.3 billion senior credit facility, due 2010, LIBOR plus 3.00% |
|
$ |
1,300,000 |
|
$ |
1,300,000 |
$2.0 billion credit facility, due 2010, LIBOR plus 1.00%-3.75% |
|
|
489,000 |
|
|
836,000 |
$804 million secured term loan facility, due 2012, LIBOR plus 4.25% |
|
|
797,000 |
|
|
800,000 |
Mortgage loan, due 2010, LIBOR plus 1.30% (6.33% at December 31, 2007) |
|
|
800,000 |
|
|
800,000 |
Senior U.K. real estate facility, due 2013, with interest at 5.02% |
|
|
741,000 |
|
|
676,000 |
7.625% bonds, due 2011 (Face value $500,000) |
|
|
481,000 |
|
|
477,000 |
7.875% senior notes, due 2013 (Face value $400,000) |
|
|
373,000 |
|
|
369,000 |
7.375% senior notes, due 2018 (Face value $400,000) |
|
|
331,000 |
|
|
328,000 |
$181 million unsecured loan facility, due 2012, LIBOR plus 5.00% (10.24% at December 31, 2007) |
|
|
180,000 |
|
|
|
Toys R Us - Japan short-term borrowings, due in 2008, |
|
|
243,000 |
|
|
285,000 |
8.750% debentures, due 2021 (Face value $22,000) |
|
|
21,000 |
|
|
193,000 |
Multi-currency revolving credit facility, due 2010, LIBOR plus 1.50%-2.00% |
|
|
28,000 |
|
|
190,000 |
4.51% Spanish real estate facility, due 2012 |
|
|
193,000 |
|
|
171,000 |
Toys R Us - Japan bank loans, due 2008-2014, 1.20%-2.80% |
|
|
161,000 |
|
|
156,000 |
6.84% Junior U.K. real estate facility, due 2013 |
|
|
132,000 |
|
|
118,000 |
4.51% French real estate facility, due 2012 |
|
|
93,000 |
|
|
83,000 |
Note at an effective cost of 2.23% due in semi-annual installments through 2008 |
|
|
19,000 |
|
|
50,000 |
$200 million asset sale facility |
|
|
|
|
|
44,000 |
Other |
|
|
41,000 |
|
|
39,000 |
|
|
|
6,423,000 |
|
|
6,915,000 |
Alexanders (32.8% interest): |
|
|
|
|
|
|
731 Lexington Avenue mortgage note payable collateralized by the office space, |
|
|
383,670 |
|
|
393,233 |
731 Lexington Avenue mortgage note payable, collateralized by the retail space, |
|
|
320,000 |
|
|
320,000 |
Kings Plaza Regional Shopping Center mortgage note payable, due in June 2011, |
|
|
203,456 |
|
|
207,130 |
Rego Park mortgage note payable, due in June 2009, with interest at 7.25% |
|
|
79,285 |
|
|
80,135 |
Rego Park construction loan payable, due in December 2010, LIBOR plus 1.20% |
|
|
55,786 |
|
|
|
Paramus mortgage note payable, due in October 2011, with interest at 5.92% |
|
|
68,000 |
|
|
68,000 |
|
|
|
1,110,197 |
|
|
1,068,498 |
Lexington
MLP (formerly Newkirk MLP) (7.5% interest in
2007 and 7.4% interest in 2006): |
|
|
3,320,261 |
|
|
2,101,104 |
|
|
|
|
|
|
|
GMH (13.8% interest in 2007 and 13.5% interest in 2006): |
|
|
995,818 |
|
|
957,788 |
|
|
|
|
|
|
|
162
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
6. |
Investments in Partially Owned Entities continued |
|
100% of |
| ||||
|
December
31, |
December 31, |
| |||
Kaempfer Properties (2.5% to 5.0% interests in two partnerships) mortgage notes payable, |
$ |
144,340 |
$ |
145,640 |
| |
Fairfax Square (20% interest) mortgage note payable, due in August 2009, with interest at 7.50% |
|
64,035 |
|
65,178 |
| |
330 Madison Avenue (25% interest) mortgage note payable, due in May 2008, |
|
60,000 |
|
60,000 |
| |
825 Seventh Avenue (50% interest) mortgage note payable, due in October 2014, |
|
21,808 |
|
22,159 |
| |
Rosslyn Plaza (46% interest) mortgage note payable, due in December 2009, LIBOR plus 1.0% |
|
56,680 |
|
57,396 |
| |
West 57th Street (50% interest) mortgage note payable, due in October 2009, with interest |
|
29,000 |
|
29,000 |
| |
|
|
|
|
|
| |
Verde Realty Master Limited Partnership (8.5% interest) mortgage notes payable, |
|
487,122 |
|
311,133 |
| |
|
|
|
|
|
| |
Monmouth Mall (50% interest) mortgage note payable, due in September 2015, with interest |
|
165,000 |
|
165,000 |
| |
|
|
|
|
|
| |
Green Courte Real Estate Partners, LLC (8.3% interest) mortgage notes payable, collateralized |
|
225,704 |
|
201,556 |
| |
|
|
|
|
|
| |
San Jose, California Ground-up Development (45% interest) construction loan, due in March 2009, |
|
101,045 |
|
50,659 |
| |
|
|
|
|
|
| |
Beverly Connection (50% interest) mortgage and mezzanine loans payable, due in March 2008 and |
|
170,000 |
|
170,000 |
| |
|
|
|
|
|
| |
TCG Urban Infrastructure Holdings (25% interest) mortgage notes payable, collateralized by the |
|
136,431 |
|
45,601 |
| |
|
|
|
|
|
| |
478-486 Broadway (50% interest) mortgage note payable, 100% owned and consolidated |
|
|
|
20,000 |
| |
|
|
|
|
|
| |
Wells/Kinzie Garage (50% interest) mortgage note payable, due in June 2009, with interest at 7.03% |
|
14,422 |
|
14,756 |
| |
|
|
|
|
|
| |
Orleans Hubbard Garage (50% interest) mortgage note payable, due in April 2009, |
|
9,045 |
|
9,257 |
| |
|
|
|
|
|
| |
Other |
|
282,320 |
|
375,240 |
| |
Based on our ownership interest in the partially owned entities above, our pro rata share of the debt of these partially owned entities was $3,289,873,000 and $3,323,007,000 as of December 31, 2007 and 2006, respectively.
163
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
7. |
Mezzanine Loans Receivable |
The following is a summary of our investments in mezzanine loans as of December 31, 2007 and 2006.
(Amounts in thousands) |
|
|
|
Interest
Rate |
|
Carrying Amount as of |
|
||||
Mezzanine Loans Receivable: |
|
Maturity |
|
December
31, |
|
December
31, |
|
December
31, |
|
||
Tharaldson Lodging Companies (1) |
|
04/11 |
|
8.9% |
|
$ |
76,219 |
|
$ |
75,926 |
|
Riley HoldCo Corp. (2) |
|
02/15 |
|
10.0% |
|
|
74,268 |
|
|
74,156 |
|
280 Park Avenue (3) |
|
06/16 |
|
10.25% |
|
|
73,750 |
|
|
73,750 |
|
Equinox (4) |
|
02/13 |
|
14.0% |
|
|
73,162 |
|
|
63,507 |
|
MPH, net of a $57,000 valuation allowance (5) |
|
|
|
|
|
|
9,000 |
|
|
|
|
Fortress (6) |
|
|
|
|
|
|
|
|
|
99,500 |
|
Other |
|
11/08-08/15 |
|
4.75%-15.0% |
|
|
185,940 |
|
|
174,325 |
|
|
|
|
|
|
|
$ |
492,339 |
|
$ |
561,164 |
|
_____________________
|
(1) |
On June 16, 2006, we acquired an 81.5% interest in a $95,968 mezzanine loan to Tharaldson Lodging Companies for $78,166 in cash. The loan is secured by a 107 hotel property portfolio with brands including Fairfield Inn, Residence Inn, Comfort Inn and Courtyard by Marriott. The loan is subordinate to $671,778 of debt and is senior to approximately $192,000 of other debt and equity. The loan matures in April 2008, with three one-year extensions, provides for a 0.75% placement fee and bears interest at LIBOR plus 4.30% (8.9% at December 31, 2007). |
|
(2) |
In 2005, we made a $135,000 loan to Riley HoldCo Corp., consisting of a $60,000 mezzanine loan and a $75,000 fixed rate unsecured loan. During 2006, we were repaid the $60,000 balance of the mezzanine loan with a pre-payment premium of $972, which was recognized as interest and other investment income for the year ended December 31, 2006. |
|
(3) |
On June 30, 2006, we made a $73,750 mezzanine loan secured by the equity interests in 280 Park Avenue, a 1.2 million square foot office building, located between 48th and 49th Streets in Manhattan. The loan bears interest at 10.25% and matures in June 2016. The loan is subordinate to $1.036 billion of other debt and is senior to approximately $260,000 of equity and interest reserves. |
|
(4) |
On February 10, 2006, we acquired a 50% interest in a $115,000 note issued by Related Equinox Holdings II, LLC (the Note), for $57,500 in cash. The Note is secured by a pledge of the stock of Related Equinox Holdings II. Related Equinox Holdings II owns Equinox Holdings Inc., which in turn owns all of the assets and obligations, including the fitness clubs, operated under the Equinox brand. The Note is junior to a $50,000 (undrawn) revolving loan and $280,000 of senior unsecured obligations. The Note is senior to $125,000 of cash equity contributed by third parties for their acquisition of the Equinox fitness club business. The Note matures on February 15, 2013 and bears interest at 14% through February 15, 2011, increasing by 3% per annum through maturity. The Note is prepayable at any time after February 15, 2009. |
|
(5) |
On June 5, 2007, we acquired a 42% interest in two MPH mezzanine loans totaling $158,700, for $66,000 in cash. The loans, which were due on February 8, 2008 and have not been repaid, are subordinate to $2.9 billion of mortgage and other debt and secured by the equity interests in four New York City properties: Worldwide Plaza, 1540 Broadway office condominium, 527 Madison Avenue and Tower 56. We have reduced the net carrying amount of the loans to $9,000, by recognizing a $57,000 non-cash charge which is included as a reduction of interest and other investment income on our consolidated statement of income for the year ended December 31, 2007. |
|
(6) |
On August 2, 2006, we purchased bonds for $99,500 in cash, representing a 7% interest in two margin loans aggregating $1.430 billion. The loans were made to two separate funds managed by Fortress Investment Group LLC and were secured by $4.4 billion of publicly traded equity securities. The loans, which were scheduled to mature in June 2007, were automatically extended to December 2007 and bore interest at LIBOR plus 3.50%. On March 30, 2007, July 10, 2007 and October 2, 2007, we were repaid $35,348, $13,221 and $13,290, respectively. The remaining balance of $37,641 was repaid to us on December 31, 2007. |
164
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
8. |
Identified Intangible Assets and Goodwill |
The following summarizes our identified intangible assets (primarily acquired above-market leases), intangible liabilities (primarily acquired below-market leases) and goodwill as of December 31, 2007 and December 31, 2006.
(Amounts in thousands) |
|
December 31, |
|
December 31, |
| ||
|
|
|
|
|
|
|
|
Identified intangible assets (included in other assets): |
|
|
|
|
|
|
|
Gross amount |
|
$ |
770,855 |
|
$ |
393,524 |
|
Accumulated amortization |
|
|
(169,623 |
) |
|
(89,915 |
) |
Net |
|
$ |
601,232 |
|
$ |
303,609 |
|
Goodwill (included in other assets): |
|
|
|
|
|
|
|
Gross amount |
|
$ |
7,281 |
|
$ |
7,281 |
|
Identified intangible liabilities (included in deferred credit): |
|
|
|
|
|
|
|
Gross amount |
|
$ |
977,574 |
|
$ |
359,407 |
|
Accumulated amortization |
|
|
(163,473 |
) |
|
(62,571 |
) |
Net |
|
$ |
814,101 |
|
$ |
296,836 |
|
Amortization of acquired below market leases net of acquired above market leases resulted in an increase to rental income of $83,250,000 for the year ended December 31, 2007, and $23,420,000 for the year ended December 31, 2006. The estimated annual amortization of acquired below market leases net of acquired above market leases for each of the five succeeding years is as follows:
(Amounts in thousands) |
|
|
|
|
2008 |
|
$ |
88,983 |
|
2009 |
|
|
76,449 |
|
2010 |
|
|
69,286 |
|
2011 |
|
|
66,082 |
|
2012 |
|
|
50,275 |
|
The estimated annual amortization of identified intangible assets (a component of depreciation and amortization expense) including acquired in-place leases, customer relationships, and third party contracts for each of the five succeeding years is as follows:
(Amounts in thousands) |
|
|
|
|
2008 |
|
$ |
65,218 |
|
2009 |
|
|
63,852 |
|
2010 |
|
|
61,870 |
|
2011 |
|
|
59,798 |
|
2012 |
|
|
54,713 |
|
We are a tenant under ground leases for certain properties acquired during 2006 and 2007. Amortization of these acquired below market leases resulted in an increase to rent expense of $1,565,000 for the year ended December 31, 2007 and $320,000 for the year ended December 31, 2006. The estimated annual amortization of these below market leases for each of the five succeeding years is as follows:
(Amounts in thousands) |
|
|
|
|
2008 |
|
$ |
1,577 |
|
2009 |
|
|
1,577 |
|
2010 |
|
|
1,577 |
|
2011 |
|
|
1,577 |
|
2012 |
|
|
1,577 |
|
165
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
|
9. |
Debt |
The following is a summary of our debt:
(Amounts in thousands) |
|
|
|
Interest Rate |
|
Balance as of |
| ||||
Notes and Mortgages Payable: |
|
Maturity |
|
December 31, |
|
December 31, |
|
December 31, |
| ||
Fixed Interest: |
|
|
|
|
|
|
|
|
| ||
Office: |
|
|
|
|
|
|
|
|
|
|
|
NYC Office: |
|
|
|
|
|
|
|
|
|
|
|
1290 Avenue of the Americas |
|
01/13 |
|
5.97% |
|
$ |
454,166 |
|
$ |
|
|
350 Park Avenue |
|
01/12 |
|
5.48% |
|
|
430,000 |
|
|
430,000 |
|
770 Broadway (1) |
|
03/16 |
|
5.65% |
|
|
353,000 |
|
|
353,000 |
|
888 Seventh Avenue |
|
01/16 |
|
5.71% |
|
|
318,554 |
|
|
318,554 |
|
Two Penn Plaza |
|
02/11 |
|
4.97% |
|
|
292,000 |
|
|
296,428 |
|
909 Third Avenue |
|
04/15 |
|
5.64% |
|
|
217,266 |
|
|
220,314 |
|
Eleven Penn Plaza |
|
12/14 |
|
5.20% |
|
|
210,338 |
|
|
213,651 |
|
866 UN Plaza (2) |
|
05/07 |
|
8.39% |
|
|
|
|
|
45,467 |
|
Washington DC Office: |
|
|
|
|
|
|
|
|
|
|
|
Skyline Place (3) |
|
02/17 |
|
5.74% |
|
|
678,000 |
|
|
155,358 |
|
Warner Building (4) |
|
05/16 |
|
6.26% |
|
|
292,700 |
|
|
292,700 |
|
Crystal Gateway 1-4 and Crystal Square 5 |
|
10/10-08/13 |
|
6.75%-7.09% |
|
|
203,679 |
|
|
207,389 |
|
Crystal Park 1-5 (5) |
|
08/07-08/13 |
|
6.66%-7.08% |
|
|
150,084 |
|
|
201,012 |
|
Crystal Square 2, 3 and 4 |
|
10/10-11/14 |
|
6.82%-7.08% |
|
|
133,471 |
|
|
136,317 |
|
Bowen Building (6) |
|
06/16 |
|
6.14% |
|
|
115,022 |
|
|
115,022 |
|
H Street |
|
06/14-06/29 |
|
5.09% |
|
|
108,952 |
|
|
|
|
Reston Executive I, II and III |
|
01/13 |
|
5.57% |
|
|
93,000 |
|
|
93,000 |
|
1101 17th , 1140 Connecticut, 1730 M and 1150 17th |
|
08/10 |
|
6.74% |
|
|
89,514 |
|
|
91,232 |
|
Courthouse Plaza One and Two (7) |
|
01/08 |
|
7.05% |
|
|
|
|
|
74,413 |
|
Crystal Gateway N. and Arlington Plaza (8) |
|
11/07 |
|
6.77% |
|
|
|
|
|
52,605 |
|
1750 Pennsylvania Avenue |
|
06/12 |
|
7.26% |
|
|
47,204 |
|
|
47,803 |
|
Crystal Malls 1-4 |
|
12/11 |
|
6.91% |
|
|
35,558 |
|
|
42,675 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail: |
|
|
|
|
|
|
|
|
|
|
|
Cross collateralized mortgages payable on |
|
03/10 |
|
7.93% |
|
|
455,907 |
|
|
463,135 |
|
Springfield Mall (including present value of |
|
04/13 |
|
5.45% |
|
|
256,796 |
|
|
262,391 |
|
Green Acres Mall (9) |
|
02/08 |
|
6.75% |
|
|
137,331 |
|
|
140,391 |
|
Montehiedra Town Center (10) |
|
06/16 |
|
6.04% |
|
|
120,000 |
|
|
120,000 |
|
Broadway Mall |
|
06/13 |
|
6.42% |
|
|
97,050 |
|
|
99,154 |
|
828-850 Madison Avenue Condominium |
|
06/18 |
|
5.29% |
|
|
80,000 |
|
|
80,000 |
|
Las Catalinas Mall |
|
11/13 |
|
6.97% |
|
|
62,130 |
|
|
63,403 |
|
Other |
|
05/09-11/34 |
|
4.00%-7.57% |
|
|
165,299 |
|
|
50,450 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Merchandise Mart: |
|
|
|
|
|
|
|
|
|
|
|
Merchandise Mart (11) |
|
12/16 |
|
5.57% |
|
|
550,000 |
|
|
550,000 |
|
High Point Complex (12) |
|
08/16 |
|
6.34% |
|
|
221,258 |
|
|
220,000 |
|
Boston Design Center |
|
09/15 |
|
5.02% |
|
|
71,750 |
|
|
72,000 |
|
Washington Design Center |
|
11/11 |
|
6.95% |
|
|
45,679 |
|
|
46,328 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Temperature Controlled Logistics: |
|
|
|
|
|
|
|
|
|
|
|
Cross collateralized mortgages payable on 50 |
|
02/11-12/16 |
|
5.45% |
|
|
1,055,745 |
|
|
1,055,712 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other: |
|
|
|
|
|
|
|
|
|
|
|
555 California Street |
|
05/10-08/11 |
|
5.97% |
|
|
719,568 |
|
|
|
|
Industrial Warehouses (14) |
|
10/11 |
|
6.95% |
|
|
25,656 |
|
|
47,179 |
|
Total Fixed Interest Notes and Mortgages Payable |
|
|
|
5.93% |
|
|
8,286,677 |
|
|
6,657,083 |
|
___________________
See notes beginning on page 168.
166
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
9. |
Debt - continued |
(Amounts in thousands) |
|
|
|
|
Interest Rate |
|
Balance as of |
| ||||
Notes and Mortgages Payable: |
Maturity |
|
Spread over |
|
December 31, |
|
December 31, |
|
December 31, |
| ||
Variable Interest: |
|
|
|
|
|
|
|
|
|
|
|
|
Office: |
|
|
|
|
|
|
|
|
|
|
|
|
NYC Office: |
|
|
|
|
|
|
|
|
|
|
|
|
Manhattan Mall |
02/09 |
|
L+55 |
|
5.20% |
|
$ |
232,000 |
|
$ |
|
|
866 UN Plaza (2) |
05/09 |
|
L+40 |
|
5.46% |
|
|
44,978 |
|
|
|
|
Washington, DC Office: |
|
|
|
|
|
|
|
|
|
|
|
|
Courthouse Plaza One and Two (7) |
01/15 |
|
L+75 |
|
5.68% |
|
|
74,200 |
|
|
|
|
Commerce Executive III, IV and V (15) |
07/08 |
|
L+55 |
|
5.90% |
|
|
50,223 |
|
|
50,523 |
|
1999 K Street (16) |
|
|
|
|
|
|
|
|
|
|
19,422 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other: |
|
|
|
|
|
|
|
|
|
|
|
|
220 Central Park South (17) |
11/08 |
|
L+235 L+245 |
|
7.10% |
|
|
128,998 |
|
|
122,990 |
|
India Property Fund L.P. $82.5 million |
03/08 |
|
L+80 |
|
6.05% |
|
|
82,500 |
|
|
|
|
Other |
07/08-02/10 |
|
Various |
|
6.75% |
|
|
94,627 |
|
|
36,866 |
|
Total Variable Interest Notes and Mortgages Payable |
|
|
|
|
6.06% |
|
|
707,526 |
|
|
229,801 |
|
Total Notes and Mortgages Payable |
|
|
|
|
5.94% |
|
$ |
8,994,203 |
|
$ |
6,886,884 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible Senior Debentures: |
|
|
|
|
|
|
|
|
|
|
|
|
Due 2027 (18) |
04/12 (22) |
|
|
|
2.85% |
|
$ |
1,376,278 |
|
$ |
|
|
Due 2026 (19) |
11/11 (22) |
|
|
|
3.63% |
|
|
984,134 |
|
|
980,083 |
|
Total Convertible Senior Debentures |
|
|
|
|
3.17% |
|
$ |
2,360,412 |
|
$ |
980,083 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior Unsecured Notes: |
|
|
|
|
|
|
|
|
|
|
|
|
Senior unsecured notes due 2007 at fair value (20) |
N/A |
|
N/A |
|
N/A |
|
$ |
|
|
$ |
498,562 |
|
Senior unsecured notes due 2009 |
08/09 |
|
|
|
4.50% |
|
|
249,365 |
|
|
248,984 |
|
Senior unsecured notes due 2010 |
12/10 |
|
|
|
4.75% |
|
|
199,436 |
|
|
199,246 |
|
Senior unsecured notes due 2011 (21) |
02/11 |
|
|
|
5.60% |
|
|
249,855 |
|
|
249,808 |
|
Total Senior Unsecured Notes |
|
|
|
|
4.96% |
|
$ |
698,656 |
|
$ |
1,196,600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exchangeable Senior Debentures due 2025 |
04/12 (22) |
|
|
|
3.88% |
|
$ |
492,857 |
|
$ |
491,231 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured Revolving Credit Facilities: |
|
|
|
|
|
|
|
|
|
|
|
|
$1.595 billion unsecured revolving credit facility (23) |
09/10 |
|
L+55 |
|
5.43% |
|
$ |
300,000 |
|
$ |
|
|
$1.000 billion unsecured revolving credit facility |
06/10 |
|
|
|
5.70% |
|
|
105,656 |
|
|
|
|
$30 million Americold secured revolving credit facility |
10/08 |
|
L+175 |
|
7.25% |
|
|
28 |
|
|
|
|
Total Unsecured Revolving Credit Facilities |
|
|
|
|
5.50% |
|
$ |
405,684 |
|
$ |
|
|
________________
See notes beginning on the following page.
167
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
9. |
Debt - continued |
Notes to preceding tabular information ($ in thousands):
|
(1) |
On February 9, 2006, we completed a $353,000 refinancing of our 770 Broadway property. This interest-only loan bears interest at 5.65% and matures in March 2016. We retained net proceeds of $173,000 after repaying the existing floating rate loan and closing costs. |
|
(2) |
On May 14, 2007, we completed a $44,978 financing of our 866 UN Plaza property. This interest only loan bears interest at LIBOR plus 0.40% and matures in May 2009. The net proceeds were used to repay the existing loan and closing costs. |
|
(3) |
On August 1, 2006, we repaid the $31,980 balance of the One and Two Skyline Place mortgages. On January 26, 2007, we completed a $678,000 financing of our Skyline Complex in Fairfax, Virginia, consisting of eight office buildings containing 2,560,000 square feet. This loan bears interest-only at 5.74% and matures in February 2017. We retained net proceeds of approximately $515,000 after repaying existing loans and closing costs, including $6,000 of defeasance costs which is included in interest and debt expense in the year ended December 31, 2007. |
|
(4) |
On May 5, 2006, we repaid the existing debt on the Warner Building and completed an interest-only refinancing of $292,700. The loan bears interest at 6.26% and matures in May 2016. We retained net proceeds of $133,000 after repaying the existing loan, closing costs and a prepayment penalty of $9,818. As part of the purchase price accounting for the December 27, 2005 acquisition of the Warner Building, we accrued a liability for the unfavorable terms of the debt assumed in the acquisition. Accordingly, the prepayment penalty did not result in an expense on our consolidated statement of income. |
|
(5) |
On March 30, 2007, we repaid the $47,011 balance of Crystal Park 2 mortgage loan and on April 3, 2006, we repaid the $43,496 balance of the Crystal Park 5 mortgage loan. |
|
(6) |
On May 23, 2006, we completed a $115,000 refinancing of the Bowen Building. This interest-only loan bears interest at 6.14% and matures in June 2016. We retained net proceeds of $51,600 after repaying the existing floating rate loan and closing costs. |
|
(7) |
On December 21, 2007, we completed a $74,200 refinancing of Courthouse Plaza One and Two. These interest-only loans bear interest at LIBOR plus .75% (5.68% at December 31, 2007) and mature in January 2015. |
|
(8) |
On October 11, 2007, we repaid the $51,678 balance of the Crystal Gateway N. and Arlington Plaza mortgage loan. |
|
(9) |
On February 11, 2008, we completed a $335,000 refinancing of our Green Acres regional mall. This interest-only loan has a rate of LIBOR plus 1.40% and matures in February 2011, with two one-year extension options. After repaying the existing loan and closing costs, we retained net proceeds of $193,000. |
|
(10) |
On June 9, 2006, we completed a $120,000 refinancing of the Montehiedra Town Center. This interest-only loan bears interest at 6.04% and matures in June 2016. We retained net proceeds of $59,000 after defeasing the existing loan and closing costs. As a result of the defeasance of the existing loan, we incurred a net loss on the early extinguishment of debt of approximately $2,498, which is included in interest and debt expense in the year ended December 31, 2006. |
|
(11) |
On November 22, 2006, we completed a $550,000 interest only secured financing of the Merchandise Mart, which bears interest at a rate of 5.57% and matures in December 2016. We retained net proceeds of approximately $548,000. |
|
(12) |
On August 11, 2006, we completed $195,000 of a $220,000 refinancing of the High Point Complex. The remaining $25,000 was completed on October 4, 2006. The loan bears interest at 6.34% and matures in August 2016. We retained net proceeds of approximately $108,500 after defeasing the existing loans, and closing costs. As a result of the defeasance of the existing loans, we incurred an $8,548 net loss on the early extinguishment of debt, which is included in interest and debt expense in the year ended December 31, 2006. |
168
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
9. |
Debt - continued |
Notes to preceding tabular information ($ in thousands):
|
(13) |
On June 9, 2006, AmeriCold completed a $400,000 one-year, interest-only financing, collateralized by 21 of its owned and six of its leased temperature-controlled warehouses. On September 8, 2006 an amendment was executed increasing the amount of the loan to $430,000. Of this loan, $243,000 was drawn on June 9, 2006 to repay the existing mortgage on the same facilities and the remaining $187,000 was drawn on September 27, 2006. The initial interest rate on the loan was LIBOR plus 0.60% and increased to LIBOR plus 1.25% when the remaining balance was drawn, subject to a 6.50% LIBOR cap. On December 12, 2006, AmeriCold completed a 5.45% fixed-rate, interest-only financing in an aggregate principal amount of $1.05 billion which matures in approximately equal tranches in seven, nine and ten years. The proceeds were used to repay $449,000 of fixed-rate mortgages with a rate of 6.89% and the $430,000 financing described above. The mortgages that were repaid were collateralized by 84 temperature-controlled warehouses which were released upon repayment. The new loan is collateralized by 50 of these warehouses. AmeriCold received net proceeds of $191,000, including the release of escrow reserves and after defeasance and closing costs. Vornado, Crescent and Yucaipa received distributions of $88,023, $58,682 and $38,295, respectively, from a portion of the net proceeds. Included in interest and debt expense for the year ended December 31, 2006 are $14,496 of defeasance costs and a $7,431 write-off of debt issuance costs associated with the old loans, of which our share, after minority interest is $10,433. |
|
(14) |
On July 3, 2007, we repaid $21,030 of the $46,837 outstanding balance of the mortgage loan which was secured by the Garfield, Edison and East Brunswick industrial warehouses. We incurred $1,701 for prepayment penalties and defeasance costs which is included in interest and debt expense in the year ended December 31, 2007. |
|
(15) |
On July 29, 2006, we exercised the second of three one-year extension options of our Commerce Executive III, IV, and V mortgage loan. |
|
(16) |
On March 1, 2007, we repaid the $19,394 balance of the 1999 K Street mortgage loan. |
|
(17) |
On November 7, 2006, we completed a $130,000 refinancing of our 220 Central Park South property. The loan has two tranches, the first tranche of $95,000 bears interest at LIBOR (capped at 5.50%) plus 2.35% (7.07% as of December 31, 2007) and the second tranche can be drawn up to $35,000 and bears interest at LIBOR (capped at 5.50%) plus 2.45% (7.17% as of December 31, 2007). As of December 31, 2007 approximately $33,998 has been drawn on the second tranche. |
|
(18) |
On March 21, 2007, Vornado Realty Trust sold $1.4 billion aggregate principal amount of 2.85% convertible senior debentures due 2027, pursuant to an effective registration statement. The aggregate net proceeds from this offering, after underwriters discounts and expenses, were approximately $1.37 billion. The debentures are redeemable at our option beginning in 2012 for the principal amount plus accrued and unpaid interest. Holders of the debentures have the right to require us to repurchase their debentures in 2012, 2017, and 2022 and in certain other limited circumstances. The debentures are convertible, under certain circumstances, for cash and Vornado common shares at an initial conversion rate of 6.1553 common shares per one-thousand dollars of principal amount of debentures. The initial conversion price of $162.46 represented a premium of 30% over the March 21, 2007 closing price for our common shares. The principal amount of debentures will be settled for cash and the amount in excess of the principal defined as the conversion value will be settled in cash or, at our election, Vornado common shares. The net proceeds of the offering were contributed to the Operating Partnership in the form of an inter-company loan and the Operating Partnership fully and unconditionally guaranteed the payment of the debentures. There are no restrictions which limit the Operating Partnership from making distributions to Vornado and Vornado has no independent assets or operations outside of the Operating Partnership. |
We are amortizing the underwriters discount on a straight-line basis (which approximates the effective interest method) over the period from the date of issuance to the date of earliest redemption of April 1, 2012. Because the conversion option associated with the debentures, when analyzed as a freestanding instrument, meets the criteria to be classified as equity specified by paragraphs 12 to 32 of EITF 00-19 Accounting for Derivative Financial Instruments Indexed to, and Potentially Settled in, a Companys own Common Stock, separate accounting for the conversion option under SFAS No. 133 Accounting for Derivative Instruments and Hedging Activities is not appropriate.
169
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
9. |
Debt - continued |
Notes to preceding tabular information ($ in thousands):
|
(19) |
On November 20, 2006, we sold $1,000,000 aggregate principal amount of 3.625% convertible senior debentures due 2026, pursuant to an effective registration statement. The aggregate net proceeds from this offering, after underwriters discounts and expenses, were approximately $980,000. The debentures are convertible, under certain circumstances, for Vornado common shares at a current conversion rate of 6.5168 common shares per $1 of principal amount of debentures. The initial conversion price of $153.45 represented a premium of 30% over the November 14, 2006 closing price for our common shares. The debentures are redeemable at our option beginning in 2011 for the principal amount plus accrued and unpaid interest. Holders of the debentures have the right to require us to repurchase their debentures in 2011, 2016, and 2021 and in the event of a change in control. The net proceeds of the offering were contributed to the Operating Partnership in the form of an inter-company loan and the Operating Partnership fully and unconditionally guaranteed the payment of the debentures. There are no restrictions which limit the Operating Partnership from making distributions to Vornado and Vornado has no independent assets or operations outside of the Operating Partnership. |
We are amortizing the underwriters discount on a straight-line basis (which approximates the effective interest method) over the period from the date of issuance to the date of earliest redemption of December 1, 2011. Because the conversion option associated with the debentures, when analyzed as a freestanding instrument, meets the criteria to be classified as equity specified by paragraphs 12 to 32 of EITF 00-19 Accounting for Derivative Financial Instruments Indexed to, and Potentially Settled in, a Companys own Common Stock, separate accounting for the conversion option under SFAS No. 133 Accounting for Derivative Instruments and Hedging Activities is not appropriate.
|
(20) |
On May 11, 2007, we redeemed our $500,000 5.625% senior unsecured notes at the face amount plus accrued interest. |
|
(21) |
On February 16, 2006, we completed a public offering of $250,000 aggregate principal amount of 5.6% senior unsecured noted due February 15, 2011. Interest on the notes is payable semi-annually on February 15 and August 15, commencing August 16, 2006. The notes were priced at 99.906% of their face amount to yield 5.622%. |
|
(22) |
Represents the earliest date the holders can require us to repurchase the debentures. |
|
(23) |
On September 28, 2007, the Operating Partnership entered into a new $1.510 billion unsecured revolving credit facility, which was increased by $85,000 on October 12, 2007 and can be increased to up to $2.0 billion during the initial term. The new facility has a three-year term with two one-year extension options, bears interest at LIBOR plus 55 basis points (5.43% at December 31, 2007), based on our current credit ratings and requires the payment of an annual facility fee of 15 basis points. Together with the existing $1.0 billion credit facility, we have an aggregate of $2.595 billion of unsecured revolving credit. Vornado is the guarantor of the Operating Partnerships obligations under both revolving credit agreements. |
|
(24) |
On June 28, 2006, the Operating Partnership entered into a $1,000,000 unsecured revolving credit facility, which replaced its previous $600,000 unsecured revolving credit facility that was due to mature in July 2006. This facility has a four-year term, with a one-year extension option and generally bears interest at LIBOR plus 0.55% (5.70% as of December 31, 2007) and requires the payment of an annual facility fee of 15 basis points. |
170
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
9. |
Debt - continued |
Our revolving credit facility and senior unsecured notes contain financial covenants which require us to maintain minimum interest coverage ratios and limit our debt to market capitalization ratios. We believe that we have complied with all of our financial covenants as of December 31, 2007.
On May 9, 2006, we executed supplemental indentures with respect to our senior unsecured notes due 2007, 2009 and 2010 (collectively, the Notes), pursuant to our consent solicitation statement dated April 18, 2006, as amended. Holders of approximately 96.7% of the aggregate principal amount of the Notes consented to the solicitation. The supplemental indentures contain modifications of certain covenants and related defined terms governing the terms of the Notes to make them consistent with corresponding provisions of the covenants and defined terms included in the senior unsecured notes due 2011 issued on February 16, 2006. The supplemental indentures also include a new covenant that provides for an increase in the interest rate of the Notes upon certain decreases in the ratings assigned by rating agencies to the Notes. In connection with the consent solicitation we paid an aggregate fee of $2,241,000 to the consenting note holders, which will be amortized into expense over the remaining term of the Notes. In addition, we incurred advisory and professional fees aggregating $1,415,000, which were expensed in 2006.
The net carrying amount of properties collateralizing the notes and mortgages payable amounted to $10.920 billion at December 31, 2007. As at December 31, 2007, the principal repayments required for the next five years and thereafter are as follows:
(Amounts in thousands) |
|
|
| |
Year Ending December 31, |
|
Amount |
| |
2008 |
|
$ |
526,768 |
|
2009 |
|
|
478,269 |
|
2010 |
|
|
778,320 |
|
2011 |
|
|
1,071,195 |
|
2012 |
|
|
609,546 |
|
Thereafter |
|
|
5,473,734 |
|
171
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
10. |
Shareholders Equity |
Common Shares
On December 11, 2006, we sold 8,100,000 common shares in an underwritten public offering pursuant to an effective registration statement at a price of $124.05 per share. We received net proceeds of approximately $1,004,500,000, after offering expenses and contributed the net proceeds to the Operating Partnership in exchange for 8,100,000 Class A units of the Operating Partnership.
Preferred Shares
The following table sets forth the details of our preferred shares of beneficial interest as of December 31, 2007 and 2006.
(Amounts in thousands, except share and per share amounts) |
|
December 31, |
| ||||
|
|
2007 |
|
2006 |
| ||
6.5% Series A: liquidation preference $50.00 per share; authorized 5,750,000 shares; issued and |
|
$ |
4,050 |
|
$ |
7,615 |
|
7.0% Series D-10: liquidation preference $25.00 per share; authorized 4,800,000 shares; issued and |
|
|
39,982 |
|
|
39,982 |
|
7.0% Series E: liquidation preference $25.00 per share; authorized 3,540,000 shares; issued and |
|
|
72,248 |
|
|
72,248 |
|
6.75% Series F: liquidation preference $25.00 per share; authorized 6,000,000 shares; issued and |
|
|
144,720 |
|
|
144,720 |
|
6.625% Series G: liquidation preference $25.00 per share; authorized 9,200,000 shares; issued and |
|
|
193,135 |
|
|
193,135 |
|
6.75% Series H: liquidation preference $25.00 per share; authorized 4,600,000 shares; issued and |
|
|
108,559 |
|
|
108,559 |
|
6.625% Series I: liquidation preference $25.00 per share; authorized 12,050,000 shares; issued and |
|
|
262,401 |
|
|
262,401 |
|
|
|
$ |
825,095 |
|
$ |
828,660 |
|
Series A Convertible Preferred Shares of Beneficial Interest
Holders of Series A Preferred Shares of beneficial interest are entitled to receive dividends in an amount equivalent to $3.25 per annum per share. These dividends are cumulative and payable quarterly in arrears. The Series A Preferred Shares are convertible at any time at the option of their respective holders at a conversion rate of 1.38504 common shares per Series A Preferred Share, subject to adjustment in certain circumstances. In addition, upon the satisfaction of certain conditions we, at our option, may redeem the $3.25 Series A Preferred Shares at a current conversion rate of 1.38504 common shares per Series A Preferred Share, subject to adjustment in certain circumstances. At no time will the Series A Preferred Shares be redeemable for cash.
Series C Cumulative Redeemable Preferred Shares of Beneficial Interest
Holders of Series C Preferred Shares of beneficial interest were entitled to receive dividends at an annual rate of 8.5% of the liquidation preference of $25.00 per share, or $2.125 per Series C Preferred Share per annum. On January 19, 2005, we redeemed all of the outstanding 8.5% Series C Cumulative Redeemable Preferred Shares at the redemption price of $25.00 per share, aggregating $115,000,000 plus accrued distributions. The redemption amount exceeded the carrying amount by $3,852,000, representing original issuance costs. These costs were recorded as a reduction to earnings in arriving at net income applicable to common shares in accordance with the July 2003 clarification of Emerging Issues Task Force Topic D-42.
172
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
10. |
Shareholders Equity - continued |
Series D-10 Cumulative Redeemable Preferred Shares of Beneficial Interest
Holders of Series D-10 Preferred Shares of beneficial interest are entitled to receive dividends at an annual rate of 7.0% of the liquidation preference of $25.00 per share, or $1.75 per Series D-10 Preferred Share per annum. These dividends are cumulative and payable quarterly in arrears. The Series D-10 Preferred Shares are not convertible into or exchangeable for any other property or any other securities of the Company. On or after November 17, 2008 (or sooner under limited circumstances), we, at our option, may redeem Series D-10 Preferred Shares at a redemption price of $25.00 per share, plus any accrued and unpaid dividends through the date of redemption. The Series D-10 Preferred Shares have no maturity date and will remain outstanding indefinitely unless redeemed by us.
Series E Cumulative Redeemable Preferred Shares of Beneficial Interest
Holders of Series E Preferred Shares of beneficial interest are entitled to receive dividends at an annual rate of 7.0% of the liquidation preference of $25.00 per share, or $1.75 per Series E Preferred Share per annum. These dividends are cumulative and payable quarterly in arrears. The Series E Preferred Shares are not convertible into or exchangeable for any other property or any other securities of the Company. On or after August 20, 2009 (or sooner under limited circumstances), we, at our option, may redeem Series E Preferred Shares at a redemption price of $25.00 per share, plus any accrued and unpaid dividends through the date of redemption. The Series E Preferred Shares have no maturity date and will remain outstanding indefinitely unless redeemed by us.
Series F Cumulative Redeemable Preferred Shares of Beneficial Interest
Holders of Series F Preferred Shares of beneficial interest are entitled to receive dividends at an annual rate of 6.75% of the liquidation preference of $25.00 per share, or $1.6875 per Series F Preferred Share per annum. These dividends are cumulative and payable quarterly in arrears. The Series F Preferred Shares are not convertible into or exchangeable for any other property or any other securities of the Company. On or after November 17, 2009 (or sooner under limited circumstances), we, at our option, may redeem Series F Preferred Shares at a redemption price of $25.00 per share, plus any accrued and unpaid dividends through the date of redemption. The Series F Preferred Shares have no maturity date and will remain outstanding indefinitely unless redeemed by us.
Series G Cumulative Redeemable Preferred Shares of Beneficial Interest
Holders of Series G Preferred Shares of beneficial interest are entitled to receive dividends at an annual rate of 6.625% of the liquidation preference of $25.00 per share, or $1.656 per Series G Preferred Share per annum. These dividends are cumulative and payable quarterly in arrears. The Series G Preferred Shares are not convertible into or exchangeable for any other property or any other securities of the Company. On or after December 22, 2009 (or sooner under limited circumstances), we, at our option, may redeem Series G Preferred Shares at a redemption price of $25.00 per share, plus any accrued and unpaid dividends through the date of redemption. The Series G Preferred Shares have no maturity date and will remain outstanding indefinitely unless redeemed by us.
173
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
10. |
Shareholders Equity - continued |
Series H Cumulative Redeemable Preferred Shares of Beneficial Interest
On June 17, 2005, we sold $112,500,000 Series H Cumulative Redeemable Preferred Shares in a public offering, pursuant to an effective registration statement, for net proceeds of $108,559,000. Holders of the Series H Preferred Shares of beneficial interest are entitled to receive dividends at an annual rate of 6.75% of the liquidation preference of $25.00 per share or $1.6875 per Series H Preferred Share per annum. The dividends are cumulative and payable quarterly in arrears. The Series H Preferred Shares are not convertible into or exchangeable for any other property or any other securities of the Company. On or after June 17, 2010 (or sooner under limited circumstances), we, at our option, may redeem Series H Preferred Shares at a redemption price of $25.00 per share, plus any accrued and unpaid dividends through the date of redemption. The Series H Preferred Shares have no maturity date and will remain outstanding indefinitely unless redeemed by us.
Series I Cumulative Redeemable Preferred Shares of Beneficial Interest
On August 23, 2005, we sold $175,000,000 Series I Cumulative Redeemable Preferred Shares in a public offering pursuant to an effective registration statement. In addition, on August 31, 2005, the underwriters exercised their option and purchased $10,000,000 Series I Preferred Shares to cover over-allotments. On September 12, 2005, we sold an additional $85,000,000 Series I Preferred Shares in a public offering, pursuant to an effective registration statement. Combined with the earlier sales, we sold a total of 10,800,000 Series I preferred shares for net proceeds of $262,401,000. Holders of the Series I Preferred Shares of beneficial interest are entitled to receive dividends at an annual rate of 6.625% of the liquidation preference of $25.00 per share or $1.656 per Series I Preferred Share per annum. The dividends are cumulative and payable quarterly in arrears. The Series I Preferred Shares are not convertible into or exchangeable for any other property or any other securities of the Company. On or after August 31, 2010 (or sooner under limited circumstances), we, at our option, may redeem Series I Preferred Shares at a redemption price of $25.00 per share, plus any accrued and unpaid dividends through the date of redemption. The Series I Preferred Shares have no maturity date and will remain outstanding indefinitely unless redeemed by us.
Accumulated Other Comprehensive Income
Accumulated other comprehensive income amounted to $29,772,000 and $92,963,000 as of December 31, 2007 and 2006, respectively, and primarily consists of accumulated unrealized income from the mark-to-market of marketable equity securities classified as available-for-sale.
174
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
11. |
Stock-based Compensation |
Our Share Option Plan (the Plan) provides for grants of incentive and non-qualified stock options, restricted stock, stock appreciation rights and performance shares to certain of our employees and officers. We have approximately 5,465,093 shares available for future grant under the Plan at December 31, 2007.
In March 2006, our Board of Trustees (the Board) approved an amendment to our Plan to permit the Compensation Committee of the Board (the Compensation Committee) to grant awards in the form of limited partnership units (OP Units) of the Operating Partnership. OP Units can be granted either as free-standing awards or in tandem with other awards under the Plan. OP Units may be converted into the Operating Partnerships Class A common units and, consequently, become convertible by the holder on a one-for-one basis for our common shares or the cash value of such shares at our election.
We account for stock-based compensation in accordance with SFAS No. 123: Accounting for Stock-Based Compensation, as amended by SFAS No. 148: Accounting for Stock-Based Compensation - Transition and Disclosure and as revised by SFAS No. 123R: Share-Based Payment (SFAS No. 123R). We adopted SFAS No. 123R, using the modified prospective application, on January 1, 2006. Stock based compensation expense for the year ended December 31, 2007 and 2006 consists of stock option awards, restricted common share and Operating Partnership unit awards and out-performance plan awards. Stock-based compensation expense for the year ended December 31, 2005 consist of stock option awards and restricted common share awards.
Out-Performance Plan
In March 2006, the Board approved the terms of the Vornado Realty Trust 2006 Out-Performance Plan (the Out-Performance Plan), a long-term pay-for-performance incentive compensation program. The purpose of the Out-Performance Plan was to further align the interests of our shareholders and management by encouraging our senior officers and employees to create shareholder value. On April 25, 2006, our Compensation Committee approved Out-Performance Plan awards to a total of 54 employees and officers of the Company, which aggregated 91% of the total Out-Performance Plan. The fair value of the awards on the date of grant, as adjusted for estimated forfeitures, was approximately $46,141,000 and is being amortized into expense over the five-year vesting period beginning on the date of grant, using a graded vesting attribution model.
Under the Out-Performance Plan, award recipients share in a performance pool when our total return to shareholders exceeds a cumulative 30% (for a period of 30 consecutive days), including both share appreciation and dividends paid, from a price per share of $89.17 (the average closing price per common share for the 30 trading days prior to March 15, 2006). The size of the pool is 10% of the amount in excess of the 30% benchmark, subject to a maximum cap of $100,000,000. Each award was designated as a specified percentage of the $100,000,000 maximum cap. Awards were issued in the form of a new class of Operating Partnership units (OPP Units) and are subject to achieving the performance threshold, time vesting and other conditions. OPP Units are convertible by the holder into an equivalent number of the Operating Partnerships Class A units, which are redeemable by the holder for Vornado common shares on a one-for-one basis or the cash value of such shares, at our election. All awards earned vest 33.3% on each of March 15, 2009, 2010 and 2011 subject to continued employment. Once a performance pool has been established, each OPP Unit will receive a distribution equal to the distribution paid on a Class A unit, including an amount payable in OPP Units representing distributions paid on a Class A unit during the performance period. As of January 12, 2007, the maximum performance threshold under the Out-Performance Plan was achieved, concluding the performance period.
For the years ended December 31, 2007 and 2006, we recognized $12,734,000 and $8,293,000, respectively, of compensation expense for these awards. The remaining unrecognized compensation expense of $27,969,000 will be recognized over a weighted-average period of 1.9 years. Distributions paid on unvested OPP Units are charged to minority interest expense on our consolidated statements of income and amounted to $2,694,000 in 2007 and $0 in 2006.
175
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
11. |
Stock-based Compensation - continued |
Stock Options
Stock options are granted at an exercise price equal to 100% of the average of the high and low market price of Vornados common shares on the NYSE on the date of grant, generally vest pro-rata over three to five years and expire 10 years from the date of grant.
For stock option awards granted prior to 2003, we used the intrinsic value method of accounting. Under this method, we did not recognize compensation expense as the option exercise price was equivalent to the market price of Vornados common shares on the date of each grant. Because stock option awards granted prior to 2003 vested over a three-year term, the resulting compensation cost based on the fair value of the awards on the date of grant, on a pro forma basis, would have been expensed during 2003, 2004 and 2005. Accordingly, our net income applicable to common shares would remain the same on a pro forma basis for the years ended December 31, 2007 and 2006, and would have been reduced by $337,000 for the year ended December 31, 2005, or $0.01 per basic income per share and no change in diluted income per share.
We recognized compensation expense for the fair value of options granted on a straight-line basis over the vesting period. For the years ended December 31, 2007, 2006, and 2005, we recognized $4,549,000, $1,705,000 and $1,042,000, respectively, of compensation expense related to the options granted during 2007-2005.
Below is a summary of our stock option activity under the Plan for the year ended December 31, 2007.
|
|
Shares |
|
Weighted- |
|
Weighted- |
|
Aggregate |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at January 1, 2007 |
|
|
10,555,295 |
|
$ |
41.84 |
|
|
|
|
|
|
|
Granted |
|
|
1,152,844 |
|
|
115.10 |
|
|
|
|
|
|
|
Exercised |
|
|
(1,871,603 |
) |
|
44.83 |
|
|
|
|
|
|
|
Cancelled |
|
|
(111,225 |
) |
|
88.55 |
|
|
|
|
|
|
|
Outstanding at December 31, 2007 |
|
|
9,725,311 |
|
$ |
49.41 |
|
|
3.8 |
|
$ |
401,722,000 |
|
Options vested and expected to vest at |
|
|
9,715,774 |
|
$ |
49.35 |
|
|
3.8 |
|
$ |
401,722,000 |
|
Options exercisable at December 31, 2007 |
|
|
7,593,294 |
|
$ |
35.68 |
|
|
2.5 |
|
$ |
390,939,000 |
|
The fair value of each option grant is estimated on the date of grant using an option-pricing model with the following weighted-average assumptions for grants in the years ended December 31, 2007 and 2006. There were no stock option grants during 2004.
|
|
December 31 |
| ||||
|
|
2007 |
|
2006 |
|
2005 |
|
Expected volatility |
|
17% |
|
17% |
|
17% |
|
Expected life |
|
5 years |
|
5 years |
|
5 years |
|
Risk-free interest rate |
|
4.5% |
|
4.4% |
|
3.5% |
|
Expected dividend yield |
|
5.0% |
|
5.0% |
|
6.0% |
|
The weighted average grant date fair value of options granted during the years ended December 31, 2007, 2006 and 2005 was $12.55, $10.23 and $5.40, respectively. Cash received from option exercises for the years ended December 31, 2007, 2006 and 2005 was $34,648,000, $75,665,000 and $45,447,000, respectively. The total intrinsic value of options exercised during the years ended December 31, 2007, 2006 and 2005 was $99,656,000, $244,694,000 and $41,309,000, respectively.
176
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
11. |
Stock-based Compensation - continued |
Restricted Common Shares
Restricted share awards are granted at the average of the high and low market price of Vornados common shares on the NYSE on the date of grant and generally vest over five years. We recognized $4,079,000, $3,820,000 and $3,559,000 of compensation expense in 2007, 2006 and 2005, respectively, for the portion of these awards that vested during each year. As of December 31, 2007, there was $6,529,000 of total unrecognized compensation cost related to nonvested shares granted under the Plan. This cost is expected to be recognized over a weighted-average period of 1.9 years. Dividends paid on unvested shares are charged directly to retained earnings and amounted to $533,000, $841,900 and $1,038,000 for the years ended December 31, 2007, 2006 and 2005, respectively. The total fair value of shares vested during the years ended December 31, 2007, 2006 and 2005 was $8,907,000, $6,170,000 and $4,623,000, respectively.
Below is a summary of restricted share activity under the Plan for the year ended December 31, 2007.
Non-vested Shares |
|
Shares |
|
Weighted-Average |
| ||
Non-vested at January 1, 2007 |
|
|
211,605 |
|
$ |
57.83 |
|
Granted |
|
|
23,669 |
|
|
119.86 |
|
Vested |
|
|
(73,250 |
) |
|
50.32 |
|
Forfeited |
|
|
(2,636 |
) |
|
83.72 |
|
Non-vested at December 31, 2007 |
|
|
159,388 |
|
|
70.07 |
|
Restricted Operating Partnership Units (OP Units)
Restricted OP Units are granted at the average of the high and low market price of Vornados common shares on the NYSE on the date of grant, vest ratably over five years and are subject to a taxable book-up event, as defined. The fair value of these awards on the date of grant, as adjusted for estimated forfeitures, was approximately $10,696,000 and $3,480,000 for the awards granted in 2007 and 2006, respectively, and is amortized into expense over the five-year vesting period using a graded vesting attribution model. For the year ended December 31, 2007 and 2006, we recognized $5,493,000 and $1,053,000 respectively of compensation expense for these awards. As of December 31, 2007, there was $7,128,000 of total remaining unrecognized compensation cost related to nonvested OP units granted under the Plan and the cost is expected to be recognized over a weighted-average period of 1.7 years. Distributions paid on unvested OP Units are charged to minority interest expense on our consolidated statements of income and amounted to $444,000 in 2007 and $147,000 in 2006. The total fair value of units vested during the year ended December 31, 2007 was $1,939,000.
Below is a summary of restricted OP unit activity under the Plan for the year ended December 31, 2007.
Non-vested Units |
|
Units |
|
Weighted-Average |
| ||
Non-vested at January 1, 2007 |
|
49,851 |
|
$ |
69.81 |
| |
Granted |
|
123,555 |
|
|
86.57 |
| |
Vested |
|
(18,378 |
) |
|
68.12 |
| |
Forfeited |
|
|
|
|
|
| |
Non-vested at December 31, 2007 |
|
155,028 |
|
|
83.37 |
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
177
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
12. |
Retirement Plans |
We have two defined benefit pension plans, a Vornado Realty Trust Retirement Plan (Vornado Plan) and a Merchandise Mart Properties Pension Plan (Mart Plan). In addition, AmeriCold, which we consolidate into our consolidated financial statements beginning in November 2004, has two defined benefit pension plans (the AmeriCold Plans and together with the Vornado Plan and the Mart Plan, the Plans). The benefits under the Vornado Plan and the Mart Plan were frozen in December 1997 and June 1999, respectively. In April 2005, AmeriCold amended its AmeriCold Retirement Income Plan to freeze benefits for non-union participants. Benefits under the Plans are or were primarily based on years of service and compensation during employment or on years of credited service and established monthly benefits. Funding policy for the Plans is based on contributions at the minimum amounts required by law. The financial results of the Plans are consolidated in the information provided below.
On January 16, 2008, our Board of Trustees approved the termination of the Vornado Plan and the Mart Plan. Our current estimate of the cost we will incur during 2008 to buy annuities from an insurance company or to make lump-sum payments to plan participants to terminate both plans is approximately $4,000,000.
We use a December 31 measurement date for the Plans.
Obligations and Funded Status
The following table sets forth the Plans funded status and amounts recognized in our balance sheets:
|
|
Pension Benefits |
| |||||||
|
|
Year Ended December 31, |
| |||||||
|
|
2007 |
|
2006 |
|
2005 |
| |||
(Amounts in thousands) |
|
|
|
|
|
|
|
|
|
|
Change in benefit obligation: |
|
|
|
|
|
|
|
|
|
|
Benefit obligation at beginning of year |
|
$ |
85,523 |
|
$ |
86,205 |
|
$ |
82,323 |
|
Service cost |
|
|
463 |
|
|
487 |
|
|
1,665 |
|
Interest cost |
|
|
4,789 |
|
|
4,922 |
|
|
4,875 |
|
Actuarial (gain) loss |
|
|
(622 |
) |
|
1,973 |
|
|
6,121 |
|
Benefits paid |
|
|
(3,591 |
) |
|
(3,697 |
) |
|
(8,684 |
) |
Settlements |
|
|
(3,983 |
) |
|
(4,367 |
) |
|
(95 |
) |
Curtailments |
|
|
(88 |
) |
|
|
|
|
|
|
Prior service cost |
|
|
510 |
|
|
|
|
|
|
|
Benefit obligation at end of year |
|
|
83,001 |
|
|
85,523 |
|
|
86,205 |
|
Change in plan assets: |
|
|
|
|
|
|
|
|
|
|
Fair value of plan assets at beginning of year |
|
|
82,822 |
|
|
73,931 |
|
|
67,514 |
|
Employer contribution |
|
|
2,740 |
|
|
6,697 |
|
|
9,010 |
|
Benefit payments |
|
|
(3,591 |
) |
|
(3,698 |
) |
|
(8,592 |
) |
Settlements |
|
|
(3,983 |
) |
|
(4,366 |
) |
|
|
|
Actual return on assets |
|
|
7,300 |
|
|
10,258 |
|
|
5,999 |
|
Fair value of plan assets at end of year |
|
|
85,288 |
|
|
82,822 |
|
|
73,931 |
|
Funded status at end of year |
|
$ |
2,287 |
|
$ |
(2,701 |
) |
$ |
(12,274 |
) |
|
|
|
|
|
|
|
|
|
|
|
Amounts recorded in the consolidated balance sheet: |
|
|
|
|
|
|
|
|
|
|
Other assets (prepaid benefit cost) |
|
$ |
3,720 |
|
$ |
1,409 |
|
|
|
|
Other liabilities (accrued benefit cost) |
|
|
(1,716 |
) |
|
(4,110 |
) |
|
|
|
|
|
$ |
2,004 |
|
$ |
2,701 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
178
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
12. |
Retirement Plan - continued |
|
|
Pension Benefits |
| |||||||
|
|
Year Ended December 31, |
| |||||||
|
|
2007 |
|
2006 |
|
2005 |
| |||
Amounts recognized in accumulated other comprehensive income |
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
2,944 |
|
$ |
4,472 |
|
|
|
|
Prior service cost |
|
|
510 |
|
|
|
|
|
|
|
|
|
$ |
3,454 |
|
$ |
4,472 |
|
|
|
|
Information for our plans with an accumulated benefit obligation in |
|
|
|
|
|
|
|
|
|
|
Projected benefit obligation |
|
$ |
15,590 |
|
$ |
73,206 |
|
$ |
73,871 |
|
Accumulated benefit obligation |
|
|
15,590 |
|
|
72,793 |
|
|
73,550 |
|
Fair value of plan assets |
|
|
13,875 |
|
|
70,362 |
|
|
61,362 |
|
|
|
|
|
|
|
|
|
|
|
|
Components of Net Periodic Benefit Cost and Other Amounts Recognized |
|
|
|
|
|
|
|
|
|
|
Service cost |
|
$ |
463 |
|
$ |
487 |
|
$ |
1,665 |
|
Interest cost |
|
|
4,788 |
|
|
4,922 |
|
|
4,875 |
|
Expected return on plan assets |
|
|
(6,379 |
) |
|
(5,901 |
) |
|
(5,356 |
) |
Amortization of prior service cost |
|
|
|
|
|
|
|
|
|
|
Amortization of net loss (gain) |
|
|
268 |
|
|
501 |
|
|
(206 |
) |
Recognized settlement loss (gain) |
|
|
24 |
|
|
(24 |
) |
|
253 |
|
Net periodic benefit cost |
|
$ |
(836 |
) |
$ |
(15 |
) |
$ |
1,231 |
|
Other changes in Plan Assets and Benefit obligations recognized in |
|
|
|
|
|
|
|
|
|
|
Net gain |
|
$ |
(295 |
) |
$ |
(2,498 |
) |
|
|
|
Prior service cost |
|
|
510 |
|
|
|
|
|
|
|
Amortization of net gain |
|
|
(268 |
) |
|
(219 |
) |
|
|
|
Recognized settlement (gain) loss |
|
|
(24 |
) |
|
24 |
|
|
|
|
Adoption of SAFS 158 |
|
|
|
|
|
321 |
|
|
|
|
Amortization of prior cost |
|
|
|
|
|
|
|
|
|
|
Total recognized in other comprehensive income |
|
$ |
(77 |
) |
$ |
(2,372 |
) |
|
|
|
Total recognized in net periodic benefit cost and other |
|
$ |
(913 |
) |
$ |
(2,387 |
) |
|
|
|
The estimated net loss and prior service cost of the Plans that will be amortized into net periodic benefit cost during 2008 is $208,000.
|
|
Year Ended December 31, | |||||||
|
|
2007 |
|
2006 |
|
2005 | |||
Assumptions: |
|
|
|
|
|
|
|
|
|
Weighted-average assumptions used to determine benefit obligations: |
|
|
|
|
|
|
|
|
|
Discount rate |
|
|
6.00% |
|
|
5.80%-6.00% |
|
|
5.75%-6.00% |
Rate of compensation increase in AmeriCold Plan |
|
|
3.50% |
|
|
3.50% |
|
|
3.50% |
|
|
|
|
|
|
|
|
|
|
Weighted-average assumptions used to determine net periodic benefit cost: |
|
|
|
|
|
|
|
|
|
Discount rate |
|
|
5.80%-6.00% |
|
|
5.75%-6.00% |
|
|
5.75%-6.00% |
Expected long-term return on plan assets |
|
|
5.00%-8.50% |
|
|
5.00%-8.50% |
|
|
5.00%-8.50% |
Rate of compensation increase in AmeriCold Plan |
|
|
3.50% |
|
|
3.50% |
|
|
3.50% |
We periodically review our assumptions for the rate of return on each Plans assets. The assumptions are based primarily on the long-term historical performance of the assets of the Plans, future expectations for returns for each asset class as well as target asset allocation of Plan assets. Differences in the rates of return in the short term are recognized as gains or losses in the periods that they occur.
179
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
12. |
Retirement Plan - continued |
Plan Assets
We have consistently applied what we believe to be a conservative investment strategy for the Plans, investing in United States government obligations, cash and cash equivalents, fixed income funds, other diversified equities and mutual funds. Below are the weighted-average asset allocations by asset category:
|
|
Year Ended December 31, |
| ||||
|
|
2007 |
|
2006 |
|
2005 |
|
Vornado Plan: |
|
|
|
|
|
|
|
US Government obligations |
|
67% |
|
98% |
|
96% |
|
Money Market Funds |
|
33% |
|
2% |
|
4% |
|
Total |
|
100% |
|
100% |
|
100% |
|
|
|
|
|
|
|
|
|
Merchandise Mart Plan: |
|
|
|
|
|
|
|
Mutual funds |
|
50% |
|
47% |
|
49% |
|
Insurance Company Annuities |
|
50% |
|
53% |
|
51% |
|
Total |
|
100% |
|
100% |
|
100% |
|
|
|
|
|
|
|
|
|
AmeriCold Plans: |
|
|
|
|
|
|
|
Domestic equities |
|
35% |
|
41% |
|
31% |
|
International equities |
|
25% |
|
31% |
|
24% |
|
Fixed income securities |
|
35% |
|
23% |
|
15% |
|
Real estate |
|
5% |
|
5% |
|
12% |
|
Other |
|
|
|
|
|
18% |
|
|
|
100% |
|
100% |
|
100% |
|
Cash Flows
The current estimate of the cost we will incur during 2008 to buy annuities from an insurance company or to make lump-sum payments to plan participants to terminate both the Vornado Plan and the Mart Plan is approximately $4,000,000. In addition, Americold expects to contribute $1,663,000 to its plans during 2008.
Estimated Future Benefit Payments
The following benefit payments, which reflect expected future service, as appropriate, are expected to be paid under the Americold Plan:
|
|
Pension Benefits |
| |
2008 |
|
$ |
6,736 |
|
2009 |
|
|
6,327 |
|
2010 |
|
|
5,395 |
|
2011 |
|
|
5,366 |
|
2012 |
|
|
5,950 |
|
2013-2017 |
|
|
30,238 |
|
|
|
|
|
|
180
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
13. |
Leases |
As lessor:
We lease space to tenants under operating leases. Most of the leases provide for the payment of fixed base rentals payable monthly in advance. Shopping center leases provide for the pass-through to tenants of real estate taxes, insurance and maintenance. Office building leases generally require the tenants to reimburse us for operating costs and real estate taxes above their base year costs. Shopping center leases also provide for the payment by the lessee of additional rent based on a percentage of the tenants sales. As of December 31, 2007, future base rental revenue under non-cancelable operating leases, excluding rents for leases with an original term of less than one year and rents resulting from the exercise of renewal options, is as follows:
(Amounts in thousands) |
|
|
| |
Year Ending December 31: |
|
|
| |
2008 |
|
$ |
1,731,000 |
|
2009 |
|
|
1,672,000 |
|
2010 |
|
|
1,544,000 |
|
2011 |
|
|
1,382,000 |
|
2012 |
|
|
1,200,000 |
|
Thereafter |
|
|
6,308,000 |
|
These amounts do not include rentals based on tenants sales. These percentage rents approximated $9,379,000, $7,593,000, and $6,571,000, for the years ended December 31, 2007, 2006, and 2005, respectively.
None of our tenants represented more than 10% of total revenues for the years ended December 31, 2007, 2006 and 2005.
Former Bradlees Locations
Pursuant to the Master Agreement and Guaranty, dated May 1, 1992, we are due $5,000,000 per annum of additional rent from Stop & Shop which was allocated to certain of Bradlees former locations. On December 31, 2002, prior to the expiration of the leases to which the additional rent was allocated, we reallocated this rent to other former Bradlees leases also guaranteed by Stop & Shop. Stop & Shop is contesting our right to reallocate and claims that we are no longer entitled to the additional rent. At December 31, 2007, we are due an aggregate of $25,400,000. We believe the additional rent provision of the guaranty expires at the earliest in 2012 and we are vigorously contesting Stop & Shops position.
181
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
13. |
Leases - continued |
As lessee:
We are a tenant under operating leases for certain properties. These leases have terms that expire during the next thirty years. Future minimum lease payments under operating leases at December 31, 2007, are as follows:
(Amounts in thousands) |
|
|
| |
Year Ending December 31: |
|
|
| |
2008 |
|
$ |
34,114 |
|
2009 |
|
|
34,185 |
|
2010 |
|
|
31,946 |
|
2011 |
|
|
28,647 |
|
2012 |
|
|
28,798 |
|
Thereafter |
|
|
576,064 |
|
Rent expense was $35,545,000, $28,469,000, and $22,146,000 for the years ended December 31, 2007, 2006 and 2005, respectively.
We are also a lessee under capital leases for equipment and real estate (primarily AmeriCold). Lease terms generally range from 5-20 years with renewal or purchase options. Capitalized leases are recorded at the present value of future minimum lease payments or the fair market value of the property. Capitalized leases are depreciated on a straight-line basis over the estimated life of the asset or life of the related lease, whichever is shorter. Amortization expense on capital leases is included in depreciation and amortization on our consolidated statements of income. As of December 31, 2007, future minimum lease payments under capital leases are as follows:
(Amounts in thousands) |
|
|
| |
Year Ending December 31: |
|
|
| |
2008 |
|
$ |
12,541 |
|
2009 |
|
|
11,752 |
|
2010 |
|
|
11,402 |
|
2011 |
|
|
6,713 |
|
2012 |
|
|
4,915 |
|
Thereafter |
|
|
59,909 |
|
Total minimum obligations |
|
|
107,232 |
|
Interest portion |
|
|
(36,878 |
) |
Present value of net minimum payments |
|
$ |
70,354 |
|
At December 31, 2007 and 2006, $70,354,000 and $71,461,000, respectively, representing the present value of net minimum payments are included in Other Liabilities on our consolidated balance sheets. At December 31, 2007 and 2006, property leased under capital leases had a total cost of $97,264,000 and $86,677,000, respectively, and related accumulated depreciation of $26,345,000 and $18,672,000, respectively.
182
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
14. |
Commitments and Contingencies |
Insurance
We carry commercial liability and all risk property insurance ((i) fire, (ii) flood, (iii) extended coverage, (iv) acts of terrorism as defined in the Terrorism Risk Insurance Program Reauthorization Act of 2007 (TRIPRA), which expires in December 2014, and (v) rental loss insurance) with respect to our assets. Our New York Office, Washington, DC Office, Retail and Merchandise Mart divisions have $1.5 billion of per occurrence all risk property insurance, including terrorism coverage, in effect through September 15, 2008. AmeriCold has $250,000,000 of per occurrence all risk property insurance coverage, including terrorism coverage, in effect through January 1, 2009. Our California properties have earthquake insurance with coverage of $150,000,000 per occurrence, subject to a deductible in the amount of 5% of the value of the affected property, and a $150,000,000 annual aggregate limit.
In June 2007 we formed Penn Plaza Insurance Company, LLC (PPIC), a wholly owned consolidated subsidiary, to act as a re-insurer with respect to a portion of our earthquake insurance coverage and as a direct insurer for coverage for certified acts of terrorism and for nuclear, biological, chemical and radiological (NBCR) acts, as defined by TRIPRA. Coverage for certified acts of terrorism is fully reinsured by third party insurance companies and the Federal government with no exposure to PPIC. Prior to the formation of PPIC, we were uninsured for losses under NBCR coverage. Subsequently, we have $1.5 billion of NBCR coverage under TRIPRA, for which PPIC is responsible for 15% of each NBCR loss and the insurance company deductible of $1,000,000. We are ultimately responsible for any loss borne by PPIC.
We continue to monitor the state of the insurance market and the scope and costs of coverage for acts of terrorism. However, we cannot anticipate what coverage will be available on commercially reasonable terms in future policy years.
Our debt instruments, consisting of mortgage loans secured by our properties (which are generally non-recourse to us), senior unsecured notes, exchangeable senior debentures, convertible senior debentures and revolving credit agreements contain customary covenants requiring us to maintain insurance. Although we believe that we have adequate insurance coverage for purposes of these agreements, we may not be able to obtain an equivalent amount of coverage at reasonable costs in the future. Further, if lenders insist on greater coverage than we are able to obtain it could adversely affect our ability to finance and/or refinance our properties and expand our portfolio.
183
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
14. |
Commitments and Contingencies continued |
Litigation
On January 8, 2003, Stop & Shop filed a complaint with the United States District Court for the District of New Jersey (USDC-NJ) claiming we had no right to reallocate and therefore continue to collect $5,000,000 of annual rent from Stop & Shop pursuant to the Master Agreement and Guaranty. Stop & Shop asserted that a prior order of the Bankruptcy Court for the Southern District of New York dated February 6, 2001, as modified on appeal to the District Court for the Southern District of New York on February 13, 2001, froze our right to re-allocate which effectively terminated our right to collect the additional rent from Stop & Shop. On March 3, 2003, after we moved to dismiss for lack of jurisdiction, Stop & Shop voluntarily withdrew its complaint. On March 26, 2003, Stop & Shop filed a new complaint in New York Supreme Court, asserting substantially the same claims as in its USDC-NJ complaint. We removed the action to the United States District Court for the Southern District of New York. In January 2005 that court remanded the action to the New York Supreme Court. On February 14, 2005, we served an answer in which we asserted a counterclaim seeking a judgment for all the unpaid additional rent accruing through the date of the judgment and a declaration that Stop & Shop will continue to be liable for the additional rent as long as any of the leases subject to the Master Agreement and Guaranty remain in effect. On May 17, 2005, we filed a motion for summary judgment. On July 15, 2005, Stop & Shop opposed our motion and filed a cross-motion for summary judgment. On December 13, 2005, the Court issued its decision denying the motions for summary judgment. Both parties appealed the Courts decision and on December 14, 2006, the Appellate Court division issued a decision affirming the Courts decision. On January 16, 2007 we filed a motion for the reconsideration of one aspect of the Appellate Courts decision which was denied on March 13, 2007. We are currently engaged in discovery and anticipate that a trial date will be set for some time in 2008. We intend to vigorously pursue our claims against Stop & Shop. In our opinion, after consultation with legal counsel, the outcome of such matters will not have a material effect on our financial condition, results of operations or cash flows.
On May 24, 2007, we acquired a 70% controlling interest in 1290 Avenue of the Americas and the 555 California Street complex. Our 70% interest was acquired through the purchase of all of the shares of a group of foreign companies that own, through U.S. entities, the 1% sole general partnership interest and a 69% limited partnership interest in the partnerships that own the two properties. The remaining 30% limited partnership interest is owned by Donald J. Trump. In August 2005, Mr. Trump brought a lawsuit in the New York State Supreme Court against, among others, the general partners of the partnerships referred to above. Mr. Trumps claims arose out of a dispute over the sale price of, and use of proceeds from, the sale of properties located on the former Penn Central rail yards between West 59th and 72nd Streets in Manhattan which were formerly owned by the partnerships. In decisions dated September 14, 2005 and July 24, 2006, the Court denied various of Mr. Trumps motions and ultimately dismissed all of Mr. Trumps claims, except for his claim seeking access to books and records. In a decision dated October 1, 2007, the Court determined that Mr. Trump already received access to the books and records to which he was entitled, with the exception of certain documents which were subsequently delivered to Mr. Trump. Mr. Trump has sought re-argument and renewal on, and filed a notice of appeal in connection with, his dismissed claims. In connection with the acquisition, we agreed to indemnify the sellers for liabilities and expenses arising out of Mr. Trumps claim that the general partners of the partnerships we acquired did not sell the rail yards at a fair price or could have sold the rail yards for a greater price and any other claims asserted in the legal action; provided however, that if Mr. Trump prevails on certain claims involving partnership matters, other than claims relating to sale price, the sellers will be required to reimburse us for certain costs related to those claims. We believe that the claims relating to the sale price are without merit. All other allegations are not asserted as a basis for damages and regardless of merit would not be material to our consolidated financial statements.
There are various other legal actions against us in the ordinary course of business. In our opinion, after consultation with legal counsel, the outcome of such matters will not have a material effect on our financial condition, results of operations or cash flows.
184
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
14. |
Commitments and Contingencies continued |
Other Contractual Obligations
At December 31, 2007, our $1 billion revolving credit facility, which expires in June 2010, had $49,788,000 reserved for outstanding letters of credit. Our revolving credit facilities contain financial covenants, which require us to maintain minimum interest coverage and maximum debt to market capitalization, and provides for higher interest rates in the event of a decline in our ratings below Baa3/BBB. At December 31, 2007, AmeriColds $30,000,000 revolving credit facility had $19,086,000 reserved for outstanding letters of credit. This facility requires AmeriCold to maintain, on a trailing four-quarter basis, a minimum of $30,000,000 of free cash flow, as defined. Our revolving credit facilities also contain customary conditions precedent to borrowing, including representations and warranties and also contain customary events of default that could give rise to accelerated repayment, including such items as failure to pay interest or principal.
We entered into agreements for the purchase and resale of U.S. government obligations for periods of up to one week. The obligations purchased under these agreements are held in safekeeping in our name by various money center banks. We have the right to demand additional collateral or return of these invested funds at any time the collateral value is less than 102% of the invested funds plus any accrued earnings thereon. We had $82,240,000 and $219,990,000 of cash invested in these agreements at December 31, 2007 and 2006, respectively.
We have made acquisitions and investments in partially owned entities for which we are committed to fund additional capital aggregating $167,389,000 as of December 31, 2007. Of this amount, $115,000,000 relates to our equity commitment to the India Property Fund, L.P., and $21,800,000 relates to capital expenditures committed to the Springfield Mall, in which we have a 97.5% interest.
On November 10, 2005, we committed to fund the junior portion of up to $30,530,000 of a $173,000,000 construction loan to an entity developing a mix-use building complex in Boston, Massachusetts, at the north end of the Boston Harbor. We will earn current-pay interest at 30-day LIBOR plus 11%. The loan will mature in November 2008, with a one-year extension option. As of December 31, 2007, we have funded $18,912,000 of this commitment.
On January 16, 2008, our Board of Trustees approved the termination of the Vornado Realty Trust Employees Retirement Plan and the Merchandise Mart Properties Pension Plan. These plans were frozen in 1998 and 1999, respectively. Our current estimate of the cost we will incur during 2008 to buy annuities from an insurance company or to make lump-sum payments to plan participants to terminate both plans is approximately $4,000,000.
Each of our properties has been subjected to varying degrees of environmental assessment at various times. The environmental assessments did not reveal any material environmental contamination. However, there can be no assurance that the identification of new areas of contamination, changes in the extent or known scope of contamination, the discovery of additional sites, or changes in cleanup requirements would not result in significant costs to us.
From time to time, we have disposed of substantial amounts of real estate to third parties for which, as to certain properties, we remain contingently liable for rent payments or mortgage indebtedness that we cannot quantify.
185
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
15. |
Related Party Transactions |
Loan and Compensation Agreements
On November 30, 2006, Michael Fascitelli, our President, repaid to the Company his $8,600,000 outstanding loan which was scheduled to mature in December 2006. The loan was made to him in 1996 pursuant to his employment agreement.
On December 31, 2006, 1,546,106 shares held in a rabbi trust, established for deferred compensation purposes as part of Mr. Fascitellis 1996 and 2001 employment agreements, were distributed to Mr. Fascitelli, net of 739,130 shares which were used to satisfy the resulting tax withholding obligation. The shares we received for the tax liability were retired upon receipt.
On December 22, 2005, Steven Roth, our Chief Executive Officer, repaid to the Company his $13,122,500 outstanding loan which was scheduled to mature in January 2006. Pursuant to a credit agreement dated November 1999, Mr. Roth may draw up to $15,000,000 of loans from the Company on a revolving basis. Each loan bears interest, payable quarterly, at the applicable Federal rate on the date the loan is made and matures on the sixth anniversary of such loan. Loans are collateralized by assets with a value of not less than two times the amount outstanding. On December 23, 2005, Mr. Roth borrowed $13,122,500 under this facility, which bears interest at 4.45% per annum and matures on December 23, 2011.
Pursuant to our annual compensation review in February 2002 with Joseph Macnow, our Chief Financial Officer, the Compensation Committee approved a $2,000,000 loan to Mr. Macnow, which bore interest at the applicable federal rate of 4.65% per annum and matures in June 2007. The loan was funded on July 23, 2002 and was collateralized by assets with a value of not less than two times the loan amount. On March 26, 2007, Mr. Macnow repaid to us his $2,000,000 outstanding loan.
Effective as of April 19, 2007, we entered into a new employment agreement with Mitchell Schear, the President of our Washington, DC Office Division. This agreement, which replaced his prior agreement, was approved by the Compensation Committee of our Board of Trustees and provides for a term of five years and is automatically renewable for one-year terms thereafter. The agreement also provides for a minimum salary of $1,000,000 per year and bonuses and other customary benefits. Pursuant to the terms of the agreement, on April 19, 2007, the Compensation Committee granted options to Mr. Schear to acquire 200,000 of our common shares at an exercise price of $119.94 per share. These options vest ratably over three years beginning in 2010 and accelerate on a change of control or if we terminate his employment without cause or by him for breach by us. The agreement also provides that if we terminate Mr. Schears employment without cause or by him for breach by us, he will receive a lump-sum payment equal to one years salary and bonus, up to a maximum of $2,000,000.
186
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
15. |
Related Party Transactions -continued |
Transactions with Affiliates and Officers and Trustees of the Company
Alexanders
We own 32.8% of Alexanders. Steven Roth, our Chairman of the Board and Chief Executive Officer, and Michael D. Fascitelli, our President, are officers and directors of Alexanders. We provide various services to Alexanders in accordance with management, development and leasing agreements. These agreements are described in Note 6. Investments in Partially Owned Entities.
On December 29, 2005, Michael Fascitelli, our President and President of Alexanders, exercised 350,000 of his Alexanders stock appreciation rights (SARs) which were scheduled to expire in December 2006 and received $173.82 for each SAR exercised, representing the difference between Alexanders stock price of $247.70 (the average of the high and low market price) on the date of exercise and the exercise price of $73.88. This exercise was consistent with Alexanders tax planning.
On January 10, 2006, the Omnibus Stock Plan Committee of the Board of Directors of Alexanders granted Mr. Fascitelli a SAR covering 350,000 shares of Alexanders common stock. The exercise price of the SAR is $243.83 per share of common stock, which was the average of the high and low trading price of Alexanders common stock on date of grant. The SAR became exercisable on July 10, 2006, provided Mr. Fascitelli is employed with Alexanders on such date, and was set to expire on March 14, 2007. Mr. Fascitellis early exercise and Alexanders related tax consequences were factors in Alexanders decision to make the new grant to him. On March 13, 2007, Michael Fascitelli, our President of Alexanders, exercised 350,000 of his SARS and received $144.18 for each SAR exercised representing the difference between Alexanders stock price of $388.01 (the average of the high and low market price) on the date of exercise and the exercise price of $243.83.
Interstate Properties (Interstate)
Interstate is a general partnership in which Steven Roth, our Chairman of the Board and Chief Executive Officer, is the managing general partner. David Mandelbaum and Russell B. Wight, Jr., Trustees of Vornado and Directors of Alexanders, are Interstates two other partners. As of December 31, 2007, Interstate and its partners beneficially owned approximately 8.3% of the common shares of beneficial interest of Vornado and 27.2% of Alexanders common stock.
We manage and lease the real estate assets of Interstate pursuant to a management agreement for which we receive an annual fee equal to 4% of annual base rent and percentage rent. The management agreement has a term of one year and is automatically renewable unless terminated by either of the parties on sixty days notice at the end of the term. We believe based upon comparable fees charged by other real estate companies that the management agreement terms are fair to us. We earned $800,000, $798,000 and $791,000 of management fees under the agreement for the years ended December 31, 2007, 2006 and 2005.
Other
On December 20, 2005, we acquired a 46% partnership interest in, and became co-general partner of, partnerships that own a complex in Rosslyn, Virginia, containing four office buildings with an aggregate of 714,000 square feet and two apartment buildings containing 195 rental units. The consideration for the acquisition consisted of 734,486 newly issued Operating Partnership units (valued at $61,814,000 at acquisition) and $27,300,000 for our pro-rata share of existing debt. Of the partnership interest acquired, 19% was from Robert H. Smith and Robert P. Kogod, trustees of Vornado, and their family members, representing all of their interest in the partnership.
On April 13, 2006, we acquired the 92.65% interest that we did not already own of 1999 K Street, located in the Central Business District of Washington, DC. The purchase price for the 92.65% interest was $52,800,000, consisting of $34,600,000 in cash and $18,200,000 of existing mortgage debt. Mitchell N. Schear, President of our Washington, DC Office division, received $3,675,000 for his share of the proceeds as a partner of the selling entity.
187
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
16. |
Minority Interest |
Minority interest on our consolidated balance sheets aggregated $1,493,760,000 and $1,128,204,000 as of December 31, 2007 and 2006, respectively. Of these balances, $958,003,000 and $972,915,000, respectively, represent third-party limited partners interests in the Operating Partnership; and $535,757,000 and $155,289,000, respectively, represent the minority ownership of consolidated partially owned entities.
Class A units of the Operating Partnership are redeemable at the option of the holder for Vornado common shares on a one-for-one basis, or at our option for cash. Because the number of Vornado common shares outstanding at all times equals the number of Class A units owned by Vornado, the redemption value of each Class A unit is equivalent to the market value of one Vornado common share, and the quarterly distribution to a Class A unitholder is equal to the quarterly dividend paid to a Vornado common shareholder. Accordingly, as of December 31, 2007 and 2006, the aggregate redemption value of the then outstanding Class A units of the Operating Partnership owned by minority limited partners was approximately $1,366,000,000 and $1,874,000,000, respectively.
Details of Operating Partnership units owned by third-parties as of December 31, 2007 and 2006 are as follows:
|
|
Outstanding Units at |
|
Per Unit |
|
Preferred or |
|
Conversion |
| ||||
Unit Series |
|
December 31, |
|
December 31, |
|
Liquidation |
|
Distribution |
|
Rate Into Class |
| ||
Common: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A |
|
15,530,125 |
|
15,419,758 |
|
|
N/A |
|
$ |
3.40 |
|
N/A |
|
Convertible Preferred: |
|
|
|
|
|
|
|
|
|
|
|
|
|
B-1 Convertible Preferred (1) |
|
139,798 |
|
139,798 |
|
$ |
50.00 |
|
$ |
2.50 |
|
(1) |
|
B-2 Convertible Preferred (1) |
|
304,761 |
|
304,761 |
|
$ |
50.00 |
|
$ |
4.00 |
|
(1) |
|
9.00% F-1 Preferred (2) |
|
400,000 |
|
400,000 |
|
$ |
25.00 |
|
$ |
2.25 |
|
(2) |
|
G-1 and G-3 Convertible Preferred (3) |
|
1,052,507 |
|
|
|
$ |
25.00 |
|
$ |
|
|
(3) |
|
G-2 and G-4 Convertible Preferred (3) |
|
931,496 |
|
|
|
$ |
25.00 |
|
$ |
1.375 |
|
(3) |
|
Perpetual Preferred: (4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
7.00% D-10 Cumulative Redeemable |
|
3,200,000 |
|
3,200,000 |
|
$ |
25.00 |
|
$ |
1.75 |
|
N/A |
|
7.20% D-11 Cumulative Redeemable |
|
1,400,000 |
|
1,400,000 |
|
$ |
25.00 |
|
$ |
1.80 |
|
N/A |
|
6.55% D-12 Cumulative Redeemable |
|
800,000 |
|
800,000 |
|
$ |
25.00 |
|
$ |
1.637 |
|
N/A |
|
3.00% D-13 Cumulative Redeemable (5) |
|
1,867,311 |
|
1,867,311 |
|
$ |
25.00 |
|
$ |
0.75 |
|
(5) |
|
6.75% D-14 Cumulative Redeemable |
|
4,000,000 |
|
4,000,000 |
|
$ |
25.00 |
|
$ |
1.6875 |
|
N/A |
|
6.875% D-15 Cumulative Redeemable (6) |
|
1,800,000 |
|
1,800,000 |
|
$ |
25.00 |
|
$ |
1.71875 |
|
N/A |
|
__________________________________
See notes on the following page.
188
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
16. |
Minority Interest continued |
Notes to Preceding Tabular Information:
|
(1) |
Effective on October 2, 2006, all of the then outstanding Series B-1 and Series B-2 preferred units were exchanged for 653,574 Class A units, 304,761 new Class B-2 units and 139,798 new Class B-1 units. The new Class B-1 and B-2 units are convertible into Class A units at a rate of 100 Class A units for each pairing of 100 Class B-1 units and 218 Class B-2 units. Class B-1 unitholders are entitled to receive, in liquidation, an amount equal to the positive difference, if any, between the amount paid in liquidation for a Class A unit and the amount paid in respect of a Class B-2 unit multiplied by 2.18. Class B-2 unitholders are entitled to receive in liquidation the lesser of $50 per unit or the amount paid in respect of a Class A unit on liquidation divided by 2.18. Class B-1 unitholders receive distributions only if, and to the extent that, we pay quarterly dividends on the Class A units in excess of $0.85 per unit. Class B-2 unitholders are expected to receive quarterly distributions of $0.39 per unit. |
|
(2) |
The holders of the Series F-1 preferred units have the right to require us to redeem the units for cash equal to the liquidation preference or, at our option, by issuing a variable number of Vornado common shares with a value equal to the liquidation amount. In accordance with SFAS No. 150, the liquidation amount of the F-1 preferred units are classified as a liability, and the related distributions as interest expense, because of the possible settlement of this obligation by issuing a variable number of Vornado common shares. |
|
(3) |
In connection with the our acquisition of nine shopping center properties in 2007, the Operating Partnership issued Series G-1, G-2, G-3 and G-4 convertible preferred units with a $25 per unit liquidation preference. These units are redeemable after 4 years at the option of the holder and after 10 years at our option. Upon redemption, the holder may elect to receive either (i) cash or (ii) a debt-financed distribution of cash, or at our option (iii) Class A Operating Partnership units equal to the redemption value based on the redemption reference price, as defined. The G-2 and G-4 unitholders are entitled to receive quarterly distributions at a fixed rate $0.34375 per unit and the G-1 and G-3 unitholders are entitled to receive quarterly distributions at a variable rate of LIBOR plus 0.90% (5.50% at December 31, 2007). The G-2 and G-3 units have variable redemption terms which, based on fluctuations in the value of our common shares, may cause a change in the value of the units redeemed. The G-1 and G-4 units have fixed redemption terms at the stated value of $25.00 per unit liquidation preference. In accordance with SFAS No. 150, the liquidation amount of these units is classified as a liability, and the related distributions as interest expense, because these units are mandatorily redeemable by the holders. |
|
(4) |
Convertible at the option of the holder for an equivalent amount of Vornado preferred shares and redeemable at our option after the 5th anniversary of the date of issuance (ranging from November 2008 to December 2011). |
|
(5) |
The Series D-13 units may be called without penalty at our option commencing in December 2011 or redeemed at the option of the holder commencing in December 2006 for cash equal to the liquidation preference of $25.00 per unit, or at our option, by issuing a variable number of Vornados common shares. In accordance with SFAS No. 150, the liquidation amount of the D-13 units are classified as a liability, and related distributions as interest expense, because of the possible settlement of this obligation by issuing a variable number of Vornado common shares. |
|
(6) |
On May 2, 2006, we sold 1,400,000 perpetual 6.875% Series D-15 Cumulative Redeemable Preferred Units, at a price of $25.00 per unit. On August 17, 2006 we sold an additional 400,000 Series D-15 Units at a price of $25.00 per unit, for a combined total of 1,800,000 Series D-15 units and net proceeds of $43,875,000. We may redeem the Series D-15 Units at a price of $25.00 per unit after May 2, 2011. |
189
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
17. |
Income Per Share |
The following table provides a reconciliation of both net income and the number of common shares used in the computation of (i) basic income per common share - which utilizes the weighted average number of common shares outstanding without regard to dilutive potential common shares, and (ii) diluted income per common share - which includes the weighted average common shares and dilutive share equivalents. Potentially dilutive share equivalents include our Series A convertible preferred shares, employee stock options and restricted share awards, exchangeable and convertible senior debentures, as well as Operating Partnership convertible preferred units.
(Amounts in thousands, except per share amounts) |
|
Year Ended December 31, |
| |||||||
|
|
2007 |
|
2006 |
|
2005 |
| |||
|
|
|
|
|
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
|
|
|
|
Income from continuing operations, net of minority interest |
|
$ |
510,190 |
|
$ |
522,545 |
|
$ |
498,584 |
|
Income from discontinued operations, net of minority interest |
|
|
58,716 |
|
|
37,595 |
|
|
41,020 |
|
Net income |
|
|
568,906 |
|
|
560,140 |
|
|
539,604 |
|
Preferred share dividends |
|
|
(57,177 |
) |
|
(57,511 |
) |
|
(46,501 |
) |
Numerator for basic income per share net income applicable to common shares |
|
|
511,729 |
|
|
502,629 |
|
|
493,103 |
|
Impact of assumed conversions: |
|
|
|
|
|
|
|
|
|
|
Series A convertible preferred share dividends |
|
|
277 |
|
|
631 |
|
|
943 |
|
Convertible preferred unit distributions |
|
|
|
|
|
485 |
|
|
|
|
Numerator for diluted income per share net income applicable to common shares |
|
$ |
512,006 |
|
$ |
503,745 |
|
$ |
494,046 |
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
Denominator for basic income per share weighted average shares |
|
|
151,949 |
|
|
142,145 |
|
|
133,768 |
|
Effect of dilutive securities (1): |
|
|
|
|
|
|
|
|
|
|
Employee stock options and restricted share awards |
|
|
6,491 |
|
|
7,829 |
|
|
6,842 |
|
Series A convertible preferred shares |
|
|
118 |
|
|
269 |
|
|
402 |
|
Convertible preferred units |
|
|
|
|
|
168 |
|
|
|
|
Denominator for diluted income per share |
|
|
158,558 |
|
|
150,411 |
|
|
141,012 |
|
INCOME PER COMMON SHARE BASIC: |
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
$ |
2.98 |
|
$ |
3.28 |
|
$ |
3.38 |
|
Income from discontinued operations |
|
|
0.39 |
|
|
.26 |
|
|
.31 |
|
Net income per common share |
|
$ |
3.37 |
|
$ |
3.54 |
|
$ |
3.69 |
|
INCOME PER COMMON SHARE DILUTED: |
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
$ |
2.86 |
|
$ |
3.10 |
|
$ |
3.21 |
|
Income from discontinued operations |
|
|
0.37 |
|
|
.25 |
|
|
.29 |
|
Net income per common share |
|
$ |
3.23 |
|
$ |
3.35 |
|
$ |
3.50 |
|
____________________
(1) |
The effect of dilutive securities in the years ended December 31, 2007, 2006 and 2005 excludes an aggregate of 6,375, 6,737 and 5,735 weighted average common share equivalents, respectively, as their effect was anti-dilutive. |
190
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
18. |
Summary of Quarterly Results (Unaudited) |
The following summary represents the results of operations for each quarter in 2007, 2006 and 2005:
|
|
|
|
Net Income |
|
Income Per |
| ||||||
|
|
Revenues |
|
Common |
|
Basic |
|
Diluted |
| ||||
(Amounts in thousands, except share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31 |
|
$ |
888,464 |
|
$ |
90,923 |
|
$ |
0.60 |
|
$ |
0.57 |
|
September 30 |
|
|
853,036 |
|
|
116,546 |
|
|
0.77 |
|
|
0.74 |
|
June 30 |
|
|
792,792 |
|
|
151,625 |
|
|
1.00 |
|
|
0.96 |
|
March 31 |
|
|
736,337 |
|
|
152,635 |
|
|
1.01 |
|
|
0.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31 |
|
$ |
722,549 |
|
$ |
105,427 |
|
$ |
0.73 |
|
$ |
0.69 |
|
September 30 |
|
|
675,931 |
|
|
113,632 |
|
|
0.80 |
|
|
0.76 |
|
June 30 |
|
|
659,071 |
|
|
148,765 |
|
|
1.05 |
|
|
0.99 |
|
March 31 |
|
|
643,486 |
|
|
134,805 |
|
|
0.96 |
|
|
0.91 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31 |
|
$ |
690,616 |
|
$ |
105,750 |
|
$ |
0.75 |
|
$ |
0.71 |
|
September 30 |
|
|
649,724 |
|
|
27,223 |
|
|
0.20 |
|
|
0.19 |
|
June 30 |
|
|
588,054 |
|
|
172,697 |
|
|
1.33 |
|
|
1.25 |
|
March 31 |
|
|
591,467 |
|
|
187,433 |
|
|
1.46 |
|
|
1.39 |
|
______________________________
|
(1) |
Fluctuations among quarters resulted primarily from the mark-to-market of derivative instruments, net gains on sale of real estate and wholly owned and partially owned assets other than depreciable real estate and from seasonality of business operations. |
|
(2) |
The total for the year may differ from the sum of the quarters as a result of weighting. |
19. |
Costs of Acquisitions and Development Not Consummated |
In 2007 we expensed $10,375,000 for costs of acquisitions not consummated, of which $7,675,000 related to Equity Office Properties Trust.
191
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
20. |
Segment Information |
The financial information summarized below is presented by reportable operating segment, consistent with how we review and manage our businesses. Our segments are New York Office Properties, Washington, DC Office Properties, Retail Properties, Merchandise Mart Properties, Temperature Controlled Logistics Properties and Toys R Us (Toys).
(Amounts in thousands) |
|
For the Year Ended December 31, 2007 |
| ||||||||||||||||||||||
|
|
Total |
|
New |
|
Washington, |
|
Retail |
|
Merchandise |
|
Temperature |
|
Toys |
|
Other (3) |
| ||||||||
Property rentals |
|
$ |
1,828,329 |
|
$ |
640,739 |
|
$ |
454,115 |
|
$ |
328,911 |
|
$ |
250,131 |
|
$ |
|
|
$ |
|
|
$ |
154,433 |
|
Straight-line rents: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contractual rent increases |
|
|
43,097 |
|
|
13,281 |
|
|
12,526 |
|
|
12,257 |
|
|
4,189 |
|
|
|
|
|
|
|
|
844 |
|
Amortization of free rent |
|
|
34,602 |
|
|
15,935 |
|
|
14,146 |
|
|
1,138 |
|
|
1,805 |
|
|
|
|
|
|
|
|
1,578 |
|
Amortization of acquired below- |
|
|
83,250 |
|
|
47,861 |
|
|
4,573 |
|
|
25,960 |
|
|
193 |
|
|
|
|
|
|
|
|
4,663 |
|
Total rentals |
|
|
1,989,278 |
|
|
717,816 |
|
|
485,360 |
|
|
368,266 |
|
|
256,318 |
|
|
|
|
|
|
|
|
161,518 |
|
Temperature Controlled Logistics |
|
|
847,026 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
847,026 |
|
|
|
|
|
|
|
Tenant expense reimbursements |
|
|
324,034 |
|
|
125,940 |
|
|
43,615 |
|
|
120,756 |
|
|
21,583 |
|
|
|
|
|
|
|
|
12,140 |
|
Fee and other income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tenant cleaning fees |
|
|
46,238 |
|
|
58,837 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(12,599 |
) |
Management and leasing fees |
|
|
15,713 |
|
|
4,928 |
|
|
12,539 |
|
|
1,770 |
|
|
7 |
|
|
|
|
|
|
|
|
(3,531 |
) |
Lease termination fees |
|
|
7,718 |
|
|
3,500 |
|
|
718 |
|
|
2,823 |
|
|
677 |
|
|
|
|
|
|
|
|
|
|
Other |
|
|
40,622 |
|
|
16,239 |
|
|
15,256 |
|
|
2,257 |
|
|
8,117 |
|
|
|
|
|
|
|
|
(1,247 |
) |
Total revenues |
|
|
3,270,629 |
|
|
927,260 |
|
|
557,488 |
|
|
495,872 |
|
|
286,702 |
|
|
847,026 |
|
|
|
|
|
156,281 |
|
Operating expenses |
|
|
1,632,576 |
|
|
395,357 |
|
|
182,414 |
|
|
172,557 |
|
|
137,313 |
|
|
676,375 |
|
|
|
|
|
68,560 |
|
Depreciation and amortization |
|
|
529,761 |
|
|
150,268 |
|
|
118,840 |
|
|
78,286 |
|
|
49,550 |
|
|
84,763 |
|
|
|
|
|
48,054 |
|
General and administrative |
|
|
232,068 |
|
|
17,252 |
|
|
27,409 |
|
|
27,476 |
|
|
28,398 |
|
|
43,017 |
|
|
|
|
|
88,516 |
|
Costs of acquisitions not consummated |
|
|
10,375 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,375 |
|
Total expenses |
|
|
2,404,780 |
|
|
562,877 |
|
|
328,663 |
|
|
278,319 |
|
|
215,261 |
|
|
804,155 |
|
|
|
|
|
215,505 |
|
Operating income (loss) |
|
|
865,849 |
|
|
364,383 |
|
|
228,825 |
|
|
217,553 |
|
|
71,441 |
|
|
42,871 |
|
|
|
|
|
(59,224 |
) |
Income applicable to Alexanders |
|
|
50,589 |
|
|
757 |
|
|
|
|
|
812 |
|
|
|
|
|
|
|
|
|
|
|
49,020 |
|
Loss applicable to Toys R Us |
|
|
(14,337 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(14,337 |
) |
|
|
|
Income from partially owned entities |
|
|
33,404 |
|
|
4,799 |
|
|
8,728 |
|
|
9,041 |
|
|
1,053 |
|
|
1,513 |
|
|
|
|
|
8,270 |
|
Interest and other investment income |
|
|
228,499 |
|
|
2,888 |
|
|
5,982 |
|
|
534 |
|
|
390 |
|
|
2,074 |
|
|
|
|
|
216,631 |
|
Interest and debt expense |
|
|
(634,554 |
) |
|
(133,804 |
) |
|
(126,163 |
) |
|
(78,234 |
) |
|
(52,237 |
) |
|
(65,168 |
) |
|
|
|
|
(178,948 |
) |
Net gain on disposition of wholly owned |
|
|
39,493 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39,493 |
|
Minority interest of partially owned |
|
|
18,559 |
|
|
(3,583 |
) |
|
|
|
|
96 |
|
|
|
|
|
15,065 |
|
|
|
|
|
6,981 |
|
Income (loss) before income taxes |
|
|
587,502 |
|
|
235,440 |
|
|
117,372 |
|
|
149,802 |
|
|
20,647 |
|
|
(3,645 |
) |
|
(14,337 |
) |
|
82,223 |
|
Provision for income taxes |
|
|
(10,530 |
) |
|
|
|
|
(2,784 |
) |
|
(185 |
) |
|
(1,094 |
) |
|
(1,351 |
) |
|
|
|
|
(5,116 |
) |
Income (loss) from continuing operations |
|
|
576,972 |
|
|
235,440 |
|
|
114,588 |
|
|
149,617 |
|
|
19,553 |
|
|
(4,996 |
) |
|
(14,337 |
) |
|
77,107 |
|
Income (loss) from discontinued |
|
|
58,716 |
|
|
|
|
|
57,812 |
|
|
6,397 |
|
|
|
|
|
564 |
|
|
|
|
|
(6,057 |
) |
Income (loss) before allocation to |
|
|
635,688 |
|
|
235,440 |
|
|
172,400 |
|
|
156,014 |
|
|
19,553 |
|
|
(4,432 |
) |
|
(14,337 |
) |
|
71,050 |
|
Minority limited partners interest |
|
|
(47,508 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(47,508 |
) |
Perpetual preferred unit distributions of |
|
|
(19,274 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(19,274 |
) |
Net income (loss) |
|
|
568,906 |
|
|
235,440 |
|
|
172,400 |
|
|
156,014 |
|
|
19,553 |
|
|
(4,432 |
) |
|
(14,337 |
) |
|
4,268 |
|
Interest and debt expense (2) |
|
|
823,030 |
|
|
131,418 |
|
|
131,013 |
|
|
89,537 |
|
|
53,098 |
|
|
31,007 |
|
|
174,401 |
|
|
212,556 |
|
Depreciation and amortization (2) |
|
|
676,660 |
|
|
147,340 |
|
|
129,857 |
|
|
82,002 |
|
|
50,156 |
|
|
40,443 |
|
|
155,800 |
|
|
71,062 |
|
Income tax (benefit) expense (2) |
|
|
4,234 |
|
|
|
|
|
6,613 |
|
|
185 |
|
|
1,094 |
|
|
643 |
|
|
(10,898 |
) |
|
6,597 |
|
EBITDA (1) |
|
$ |
2,072,830 |
|
$ |
514,198 |
|
$ |
439,883 |
|
$ |
327,738 |
|
$ |
123,901 |
|
$ |
67,661 |
|
$ |
304,966 |
|
$ |
294,483 |
|
Balance Sheet Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate, at cost, including capital expenditures |
|
$ |
18,972,436 |
|
$ |
5,279,314 |
|
$ |
4,425,861 |
|
$ |
4,066,924 |
|
$ |
1,389,130 |
|
$ |
1,827,096 |
|
$ |
|
|
$ |
1,984,111 |
|
Investments in partially owned entities |
|
|
1,517,431 |
|
|
146,784 |
|
|
120,561 |
|
|
111,152 |
|
|
6,283 |
|
|
12,600 |
|
|
298,089 |
|
|
821,962 |
|
________________
See notes on page 195.
192
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
20. |
Segment Information - continued |
(Amounts in thousands) |
|
For the Year Ended December 31, 2006 |
| ||||||||||||||||||||||
|
|
Total |
|
New |
|
Washington, |
|
Retail |
|
Merchandise |
|
Temperature |
|
Toys |
|
Other (3) |
| ||||||||
Property rentals |
|
$ |
1,470,678 |
|
$ |
487,421 |
|
$ |
394,870 |
|
$ |
264,727 |
|
$ |
236,945 |
|
$ |
|
|
$ |
|
|
$ |
86,715 |
|
Straight-line rents: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contractual rent increases |
|
|
31,800 |
|
|
4,431 |
|
|
13,589 |
|
|
7,908 |
|
|
6,038 |
|
|
|
|
|
|
|
|
(166 |
) |
Amortization of free rent |
|
|
31,103 |
|
|
7,245 |
|
|
16,181 |
|
|
5,080 |
|
|
2,597 |
|
|
|
|
|
|
|
|
|
|
Amortization of acquired below- |
|
|
23,420 |
|
|
976 |
|
|
4,108 |
|
|
15,513 |
|
|
43 |
|
|
|
|
|
|
|
|
2,780 |
|
Total rentals |
|
|
1,557,001 |
|
|
500,073 |
|
|
428,748 |
|
|
293,228 |
|
|
245,623 |
|
|
|
|
|
|
|
|
89,329 |
|
Temperature Controlled Logistics |
|
|
779,110 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
779,110 |
|
|
|
|
|
|
|
Tenant expense reimbursements |
|
|
261,339 |
|
|
102,488 |
|
|
33,870 |
|
|
101,737 |
|
|
19,125 |
|
|
|
|
|
|
|
|
4,119 |
|
Fee and other income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tenant cleaning fees |
|
|
33,779 |
|
|
42,317 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8,538 |
) |
Management and leasing fees |
|
|
10,256 |
|
|
1,111 |
|
|
7,643 |
|
|
1,463 |
|
|
39 |
|
|
|
|
|
|
|
|
|
|
Lease termination fees |
|
|
29,362 |
|
|
25,188 |
|
|
2,798 |
|
|
371 |
|
|
1,005 |
|
|
|
|
|
|
|
|
|
|
Other |
|
|
30,190 |
|
|
12,307 |
|
|
10,128 |
|
|
1,588 |
|
|
6,082 |
|
|
|
|
|
|
|
|
85 |
|
Total revenues |
|
|
2,701,037 |
|
|
683,484 |
|
|
483,187 |
|
|
398,387 |
|
|
271,874 |
|
|
779,110 |
|
|
|
|
|
84,995 |
|
Operating expenses |
|
|
1,362,657 |
|
|
301,583 |
|
|
151,354 |
|
|
130,520 |
|
|
108,783 |
|
|
620,833 |
|
|
|
|
|
49,584 |
|
Depreciation and amortization |
|
|
395,398 |
|
|
98,474 |
|
|
107,539 |
|
|
50,806 |
|
|
44,492 |
|
|
73,025 |
|
|
|
|
|
21,062 |
|
General and administrative |
|
|
219,239 |
|
|
16,942 |
|
|
33,916 |
|
|
21,683 |
|
|
26,752 |
|
|
39,050 |
|
|
|
|
|
80,896 |
|
Total expenses |
|
|
1,977,294 |
|
|
416,999 |
|
|
292,809 |
|
|
203,009 |
|
|
180,027 |
|
|
732,908 |
|
|
|
|
|
151,542 |
|
Operating income (loss) |
|
|
723,743 |
|
|
266,485 |
|
|
190,378 |
|
|
195,378 |
|
|
91,847 |
|
|
46,202 |
|
|
|
|
|
(66,547 |
) |
(Loss) income applicable |
|
|
(14,530 |
) |
|
772 |
|
|
|
|
|
716 |
|
|
|
|
|
|
|
|
|
|
|
(16,018 |
) |
Loss applicable to Toys R Us |
|
|
(47,520 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(47,520 |
) |
|
|
|
Income from partially owned entities |
|
|
61,777 |
|
|
3,844 |
|
|
13,302 |
|
|
5,950 |
|
|
1,076 |
|
|
1,422 |
|
|
|
|
|
36,183 |
|
Interest and other investment income |
|
|
262,176 |
|
|
913 |
|
|
1,782 |
|
|
812 |
|
|
275 |
|
|
6,785 |
|
|
|
|
|
251,609 |
|
Interest and debt expense |
|
|
(476,461 |
) |
|
(84,134 |
) |
|
(97,972 |
) |
|
(79,202 |
) |
|
(28,672 |
) |
|
(81,890 |
) |
|
|
|
|
(104,591 |
) |
Net gain on disposition of wholly |
|
|
76,073 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
76,073 |
|
Minority interest of partially owned |
|
|
20,173 |
|
|
|
|
|
|
|
|
84 |
|
|
5 |
|
|
18,810 |
|
|
|
|
|
1,274 |
|
Income (loss) before income taxes |
|
|
605,431 |
|
|
187,880 |
|
|
107,490 |
|
|
123,738 |
|
|
64,531 |
|
|
(8,671 |
) |
|
(47,520 |
) |
|
177,983 |
|
Provision for income taxes |
|
|
(2,326 |
) |
|
|
|
|
(932 |
) |
|
|
|
|
441 |
|
|
(1,835 |
) |
|
|
|
|
|
|
Income (loss) from continuing |
|
|
603,105 |
|
|
187,880 |
|
|
106,558 |
|
|
123,738 |
|
|
64,972 |
|
|
(10,506 |
) |
|
(47,520 |
) |
|
177,983 |
|
Income from discontinued |
|
|
37,595 |
|
|
|
|
|
20,588 |
|
|
9,206 |
|
|
5,682 |
|
|
2,107 |
|
|
|
|
|
12 |
|
Income (loss) before allocation to |
|
|
640,700 |
|
|
187,880 |
|
|
127,146 |
|
|
132,944 |
|
|
70,654 |
|
|
(8,399 |
) |
|
(47,520 |
) |
|
177,995 |
|
Minority limited partners interest |
|
|
(58,712 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(58,712 |
) |
Perpetual preferred unit distributions |
|
|
(21,848 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(21,848 |
) |
Net income (loss) |
|
|
560,140 |
|
|
187,880 |
|
|
127,146 |
|
|
132,944 |
|
|
70,654 |
|
|
(8,399 |
) |
|
(47,520 |
) |
|
97,435 |
|
Interest and debt expense (2) |
|
|
692,496 |
|
|
86,861 |
|
|
107,477 |
|
|
89,748 |
|
|
29,551 |
|
|
38,963 |
|
|
196,259 |
|
|
143,637 |
|
Depreciation and amortization (2) |
|
|
542,515 |
|
|
101,976 |
|
|
123,314 |
|
|
56,168 |
|
|
45,077 |
|
|
34,854 |
|
|
137,176 |
|
|
43,950 |
|
Income tax (benefit) expense (2) |
|
|
(11,848 |
) |
|
|
|
|
8,842 |
|
|
|
|
|
(441 |
) |
|
873 |
|
|
(22,628 |
) |
|
1,506 |
|
EBITDA (1) |
|
$ |
1,783,303 |
|
$ |
376,717 |
|
$ |
366,779 |
|
$ |
278,860 |
|
$ |
144,841 |
|
$ |
66,291 |
|
$ |
263,287 |
|
$ |
286,528 |
|
Balance Sheet Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate, at cost, including capital expenditures |
|
$ |
13,433,370 |
|
$ |
3,283,405 |
|
$ |
3,517,178 |
|
$ |
2,814,601 |
|
$ |
1,360,335 |
|
$ |
1,711,712 |
|
$ |
|
|
$ |
746,139 |
|
Investments in partially owned entities |
|
|
1,452,814 |
|
|
106,394 |
|
|
286,108 |
|
|
143,028 |
|
|
6,547 |
|
|
12,690 |
|
|
317,145 |
|
|
580,902 |
|
___________________
See notes on page 195.
193
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
20. |
Segment Information - continued |
(Amounts in thousands) |
|
For the Year Ended December 31, 2005 |
| ||||||||||||||||||||||
|
|
Total |
|
New |
|
Washington, |
|
Retail |
|
Merchandise |
|
Temperature |
|
Toys |
|
Other (3) |
| ||||||||
Property rentals |
|
$ |
1,308,048 |
|
$ |
460,062 |
|
$ |
361,081 |
|
$ |
199,519 |
|
$ |
215,283 |
|
$ |
|
|
$ |
|
|
$ |
72,103 |
|
Straight-line rents: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contractual rent increases |
|
|
23,115 |
|
|
6,163 |
|
|
7,472 |
|
|
5,981 |
|
|
3,439 |
|
|
|
|
|
|
|
|
60 |
|
Amortization of free rent |
|
|
27,136 |
|
|
11,280 |
|
|
5,306 |
|
|
4,030 |
|
|
6,520 |
|
|
|
|
|
|
|
|
|
|
Amortization of acquired below- |
|
|
13,155 |
|
|
|
|
|
6,746 |
|
|
5,596 |
|
|
|
|
|
|
|
|
|
|
|
813 |
|
Total rentals |
|
|
1,371,454 |
|
|
477,505 |
|
|
380,605 |
|
|
215,126 |
|
|
225,242 |
|
|
|
|
|
|
|
|
72,976 |
|
Temperature Controlled Logistics |
|
|
846,881 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
846,881 |
|
|
|
|
|
|
|
Tenant expense reimbursements |
|
|
206,923 |
|
|
97,987 |
|
|
17,650 |
|
|
73,284 |
|
|
15,268 |
|
|
|
|
|
|
|
|
2,734 |
|
Fee and other income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tenant cleaning fees |
|
|
30,350 |
|
|
30,350 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Management and leasing fees |
|
|
15,433 |
|
|
893 |
|
|
13,539 |
|
|
941 |
|
|
60 |
|
|
|
|
|
|
|
|
|
|
Lease termination fees |
|
|
30,117 |
|
|
10,392 |
|
|
354 |
|
|
2,399 |
|
|
16,972 |
|
|
|
|
|
|
|
|
|
|
Other |
|
|
18,703 |
|
|
8,729 |
|
|
4,924 |
|
|
271 |
|
|
4,778 |
|
|
|
|
|
|
|
|
1 |
|
Total revenues |
|
|
2,519,861 |
|
|
625,856 |
|
|
417,072 |
|
|
292,021 |
|
|
262,320 |
|
|
846,881 |
|
|
|
|
|
75,711 |
|
Operating expenses |
|
|
1,294,850 |
|
|
278,234 |
|
|
120,934 |
|
|
88,690 |
|
|
95,931 |
|
|
662,703 |
|
|
|
|
|
48,358 |
|
Depreciation and amortization |
|
|
328,811 |
|
|
87,118 |
|
|
80,189 |
|
|
32,965 |
|
|
39,456 |
|
|
73,776 |
|
|
|
|
|
15,307 |
|
General and administrative |
|
|
177,790 |
|
|
14,315 |
|
|
24,513 |
|
|
15,800 |
|
|
23,498 |
|
|
38,246 |
|
|
|
|
|
61,418 |
|
Total expenses |
|
|
1,801,451 |
|
|
379,667 |
|
|
225,636 |
|
|
137,455 |
|
|
158,885 |
|
|
774,725 |
|
|
|
|
|
125,083 |
|
Operating income (loss) |
|
|
718,410 |
|
|
246,189 |
|
|
191,436 |
|
|
154,566 |
|
|
103,435 |
|
|
72,156 |
|
|
|
|
|
(49,372 |
) |
Income applicable to Alexanders |
|
|
59,022 |
|
|
694 |
|
|
|
|
|
695 |
|
|
|
|
|
|
|
|
|
|
|
57,633 |
|
Loss applicable to Toys R Us |
|
|
(40,496 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(40,496 |
) |
|
|
|
Income from partially owned entities |
|
|
36,165 |
|
|
2,563 |
|
|
1,076 |
|
|
9,094 |
|
|
588 |
|
|
1,248 |
|
|
|
|
|
21,596 |
|
Interest and other investment income |
|
|
167,214 |
|
|
713 |
|
|
1,100 |
|
|
583 |
|
|
187 |
|
|
2,273 |
|
|
|
|
|
162,358 |
|
Interest and debt expense |
|
|
(338,097 |
) |
|
(58,829 |
) |
|
(79,809 |
) |
|
(60,018 |
) |
|
(10,769 |
) |
|
(56,272 |
) |
|
|
|
|
(72,400 |
) |
Net gain on disposition of wholly |
|
|
39,042 |
|
|
606 |
|
|
84 |
|
|
896 |
|
|
|
|
|
|
|
|
|
|
|
37,456 |
|
Minority interest of |
|
|
(3,808 |
) |
|
|
|
|
|
|
|
|
|
|
120 |
|
|
(4,221 |
) |
|
|
|
|
293 |
|
Income (loss) before income taxes |
|
|
637,452 |
|
|
191,936 |
|
|
113,887 |
|
|
105,816 |
|
|
93,561 |
|
|
15,184 |
|
|
(40,496 |
) |
|
157,564 |
|
Provision for income taxes |
|
|
(4,994 |
) |
|
|
|
|
(1,177 |
) |
|
|
|
|
(1,138 |
) |
|
(2,679 |
) |
|
|
|
|
|
|
Income (loss) from continuing |
|
|
632,458 |
|
|
191,936 |
|
|
112,710 |
|
|
105,816 |
|
|
92,423 |
|
|
12,505 |
|
|
(40,496 |
) |
|
157,564 |
|
Income from discontinued |
|
|
41,020 |
|
|
|
|
|
5,579 |
|
|
656 |
|
|
2,182 |
|
|
|
|
|
|
|
|
32,603 |
|
Income (loss) before allocation to |
|
|
673,478 |
|
|
191,936 |
|
|
118,289 |
|
|
106,472 |
|
|
94,605 |
|
|
12,505 |
|
|
(40,496 |
) |
|
190,167 |
|
Minority limited partners interest |
|
|
(66,755 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(66,755 |
) |
Perpetual preferred unit |
|
|
(67,119 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(67,119 |
) |
Net income (loss) |
|
|
539,604 |
|
|
191,936 |
|
|
118,289 |
|
|
106,472 |
|
|
94,605 |
|
|
12,505 |
|
|
(40,496 |
) |
|
56,293 |
|
Interest and debt expense (2) |
|
|
415,826 |
|
|
60,821 |
|
|
84,913 |
|
|
68,274 |
|
|
11,592 |
|
|
26,775 |
|
|
46,789 |
|
|
116,662 |
|
Depreciation and amortization (2) |
|
|
367,260 |
|
|
88,844 |
|
|
86,376 |
|
|
37,954 |
|
|
41,757 |
|
|
35,211 |
|
|
33,939 |
|
|
43,179 |
|
Income tax (benefit) expense (2) |
|
|
(21,062 |
) |
|
|
|
|
1,199 |
|
|
|
|
|
1,138 |
|
|
1,275 |
|
|
(25,372 |
) |
|
698 |
|
EBITDA (1) |
|
$ |
1,301,628 |
|
$ |
341,601 |
|
$ |
290,777 |
|
$ |
212,700 |
|
$ |
149,092 |
|
$ |
75,766 |
|
$ |
14,860 |
|
$ |
216,832 |
|
Balance Sheet Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate, at cost, including capital expenditures |
|
$ |
11,367,812 |
|
$ |
2,602,365 |
|
$ |
3,456,661 |
|
$ |
1,851,719 |
|
$ |
1,324,817 |
|
$ |
1,556,551 |
|
$ |
|
|
$ |
575,699 |
|
Investments in partially owned entities |
|
|
1,369,853 |
|
|
20,067 |
|
|
276,601 |
|
|
149,870 |
|
|
6,046 |
|
|
12,706 |
|
|
425,830 |
|
|
478,733 |
|
____________________
See notes on following page.
194
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
20. |
Segment Information - continued |
Notes to preceding tabular information:
(1) |
EBITDA represents Earnings Before Interest, Taxes, Depreciation and Amortization. Management considers EBITDA a supplemental measure for making decisions and assessing the un-levered performance of its segments as it relates to the total return on assets as opposed to the levered return on equity. As properties are bought and sold based on a multiple of EBITDA, management utilizes this measure to make investment decisions as well as to compare the performance of its assets to that of its peers. EBITDA should not be considered a substitute for net income. EBITDA may not be comparable to similarly titled measures employed by other companies. |
(2) |
Interest and debt expense and depreciation and amortization and income tax (benefit) expense in the reconciliation of net income to EBITDA include our share of these items from partially owned entities. |
(3) |
Other EBITDA is comprised of: |
(Amounts in thousands) |
|
For the Year Ended December 31, |
| |||||||
|
|
2007 |
|
2006 |
|
2005 |
| |||
Alexanders |
|
$ |
78,375 |
|
$ |
14,130 |
|
$ |
84,874 |
|
Hotel Pennsylvania |
|
|
37,941 |
|
|
27,495 |
|
|
22,522 |
|
555 California Street (acquired 70% interest on May 24, 2007) |
|
|
34,073 |
|
|
|
|
|
|
|
Lexington MLP, formerly Newkirk MLP |
|
|
24,539 |
|
|
51,737 |
|
|
55,126 |
|
GMH Communities L.P. |
|
|
22,604 |
|
|
10,737 |
|
|
7,955 |
|
Industrial warehouses |
|
|
4,881 |
|
|
5,582 |
|
|
5,666 |
|
Other investments |
|
|
7,322 |
|
|
13,253 |
|
|
5,319 |
|
|
|
|
209,735 |
|
|
122,934 |
|
|
181,462 |
|
Investment income and other |
|
|
238,704 |
|
|
320,225 |
|
|
194,851 |
|
Corporate general and administrative expenses |
|
|
(76,799 |
) |
|
(76,071 |
) |
|
(57,221 |
) |
Minority limited partners interest in the Operating Partnership |
|
|
(47,508 |
) |
|
(58,712 |
) |
|
(66,755 |
) |
Perpetual preferred unit distributions of the Operating Partnership |
|
|
(19,274 |
) |
|
(21,848 |
) |
|
(67,119 |
) |
Costs of acquisitions not consummated |
|
|
(10,375 |
) |
|
|
|
|
|
|
Net gain on sale of 400 North LaSalle |
|
|
|
|
|
|
|
|
31,614 |
|
|
|
$ |
294,483 |
|
$ |
286,528 |
|
$ |
216,832 |
|
195
ITEM 9. |
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE |
None.
ITEM 9A. |
CONTROLS AND PROCEDURES |
Disclosure Controls and Procedures: Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures (as such term is defined in Rule 13a-15 (e) under the Securities Exchange Act of 1934, as amended) as of the end of the period covered by this annual report on Form 10-K. Based on such evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, our disclosure controls and procedures are effective.
Internal Control Over Financial Reporting: There have not been any changes in our internal control over financial reporting (as defined in Rule 13a-15(f) under the Securities and Exchange Act of 1934, as amended) during the fourth quarter of the fiscal year to which this report relates that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
MANAGEMENT'S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING
Management of Vornado Realty Trust, together with its consolidated subsidiaries (the Company), is responsible for establishing and maintaining adequate internal control over financial reporting. Our internal control over financial reporting is a process designed under the supervision of our principal executive and principal financial officers to provide reasonable assurance regarding the reliability of financial reporting and the preparation of our financial statements for external reporting purposes in accordance with U.S. generally accepted accounting principles.
As of December 31, 2007, management conducted an assessment of the effectiveness of our internal control over financial reporting based on the framework established in Internal Control Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Based on this assessment, management has determined that our internal control over financial reporting as of December 31, 2007 was effective.
Our internal control over financial reporting includes policies and procedures that pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect transactions and dispositions of assets; provide reasonable assurances that transactions are recorded as necessary to permit preparation of financial statements in accordance with U.S. generally accepted accounting principles, and that receipts and expenditures are being made only in accordance with authorizations of management and the trustees of us; and provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have a material effect on our financial statements.
Our internal control over financial reporting as of December 31, 2007 has been audited by Deloitte & Touche LLP, an independent registered public accounting firm, as stated in their report appearing on page 197, which expresses an unqualified opinion on the effectiveness of our internal control over financial reporting as of December 31, 2007.
196
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Shareholders and Board of Trustees
Vornado Realty Trust
New York, New York
We have audited the internal control over financial reporting of Vornado Realty Trust, together with its consolidated subsidiaries (the Company) as of December 31, 2007, based on criteria established in Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission. The Companys management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Managements Report on Internal Control Over Financial Reporting. Our responsibility is to express an opinion on the Companys internal control over financial reporting based on our audit.
We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
A companys internal control over financial reporting is a process designed by, or under the supervision of, the companys principal executive and principal financial officers, or persons performing similar functions, and effected by the companys board of trustees, management, and other personnel to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A companys internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and trustees of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the companys assets that could have a material effect on the financial statements.
Because of the inherent limitations of internal control over financial reporting, including the possibility of collusion or improper management override of controls, material misstatements due to error or fraud may not be prevented or detected on a timely basis. Also, projections of any evaluation of the effectiveness of the internal control over financial reporting to future periods are subject to the risk that the controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2007, based on the criteria established in Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission.
We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated financial statements and financial statement schedules as of and for the year ended December 31, 2007 of the Company and our report dated February 26, 2008 expressed an unqualified opinion on those financial statements and financial statement schedules.
/s/ DELOITTE & TOUCHE LLP
Parsippany, New Jersey
February 26, 2008
197
ITEM 9B. |
OTHER INFORMATION |
None.
PART III
ITEM 10. |
DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE |
Information relating to trustees of the Registrant, including its audit committee and audit committee financial expert, will be contained in a definitive Proxy Statement involving the election of trustees under the caption Election of Trustees which the Registrant will file with the Securities and Exchange Commission pursuant to Regulation 14A under the Securities Exchange Act of 1934 not later than 120 days after December 31, 2007, and such information is incorporated herein by reference. Information relating to Executive Officers of the Registrant, appears at page 59 of this Annual Report on Form 10-K. Also incorporated herein by reference is the information under the caption 16(a) Beneficial Ownership Reporting Compliance of the Proxy Statement.
The Registrant has adopted a Code of Business Conduct and Ethics that applies to, among others, Steven Roth, its principal executive officer, and Joseph Macnow, its principal financial and accounting officer. This Code is available on our website at www.vno.com.
ITEM 11. |
EXECUTIVE COMPENSATION |
|
Executive Compensation |
Information relating to executive officer and director compensation will be contained in the Proxy Statement referred to above in Item 10, Directors, Executive Officers and Corporate Governance, under the caption Executive Compensation and such information is incorporated herein by reference.
ITEM 12. |
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED |
Information relating to security ownership of certain beneficial owners and management will be contained in the Proxy Statement referred to in Item 10, Directors, Executive Officers and Corporate Governance, under the caption Principal Security Holders and such information is incorporated herein by reference.
|
Equity compensation plan information |
The following table provides information as of December 31, 2007 regarding our equity compensation plans.
Plan Category |
|
Number of securities to be |
|
Weighted-average |
|
Number of securities remaining |
| |
Equity compensation plans approved |
|
10,819,354 |
(1) |
$ |
49.41 |
|
5,465,093 |
(2) |
Equity compensation awards not |
|
|
|
|
|
|
|
|
Total |
|
10,819,354 |
|
$ |
49.41 |
|
5,465,093 |
|
___________________________
|
(1) |
Includes 159,388 restricted common shares, 155,028 restricted Operating Partnership units and 800,322 Out-Performance Plan units which do not have an option exercise price. |
|
(2) |
All of the shares available for future issuance under plans approved by the security holders may be issued as restricted shares or performance shares. |
198
ITEM 13. |
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE |
Information relating to certain relationships and related transactions will be contained in the Proxy Statement referred to in Item 10, Directors, Executive Officers and Corporate Governance, under the caption Certain Relationships and Related Transactions and such information is incorporated herein by reference.
ITEM 14. |
PRINCIPAL ACCOUNTANT FEES AND SERVICES |
Information relating to Principal Accountant fees and services will be contained in the Proxy Statement referred to in Item 10, Directors, Executive Officers and Corporate Governance, under the caption Ratification of Selection of Independent Auditors and such information is incorporated herein by reference.
PART IV
ITEM 15. |
EXHIBITS AND FINANCIAL STATEMENT SCHEDULES |
|
(a) |
The following documents are filed as part of this report: |
|
1. |
The consolidated financial statements are set forth in Item 8 of this Annual Report on Form 10-K. |
The following financial statement schedules should be read in conjunction with the financial statements included in Item 8 of this Annual Report on Form 10-K.
|
|
Pages in this |
|
II--Valuation and Qualifying Accounts--years ended December 31, 2007, 2006 and 2005 |
|
201 |
|
III--Real Estate and Accumulated Depreciation as of December 31, 2007 |
|
202 |
|
Schedules other than those listed above are omitted because they are not applicable or the information required is included in the consolidated financial statements or the notes thereto.
The following exhibits listed on the Exhibit Index are filed with this Annual Report on Form 10-K.
Exhibit No. |
|
|
|
10.45 |
|
|
Form of Vornado Realty Trust 2002 Omnibus Share Plan Non-Employee Trustee Restricted LTIP |
12 |
|
|
Computation of Ratios |
21 |
|
|
Subsidiaries of Registrant |
23 |
|
|
Consent of Independent Registered Public Accounting Firm |
31.1 |
|
|
Rule 13a-14 (a) Certification of Chief Executive Officer |
31.2 |
|
|
Rule 13a-14 (a) Certification of Chief Financial Officer |
32.1 |
|
|
Section 1350 Certification of the Chief Executive Officer |
32.2 |
|
|
Section 1350 Certification of the Chief Financial Officer |
199
SIGNATURES
Pursuant to the requirements of Section 13 or 15 (d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
VORNADO REALTY TRUST |
|
|
(Registrant) |
|
|
|
|
|
|
Date: February 26, 2008 |
By: |
/s/ Joseph Macnow |
|
|
Joseph Macnow, Executive Vice President |
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated:
|
Signature |
|
Title |
|
Date |
|
|
|
|
|
|
By: |
/s/Steven Roth |
|
Chairman of the Board of Trustees |
|
February 26, 2008 |
|
(Steven Roth) |
|
(Principal Executive Officer) |
|
|
|
|
|
|
|
|
By: |
/s/Michael D. Fascitelli |
|
President and Trustee |
|
February 26, 2008 |
|
(Michael D. Fascitelli) |
|
|
|
|
|
|
|
|
|
|
By: |
/s/Candace L. Beinecke |
|
Trustee |
|
February 26, 2008 |
|
(Candace L. Beinecke) |
|
|
|
|
|
|
|
|
|
|
By: |
/s/Anthony W. Deering |
|
Trustee |
|
February 26, 2008 |
|
(Anthony W. Deering) |
|
|
|
|
|
|
|
|
|
|
By: |
/s/Robert P. Kogod |
|
Trustee |
|
February 26, 2008 |
|
(Robert P. Kogod) |
|
|
|
|
|
|
|
|
|
|
By: |
/s/Michael Lynne |
|
Trustee |
|
February 26, 2008 |
|
(Michael Lynne) |
|
|
|
|
|
|
|
|
|
|
By: |
/s/David Mandelbaum |
|
Trustee |
|
February 26, 2008 |
|
(David Mandelbaum) |
|
|
|
|
|
|
|
|
|
|
By: |
/s/Robert H. Smith |
|
Trustee |
|
February 26, 2008 |
|
(Robert H. Smith) |
|
|
|
|
|
|
|
|
|
|
By: |
/s/Ronald G. Targan |
|
Trustee |
|
February 26, 2008 |
|
(Ronald G. Targan) |
|
|
|
|
|
|
|
|
|
|
By: |
/s/Richard R. West |
|
Trustee |
|
February 26, 2008 |
|
(Richard R. West) |
|
|
|
|
|
|
|
|
|
|
By: |
/s/Russell B. Wight |
|
Trustee |
|
February 26, 2008 |
|
(Russell B. Wight, Jr.) |
|
|
|
|
|
|
|
|
|
|
By: |
/s/Joseph Macnow |
|
Executive Vice President Finance and |
|
February 26, 2008 |
|
(Joseph Macnow) |
|
Administration and Chief Financial Officer |
|
|
200
VORNADO REALTY TRUST
AND SUBSIDIARIES
SCHEDULE II
VALUATION AND QUALIFYING ACCOUNTS
December 31, 2007
(Amounts in Thousands)
Column A |
|
Column B |
|
Column C |
|
Column D |
|
Column E |
| ||||
Description |
|
Balance at |
|
Additions |
|
Uncollectible |
|
Balance |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2007: |
|
$ |
20,061 |
|
$ |
68,195 |
(1) |
$ |
(5,003 |
) |
$ |
83,253 |
|
Year Ended December 31, 2006: |
|
$ |
22,958 |
|
$ |
3,618 |
|
$ |
(6,515 |
) |
$ |
20,061 |
|
Year Ended December 31, 2005: |
|
$ |
24,126 |
|
$ |
5,072 |
|
$ |
(6,240 |
) |
$ |
22,958 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
___________________________
|
(1) |
Includes a $57,000 allowance for an investment in two MPH mezzanine loans. |
201
VORNADO REALTY TRUST
AND SUBSIDIARIES
SCHEDULE III
REAL ESTATE AND ACCUMULATED DEPRECIATION
December 31, 2007
(Amounts in thousands)
COLUMN A |
COLUMN B |
COLUMN C |
COLUMN D |
COLUMN E |
COLUMN F |
COLUMN G |
COLUMN H |
COLUMN I | ||||||||||||
|
|
Initial cost to company (1) |
|
Gross amount at which |
|
|
|
Life on which | ||||||||||||
Description |
Encumbrances |
Land |
Buildings and |
Costs |
Land |
Buildings |
Total (2) |
Accumulated |
Date of |
Date |
in latest | |||||||||
Office Buildings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New York |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Manhattan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1290 Avenue of the Americas |
$ |
454,166 |
|
$ |
532,901 |
|
915,094 |
$ |
3,518 |
|
532,901 |
$ |
918,612 |
$ |
1,451,513 |
$ |
22,575 |
1963 |
2007 |
(4) |
350 Park Avenue |
|
430,000 |
|
|
184,621 |
|
431,637 |
|
17,664 |
|
265,889 |
|
368,033 |
|
633,922 |
|
9,771 |
1960 |
2006 |
(4) |
One Penn Plaza |
|
|
|
|
|
|
412,169 |
|
129,112 |
|
|
|
541,281 |
|
541,281 |
|
129,945 |
1972 |
1998 |
(4) |
Manhattan Mall |
|
159,361 |
|
|
242,776 |
|
247,970 |
|
492 |
|
242,776 |
|
248,462 |
|
491,238 |
|
6,049 |
1911 |
2007 |
(4) |
Two Penn Plaza |
|
292,000 |
|
|
53,615 |
|
164,903 |
|
80,023 |
|
52,689 |
|
245,852 |
|
298,541 |
|
70,498 |
1968 |
1997 |
(4) |
770 Broadway |
|
353,000 |
|
|
52,898 |
|
95,686 |
|
76,387 |
|
52,898 |
|
172,073 |
|
224,971 |
|
49,289 |
1907 |
1998 |
(4) |
90 Park Avenue |
|
|
|
|
8,000 |
|
175,890 |
|
26,955 |
|
8,000 |
|
202,845 |
|
210,845 |
|
55,018 |
1964 |
1997 |
(4) |
888 Seventh Avenue |
|
318,554 |
|
|
|
|
117,269 |
|
72,961 |
|
|
|
190,230 |
|
190,230 |
|
46,524 |
1980 |
1998 |
(4) |
640 Fifth Avenue |
|
|
|
|
38,224 |
|
25,992 |
|
106,087 |
|
38,224 |
|
132,079 |
|
170,303 |
|
30,248 |
1950 |
1997 |
(4) |
Eleven Penn Plaza |
|
210,338 |
|
|
40,333 |
|
85,259 |
|
35,091 |
|
40,333 |
|
120,350 |
|
160,683 |
|
33,811 |
1923 |
1997 |
(4) |
909 Third Avenue |
|
217,266 |
|
|
|
|
120,723 |
|
26,867 |
|
|
|
147,590 |
|
147,590 |
|
34,819 |
1969 |
1999 |
(4) |
1740 Broadway |
|
|
|
|
26,971 |
|
102,890 |
|
16,348 |
|
26,971 |
|
119,238 |
|
146,209 |
|
29,247 |
1950 |
1997 |
(4) |
150 East 58th Street |
|
|
|
|
39,303 |
|
80,216 |
|
25,358 |
|
39,303 |
|
105,574 |
|
144,877 |
|
26,556 |
1969 |
1998 |
(4) |
595 Madison |
|
|
|
|
62,731 |
|
62,888 |
|
16,291 |
|
62,731 |
|
79,179 |
|
141,910 |
|
15,946 |
1968 |
1999 |
(4) |
866 United Nations Plaza |
|
44,978 |
|
|
32,196 |
|
37,534 |
|
11,781 |
|
32,196 |
|
49,315 |
|
81,511 |
|
16,309 |
1966 |
1997 |
(4) |
20 Broad Street |
|
|
|
|
|
|
28,760 |
|
19,462 |
|
|
|
48,222 |
|
48,222 |
|
10,451 |
1956 |
1998 |
(4) |
40 Fulton Street |
|
|
|
|
15,732 |
|
26,388 |
|
4,175 |
|
15,732 |
|
30,563 |
|
46,295 |
|
8,567 |
1987 |
1998 |
(4) |
689 Fifth Avenue |
|
|
|
|
19,721 |
|
13,446 |
|
10,158 |
|
19,721 |
|
23,604 |
|
43,325 |
|
5,950 |
1925 |
1998 |
(4) |
330 West 34th Street |
|
|
|
|
|
|
8,599 |
|
10,727 |
|
|
|
19,326 |
|
19,326 |
|
5,282 |
1925 |
1998 |
(4) |
40 Thompson |
|
|
|
|
6,530 |
|
10,057 |
|
348 |
|
6,503 |
|
10,432 |
|
16,935 |
|
603 |
1928 |
2005 |
(4) |
1540 Broadway Garage |
|
|
|
|
4,086 |
|
8,914 |
|
|
|
4,086 |
|
8,914 |
|
13,000 |
|
235 |
1990 |
2006 |
(4) |
Other |
|
|
|
|
|
|
5,548 |
|
11,483 |
|
|
|
17,031 |
|
17,031 |
|
1,808 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total New York |
$ |
2,479,663 |
|
$ |
1,360,638 |
$ |
3,177,832 |
$ |
701,288 |
$ |
1,440,953 |
$ |
3,798,805 |
$ |
5,239,758 |
$ |
609,501 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Washington, DC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crystal Park (5 buildings) |
$ |
150,084 |
|
$ |
100,935 |
$ |
409,920 |
$ |
78,320 |
$ |
100,228 |
$ |
488,947 |
$ |
589,175 |
$ |
84,199 |
1984-1989 |
2002 |
(4) |
Warner Building |
|
292,700 |
|
|
70,853 |
|
246,169 |
|
3,416 |
|
70,353 |
|
250,085 |
|
320,438 |
|
14,841 |
1992 |
2005 |
(4) |
Crystal Square |
|
181,619 |
|
|
64,817 |
|
218,330 |
|
32,925 |
|
64,652 |
|
251,420 |
|
316,072 |
|
47,718 |
1974-1980 |
2002 |
(4) |
Crystal Plaza |
|
|
|
|
57,213 |
|
131,206 |
|
98,922 |
|
48,657 |
|
238,684 |
|
287,341 |
|
23,095 |
1964-1969 |
2002 |
(4) |
Skyline Place (6 buildings) |
|
442,500 |
|
|
41,986 |
|
221,869 |
|
18,600 |
|
41,862 |
|
240,593 |
|
282,455 |
|
42,747 |
1973-1984 |
2002 |
(4) |
Riverhouse Apartments |
|
46,339 |
|
|
118,421 |
|
125,078 |
|
1,550 |
|
118,420 |
|
126,629 |
|
245,049 |
|
2,027 |
|
2007 |
(4) |
Crystal Gateway (4 buildings) |
|
100,595 |
|
|
47,594 |
|
177,373 |
|
17,527 |
|
47,465 |
|
195,029 |
|
242,494 |
|
35,904 |
1983-1987 |
2002 |
(4) |
Crystal Mall |
|
35,558 |
|
|
37,551 |
|
118,806 |
|
12,724 |
|
37,551 |
|
131,530 |
|
169,081 |
|
22,568 |
1968 |
2002 |
(4) |
2101 L Street |
|
|
|
|
32,815 |
|
51,642 |
|
57,756 |
|
39,768 |
|
102,445 |
|
142,213 |
|
714 |
1975 |
2003 |
(4) |
Bowen Building |
|
115,022 |
|
|
30,077 |
|
98,962 |
|
3,118 |
|
30,176 |
|
101,981 |
|
132,157 |
|
6,782 |
2004 |
2005 |
(4) |
202
VORNADO REALTY TRUST
AND SUBSIDIARIES
SCHEDULE III
REAL ESTATE AND ACCUMULATED DEPRECIATION
December 31, 2007
COLUMN A |
COLUMN B |
COLUMN C |
COLUMN D |
COLUMN E |
COLUMN F |
COLUMN G |
COLUMN H |
COLUMN I |
||||||||||||
|
|
Initial cost to company (1) |
|
Gross amount at which |
|
|
|
Life on which |
||||||||||||
Description |
Encumbrances |
Land |
Buildings and |
Costs |
Land |
Buildings |
Total (2) |
Accumulated |
Date of |
Date |
in latest |
|||||||||
Courthouse Plaza (2 buildings) |
|
74,200 |
|
|
|
|
105,475 |
|
19,561 |
|
|
|
125,036 |
|
125,036 |
|
23,247 |
1988-1989 |
2002 |
(4) |
Universal Building North |
|
30,382 |
|
|
36,303 |
|
82,004 |
|
1,217 |
|
36,303 |
|
83,221 |
|
119,524 |
|
|
|
2007 |
(4) |
Reston Executive (3 buildings) |
|
93,000 |
|
|
15,424 |
|
85,722 |
|
6,177 |
|
15,380 |
|
91,943 |
|
107,323 |
|
16,184 |
1987-1989 |
2002 |
(4) |
Tysons Dulles (3 buildings) |
|
|
|
|
19,146 |
|
79,095 |
|
6,717 |
|
19,096 |
|
85,862 |
|
104,958 |
|
15,505 |
1986-1990 |
2002 |
(4) |
H Street North D-10 Land Parcel |
|
|
|
|
104,473 |
|
55 |
|
320 |
|
104,473 |
|
375 |
|
104,848 |
|
3 |
|
2007 |
(4) |
One Skyline Tower |
|
100,800 |
|
|
12,266 |
|
75,343 |
|
12,842 |
|
12,231 |
|
88,220 |
|
100,451 |
|
14,785 |
1988 |
2002 |
(4) |
Universal Building |
|
32,231 |
|
|
33,090 |
|
61,316 |
|
169 |
|
33,090 |
|
61,485 |
|
94,575 |
|
15,535 |
|
2007 |
(4) |
Commerce Executive (3 buildings) |
|
50,222 |
|
|
13,401 |
|
58,705 |
|
12,599 |
|
13,363 |
|
71,342 |
|
84,705 |
|
13,453 |
1985-1989 |
2002 |
(4) |
Crystal Gateway I |
|
54,936 |
|
|
15,826 |
|
53,894 |
|
8,990 |
|
15,826 |
|
62,884 |
|
78,710 |
|
8,168 |
1981 |
2002 |
(4) |
1229-1231 25th Street |
|
|
|
|
67,049 |
|
5,039 |
|
5,800 |
|
|
|
77,888 |
|
77,888 |
|
231 |
|
2007 |
(4) |
H Street Ground Leases |
|
|
|
|
71,893 |
|
|
|
|
|
71,893 |
|
|
|
71,893 |
|
|
|
2007 |
(4) |
1999 K Street |
|
|
|
|
55,438 |
|
3,012 |
|
12,434 |
|
|
|
70,884 |
|
70,884 |
|
|
|
2006 |
(4) |
Seven Skyline Place |
|
134,700 |
|
|
10,292 |
|
58,351 |
|
(3,838 |
) |
10,262 |
|
54,543 |
|
64,805 |
|
10,236 |
2001 |
2002 |
(4) |
1150 17th Street |
|
30,265 |
|
|
23,359 |
|
24,876 |
|
13,485 |
|
24,723 |
|
36,997 |
|
61,720 |
|
7,123 |
1970 |
2002 |
(4) |
Crystal City Hotel |
|
|
|
|
8,000 |
|
47,191 |
|
1,204 |
|
8,000 |
|
48,395 |
|
56,395 |
|
4,167 |
1968 |
2004 |
(4) |
1750 Penn Avenue |
|
47,204 |
|
|
20,020 |
|
30,032 |
|
1,070 |
|
21,170 |
|
29,952 |
|
51,122 |
|
5,411 |
1964 |
2002 |
(4) |
1101 17th Street |
|
25,064 |
|
|
20,666 |
|
20,112 |
|
6,879 |
|
21,818 |
|
25,839 |
|
47,657 |
|
5,260 |
1963 |
2002 |
(4) |
1227 25th Street |
|
|
|
|
16,293 |
|
24,620 |
|
249 |
|
16,293 |
|
24,869 |
|
41,162 |
|
|
|
2007 |
(4) |
1140 Connecticut Avenue |
|
18,538 |
|
|
19,017 |
|
13,184 |
|
6,957 |
|
19,801 |
|
19,357 |
|
39,158 |
|
4,473 |
1966 |
2002 |
(4) |
1730 M Street |
|
15,648 |
|
|
10,095 |
|
17,541 |
|
7,871 |
|
10,687 |
|
24,820 |
|
35,507 |
|
5,331 |
1963 |
2002 |
(4) |
Democracy Plaza |
|
|
|
|
|
|
33,628 |
|
(394 |
) |
|
|
33,234 |
|
33,234 |
|
8,703 |
1987 |
2002 |
(4) |
1726 M Street |
|
|
|
|
9,450 |
|
22,062 |
|
279 |
|
9,455 |
|
22,336 |
|
31,791 |
|
738 |
1964 |
2006 |
(4) |
1707 H Street |
|
|
|
|
27,058 |
|
1,002 |
|
|
|
27,058 |
|
1,002 |
|
28,060 |
|
701 |
|
2007 |
(4) |
Crystal City Shop |
|
|
|
|
|
|
20,465 |
|
5,767 |
|
|
|
26,232 |
|
26,232 |
|
3,568 |
2004 |
2004 |
(4) |
1101 South Capitol Street |
|
|
|
|
11,541 |
|
178 |
|
|
|
11,541 |
|
178 |
|
11,719 |
|
4 |
|
2007 |
(4) |
South Capitol |
|
|
|
|
4,009 |
|
6,273 |
|
128 |
|
4,009 |
|
6,401 |
|
10,410 |
|
1,536 |
|
2005 |
(4) |
H Street |
|
|
|
|
1,763 |
|
641 |
|
1 |
|
1,764 |
|
641 |
|
2,405 |
|
40 |
|
2005 |
(4) |
Other |
|
|
|
|
|
|
51,767 |
|
(45,784 |
) |
|
|
5,983 |
|
5,983 |
|
|
|
|
(4) |
Total Washington, DC Office |
|
2,071,607 |
|
|
1,228,134 |
|
2,780,938 |
|
405,558 |
|
1,107,368 |
|
3,307,262 |
|
4,414,630 |
|
444,997 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New Jersey |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Paramus |
|
|
|
|
|
|
|
|
22,264 |
|
1,033 |
|
21,231 |
|
22,264 |
|
10,626 |
1967 |
1987 |
(4) |
Total New Jersey |
|
|
|
|
|
|
|
|
22,264 |
|
1,033 |
|
21,231 |
|
22,264 |
|
10,626 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
California |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
555 California Street |
|
719,568 |
|
|
312,393 |
|
817,623 |
|
|
|
312,393 |
|
817,623 |
|
1,130,016 |
|
21,759 |
1922/1969/1970 |
2007 |
(4) |
Total California |
|
719,568 |
|
|
312,393 |
|
817,623 |
|
|
|
312,393 |
|
817,623 |
|
1,130,016 |
|
21,759 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Office Buildings |
|
5,270,838 |
|
|
2,901,165 |
|
6,776,393 |
|
1,129,110 |
|
2,861,747 |
|
7,944,921 |
|
10,806,668 |
|
1,086,883 |
|
|
|
203
VORNADO REALTY TRUST
AND SUBSIDIARIES
SCHEDULE III
REAL ESTATE AND ACCUMULATED DEPRECIATION
December 31, 2007
COLUMN A |
COLUMN B |
COLUMN C |
COLUMN D |
COLUMN E |
COLUMN F |
COLUMN G |
COLUMN H |
COLUMN I | ||||||||||||
|
|
Initial cost to company (1) |
|
Gross amount at which |
|
|
|
Life on which | ||||||||||||
Description |
Encumbrances |
Land |
Buildings and |
Costs |
Land |
Buildings |
Total (2) |
Accumulated |
Date of |
Date |
in latest | |||||||||
Shopping Centers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
California |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pasadena |
|
|
|
|
|
|
49,266 |
|
5 |
|
|
|
49,271 |
|
49,271 |
|
1,141 |
|
2007 |
(4) |
Sacramento |
|
|
|
|
3,897 |
|
31,370 |
|
|
|
3,897 |
|
31,370 |
|
35,267 |
|
1,600 |
|
2006 |
(4) |
2801 Leavenworth Street (The Cannery) |
|
18,115 |
|
|
9,383 |
|
21,650 |
|
1,145 |
|
9,387 |
|
22,791 |
|
32,178 |
|
442 |
|
2007 |
(4) |
Walnut Creek |
|
|
|
|
2,699 |
|
19,930 |
|
|
|
2,699 |
|
19,930 |
|
22,629 |
|
1,016 |
|
2006 |
(4) |
San Francisco (2675 Geary Blvd) |
|
|
|
|
11,857 |
|
4,444 |
|
26 |
|
11,857 |
|
4,470 |
|
16,327 |
|
229 |
|
2006 |
(4) |
Signal Hill |
|
|
|
|
10,218 |
|
3,118 |
|
|
|
10,218 |
|
3,118 |
|
13,336 |
|
94 |
|
2006 |
(4) |
Redding |
|
|
|
|
3,075 |
|
3,030 |
|
|
|
3,075 |
|
3,030 |
|
6,105 |
|
92 |
|
2006 |
(4) |
Mt. Diablo Boulevard, Walnut Creek |
|
|
|
|
4,336 |
|
1,573 |
|
|
|
4,336 |
|
1,573 |
|
5,909 |
|
19 |
|
2007 |
(4) |
Merced |
|
|
|
|
1,829 |
|
2,022 |
|
|
|
1,829 |
|
2,022 |
|
3,851 |
|
61 |
|
2006 |
(4) |
San Bernardino |
|
|
|
|
1,651 |
|
1,810 |
|
|
|
1,651 |
|
1,810 |
|
3,461 |
|
155 |
|
2004 |
(4) |
Orange |
|
|
|
|
1,487 |
|
1,746 |
|
|
|
1,487 |
|
1,746 |
|
3,233 |
|
149 |
|
2004 |
(4) |
Vallejo |
|
|
|
|
|
|
3,123 |
|
|
|
|
|
3,123 |
|
3,123 |
|
96 |
|
2006 |
(4) |
Corona |
|
|
|
|
|
|
3,073 |
|
|
|
|
|
3,073 |
|
3,073 |
|
262 |
|
2004 |
(4) |
Westminster |
|
|
|
|
1,673 |
|
1,192 |
|
|
|
1,673 |
|
1,192 |
|
2,865 |
|
102 |
|
2004 |
(4) |
San Bernardino |
|
|
|
|
1,598 |
|
1,119 |
|
|
|
1,598 |
|
1,119 |
|
2,717 |
|
96 |
|
2004 |
(4) |
Costa Mesa |
|
|
|
|
2,239 |
|
308 |
|
|
|
2,239 |
|
308 |
|
2,547 |
|
26 |
|
2004 |
(4) |
Mojave |
|
|
|
|
|
|
2,250 |
|
|
|
|
|
2,250 |
|
2,250 |
|
192 |
|
2004 |
(4) |
Ontario |
|
|
|
|
713 |
|
1,522 |
|
|
|
713 |
|
1,522 |
|
2,235 |
|
130 |
|
2004 |
(4) |
Barstow |
|
|
|
|
856 |
|
1,367 |
|
|
|
856 |
|
1,367 |
|
2,223 |
|
117 |
|
2004 |
(4) |
Colton |
|
|
|
|
1,239 |
|
954 |
|
|
|
1,239 |
|
954 |
|
2,193 |
|
81 |
|
2004 |
(4) |
Anaheim |
|
|
|
|
1,093 |
|
1,093 |
|
|
|
1,093 |
|
1,093 |
|
2,186 |
|
93 |
|
2004 |
(4) |
Rancho Cucamonga |
|
|
|
|
1,051 |
|
1,051 |
|
|
|
1,051 |
|
1,051 |
|
2,102 |
|
89 |
|
2004 |
(4) |
Garden Grove |
|
|
|
|
795 |
|
1,254 |
|
|
|
795 |
|
1,254 |
|
2,049 |
|
107 |
|
2004 |
(4) |
Costa Mesa |
|
|
|
|
1,399 |
|
635 |
|
|
|
1,399 |
|
635 |
|
2,034 |
|
54 |
|
2004 |
(4) |
Calimesa |
|
|
|
|
504 |
|
1,463 |
|
|
|
504 |
|
1,463 |
|
1,967 |
|
125 |
|
2004 |
(4) |
Santa Ana |
|
|
|
|
1,565 |
|
377 |
|
|
|
1,565 |
|
377 |
|
1,942 |
|
32 |
|
2004 |
(4) |
Moreno Valley |
|
|
|
|
639 |
|
1,156 |
|
|
|
639 |
|
1,156 |
|
1,795 |
|
99 |
|
2004 |
(4) |
Fontana |
|
|
|
|
518 |
|
1,100 |
|
|
|
518 |
|
1,100 |
|
1,618 |
|
93 |
|
2004 |
(4) |
Rialto |
|
|
|
|
434 |
|
1,173 |
|
|
|
434 |
|
1,173 |
|
1,607 |
|
100 |
|
2004 |
(4) |
Desert Hot Springs |
|
|
|
|
197 |
|
1,355 |
|
|
|
197 |
|
1,355 |
|
1,552 |
|
116 |
|
2004 |
(4) |
Beaumont |
|
|
|
|
206 |
|
1,321 |
|
|
|
206 |
|
1,321 |
|
1,527 |
|
112 |
|
2004 |
(4) |
Colton |
|
|
|
|
1,158 |
|
332 |
|
|
|
1,158 |
|
332 |
|
1,490 |
|
28 |
|
2004 |
(4) |
Yucaipa |
|
|
|
|
663 |
|
426 |
|
|
|
663 |
|
426 |
|
1,089 |
|
36 |
|
2004 |
(4) |
Riverside |
|
|
|
|
251 |
|
783 |
|
|
|
251 |
|
783 |
|
1,034 |
|
66 |
|
2004 |
(4) |
Riverside |
|
|
|
|
209 |
|
704 |
|
|
|
209 |
|
704 |
|
913 |
|
60 |
|
2004 |
(4) |
Total California |
|
18,115 |
|
|
69,432 |
|
169,090 |
|
1,176 |
|
69,436 |
|
170,262 |
|
239,698 |
|
7,310 |
|
|
|
204
VORNADO REALTY TRUST
AND SUBSIDIARIES
SCHEDULE III
REAL ESTATE AND ACCUMULATED DEPRECIATION
December 31, 2007
COLUMN A |
COLUMN B |
COLUMN C |
COLUMN D |
COLUMN E |
COLUMN F |
COLUMN G |
COLUMN H |
COLUMN I | ||||||||||||
|
|
Initial cost to company (1) |
|
Gross amount at which |
|
|
|
Life on which | ||||||||||||
Description |
Encumbrances |
Land |
Buildings and |
Costs |
Land |
Buildings |
Total (2) |
Accumulated |
Date of |
Date |
in latest | |||||||||
Colorado |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Littleton |
|
|
|
|
5,867 |
|
2,557 |
|
|
|
5,867 |
|
2,557 |
|
8,424 |
|
77 |
|
2006 |
(4) |
Grand Junction |
|
|
|
|
2,321 |
|
2,071 |
|
|
|
2,321 |
|
2,071 |
|
4,392 |
|
63 |
|
2006 |
(4) |
Total Colorado |
|
|
|
|
8,188 |
|
4,628 |
|
|
|
8,188 |
|
4,628 |
|
12,816 |
|
140 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Connecticut |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waterbury |
|
5,782 |
* |
|
667 |
|
4,504 |
|
4,896 |
|
667 |
|
9,400 |
|
10,067 |
|
4,028 |
1969 |
1969 |
(4) |
Newington |
|
6,135 |
* |
|
2,421 |
|
1,200 |
|
494 |
|
2,421 |
|
1,694 |
|
4,115 |
|
465 |
1965 |
1965 |
(4) |
Total Connecticut |
|
11,917 |
|
|
3,088 |
|
5,704 |
|
5,390 |
|
3,088 |
|
11,094 |
|
14,182 |
|
4,493 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Florida |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tampa |
|
|
|
|
3,871 |
|
2,532 |
|
|
|
3,871 |
|
2,532 |
|
6,403 |
|
76 |
|
2006 |
(4) |
Coral Springs |
|
|
|
|
3,942 |
|
2,326 |
|
|
|
3,942 |
|
2,326 |
|
6,268 |
|
70 |
|
2006 |
(4) |
Vero Beach |
|
|
|
|
2,194 |
|
1,908 |
|
|
|
2,194 |
|
1,908 |
|
4,102 |
|
58 |
|
2006 |
(4) |
Total Florida |
|
|
|
|
10,007 |
|
6,766 |
|
|
|
10,007 |
|
6,766 |
|
16,773 |
|
204 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Illinois |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bourbonnais |
|
|
|
|
2,379 |
|
3,792 |
|
|
|
2,379 |
|
3,792 |
|
6,171 |
|
115 |
|
2006 |
(4) |
Lansing |
|
|
|
|
2,264 |
|
1,128 |
|
|
|
2,264 |
|
1,128 |
|
3,392 |
|
34 |
|
2006 |
(4) |
Total Illinois |
|
|
|
|
4,643 |
|
4,920 |
|
|
|
4,643 |
|
4,920 |
|
9,563 |
|
149 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Iowa |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dubuque |
|
|
|
|
|
|
1,568 |
|
|
|
|
|
1,568 |
|
1,568 |
|
48 |
|
2006 |
(4) |
Total Iowa |
|
|
|
|
|
|
1,568 |
|
|
|
|
|
1,568 |
|
1,568 |
|
48 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maryland |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rockville |
|
14,784 |
|
|
3,470 |
|
20,599 |
|
181 |
|
3,470 |
|
20,780 |
|
24,250 |
|
1,454 |
|
2005 |
(4) |
Annapolis |
|
|
|
|
|
|
9,652 |
|
|
|
|
|
9,652 |
|
9,652 |
|
1,303 |
|
2005 |
(4) |
Baltimore (Towson) |
|
10,672 |
* |
|
581 |
|
3,227 |
|
4,878 |
|
581 |
|
8,105 |
|
8,686 |
|
3,147 |
1968 |
1968 |
(4) |
Wheaton |
|
|
|
|
|
|
5,691 |
|
|
|
|
|
5,691 |
|
5,691 |
|
172 |
|
2006 |
(4) |
Glen Burnie |
|
5,492 |
* |
|
462 |
|
2,571 |
|
535 |
|
462 |
|
3,106 |
|
3,568 |
|
2,400 |
1958 |
1968 |
(4) |
Total Maryland |
|
30,948 |
|
|
4,513 |
|
41,740 |
|
5,594 |
|
4,513 |
|
47,334 |
|
51,847 |
|
8,476 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Massachusetts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dorchester |
|
|
|
|
13,617 |
|
4,023 |
|
|
|
13,617 |
|
4,023 |
|
17,640 |
|
122 |
|
2006 |
(4) |
Springfield |
|
2,928 |
* |
|
2,797 |
|
2,471 |
|
439 |
|
2,797 |
|
2,910 |
|
5,707 |
|
286 |
1993 |
1966 |
(4) |
Chicopee |
|
|
|
|
895 |
|
636 |
|
74 |
|
895 |
|
710 |
|
1,605 |
|
710 |
1969 |
1969 |
(4) |
Cambridge |
|
|
|
|
|
|
5 |
|
|
|
|
|
5 |
|
5 |
|
|
|
|
|
Total Massachusetts |
|
2,928 |
|
|
17,309 |
|
7,135 |
|
513 |
|
17,309 |
|
7,648 |
|
24,957 |
|
1,118 |
|
|
|
205
VORNADO REALTY TRUST
AND SUBSIDIARIES
SCHEDULE III
REAL ESTATE AND ACCUMULATED DEPRECIATION
December 31, 2007
COLUMN A |
COLUMN B |
COLUMN C |
COLUMN D |
COLUMN E |
COLUMN F |
COLUMN G |
COLUMN H |
COLUMN I | |||||||||||||
|
|
Initial cost to company (1) |
|
Gross amount at which |
|
|
|
Life on which | |||||||||||||
Description |
Encumbrances |
Land |
Buildings and |
Costs |
Land |
Buildings |
Total (2) |
Accumulated |
Date of |
Date |
in latest | ||||||||||
Michigan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Roseville |
|
|
|
|
30 |
|
6,128 |
|
368 |
|
30 |
|
6,496 |
|
6,526 |
|
952 |
|
2005 |
(4) | |
Battle Creek |
|
|
|
|
1,340 |
|
2,273 |
|
|
|
1,340 |
|
2,273 |
|
3,613 |
|
69 |
|
2006 |
(4) | |
Holland |
|
|
|
|
637 |
|
2,120 |
|
|
|
637 |
|
2,120 |
|
2,757 |
|
64 |
|
2006 |
(4) | |
Midland |
|
|
|
|
|
|
141 |
|
|
|
|
|
141 |
|
141 |
|
5 |
|
2006 |
(4) | |
Total Michigan |
|
|
|
|
2,007 |
|
10,662 |
|
368 |
|
2,007 |
|
11,030 |
|
13,037 |
|
1,090 |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
New Hampshire |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Salem |
|
|
|
|
6,083 |
|
|
|
|
|
6,083 |
|
|
|
6,083 |
|
|
|
2006 |
(4) | |
Total New Hampshire |
|
|
|
|
6,083 |
|
|
|
|
|
6,083 |
|
|
|
6,083 |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
New Jersey |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Bergen Town Center |
|
|
|
|
19,884 |
|
81,723 |
|
143,107 |
|
19,886 |
|
224,828 |
|
244,714 |
|
8,119 |
1957 |
2003 |
(4) | |
Union (Springfield Avenue) |
|
|
|
|
24,268 |
|
43,064 |
|
|
|
24,268 |
|
43,064 |
|
67,332 |
|
544 |
|
2007 |
(4) | |
North Bergen (Tonnelle Avenue) |
|
|
|
|
|
|
28,564 |
|
21,401 |
|
|
|
49,965 |
|
49,965 |
|
|
2006 |
2006 |
(4) | |
East Rutherford |
|
|
|
|
19,916 |
|
12,874 |
|
|
|
19,916 |
|
12,874 |
|
32,790 |
|
163 |
|
2007 |
(4) | |
Lodi (Washington Street) |
|
11,139 |
|
|
7,606 |
|
13,125 |
|
122 |
|
7,606 |
|
13,247 |
|
20,853 |
|
1,025 |
|
2004 |
(4) | |
Englewood (Shops on Dean) |
|
12,380 |
|
|
10,765 |
|
7,151 |
|
|
|
10,765 |
|
7,151 |
|
17,916 |
|
91 |
|
2007 |
(4) | |
Bricktown |
|
15,276 |
* |
|
929 |
|
11,179 |
|
5,616 |
|
929 |
|
16,795 |
|
17,724 |
|
7,998 |
1968 |
1968 |
(4) | |
Totowa |
|
27,674 |
* |
|
1,102 |
|
11,994 |
|
4,495 |
|
1,099 |
|
16,492 |
|
17,591 |
|
9,808 |
1957/1999 |
1957 |
(4) | |
East Brunswick |
|
|
|
|
2,098 |
|
10,949 |
|
3,571 |
|
2,099 |
|
14,519 |
|
16,618 |
|
6,692 |
1972 |
1972 |
(4) | |
Manalapan |
|
11,741 |
* |
|
725 |
|
7,189 |
|
7,242 |
|
1,046 |
|
14,110 |
|
15,156 |
|
7,257 |
1971 |
1971 |
(4) | |
North Plainfield |
|
10,197 |
* |
|
500 |
|
13,983 |
|
203 |
|
500 |
|
14,186 |
|
14,686 |
|
8,571 |
1955 |
1989 |
(4) | |
East Hanover I |
|
25,573 |
* |
|
476 |
|
9,535 |
|
4,196 |
|
476 |
|
13,731 |
|
14,207 |
|
7,777 |
1962 |
1962 |
(4) | |
Carlstadt |
|
7,799 |
|
|
|
|
13,780 |
|
|
|
|
|
13,780 |
|
13,780 |
|
44 |
|
2007 |
(4) | |
Union |
|
31,429 |
* |
|
3,025 |
|
7,470 |
|
1,933 |
|
3,025 |
|
9,403 |
|
12,428 |
|
3,708 |
1962 |
1962 |
(4) | |
Hackensack |
|
23,433 |
* |
|
692 |
|
10,219 |
|
1,122 |
|
692 |
|
11,341 |
|
12,033 |
|
7,639 |
1963 |
1963 |
(4) | |
East Brunswick |
|
21,330 |
* |
|
319 |
|
6,220 |
|
5,482 |
|
319 |
|
11,702 |
|
12,021 |
|
8,874 |
1957 |
1957 |
(4) | |
East Hanover II |
|
|
|
|
1,756 |
|
8,706 |
|
1,193 |
|
2,195 |
|
9,460 |
|
11,655 |
|
2,293 |
1979 |
1998 |
(4) | |
Watchung |
|
12,681 |
* |
|
4,178 |
|
5,463 |
|
1,022 |
|
4,178 |
|
6,485 |
|
10,663 |
|
2,412 |
1994 |
1959 |
(4) | |
Cherry Hill |
|
14,049 |
* |
|
5,864 |
|
2,694 |
|
1,944 |
|
5,864 |
|
4,638 |
|
10,502 |
|
3,433 |
1964 |
1964 |
(4) | |
South Plainfield |
|
|
|
|
|
|
10,236 |
|
|
|
|
|
10,236 |
|
10,236 |
|
129 |
|
2007 |
(4) | |
Eatontown |
|
|
|
|
4,653 |
|
4,999 |
|
281 |
|
4,653 |
|
5,280 |
|
9,933 |
|
288 |
|
2005 |
(4) | |
Dover |
|
6,885 |
* |
|
559 |
|
6,363 |
|
2,992 |
|
559 |
|
9,355 |
|
9,914 |
|
4,526 |
1964 |
1964 |
(4) | |
Lodi (Route 17 North) |
|
8,798 |
* |
|
238 |
|
9,446 |
|
|
|
238 |
|
9,446 |
|
9,684 |
|
1,946 |
1999 |
1975 |
(4) | |
Jersey City |
|
17,940 |
* |
|
652 |
|
7,495 |
|
341 |
|
652 |
|
7,836 |
|
8,488 |
|
1,605 |
1965 |
1965 |
(4) | |
Morris Plains |
|
11,281 |
* |
|
1,104 |
|
6,411 |
|
628 |
|
1,104 |
|
7,039 |
|
8,143 |
|
6,580 |
1961 |
1985 |
(4) | |
Marlton |
|
11,416 |
* |
|
1,611 |
|
3,464 |
|
2,857 |
|
1,611 |
|
6,321 |
|
7,932 |
|
4,596 |
1973 |
1973 |
(4) | |
Middletown |
|
15,411 |
* |
|
283 |
|
5,248 |
|
1,158 |
|
283 |
|
6,406 |
|
6,689 |
|
4,198 |
1963 |
1963 |
(4) | |
Woodbridge |
|
20,716 |
* |
|
1,509 |
|
2,675 |
|
1,774 |
|
1,539 |
|
4,419 |
|
5,958 |
|
1,867 |
1959 |
1959 |
(4) | |
Delran |
|
6,022 |
* |
|
756 |
|
4,468 |
|
647 |
|
756 |
|
5,115 |
|
5,871 |
|
4,374 |
1972 |
1972 |
(4) | |
206
VORNADO REALTY TRUST
AND SUBSIDIARIES
SCHEDULE III
REAL ESTATE AND ACCUMULATED DEPRECIATION
December 31, 2007
COLUMN A |
COLUMN B |
COLUMN C |
COLUMN D |
COLUMN E |
COLUMN F |
COLUMN G |
COLUMN H |
COLUMN I | ||||||||||||
|
|
Initial cost to company (1) |
|
Gross amount at which |
|
|
|
Life on which | ||||||||||||
Description |
Encumbrances |
Land |
Buildings and |
Costs |
Land |
Buildings |
Total (2) |
Accumulated |
Date of |
Date |
in latest | |||||||||
Lawnside |
|
9,927 |
* |
|
851 |
|
3,164 |
|
1,303 |
|
851 |
|
4,467 |
|
5,318 |
|
3,203 |
1969 |
1969 |
(4) |
Hazlet |
|
|
|
|
1,153 |
|
3,315 |
|
401 |
|
1,554 |
|
3,315 |
|
4,869 |
|
42 |
|
2007 |
(4) |
Kearny |
|
3,502 |
* |
|
309 |
|
3,376 |
|
1,102 |
|
309 |
|
4,478 |
|
4,787 |
|
2,453 |
1938 |
1959 |
(4) |
Bordentown |
|
7,559 |
* |
|
713 |
|
3,349 |
|
686 |
|
713 |
|
4,035 |
|
4,748 |
|
3,985 |
1958 |
1958 |
(4) |
Turnersville |
|
3,828 |
* |
|
900 |
|
1,342 |
|
856 |
|
900 |
|
2,198 |
|
3,098 |
|
1,986 |
1974 |
1974 |
(4) |
North Bergen (Kennedy Blvd.) |
|
3,714 |
* |
|
2,308 |
|
636 |
|
34 |
|
2,308 |
|
670 |
|
2,978 |
|
304 |
1993 |
1959 |
(4) |
Montclair |
|
1,802 |
* |
|
66 |
|
419 |
|
381 |
|
66 |
|
800 |
|
866 |
|
624 |
1972 |
1972 |
(4) |
Bricktown II |
|
|
|
|
462 |
|
|
|
123 |
|
462 |
|
123 |
|
585 |
|
|
|
|
(4) |
Total New Jersey |
|
353,502 |
|
|
122,230 |
|
382,288 |
|
218,213 |
|
123,421 |
|
599,310 |
|
722,731 |
|
129,154 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New York |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bruckner Blvd, Bronx |
|
|
|
|
86,222 |
|
246,482 |
|
136 |
|
86,222 |
|
246,618 |
|
332,840 |
|
6,160 |
|
2007 |
(4) |
Green Acres Mall, Valley Stream |
|
137,331 |
|
|
147,172 |
|
134,980 |
|
39,222 |
|
146,970 |
|
174,404 |
|
321,374 |
|
29,773 |
1956 |
1997 |
(4) |
100 West 33rd Street (Manhattan Mall) |
|
72,640 |
|
|
88,595 |
|
113,473 |
|
13,351 |
|
88,595 |
|
126,824 |
|
215,419 |
|
2,758 |
|
2007 |
(4) |
Broadway Mall, Hicksville |
|
97,050 |
|
|
126,324 |
|
48,904 |
|
647 |
|
126,326 |
|
49,549 |
|
175,875 |
|
2,459 |
|
2005 |
(4) |
Mount Kisco |
|
33,161 |
|
|
17,328 |
|
30,671 |
|
|
|
17,328 |
|
30,671 |
|
47,999 |
|
97 |
|
2007 |
(4) |
Huntington |
|
15,821 |
|
|
8,005 |
|
27,286 |
|
|
|
8,005 |
|
27,286 |
|
35,291 |
|
87 |
|
2007 |
(4) |
Staten Island |
|
18,349 |
|
|
11,446 |
|
21,262 |
|
167 |
|
11,446 |
|
21,429 |
|
32,875 |
|
2,104 |
|
2004 |
(4) |
Inwood |
|
|
|
|
12,419 |
|
19,097 |
|
517 |
|
12,419 |
|
19,614 |
|
32,033 |
|
1,477 |
|
2007 |
(4) |
99-01 Queens Boulevard, Queens |
|
|
|
|
7,839 |
|
20,392 |
|
1,010 |
|
7,839 |
|
21,402 |
|
29,241 |
|
1,768 |
|
2004 |
(4) |
South Hills Mall, Poughkeepsie |
|
|
|
|
7,632 |
|
7,617 |
|
13,906 |
|
7,632 |
|
21,523 |
|
29,155 |
|
447 |
|
2005 |
(4) |
1750-1780 Gun Hill Road, Bronx |
|
|
|
|
1,032 |
|
1,908 |
|
21,627 |
|
1,032 |
|
23,535 |
|
24,567 |
|
119 |
|
2005 |
(4) |
West Babylon (Hubbards Path) |
|
6,816 |
|
|
4,692 |
|
12,909 |
|
10 |
|
4,692 |
|
12,919 |
|
17,611 |
|
256 |
|
2007 |
(4) |
Dewitt |
|
|
|
|
|
|
7,546 |
|
|
|
|
|
7,546 |
|
7,546 |
|
235 |
|
2006 |
(4) |
Freeport |
|
13,867 |
* |
|
1,231 |
|
4,747 |
|
1,483 |
|
1,231 |
|
6,230 |
|
7,461 |
|
4,255 |
1981 |
1981 |
(4) |
Oceanside |
|
|
|
|
2,774 |
|
2,369 |
|
|
|
2,774 |
|
2,369 |
|
5,143 |
|
30 |
|
2007 |
(4) |
Buffalo (Amherst) |
|
6,565 |
* |
|
636 |
|
4,056 |
|
65 |
|
636 |
|
4,121 |
|
4,757 |
|
3,728 |
1968 |
1968 |
(4) |
Albany (Menands) |
|
5,826 |
* |
|
460 |
|
2,091 |
|
2,042 |
|
460 |
|
4,133 |
|
4,593 |
|
3,060 |
1965 |
1965 |
(4) |
Rochester (Henrietta) |
|
|
|
|
|
|
2,647 |
|
1,077 |
|
|
|
3,724 |
|
3,724 |
|
2,937 |
1971 |
1971 |
(4) |
Rochester |
|
|
|
|
2,172 |
|
213 |
|
|
|
2,172 |
|
213 |
|
2,385 |
|
213 |
1966 |
1966 |
(4) |
Commack |
|
|
|
|
|
|
43 |
|
|
|
|
|
43 |
|
43 |
|
|
|
2007 |
(4) |
New Hyde Park |
|
6,999 |
* |
|
|
|
4 |
|
|
|
|
|
4 |
|
4 |
|
126 |
1970 |
1976 |
(4) |
Manhattan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1540 Broadway |
|
|
|
|
105,914 |
|
214,177 |
|
50 |
|
105,914 |
|
214,227 |
|
320,141 |
|
10,744 |
|
2006 |
(4) |
828-850 Madison Avenue |
|
80,000 |
|
|
107,937 |
|
28,261 |
|
|
|
107,937 |
|
28,261 |
|
136,198 |
|
1,825 |
|
2005 |
(4) |
4 Union Square South |
|
|
|
|
24,079 |
|
55,220 |
|
114 |
|
24,079 |
|
55,334 |
|
79,413 |
|
4,881 |
1965/2004 |
1993 |
(4) |
40 East 66th Street |
|
|
|
|
13,616 |
|
34,635 |
|
|
|
13,616 |
|
34,635 |
|
48,251 |
|
1,604 |
|
2005 |
(4) |
25 West 14th Street |
|
|
|
|
29,169 |
|
17,878 |
|
320 |
|
29,169 |
|
18,198 |
|
47,367 |
|
1,711 |
|
2004 |
(4) |
155 Spring Street |
|
|
|
|
16,599 |
|
27,622 |
|
290 |
|
16,599 |
|
27,912 |
|
44,511 |
|
447 |
|
2007 |
(4) |
435 Seventh Avenue |
|
|
|
|
19,893 |
|
19,091 |
|
|
|
19,893 |
|
19,091 |
|
38,984 |
|
2,573 |
|
1997 |
(4) |
478-486 Broadway |
|
|
|
|
10,275 |
|
4,393 |
|
17,986 |
|
10,275 |
|
22,379 |
|
32,654 |
|
52 |
|
2007 |
(4) |
207
VORNADO REALTY TRUST
AND SUBSIDIARIES
SCHEDULE III
REAL ESTATE AND ACCUMULATED DEPRECIATION
December 31, 2007
COLUMN A |
COLUMN B |
COLUMN C |
COLUMN D |
COLUMN E |
COLUMN F |
COLUMN G |
COLUMN H |
COLUMN I | ||||||||||||
|
|
Initial cost to company (1) |
|
Gross amount at which |
|
|
|
Life on which | ||||||||||||
Description |
Encumbrances |
Land |
Buildings and |
Costs |
Land |
Buildings |
Total (2) |
Accumulated |
Date of |
Date |
in latest | |||||||||
692 Broadway |
|
|
|
|
6,053 |
|
22,908 |
|
55 |
|
6,053 |
|
22,963 |
|
29,016 |
|
1,385 |
|
2005 |
(4) |
715 Lexington Avenue |
|
|
|
|
|
|
26,903 |
|
|
|
|
|
26,903 |
|
26,903 |
|
2,186 |
1923 |
2001 |
(4) |
211-217 Columbus Avenue |
|
|
|
|
18,907 |
|
7,316 |
|
237 |
|
18,907 |
|
7,553 |
|
26,460 |
|
431 |
|
2005 |
(4) |
484-486 Broadway |
|
|
|
|
5,730 |
|
6,834 |
|
12,152 |
|
5,730 |
|
18,986 |
|
24,716 |
|
90 |
|
2007 |
(4) |
677-679 Madison Avenue |
|
|
|
|
13,070 |
|
9,640 |
|
283 |
|
13,070 |
|
9,923 |
|
22,993 |
|
353 |
|
2006 |
(4) |
431 Seventh Avenue |
|
|
|
|
13,409 |
|
2,688 |
|
|
|
13,409 |
|
2,688 |
|
16,097 |
|
45 |
|
2007 |
(4) |
1135 Third Avenue |
|
|
|
|
7,844 |
|
7,844 |
|
|
|
7,844 |
|
7,844 |
|
15,688 |
|
1,961 |
|
1997 |
(4) |
387 West Broadway |
|
|
|
|
5,858 |
|
7,662 |
|
363 |
|
5,858 |
|
8,025 |
|
13,883 |
|
691 |
|
2004 |
(4) |
122-124 Spring Street |
|
|
|
|
3,568 |
|
9,627 |
|
|
|
3,568 |
|
9,627 |
|
13,195 |
|
481 |
|
2006 |
(4) |
488 Eighth Avenue |
|
|
|
|
1,277 |
|
11,139 |
|
|
|
4,906 |
|
7,510 |
|
12,416 |
|
56 |
|
2007 |
(4) |
386 West Broadway |
|
4,668 |
|
|
2,624 |
|
6,160 |
|
|
|
2,624 |
|
6,160 |
|
8,784 |
|
466 |
|
2004 |
(4) |
484 Eighth Avenue |
|
|
|
|
3,856 |
|
762 |
|
|
|
3,856 |
|
762 |
|
4,618 |
|
205 |
|
1997 |
(4) |
825 Seventh Avenue |
|
|
|
|
1,483 |
|
697 |
|
|
|
1,483 |
|
697 |
|
2,180 |
|
188 |
|
1997 |
(4) |
7 West 34th Street |
|
|
|
|
|
|
37 |
|
|
|
|
|
37 |
|
37 |
|
|
|
2007 |
(4) |
Total New York |
|
499,093 |
|
|
937,140 |
|
1,230,191 |
|
127,110 |
|
940,569 |
|
1,353,872 |
|
2,294,441 |
|
94,464 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pennsylvania |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wilkes Barre |
|
22,266 |
|
|
16,064 |
|
17,536 |
|
|
|
16,064 |
|
17,536 |
|
33,600 |
|
17 |
|
2005 |
(4) |
10 and Market Streets, Philadelphia |
|
8,389 |
* |
|
933 |
|
23,650 |
|
5,972 |
|
933 |
|
29,622 |
|
30,555 |
|
4,785 |
1977 |
1994 |
(4) |
Allentown |
|
21,775 |
* |
|
334 |
|
15,580 |
|
300 |
|
334 |
|
15,880 |
|
16,214 |
|
9,516 |
1957 |
1957 |
(4) |
Bensalem |
|
6,018 |
* |
|
2,727 |
|
6,698 |
|
1,579 |
|
2,728 |
|
8,276 |
|
11,004 |
|
1,870 |
1972/1999 |
1972 |
(4) |
Bethlehem |
|
3,809 |
* |
|
827 |
|
5,200 |
|
546 |
|
822 |
|
5,751 |
|
6,573 |
|
5,672 |
1966 |
1966 |
(4) |
York |
|
3,851 |
* |
|
409 |
|
2,568 |
|
1,853 |
|
409 |
|
4,421 |
|
4,830 |
|
2,789 |
1970 |
1970 |
(4) |
Wyomissing |
|
|
|
|
|
|
2,646 |
|
2,113 |
|
|
|
4,759 |
|
4,759 |
|
1,133 |
|
2005 |
(4) |
Broomall |
|
9,158 |
* |
|
850 |
|
2,171 |
|
738 |
|
850 |
|
2,909 |
|
3,759 |
|
2,770 |
1966 |
1966 |
(4) |
Lancaster |
|
|
|
|
3,140 |
|
63 |
|
436 |
|
3,141 |
|
498 |
|
3,639 |
|
385 |
1966 |
1966 |
(4) |
Upper Moreland |
|
6,511 |
* |
|
683 |
|
1,868 |
|
900 |
|
683 |
|
2,768 |
|
3,451 |
|
2,438 |
1974 |
1974 |
(4) |
Glenolden |
|
6,869 |
* |
|
850 |
|
1,820 |
|
472 |
|
850 |
|
2,292 |
|
3,142 |
|
1,590 |
1975 |
1975 |
(4) |
Levittown |
|
3,077 |
* |
|
183 |
|
1,008 |
|
364 |
|
183 |
|
1,372 |
|
1,555 |
|
1,365 |
1964 |
1964 |
(4) |
Springfield |
|
|
|
|
|
|
305 |
|
|
|
|
|
305 |
|
305 |
|
|
|
|
|
Total Pennsylvania |
|
91,723 |
|
|
27,000 |
|
81,113 |
|
15,273 |
|
26,997 |
|
96,389 |
|
123,386 |
|
34,330 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
South Carolina |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charleston |
|
|
|
|
|
|
3,854 |
|
|
|
|
|
3,854 |
|
3,854 |
|
117 |
|
2006 |
(4) |
Total South Carolina |
|
|
|
|
|
|
3,854 |
|
|
|
|
|
3,854 |
|
3,854 |
|
117 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tennessee |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Antioch |
|
|
|
|
1,613 |
|
2,530 |
|
|
|
1,613 |
|
2,530 |
|
4,143 |
|
76 |
|
2006 |
(4) |
Total Tennessee |
|
|
|
|
1,613 |
|
2,530 |
|
|
|
1,613 |
|
2,530 |
|
4,143 |
|
76 |
|
|
|
208
VORNADO REALTY TRUST
AND SUBSIDIARIES
SCHEDULE III
REAL ESTATE AND ACCUMULATED DEPRECIATION
December 31, 2007
COLUMN A |
COLUMN B |
COLUMN C |
COLUMN D |
COLUMN E |
COLUMN F |
COLUMN G |
COLUMN H |
COLUMN I | ||||||||||||
|
|
Initial cost to company (1) |
|
Gross amount at which |
|
|
|
Life on which | ||||||||||||
Description |
Encumbrances |
Land |
Buildings and |
Costs |
Land |
Buildings |
Total (2) |
Accumulated |
Date of |
Date |
in latest | |||||||||
Texas |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Abilene |
|
|
|
|
582 |
|
1,247 |
|
|
|
582 |
|
1,247 |
|
1,829 |
|
38 |
|
2006 |
(4) |
Texarkana |
|
|
|
|
|
|
485 |
|
|
|
|
|
485 |
|
485 |
|
15 |
|
2006 |
(4) |
Total Texas |
|
|
|
|
582 |
|
1,732 |
|
|
|
582 |
|
1,732 |
|
2,314 |
|
53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Utah |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ogden |
|
|
|
|
1,818 |
|
2,578 |
|
|
|
1,818 |
|
2,578 |
|
4,396 |
|
38 |
|
2007 |
(4) |
Total Utah |
|
|
|
|
1,818 |
|
2,578 |
|
|
|
1,818 |
|
2,578 |
|
4,396 |
|
38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Virginia |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Springfield (Springfield Mall) |
|
187,193 |
|
|
34,323 |
|
261,775 |
|
7,519 |
|
34,323 |
|
269,294 |
|
303,617 |
|
12,861 |
|
2007 |
(4) |
Loisdale |
|
|
|
|
845 |
|
4,189 |
|
|
|
845 |
|
4,189 |
|
5,034 |
|
17 |
|
2006 |
(4) |
Norfolk |
|
|
|
|
|
|
3,927 |
|
15 |
|
|
|
3,942 |
|
3,942 |
|
1,259 |
|
2005 |
(4) |
Total Virginia |
|
187,193 |
|
|
35,168 |
|
269,891 |
|
7,534 |
|
35,168 |
|
277,425 |
|
312,593 |
|
14,137 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Washington |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bellingham |
|
|
|
|
1,942 |
|
2,265 |
|
|
|
1,942 |
|
2,265 |
|
4,207 |
|
33 |
|
2007 |
(4) |
Total Washington |
|
|
|
|
1,942 |
|
2,265 |
|
|
|
1,942 |
|
2,265 |
|
4,207 |
|
33 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Washington D.C |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3040 M Street |
|
|
|
|
7,830 |
|
27,490 |
|
|
|
7,830 |
|
27,490 |
|
35,320 |
|
1,287 |
|
2006 |
(4) |
Total Washington D.C. |
|
|
|
|
7,830 |
|
27,490 |
|
|
|
7,830 |
|
27,490 |
|
35,320 |
|
1,287 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wisconsin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fond Du Lac |
|
|
|
|
|
|
186 |
|
|
|
|
|
186 |
|
186 |
|
6 |
|
2006 |
(4) |
Total Washington D.C. |
|
|
|
|
|
|
186 |
|
|
|
|
|
186 |
|
186 |
|
6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Puerto Rico (San Juan) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Las Catalinas |
|
62,130 |
|
|
15,280 |
|
64,370 |
|
7,369 |
|
15,282 |
|
71,737 |
|
87,019 |
|
16,201 |
1966 |
2002 |
(4) |
Montehiedra |
|
120,000 |
|
|
9,182 |
|
66,751 |
|
3,542 |
|
9,183 |
|
70,292 |
|
79,475 |
|
18,702 |
1966 |
1997 |
(4) |
Total Puerto Rico |
|
182,130 |
|
|
24,462 |
|
131,121 |
|
10,911 |
|
24,465 |
|
142,029 |
|
166,494 |
|
34,903 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Retail Properties |
|
1,377,549 |
|
|
1,285,055 |
|
2,387,452 |
|
392,082 |
|
1,289,679 |
|
2,774,910 |
|
4,064,589 |
|
331,626 |
|
|
|
209
VORNADO REALTY TRUST
AND SUBSIDIARIES
SCHEDULE III
REAL ESTATE AND ACCUMULATED DEPRECIATION
December 31, 2007
COLUMN A |
COLUMN B |
COLUMN C |
COLUMN D |
COLUMN E |
COLUMN F |
COLUMN G |
COLUMN H |
COLUMN I | ||||||||||||
|
|
Initial cost to company (1) |
|
Gross amount at which |
|
|
|
Life on which | ||||||||||||
Description |
Encumbrances |
Land |
Buildings and |
Costs |
Land |
Buildings |
Total (2) |
Accumulated |
Date of |
Date |
in latest | |||||||||
Merchandise Mart Properties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Illinois |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Merchandise Mart, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chicago |
|
550,000 |
|
|
64,528 |
|
319,146 |
|
138,296 |
|
64,535 |
|
457,435 |
|
521,970 |
|
101,789 |
1930 |
1998 |
(4) |
350 West Mart Center, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chicago |
|
|
|
|
14,238 |
|
67,008 |
|
77,625 |
|
14,246 |
|
144,625 |
|
158,871 |
|
36,315 |
1977 |
1998 |
(4) |
527 W. Kinzie, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chicago |
|
|
|
|
5,166 |
|
|
|
|
|
5,166 |
|
|
|
5,166 |
|
|
|
|
(4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Washington D.C. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Washington Office Center |
|
|
|
|
10,719 |
|
69,658 |
|
7,214 |
|
10,719 |
|
76,872 |
|
87,591 |
|
19,360 |
1990 |
1998 |
(4) |
Washington Design Center |
|
45,679 |
|
|
12,274 |
|
40,662 |
|
13,180 |
|
12,274 |
|
53,842 |
|
66,116 |
|
14,486 |
1919 |
1998 |
(4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North Carolina |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Market Square Complex, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
High Point |
|
221,258 |
|
|
13,038 |
|
102,239 |
|
77,621 |
|
15,047 |
|
177,851 |
|
192,898 |
|
37,786 |
1902-1989 |
1998 |
(4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New York |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7 West 34th Street |
|
|
|
|
34,614 |
|
94,167 |
|
35,136 |
|
34,614 |
|
129,303 |
|
163,917 |
|
19,905 |
1901 |
2000 |
(4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Massachusetts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boston Design Center |
|
71,750 |
|
|
|
|
93,915 |
|
4,218 |
|
|
|
98,133 |
|
98,133 |
|
5,089 |
1918 |
2005 |
(4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
California |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
L.A. Mart |
|
|
|
|
10,141 |
|
43,422 |
|
23,061 |
|
10,141 |
|
66,483 |
|
76,624 |
|
12,850 |
1958 |
2000 |
(4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Merchandise Mart |
|
888,687 |
|
|
164,718 |
|
830,217 |
|
376,351 |
|
166,742 |
|
1,204,544 |
|
1,371,286 |
|
247,580 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Temperature Controlled Logistics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Alabama |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Albertville |
|
|
|
|
540 |
|
6,106 |
|
7,663 |
|
718 |
|
13,591 |
|
14,309 |
|
1,963 |
2006 |
1997 |
(4) |
Montgomery |
|
|
|
|
13 |
|
5,814 |
|
5,646 |
|
|
|
11,473 |
|
11,473 |
|
7,419 |
|
1997 |
(4) |
Birmingham |
|
2,810 |
|
|
861 |
|
4,376 |
|
556 |
|
874 |
|
4,919 |
|
5,793 |
|
1,534 |
|
1997 |
(4) |
Total Alabama |
|
2,810 |
|
|
1,414 |
|
16,296 |
|
13,865 |
|
1,592 |
|
29,983 |
|
31,575 |
|
10,916 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Arizona |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Phoenix |
|
9,400 |
|
|
590 |
|
12,087 |
|
657 |
|
749 |
|
12,585 |
|
13,334 |
|
5,561 |
|
1998 |
(4) |
Total Arizona |
|
9,400 |
|
|
590 |
|
12,087 |
|
657 |
|
749 |
|
12,585 |
|
13,334 |
|
5,561 |
|
|
|
210
VORNADO REALTY TRUST
AND SUBSIDIARIES
SCHEDULE III
REAL ESTATE AND ACCUMULATED DEPRECIATION
December 31, 2007
COLUMN A |
COLUMN B |
COLUMN C |
COLUMN D |
COLUMN E |
COLUMN F |
COLUMN G |
COLUMN H |
COLUMN I | ||||||||||||
|
|
Initial cost to company (1) |
|
Gross amount at which |
|
|
|
Life on which | ||||||||||||
Description |
Encumbrances |
Land |
Buildings and |
Costs |
Land |
Buildings |
Total (2) |
Accumulated |
Date of |
Date |
in latest | |||||||||
Arkansas |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Springdale |
|
13,640 |
|
|
864 |
|
16,312 |
|
409 |
|
891 |
|
16,694 |
|
17,585 |
|
5,327 |
|
1998 |
(4) |
Russellville Freezer |
|
|
|
|
906 |
|
13,754 |
|
2,141 |
|
907 |
|
15,894 |
|
16,801 |
|
4,817 |
|
1998 |
(4) |
Russellville Valley |
|
18,865 |
|
|
1,522 |
|
14,552 |
|
54 |
|
1,522 |
|
14,606 |
|
16,128 |
|
5,708 |
|
1998 |
(4) |
West Memphis |
|
19,096 |
|
|
1,278 |
|
13,434 |
|
750 |
|
1,295 |
|
14,167 |
|
15,462 |
|
4,065 |
|
1997 |
(4) |
Texarkana |
|
19,250 |
|
|
537 |
|
7,922 |
|
286 |
|
625 |
|
8,120 |
|
8,745 |
|
4,207 |
|
1998 |
(4) |
Fort Smith |
|
8,760 |
|
|
255 |
|
3,957 |
|
401 |
|
255 |
|
4,358 |
|
4,613 |
|
1,206 |
|
1997 |
(4) |
Total Arkansas |
|
79,611 |
|
|
5,362 |
|
69,931 |
|
4,041 |
|
5,495 |
|
73,839 |
|
79,334 |
|
25,330 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
California |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ontario |
|
|
|
|
1,006 |
|
20,683 |
|
11,023 |
|
|
|
32,712 |
|
32,712 |
|
11,080 |
|
1997 |
(4) |
Victorville |
|
|
|
|
3,703 |
|
19,655 |
|
249 |
|
3,746 |
|
19,861 |
|
23,607 |
|
455 |
|
2007 |
(4) |
Watsonville |
|
|
|
|
1,097 |
|
7,415 |
|
10,617 |
|
|
|
19,129 |
|
19,129 |
|
7,075 |
|
1997 |
(4) |
Turlock, CA |
|
14,751 |
|
|
353 |
|
9,906 |
|
520 |
|
369 |
|
10,410 |
|
10,779 |
|
3,179 |
|
1997 |
(4) |
Turlock, CA |
|
|
|
|
662 |
|
16,496 |
|
(8,491 |
) |
1,099 |
|
7,568 |
|
8,667 |
|
2,634 |
|
1997 |
(4) |
Ontario |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) |
Total California |
|
14,751 |
|
|
6,821 |
|
74,155 |
|
13,918 |
|
5,214 |
|
89,680 |
|
94,894 |
|
24,423 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Florida |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tampa |
|
|
|
|
108 |
|
7,332 |
|
980 |
|
146 |
|
8,274 |
|
8,420 |
|
3,007 |
|
1997 |
(4) |
Bartow |
|
|
|
|
32 |
|
5,612 |
|
718 |
|
|
|
6,362 |
|
6,362 |
|
2,308 |
|
1997 |
(4) |
Plant City |
|
|
|
|
283 |
|
2,212 |
|
1,540 |
|
304 |
|
3,731 |
|
4,035 |
|
1,278 |
|
1997 |
(4) |
Total Florida |
|
|
|
|
423 |
|
15,156 |
|
3,238 |
|
450 |
|
18,367 |
|
18,817 |
|
6,593 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Georgia |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Atlanta |
|
25,000 |
|
|
3,490 |
|
38,488 |
|
2,280 |
|
3,798 |
|
40,460 |
|
44,258 |
|
11,012 |
|
1997 |
(4) |
Atlanta |
|
|
|
|
|
|
37,133 |
|
431 |
|
|
|
37,564 |
|
37,564 |
|
749 |
|
1997 |
(4) |
Atlanta |
|
15,200 |
|
|
4,442 |
|
18,373 |
|
2,430 |
|
4,740 |
|
20,505 |
|
25,245 |
|
6,116 |
|
1997 |
(4) |
Thomasville |
|
21,868 |
|
|
763 |
|
21,504 |
|
388 |
|
847 |
|
21,808 |
|
22,655 |
|
5,980 |
|
1998 |
(4) |
Atlanta |
|
20,000 |
|
|
2,201 |
|
6,767 |
|
7,805 |
|
2,201 |
|
14,572 |
|
16,773 |
|
5,282 |
|
2006 |
(4) |
Atlanta |
|
21,000 |
|
|
|
|
|
|
10,235 |
|
1,298 |
|
8,937 |
|
10,235 |
|
1,666 |
|
2001 |
(4) |
Montezuma |
|
|
|
|
66 |
|
6,079 |
|
1,011 |
|
66 |
|
7,090 |
|
7,156 |
|
1,856 |
|
1997 |
(4) |
Augusta |
|
2,400 |
|
|
260 |
|
3,307 |
|
1,300 |
|
287 |
|
4,580 |
|
4,867 |
|
1,820 |
|
1997 |
(4) |
Atlanta |
|
|
|
|
700 |
|
3,754 |
|
280 |
|
712 |
|
4,022 |
|
4,734 |
|
1,152 |
|
1997 |
(4) |
Total Georgia |
|
105,468 |
|
|
11,922 |
|
135,405 |
|
26,160 |
|
13,949 |
|
159,538 |
|
173,487 |
|
35,633 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Idaho |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Burley |
|
|
|
|
409 |
|
36,098 |
|
2,775 |
|
|
|
39,282 |
|
39,282 |
|
13,675 |
|
1997 |
(4) |
Nampa |
|
12,782 |
|
|
1,986 |
|
15,675 |
|
1,226 |
|
2,031 |
|
16,856 |
|
18,887 |
|
4,891 |
|
1997 |
(4) |
Total Idaho |
|
12,782 |
|
|
2,395 |
|
51,773 |
|
4,001 |
|
2,031 |
|
56,138 |
|
58,169 |
|
18,566 |
|
|
|
211
VORNADO REALTY TRUST
AND SUBSIDIARIES
SCHEDULE III
REAL ESTATE AND ACCUMULATED DEPRECIATION
December 31, 2007
COLUMN A |
COLUMN B |
COLUMN C |
COLUMN D |
COLUMN E |
COLUMN F |
COLUMN G |
COLUMN H |
COLUMN I | ||||||||||||
|
|
Initial cost to company (1) |
|
Gross amount at which |
|
|
|
Life on which | ||||||||||||
Description |
Encumbrances |
Land |
Buildings and |
Costs |
Land |
Buildings |
Total (2) |
Accumulated |
Date of |
Date |
in latest | |||||||||
Illinois |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rochelle |
|
|
|
|
1,570 |
|
30,357 |
|
341 |
|
1,587 |
|
30,681 |
|
32,268 |
|
770 |
|
2006 |
(4) |
Rochelle |
|
|
|
|
2,449 |
|
19,315 |
|
2,956 |
|
2,622 |
|
22,098 |
|
24,720 |
|
7,937 |
|
1997 |
(4) |
East Dubuque |
|
18,000 |
|
|
506 |
|
8,792 |
|
|
|
506 |
|
8,792 |
|
9,298 |
|
5,086 |
|
1998 |
(4) |
Total Illinois |
|
18,000 |
|
|
4,525 |
|
58,464 |
|
3,297 |
|
4,715 |
|
61,571 |
|
66,286 |
|
13,793 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Indiana |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Indianapolis |
|
52,000 |
|
|
2,021 |
|
26,569 |
|
3,082 |
|
2,325 |
|
29,347 |
|
31,672 |
|
8,363 |
|
1997 |
(4) |
Total Indiana |
|
52,000 |
|
|
2,021 |
|
26,569 |
|
3,082 |
|
2,325 |
|
29,347 |
|
31,672 |
|
8,363 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Iowa |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bettendorf |
|
6,600 |
|
|
1,275 |
|
12,203 |
|
1,730 |
|
1,405 |
|
13,803 |
|
15,208 |
|
4,467 |
|
1997 |
(4) |
Fort Dodge |
|
8,000 |
|
|
1,488 |
|
3,205 |
|
644 |
|
1,743 |
|
3,594 |
|
5,337 |
|
2,607 |
|
1997 |
(4) |
Total Iowa |
|
14,600 |
|
|
2,763 |
|
15,408 |
|
2,374 |
|
3,148 |
|
17,397 |
|
20,545 |
|
7,074 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kansas |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Garden City |
|
18,400 |
|
|
159 |
|
15,740 |
|
2,413 |
|
394 |
|
17,918 |
|
18,312 |
|
4,518 |
|
1998 |
(4) |
Wichita |
|
10,626 |
|
|
423 |
|
5,216 |
|
1,021 |
|
820 |
|
5,840 |
|
6,660 |
|
1,653 |
|
1997 |
(4) |
Total Kansas |
|
29,026 |
|
|
582 |
|
20,956 |
|
3,434 |
|
1,214 |
|
23,758 |
|
24,972 |
|
6,171 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kentucky |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sebree |
|
8,701 |
|
|
42 |
|
10,401 |
|
172 |
|
100 |
|
10,515 |
|
10,615 |
|
2,282 |
|
1998 |
(4) |
Total Kentucky |
|
8,701 |
|
|
42 |
|
10,401 |
|
172 |
|
100 |
|
10,515 |
|
10,615 |
|
2,282 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maine |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portland |
|
|
|
|
1 |
|
4,812 |
|
23 |
|
2 |
|
4,834 |
|
4,836 |
|
1,820 |
|
1997 |
(4) |
Total Maine |
|
|
|
|
1 |
|
4,812 |
|
23 |
|
2 |
|
4,834 |
|
4,836 |
|
1,820 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Massachusetts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gloucester |
|
|
|
|
1,826 |
|
12,271 |
|
1,389 |
|
1,853 |
|
13,633 |
|
15,486 |
|
4,823 |
|
1997 |
(4) |
Gloucester |
|
|
|
|
1,629 |
|
10,541 |
|
1,762 |
|
1,639 |
|
12,293 |
|
13,932 |
|
3,744 |
|
1997 |
(4) |
Gloucester |
|
|
|
|
2,274 |
|
8,327 |
|
1,026 |
|
2,410 |
|
9,217 |
|
11,627 |
|
4,728 |
|
1997 |
(4) |
Boston |
|
6,850 |
|
|
1,464 |
|
7,770 |
|
453 |
|
1,500 |
|
8,187 |
|
9,687 |
|
3,628 |
|
1997 |
(4) |
Total Massachusetts |
|
6,850 |
|
|
7,193 |
|
38,909 |
|
4,630 |
|
7,402 |
|
43,330 |
|
50,732 |
|
16,923 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Missouri |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carthage |
|
128,000 |
|
|
1,417 |
|
68,698 |
|
34,032 |
|
11,757 |
|
92,390 |
|
104,147 |
|
30,466 |
|
1998 |
(4) |
Marshall |
|
8,650 |
|
|
580 |
|
9,839 |
|
477 |
|
638 |
|
10,258 |
|
10,896 |
|
2,968 |
|
1997 |
(4) |
Kansas City |
|
|
|
|
|
|
|
|
1,965 |
|
1,965 |
|
|
|
1,965 |
|
916 |
|
2003 |
(4) |
Total Missouri |
|
136,650 |
|
|
1,997 |
|
78,537 |
|
36,474 |
|
14,360 |
|
102,648 |
|
117,008 |
|
34,350 |
|
|
|
212
VORNADO REALTY TRUST
AND SUBSIDIARIES
SCHEDULE III
REAL ESTATE AND ACCUMULATED DEPRECIATION
December 31, 2007
COLUMN A |
COLUMN B |
COLUMN C |
COLUMN D |
COLUMN E |
COLUMN F |
COLUMN G |
COLUMN H |
COLUMN I | ||||||||||||
|
|
Initial cost to company (1) |
|
Gross amount at which |
|
|
|
Life on which | ||||||||||||
Description |
Encumbrances |
Land |
Buildings and |
Costs |
Land |
Buildings |
Total (2) |
Accumulated |
Date of |
Date |
in latest | |||||||||
Mississippi |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
West Point |
|
19,920 |
|
|
69 |
|
11,495 |
|
404 |
|
75 |
|
11,893 |
|
11,968 |
|
6,032 |
|
1998 |
(4) |
Total Mississippi |
|
19,920 |
|
|
69 |
|
11,495 |
|
404 |
|
75 |
|
11,893 |
|
11,968 |
|
6,032 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nebraska |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fremont |
|
17,530 |
|
|
13 |
|
12,817 |
|
660 |
|
26 |
|
13,464 |
|
13,490 |
|
3,514 |
|
1998 |
(4) |
Grand Island |
|
|
|
|
31 |
|
582 |
|
5,927 |
|
|
|
6,540 |
|
6,540 |
|
1,823 |
|
1997 |
(4) |
Total Nebraska |
|
17,530 |
|
|
44 |
|
13,399 |
|
6,587 |
|
26 |
|
20,004 |
|
20,030 |
|
5,337 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New York |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Syracuse |
|
16,170 |
|
|
1,930 |
|
31,749 |
|
2,179 |
|
1,999 |
|
33,859 |
|
35,858 |
|
9,927 |
|
1997 |
(4) |
Total New York |
|
16,170 |
|
|
1,930 |
|
31,749 |
|
2,179 |
|
1,999 |
|
33,859 |
|
35,858 |
|
9,927 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North Carolina |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tarboro |
|
26,570 |
|
|
|
|
2,160 |
|
18,796 |
|
|
|
20,956 |
|
20,956 |
|
4,222 |
|
1997 |
(4) |
Charlotte |
|
6,230 |
|
|
1,068 |
|
12,296 |
|
1,262 |
|
1,245 |
|
13,381 |
|
14,626 |
|
3,939 |
|
1997 |
(4) |
Charlotte |
|
|
|
|
80 |
|
|
|
(80 |
) |
|
|
|
|
|
|
|
|
1997 |
(4) |
Total North Carolina |
|
32,800 |
|
|
1,148 |
|
14,456 |
|
19,978 |
|
1,245 |
|
34,337 |
|
35,582 |
|
8,161 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ohio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Massillon |
|
|
|
|
|
|
|
|
11,745 |
|
|
|
11,745 |
|
11,745 |
|
2,168 |
2000 |
|
(4) |
Total Ohio |
|
|
|
|
|
|
|
|
11,745 |
|
|
|
11,745 |
|
11,745 |
|
2,168 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oklahoma |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oklahoma City |
|
|
|
|
244 |
|
2,450 |
|
363 |
|
325 |
|
2,732 |
|
3,057 |
|
862 |
|
1997 |
(4) |
Total Oklahoma |
|
|
|
|
244 |
|
2,450 |
|
363 |
|
325 |
|
2,732 |
|
3,057 |
|
862 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oregon |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salem |
|
42,230 |
|
|
2,721 |
|
27,089 |
|
680 |
|
2,860 |
|
27,630 |
|
30,490 |
|
8,080 |
|
1997 |
(4) |
Woodburn |
|
11,781 |
|
|
1,084 |
|
28,130 |
|
437 |
|
1,084 |
|
28,567 |
|
29,651 |
|
11,729 |
|
1997 |
(4) |
Ontario |
|
|
|
|
1,031 |
|
21,896 |
|
2,747 |
|
|
|
25,674 |
|
25,674 |
|
9,686 |
|
1997 |
(4) |
Hermiston |
|
26,650 |
|
|
1,063 |
|
23,105 |
|
236 |
|
1,191 |
|
23,213 |
|
24,404 |
|
7,493 |
|
1997 |
(4) |
Milwaukee |
|
19,450 |
|
|
1,776 |
|
16,546 |
|
1,089 |
|
1,840 |
|
17,571 |
|
19,411 |
|
5,823 |
|
1997 |
(4) |
Total Oregon |
|
100,111 |
|
|
7,675 |
|
116,766 |
|
5,189 |
|
6,975 |
|
122,655 |
|
129,630 |
|
42,811 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pennsylvania |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fogelsville |
|
|
|
|
9,757 |
|
43,633 |
|
2,910 |
|
9,711 |
|
46,589 |
|
56,300 |
|
17,755 |
|
1997 |
(4) |
York |
|
|
|
|
5,600 |
|
28,172 |
|
431 |
|
5,661 |
|
28,542 |
|
34,203 |
|
357 |
|
2007 |
(4) |
Leesport |
|
25,790 |
|
|
2,823 |
|
20,698 |
|
1,433 |
|
3,214 |
|
21,740 |
|
24,954 |
|
6,469 |
|
1997 |
(4) |
Total Pennsylvania |
|
25,790 |
|
|
18,180 |
|
92,503 |
|
4,774 |
|
18,586 |
|
96,871 |
|
115,457 |
|
24,581 |
|
|
|
213
VORNADO REALTY TRUST
AND SUBSIDIARIES
SCHEDULE III
REAL ESTATE AND ACCUMULATED DEPRECIATION
December 31, 2007
COLUMN A |
COLUMN B |
COLUMN C |
COLUMN D |
COLUMN E |
COLUMN F |
COLUMN G |
COLUMN H |
COLUMN I | ||||||||||||
|
|
Initial cost to company (1) |
|
Gross amount at which |
|
|
|
Life on which | ||||||||||||
Description |
Encumbrances |
Land |
Buildings and |
Costs |
Land |
Buildings |
Total (2) |
Accumulated |
Date of |
Date |
in latest | |||||||||
South Carolina |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Columbia |
|
|
|
|
360 |
|
4,518 |
|
147 |
|
390 |
|
4,635 |
|
5,025 |
|
1,373 |
|
1997 |
(4) |
Total South Carolina |
|
|
|
|
360 |
|
4,518 |
|
147 |
|
390 |
|
4,635 |
|
5,025 |
|
1,373 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
South Dakota |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sioux Falls |
|
|
|
|
59 |
|
14,132 |
|
1,148 |
|
125 |
|
15,214 |
|
15,339 |
|
4,146 |
|
1998 |
(4) |
Total South Dakota |
|
|
|
|
59 |
|
14,132 |
|
1,148 |
|
125 |
|
15,214 |
|
15,339 |
|
4,146 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tennessee |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Murfreesboro |
|
32,400 |
|
|
937 |
|
12,568 |
|
5,802 |
|
1,427 |
|
17,880 |
|
19,307 |
|
4,975 |
|
1997 |
(4) |
Memphis |
|
|
|
|
699 |
|
11,484 |
|
1,226 |
|
1,111 |
|
12,298 |
|
13,409 |
|
3,375 |
|
1997 |
(4) |
Memphis |
|
|
|
|
80 |
|
|
|
|
|
80 |
|
|
|
80 |
|
|
|
1997 |
(4) |
Total Tennessee |
|
32,400 |
|
|
1,716 |
|
24,052 |
|
7,028 |
|
2,618 |
|
30,178 |
|
32,796 |
|
8,350 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Texas |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ft. Worth |
|
|
|
|
3,358 |
|
26,305 |
|
363 |
|
3,394 |
|
26,632 |
|
30,026 |
|
722 |
|
2006 |
(4) |
Amarillo |
|
24,948 |
|
|
106 |
|
18,549 |
|
614 |
|
132 |
|
19,137 |
|
19,269 |
|
6,030 |
|
1998 |
(4) |
Ft. Worth |
|
27,680 |
|
|
|
|
208 |
|
9,559 |
|
2,292 |
|
7,475 |
|
9,767 |
|
1,649 |
|
1998 |
(4) |
Total Texas |
|
52,628 |
|
|
3,464 |
|
45,062 |
|
10,536 |
|
5,818 |
|
53,244 |
|
59,062 |
|
8,401 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Utah |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Clearfield |
|
43,840 |
|
|
1,348 |
|
24,605 |
|
969 |
|
1,665 |
|
25,257 |
|
26,922 |
|
7,137 |
|
1997 |
(4) |
Total Utah |
|
43,840 |
|
|
1,348 |
|
24,605 |
|
969 |
|
1,665 |
|
25,257 |
|
26,922 |
|
7,137 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Virginia |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Strasburg |
|
27,600 |
|
|
|
|
|
|
16,025 |
|
1,209 |
|
14,816 |
|
16,025 |
|
3,337 |
|
1999 |
(4) |
Norfolk |
|
6,700 |
|
|
1,033 |
|
5,731 |
|
649 |
|
1,106 |
|
6,307 |
|
7,413 |
|
1,714 |
|
1997 |
(4) |
Total Virginia |
|
34,300 |
|
|
1,033 |
|
5,731 |
|
16,674 |
|
2,315 |
|
21,123 |
|
23,438 |
|
5,051 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Washington |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Moses Lake |
|
30,080 |
|
|
659 |
|
32,910 |
|
343 |
|
670 |
|
33,242 |
|
33,912 |
|
8,149 |
|
1997 |
(4) |
Connell |
|
29,414 |
|
|
357 |
|
20,825 |
|
183 |
|
357 |
|
21,008 |
|
21,365 |
|
5,241 |
|
1997 |
(4) |
Burlington |
|
14,730 |
|
|
756 |
|
13,092 |
|
275 |
|
768 |
|
13,355 |
|
14,123 |
|
2,735 |
|
1997 |
(4) |
Walla Walla |
|
4,810 |
|
|
954 |
|
10,992 |
|
(156 |
) |
731 |
|
11,059 |
|
11,790 |
|
4,608 |
|
1997 |
(4) |
Pasco |
|
18,850 |
|
|
9 |
|
690 |
|
9,325 |
|
9 |
|
10,015 |
|
10,024 |
|
2,224 |
|
1997 |
(4) |
Wallula |
|
5,200 |
|
|
125 |
|
7,705 |
|
169 |
|
128 |
|
7,871 |
|
7,999 |
|
2,845 |
|
1997 |
(4) |
Total Washington |
|
103,084 |
|
|
2,860 |
|
86,214 |
|
10,139 |
|
2,663 |
|
96,550 |
|
99,213 |
|
25,802 |
|
|
|
214
VORNADO REALTY TRUST
AND SUBSIDIARIES
SCHEDULE III
REAL ESTATE AND ACCUMULATED DEPRECIATION
December 31, 2007
COLUMN A |
COLUMN B |
COLUMN C |
COLUMN D |
COLUMN E |
COLUMN F |
COLUMN G |
COLUMN H |
COLUMN I | ||||||||||||
|
|
Initial cost to company (1) |
|
Gross amount at which |
|
|
|
Life on which | ||||||||||||
Description |
Encumbrances |
Land |
Buildings and |
Costs |
Land |
Buildings |
Total (2) |
Accumulated |
Date of |
Date |
in latest | |||||||||
Wisconsin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plover |
|
43,320 |
|
|
865 |
|
44,544 |
|
1,197 |
|
942 |
|
45,664 |
|
46,606 |
|
12,115 |
|
1997 |
(4) |
Tomah |
|
22,520 |
|
|
219 |
|
16,990 |
|
300 |
|
220 |
|
17,289 |
|
17,509 |
|
4,892 |
|
1997 |
(4) |
Babcock |
|
14,938 |
|
|
|
|
|
|
5,898 |
|
346 |
|
5,552 |
|
5,898 |
|
1,285 |
|
1999 |
(4) |
Total Wisconsin |
|
80,778 |
|
|
1,084 |
|
61,534 |
|
7,395 |
|
1,508 |
|
68,505 |
|
70,013 |
|
18,292 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Temperature Controlled Logistics |
|
1,050,000 |
|
|
89,265 |
|
1,177,525 |
|
224,621 |
|
109,079 |
|
1,382,332 |
|
1,491,411 |
|
396,229 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warehouse/Industrial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New Jersey |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
East Hanover |
|
25,656 |
|
|
576 |
|
7,752 |
|
7,642 |
|
691 |
|
15,279 |
|
15,970 |
|
14,753 |
1972 |
1972 |
(4) |
Garfield |
|
|
|
|
96 |
|
8,068 |
|
10,781 |
|
45 |
|
18,900 |
|
18,945 |
|
14,781 |
1979 |
1998 |
(4) |
Edison |
|
|
|
|
704 |
|
2,839 |
|
1,713 |
|
704 |
|
4,552 |
|
5,256 |
|
4,111 |
1962 |
1962 |
(4) |
Total Warehouse/Industrial |
|
25,656 |
|
|
1,376 |
|
18,659 |
|
20,136 |
|
1,440 |
|
38,731 |
|
40,171 |
|
33,645 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Properties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wasserman |
|
94,626 |
|
|
28,052 |
|
|
|
191,896 |
|
87,702 |
|
132,246 |
|
219,948 |
|
6,803 |
|
2005 |
(4) |
Hotel Pennsylvania |
|
|
|
|
29,903 |
|
121,712 |
|
38,805 |
|
29,903 |
|
160,517 |
|
109,420 |
|
53,185 |
1919 |
1997 |
(4) |
220 Central Park South |
|
128,998 |
|
|
115,720 |
|
16,420 |
|
60,355 |
|
115,720 |
|
76,775 |
|
192,495 |
|
9,389 |
|
2005 |
(4) |
40 East 66th Residential |
|
|
|
|
35,649 |
|
79,348 |
|
34,850 |
|
42,429 |
|
107,418 |
|
149,847 |
|
1,312 |
|
2005 |
(4) |
677-679 Madison |
|
|
|
|
1,462 |
|
1,058 |
|
1,294 |
|
2,212 |
|
1,602 |
|
3,814 |
|
48 |
|
2006 |
(4) |
Total Other Properties |
|
223,624 |
|
|
210,786 |
|
218,538 |
|
327,200 |
|
277,966 |
|
478,558 |
|
756,524 |
|
70,737 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leasehold Improvements |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equipment and Other |
|
|
|
|
|
|
|
|
441,787 |
|
|
|
441,787 |
|
441,787 |
|
240,440 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DECEMBER 31, 2007 |
$ |
8,836,354 |
|
|
4,652,365 |
|
11,408,784 |
|
2,911,287 |
|
4,706,653 |
|
14,265,783 |
|
18,972,436 |
|
2,407,140 |
|
|
|
*These encumbrances are cross-collateralized under a blanket mortgage in the amount of $455,907 as of December 31, 2007.
Notes:
|
(1) |
Initial cost is cost as of January 30, 1982 (the date on which Vornado commenced real estate operations) unless acquired subsequent to that date see Column H. |
|
(2) |
The net basis of the companys assets and liabilities for tax purposes is approximately $3.4 billion lower than the amount reported for financial statement purposes. |
|
(3) |
Date of original construction many properties have had substantial renovation or additional construction see Column D. |
|
(4) |
Depreciation of the buildings and improvements are calculated over lives ranging from the life of the lease to forty years. |
215
VORNADO REALTY TRUST
AND SUBSIDIARIES
SCHEDULE III
REAL ESTATE AND ACCUMULATED DEPRECIATION
(AMOUNTS IN THOUSANDS)
|
The following is a reconciliation of real estate assets and accumulated depreciation: |
|
|
Year Ended December 31, |
| |||||||
|
|
2007 |
|
2006 |
|
2005 |
| |||
Real Estate |
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period |
|
$ |
13,433,370 |
|
$ |
11,252,032 |
|
$ |
9,589,431 |
|
Additions during the period: |
|
|
|
|
|
|
|
|
|
|
Land |
|
|
1,956,602 |
|
|
552,381 |
|
|
589,148 |
|
Buildings & improvements |
|
|
3,617,881 |
|
|
1,860,881 |
|
|
1,103,363 |
|
|
|
|
19,007,853 |
|
|
13,665,294 |
|
|
11,281,942 |
|
Less: Assets sold and written-off |
|
|
35,417 |
|
|
231,924 |
|
|
29,910 |
|
Balance at end of period |
|
$ |
18,972,436 |
|
$ |
13,433,370 |
|
$ |
11,252,032 |
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated Depreciation |
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period |
|
$ |
1,961,974 |
|
$ |
1,653,572 |
|
$ |
1,393,900 |
|
Additions charged to operating expenses |
|
|
445,150 |
|
|
353,473 |
|
|
296,633 |
|
Additions due to acquisitions |
|
|
20,817 |
|
|
|
|
|
|
|
|
|
|
2,427,941 |
|
|
2,007,045 |
|
|
1,690,533 |
|
Less: Accumulated depreciation on assets |
|
|
20,801 |
|
|
45,071 |
|
|
36,961 |
|
Balance at end of period |
|
$ |
2,407,140 |
|
$ |
1,961,974 |
|
$ |
1,653,572 |
|
216
EXHIBIT INDEX
Exhibit No. |
|
|
|
|
3.1 |
|
- |
Articles of Restatement of Vornado Realty Trust, as filed with the State |
* |
|
|
|
|
|
3.2 |
|
- |
Amended and Restated Bylaws of Vornado Realty Trust, as amended on March 2, 2000 - |
* |
|
|
|
|
|
3.3 |
|
- |
Second Amended and Restated Agreement of Limited Partnership of Vornado Realty L.P., |
* |
|
|
|
|
|
3.4 |
|
- |
Amendment to the Partnership Agreement, dated as of December 16, 1997 Incorporated by |
* |
|
|
|
|
|
3.5 |
|
- |
Second Amendment to the Partnership Agreement, dated as of April 1, 1998 Incorporated |
* |
|
|
|
|
|
3.6 |
|
- |
Third Amendment to the Partnership Agreement, dated as of November 12, 1998 - |
* |
|
|
|
|
|
3.7 |
|
- |
Fourth Amendment to the Partnership Agreement, dated as of November 30, 1998 - |
* |
|
|
|
|
|
3.8 |
|
- |
Fifth Amendment to the Partnership Agreement, dated as of March 3, 1999 - Incorporated by |
* |
|
|
|
|
|
3.9 |
|
- |
Sixth Amendment to the Partnership Agreement, dated as of March 17, 1999 - Incorporated |
* |
|
|
|
|
|
3.10 |
|
- |
Seventh Amendment to the Partnership Agreement, dated as of May 20, 1999 - Incorporated |
* |
|
|
|
|
|
3.11 |
|
- |
Eighth Amendment to the Partnership Agreement, dated as of May 27, 1999 - Incorporated |
* |
|
|
|
|
|
3.12 |
|
- |
Ninth Amendment to the Partnership Agreement, dated as of September 3, 1999 - |
* |
|
|
|
|
|
3.13 |
|
- |
Tenth Amendment to the Partnership Agreement, dated as of September 3, 1999 - |
* |
|
|
|
|
|
|
|
|
_______________________ |
|
217
3.14 |
|
- |
Eleventh Amendment to the Partnership Agreement, dated as of November 24, 1999 - |
* |
|
|
|
|
|
3.15 |
|
- |
Twelfth Amendment to the Partnership Agreement, dated as of May 1, 2000 - Incorporated |
* |
|
|
|
|
|
3.16 |
|
- |
Thirteenth Amendment to the Partnership Agreement, dated as of May 25, 2000 - |
* |
|
|
|
|
|
3.17 |
|
- |
Fourteenth Amendment to the Partnership Agreement, dated as of December 8, 2000 - |
* |
|
|
|
|
|
3.18 |
|
- |
Fifteenth Amendment to the Partnership Agreement, dated as of December 15, 2000 - |
* |
|
|
|
|
|
3.19 |
|
- |
Sixteenth Amendment to the Partnership Agreement, dated as of July 25, 2001 - Incorporated |
* |
|
|
|
|
|
3.20 |
|
- |
Seventeenth Amendment to the Partnership Agreement, dated as of September 21, 2001 - |
* |
|
|
|
|
|
3.21 |
|
- |
Eighteenth Amendment to the Partnership Agreement, dated as of January 1, 2002 - |
* |
|
|
|
|
|
3.22 |
|
- |
Nineteenth Amendment to the Partnership Agreement, dated as of July 1, 2002 - Incorporated |
* |
|
|
|
|
|
3.23 |
|
- |
Twentieth Amendment to the Partnership Agreement, dated April 9, 2003 - Incorporated by |
* |
|
|
|
|
|
3.24 |
|
- |
Twenty-First Amendment to the Partnership Agreement, dated as of July 31, 2003 - |
* |
|
|
|
|
|
3.25 |
|
- |
Twenty-Second Amendment to the Partnership Agreement, dated as of November 17, 2003 |
* |
|
|
|
|
|
3.26 |
|
- |
Twenty-Third Amendment to the Partnership Agreement, dated May 27, 2004 Incorporated |
* |
|
|
|
|
|
3.27 |
|
- |
Twenty-Fourth Amendment to the Partnership Agreement, dated August 17, 2004 |
* |
|
|
|
|
|
|
|
|
_______________________ |
|
218
3.28 |
|
- |
Twenty-Fifth Amendment to the Partnership Agreement, dated November 17, 2004 |
* |
|
|
|
|
|
3.29 |
|
- |
Twenty-Sixth Amendment to the Partnership Agreement, dated December 17, 2004 |
* |
|
|
|
|
|
3.30 |
|
- |
Twenty-Seventh Amendment to the Partnership Agreement, dated December 20, 2004 |
* |
|
|
|
|
|
3.31 |
|
- |
Twenty-Eighth Amendment to the Partnership Agreement, dated December 30, 2004 - |
* |
|
|
|
|
|
3.32 |
|
- |
Twenty-Ninth Amendment to the Partnership Agreement, dated June 17, 2005 - Incorporated |
* |
|
|
|
|
|
3.33 |
|
- |
Thirtieth Amendment to the Partnership Agreement, dated August 31, 2005 - Incorporated by |
* |
|
|
|
|
|
3.34 |
|
- |
Thirty-First Amendment to the Partnership Agreement, dated September 9, 2005 - |
* |
|
|
|
|
|
3.35 |
|
- |
Thirty-Second Amendment and Restated Agreement of Limited Partnership, dated as of |
* |
|
|
|
|
|
3.36 |
|
- |
Thirty-Third Amendment to Second Amended and Restated Agreement of Limited |
* |
|
|
|
|
|
3.37 |
|
- |
Thirty-Fourth Amendment to Second Amended and Restated Agreement of Limited |
* |
|
|
|
|
|
3.38 |
|
- |
Thirty-Fifth Amendment to Second Amended and Restated Agreement of Limited |
* |
|
|
|
|
|
3.39 |
|
- |
Thirty-Sixth Amendment to Second Amended and Restated Agreement of Limited |
* |
|
|
|
|
|
3.40 |
|
- |
Thirty-Seventh Amendment to Second Amended and Restated Agreement of Limited |
* |
|
|
|
|
|
|
|
|
_______________________ |
|
219
3.41 |
|
- |
Thirty-Eighth Amendment to Second Amended and Restated Agreement of Limited |
* |
|
|
|
|
|
3.42 |
|
- |
Thirty-Ninth Amendment to Second Amended and Restated Agreement of Limited |
* |
|
|
|
|
|
3.43 |
|
- |
Fortieth Amendment to Second Amended and Restated Agreement of Limited |
* |
|
|
|
|
|
4.1 |
|
- |
Indenture and Servicing Agreement, dated as of March 1, 2000, among Vornado Finance |
* |
|
|
|
|
|
4.2 |
|
- |
Indenture, dated as of June 24, 2002, between Vornado Realty L.P. and The Bank of New |
* |
|
|
|
|
|
4.3 |
|
- |
Indenture, dated as of November 25, 2003, between Vornado Realty L.P. and The Bank of |
* |
|
|
|
|
|
4.4 |
|
- |
Indenture, dated as of November 20, 2006, among Vornado Realty Trust, as Issuer, Vornado |
* |
|
|
|
|
|
|
|
|
Certain instruments defining the rights of holders of long-term debt securities of Vornado |
|
|
|
|
|
|
10.1 |
** |
- |
Vornado Realty Trusts 1993 Omnibus Share Plan - Incorporated by reference to Exhibit 4.1 |
* |
|
|
|
|
|
10.2 |
** |
- |
Vornado Realty Trusts 1993 Omnibus Share Plan, as amended - Incorporated by reference to |
* |
|
|
|
|
|
10.3 |
|
- |
Master Agreement and Guaranty, between Vornado, Inc. and Bradlees New Jersey, Inc. dated |
* |
|
|
|
|
|
10.4 |
|
- |
Registration Rights Agreement between Vornado, Inc. and Steven Roth, dated December 29, |
* |
|
|
|
|
|
|
|
|
_______________________ |
|
|
|
|
|
|
220
10.5 |
|
- |
Stock Pledge Agreement between Vornado, Inc. and Steven Roth dated December 29, 1992 - |
* |
|
|
|
|
|
10.6 |
|
- |
Management Agreement between Interstate Properties and Vornado, Inc. dated July 13, 1992 |
* |
|
|
|
|
|
10.7 |
** |
- |
Employment Agreement, dated as of April 15, 1997, by and among Vornado Realty Trust, |
* |
|
|
|
|
|
10.8 |
|
- |
Consolidated and Restated Mortgage, Security Agreement, Assignment of Leases and Rents |
* |
|
|
|
|
|
10.9 |
** |
- |
Promissory Note from Steven Roth to Vornado Realty Trust, dated December 23, 2005 |
* |
|
|
|
|
|
10.10 |
** |
- |
Letter agreement, dated November 16, 1999, between Steven Roth and Vornado Realty Trust |
* |
|
|
|
|
|
10.11 |
|
- |
Agreement and Plan of Merger, dated as of October 18, 2001, by and among Vornado Realty |
* |
|
|
|
|
|
10.12 |
|
- |
Registration Rights Agreement, dated January 1, 2002, between Vornado Realty Trust and |
* |
|
|
|
|
|
10.13 |
|
- |
Tax Reporting and Protection Agreement, dated December 31, 2001, by and among Vornado, |
* |
|
|
|
|
|
10.14 |
** |
- |
Employment Agreement between Vornado Realty Trust and Michael D. Fascitelli, dated |
* |
|
|
|
|
|
10.15 |
** |
- |
First Amendment, dated October 31, 2002, to the Employment Agreement between Vornado |
* |
|
|
|
|
|
|
|
|
_______________________ |
|
221
10.16 |
|
- |
Registration Rights Agreement, dated as of July 21, 1999, by and between Vornado Realty |
* |
|
|
|
|
|
10.17 |
|
- |
Form of Registration Rights Agreement between Vornado Realty Trust and the holders of |
* |
|
|
|
|
|
10.18 |
|
- |
Amendment to Real Estate Retention Agreement, dated as of July 3, 2002, by and between |
* |
|
|
|
|
|
10.19 |
|
- |
59th Street Real Estate Retention Agreement, dated as of July 3, 2002, by and between |
* |
|
|
|
|
|
10.20 |
|
- |
Amended and Restated Management and Development Agreement, dated as of July 3, 2002, |
* |
|
|
|
|
|
10.21 |
|
- |
59th Street Management and Development Agreement, dated as of July 3, 2002, by and |
* |
|
|
|
|
|
10.22 |
|
- |
Amendment dated May 29, 2002, to the Stock Pledge Agreement between Vornado Realty |
* |
|
|
|
|
|
10.23 |
** |
- |
Vornado Realty Trusts 2002 Omnibus Share Plan - Incorporated by reference to Exhibit 4.2 |
* |
|
|
|
|
|
10.24 |
|
- |
Registration Rights Agreement by and between Vornado Realty Trust and Bel Holdings LLC |
* |
|
|
|
|
|
10.25 |
|
- |
Registration Rights Agreement, dated as of May 27, 2004, by and between Vornado Realty |
* |
|
|
|
|
|
10.26 |
|
- |
Registration Rights Agreement, dated as of December 17, 2004, by and between Vornado |
* |
|
|
|
|
|
|
|
|
_______________________ |
|
222
10.27 |
** |
- |
Form of Stock Option Agreement between the Company and certain employees |
* |
|
|
|
|
|
10.28 |
** |
- |
Form of Restricted Stock Agreement between the Company and certain employees |
* |
|
|
|
|
|
10.29 |
** |
- |
Employment Agreement between Vornado Realty Trust and Sandeep Mathrani, dated |
* |
|
|
|
|
|
10.30 |
|
- |
Contribution Agreement, dated May 12, 2005, by and among Robert Kogod, Vornado Realty |
* |
|
|
|
|
|
10.31 |
** |
- |
Amendment, dated March 17, 2006, to the Vornado Realty Trust Omnibus Share Plan |
* |
|
|
|
|
|
10.32 |
** |
- |
Form of Vornado Realty Trust 2006 Out-Performance Plan Award Agreement, dated as of |
* |
|
|
|
|
|
10.33 |
** |
- |
Form of Vornado Realty Trust 2002 Restricted LTIP Unit Agreement Incorporated by |
* |
|
|
|
|
|
10.34 |
|
- |
Revolving Credit Agreement, dated as of June 28, 2006, among the Operating Partnership, |
* |
|
|
|
|
|
10.35 |
** |
- |
Amendment No.2, dated May 18, 2006, to the Vornado Realty Trust Omnibus Share Plan |
* |
|
|
|
|
|
10.36 |
** |
- |
Amended and Restated Employment Agreement between Vornado Realty Trust and Joseph |
* |
|
|
|
|
|
10.37 |
|
- |
Guaranty, made as of June 28, 2006, by Vornado Realty Trust, for the benefit of JP Morgan |
* |
|
|
|
|
|
|
|
|
_______________________ |
|
223
10.38 |
** |
- |
Amendment, dated October 26, 2006, to the Vornado Realty Trust Omnibus Share Plan |
* |
|
|
|
|
|
10.39 |
** |
- |
Amendment to Real Estate Retention Agreement, dated January 1, 2007, by and between |
* |
|
|
|
|
|
10.40 |
** |
- |
Amendment to 59th Street Real Estate Retention Agreement, dated January 1, 2007, by and |
* |
|
|
|
|
|
10.41 |
|
- |
Stock Purchase Agreement between the Sellers identified and Vornado America LLC, as the |
* |
|
|
|
|
|
10.42 |
** |
- |
Employment Agreement between Vornado Realty Trust and Mitchell Schear, as of April 19, |
* |
|
|
|
|
|
10.43 |
|
- |
Revolving Credit Agreement, dated as of September 28, 2007, among Vornado Realty L.P. as |
* |
|
|
|
|
|
10.44 |
|
- |
Second Amendment to Revolving Credit Agreement, dated as of September 28, 2007, by and |
* |
|
|
|
|
|
10.45 |
|
- |
Form of Vornado Realty Trust 2002 Omnibus Share Plan Non-Employee Trustee Restricted |
|
|
|
|
|
|
12 |
|
- |
Computation of Ratios |
|
|
|
|
|
|
21 |
|
- |
Subsidiaries of the Registrant |
|
|
|
|
|
|
23 |
|
- |
Consent of Independent Registered Public Accounting Firm |
|
|
|
|
|
|
31.1 |
|
- |
Rule 13a-14 (a) Certification of the Chief Executive Officer |
|
|
|
|
|
|
31.2 |
|
- |
Rule 13a-14 (a) Certification of the Chief Financial Officer |
|
|
|
|
|
|
32.1 |
|
- |
Section 1350 Certification of the Chief Executive Officer |
|
|
|
|
|
|
32.2 |
|
- |
Section 1350 Certification of the Chief Financial Officer |
|
|
|
|
|
|
|
|
|
_______________________ |
|
224
EXHIBIT 23
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the incorporation by reference in the following Registration Statements of our reports dated February 26, 2008, relating to the consolidated financial statements and financial statement schedules of Vornado Realty Trust, and the effectiveness of Vornado Realty Trusts internal control over financial reporting, appearing in the Annual Report on Form 10-K of Vornado Realty Trust for the year ended December 31, 2007:
Registration Statement No. 333-68462 on Form S-8
Amendment No. 1 to Registration Statement No. 333-36080 on Form S-3
Registration Statement No. 333-64015 on Form S-3
Amendment No.1 to Registration Statement No. 333-50095 on Form S-3
Registration Statement No. 333-52573 on Form S-8
Registration Statement No. 333-29011 on Form S-8
Registration Statement No. 333-09159 on Form S-8
Registration Statement No. 333-76327 on Form S-3
Amendment No.1 to Registration Statement No. 333-89667 on Form S-3
Registration Statement No. 333-81497 on Form S-8
Registration Statement No. 333-102216 on Form S-8
Amendment No.1 to Registration Statement No. 333-102215 on Form S-3
Amendment No.1 to Registration Statement No. 333-102217 on Form S-3
Registration Statement No. 333-105838 on Form S-3
Registration Statement No. 333-107024 on Form S-3
Registration Statement No. 333-109661 on Form S-3
Registration Statement No. 333-114146 on Form S-3
Registration Statement No. 333-114807 on Form S-3
Registration Statement No. 333-121929 on Form S-3
Amendment No. 1 to Registration Statement No. 333-120384 on Form S-3
Registration Statement No. 333-126963 on Form S-3
Registration Statement No. 333-139646 on Form S-3
Registration Statement No. 333-141162 on Form S-3
and in the following joint registration statements of Vornado Realty Trust and Vornado Realty L.P. :
Amendment No. 4 to Registration Statement No. 333-40787 on Form S-3
Amendment No. 4 to Registration Statement No. 333-29013 on Form S-3
Registration Statement No. 333-108138 on Form S-3
Registration Statement No. 333-122306 on Form S-3
Registration Statement No. 333-138367 on Form S-3
/s/ DELOITTE & TOUCHE LLP
Parsippany, New Jersey
February 26, 2008
|
|
|
|
EXHIBIT 21 |
|
|
|
|
|
|
|
|
|
State of |
Name of Subsidiary |
|
|
|
Organization |
|
|
|
|
|
1227 1229 Management, L.L.C. |
|
|
|
Delaware |
1227 25th Street, L.L.C. |
|
|
|
Delaware |
1229-1231 25th Street, L.L.C. |
|
|
|
Delaware |
14th Street Acquisition II, L.L.C. |
|
|
|
Delaware |
14th Street Acquisition, L.L.C. |
|
|
|
Delaware |
150 East 58th Street, L.L.C. |
|
|
|
New York |
1740 Broadway Associates, L.P. |
|
|
|
Delaware |
175 Lexington, L.L.C. |
|
|
|
New York |
20 Broad Company, L.L.C. |
|
|
|
New York |
20 Broad Lender, L.L.C. |
|
|
|
New York |
201 East 66th Street, L.L.C. |
|
|
|
New York |
220 S 20th Street Developer L.L.C. |
|
|
|
Delaware |
29 West 57th Street Owner L.L.C. |
|
|
|
Delaware |
31 West 57th Street Owner L.L.C. |
|
|
|
Delaware |
330 Madison Company, L.L.C. |
|
|
|
New York |
350 North Orleans, L.L.C. |
|
|
|
Delaware |
40 East 14 Realty Associates General Partnership |
|
|
|
New York |
40 East 14 Realty Associates, L.L.C. |
|
|
|
New York |
40 Fulton Street, L.L.C. |
|
|
|
New York |
401 Commercial Son, L.L.C. |
|
|
|
New York |
401 Commercial, L.P. |
|
|
|
New York |
401 General Partner, L.L.C. |
|
|
|
New York |
401 Hotel General Partner, L.L.C. |
|
|
|
New York |
401 Hotel REIT, L.L.C. |
|
|
|
Delaware |
401 Hotel TRS, Inc. |
|
|
|
Delaware |
401 Hotel, L.P. |
|
|
|
New York |
426 Washington Street Owner L.L.C. |
|
|
|
Delaware |
480-486 Broadway, L.L.C. |
|
|
|
Delaware |
480-486 JV, L.L.C. |
|
|
|
New York |
488 Eighth Avenue Owner L.L.C. |
|
|
|
Delaware |
49 West 57th Street Owner L.L.C. |
|
|
|
Delaware |
51 E. 125th Street, L.L.C. |
|
|
|
Delaware |
527 West Kinzie, L.L.C. |
|
|
|
Illinois |
555 1290 Holdings, L.L.C. |
|
|
|
Delaware |
689 Fifth Avenue, L.L.C. |
|
|
|
New York |
7 West 34th Street, L.L.C. |
|
|
|
New York |
713-715 Sunrise, L.L.C. |
|
|
|
Delaware |
715 Lexington Avenue, L.L.C. |
|
|
|
New York |
770 Broadway Company, L.L.C. |
|
|
|
New York |
770 Broadway Mezzanine, L.L.C. |
|
|
|
Delaware |
770 Broadway Owner, L.L.C. |
|
|
|
Delaware |
825 Seventh Avenue Holding Corporation |
|
|
|
New York |
825 Seventh Avenue Holding, L.L.C. |
|
|
|
New York |
85 Tenth Junior Mezz, L.L.C. |
|
|
|
Delaware |
85 Tenth Senior Mezz, L.L.C. |
|
|
|
Delaware |
866 U.N. Plaza Associates, L.L.C. |
|
|
|
New York |
888 Seventh Avenue, L.L.C. |
|
|
|
Delaware |
909 Third Avenue Assignee, L.L.C. |
|
|
|
New York |
909 Third Company, L.P. |
|
|
|
New York |
909 Third GP, L.L.C. |
|
|
|
Delaware |
909 Third Mortgage Holder, L.L.C. |
|
|
|
Delaware |
|
|
|
|
State of |
Name of Subsidiary |
|
|
|
Organization |
|
|
|
|
|
968 Third Avenue, L.L.C. |
|
|
|
New York |
968 Third, L.L.C. |
|
|
|
New York |
Ackerly Trading Corp. |
|
|
|
Foreign |
AH Hudson Westside I Corp. |
|
|
|
Delaware |
Alexanders, Inc. |
|
|
|
New York |
Allentown VF, L.L.C. |
|
|
|
Pennsylvania |
Altius Management Advisors Pvt. Ltd. |
|
|
|
Foreign |
Americold Acquisition PA Partnership, L.P. |
|
|
|
Delaware |
Americold Acquisition Partnership GP, L.L.C. |
|
|
|
Delaware |
Americold Acquisition TX Partnership, L.P. |
|
|
|
Delaware |
Americold Oregon, L.L.C. |
|
|
|
Delaware |
Americold PA Holding, L.P. |
|
|
|
Delaware |
Americold Real Estate, L.P. |
|
|
|
Delaware |
Americold Realty Trust |
|
|
|
Oregon |
Americold Realty, Inc. |
|
|
|
Delaware |
Amherst II VF, L.L.C. |
|
|
|
New York |
Amherst VF, L.L.C. |
|
|
|
New York |
Arbor Property, L.P. |
|
|
|
Delaware |
Art Al Holding, L.L.C. |
|
|
|
Delaware |
ART Chicago L.L.C. |
|
|
|
Delaware |
Art Manager, L.L.C. |
|
|
|
Delaware |
Art Quarry TRS, L.L.C. |
|
|
|
Delaware |
Atlantic City Holding, L.L.C. |
|
|
|
New Jersey |
B & B Park Avenue, L.P. |
|
|
|
Delaware |
BDC Special Member, L.L.C. |
|
|
|
Delaware |
Bengal Intelligent Parks Pvt. Ltd. |
|
|
|
Foreign |
Bensalem Holding Company, L.L.C. |
|
|
|
Pennsylvania |
Bensalem Holding Company, L.P. |
|
|
|
Pennsylvania |
Bensalem VF, L.L.C. |
|
|
|
Pennsylvania |
Bethlehem Holding Company, L.L.C. |
|
|
|
Pennsylvania |
Bethlehem Holding Company, L.P. |
|
|
|
Pennsylvania |
Bethlehem Properties Holding Co., L.L.C. |
|
|
|
Pennsylvania |
Bethlehem Properties Holding Co., L.P. |
|
|
|
Pennsylvania |
Bethlehem VF, L.L.C. |
|
|
|
Pennsylvania |
Bethlehem VF, L.P. |
|
|
|
Pennsylvania |
BIP Developers Pvt. Ltd. |
|
|
|
Foreign |
BIP Estates Pvt. Ltd. |
|
|
|
Foreign |
Blue Jay Way 11, L.L.C. |
|
|
|
Delaware |
BMS Facilities Group, L.L.C. |
|
|
|
Delaware |
Bordentown II VF, L.L.C. |
|
|
|
New Jersey |
Bordentown VF, L.L.C. |
|
|
|
New Jersey |
Boston Design Center, L.L.C. |
|
|
|
Delaware |
Boulevard Services Pvt. Ltd. |
|
|
|
Foreign |
Bowen Building, L.P. |
|
|
|
Delaware |
Bricktown VF, L.L.C. |
|
|
|
New Jersey |
Bridgeland Warehouses, L.L.C. |
|
|
|
New Jersey |
Brixton Holdings Limited |
|
|
|
Foreign |
Building Maintenance Service, L.L.C. |
|
|
|
Delaware |
Canadian Craft Show LTD. |
|
|
|
Canada |
Carmar Freezers Russelville, L.L.C. |
|
|
|
Delaware |
Carmar Freezers-Thomasville, L.L.C. |
|
|
|
Missouri |
Carmar Group, L.L.C. |
|
|
|
Delaware |
|
|
|
|
State of |
Name of Subsidiary |
|
|
|
Organization |
|
|
|
|
|
Carmar Industries, L.L.C. |
|
|
|
Delaware |
CESC 1101 17th Street Limited Partnership |
|
|
|
Maryland |
CESC 1101 17th Street Manager, L.L.C. |
|
|
|
Delaware |
CESC 1101 17th Street, L.L.C. |
|
|
|
Delaware |
CESC 1140 Connecticut Avenue Limited Partnership |
|
|
|
District of Columbia |
CESC 1140 Connecticut Avenue Manager, L.L.C. |
|
|
|
Delaware |
CESC 1140 Connecticut Avenue, L.L.C. |
|
|
|
Delaware |
CESC 1150 17th Street Limited Partnership |
|
|
|
District of Columbia |
CESC 1150 17th Street Manager, L.L.C. |
|
|
|
Delaware |
CESC 1150 17th Street, L.L.C. |
|
|
|
Delaware |
CESC 1227 L.L.C. |
|
|
|
Delaware |
CESC 1229 1231 TRS, Inc. |
|
|
|
Delaware |
CESC 1730 M Street, L.L.C. |
|
|
|
Delaware |
CESC 1750 Pennsylvania Avenue, L.L.C. |
|
|
|
Delaware |
CESC 2101 L Street, L.L.C. |
|
|
|
Delaware |
CESC Commerce Executive Park, L.L.C. |
|
|
|
Delaware |
CESC Crystal City Holding L.L.C. |
|
|
|
Delaware |
CESC Crystal City Land L.L.C. |
|
|
|
Delaware |
CESC Crystal Square Four, L.L.C. |
|
|
|
Delaware |
CESC Crystal/Rosslyn, L.L.C. |
|
|
|
Delaware |
CESC District Holdings, L.L.C. |
|
|
|
Delaware |
CESC Downtown Member, L.L.C. |
|
|
|
Delaware |
CESC Engineering TRS, Inc. |
|
|
|
Delaware |
CESC Fairfax Square Manager, L.L.C. |
|
|
|
Delaware |
CESC Five Skyline Place, L.L.C. |
|
|
|
Delaware |
CESC Four Skyline Place, L.L.C. |
|
|
|
Delaware |
CESC Gateway Four L.L.C. |
|
|
|
Virginia |
CESC Gateway One, L.L.C. |
|
|
|
Delaware |
CESC Gateway Two Limited Partnership |
|
|
|
Virginia |
CESC Gateway Two Manager, L.L.C. |
|
|
|
Virginia |
CESC Gateway/Square Member, L.L.C. |
|
|
|
Delaware |
CESC Gateway/Square, L.L.C. |
|
|
|
Delaware |
CESC H Street, L.L.C. |
|
|
|
Delaware |
CESC Mall Land, L.L.C. |
|
|
|
Virginia |
CESC Mall, L.L.C. |
|
|
|
Virginia |
CESC One Courthouse Plaza Holdings, L.L.C. |
|
|
|
Delaware |
CESC One Courthouse Plaza, L.L.C. |
|
|
|
Delaware |
CESC One Democracy Plaza Manager, L.L.C. |
|
|
|
Delaware |
CESC One Democracy Plaza, L.P. |
|
|
|
Maryland |
CESC One Skyline Place, L.L.C. |
|
|
|
Delaware |
CESC One Skyline Tower, L.L.C. |
|
|
|
Delaware |
CESC Park Five Land, L.L.C. |
|
|
|
Delaware |
CESC Park Five Manager, L.L.C. |
|
|
|
Virginia |
CESC Park Four Land, L.L.C. |
|
|
|
Delaware |
CESC Park Four Manager, L.L.C. |
|
|
|
Virginia |
CESC Park One Land, L.L.C. |
|
|
|
Delaware |
CESC Park One Manager, L.L.C. |
|
|
|
Delaware |
CESC Park Three Land, L.L.C. |
|
|
|
Delaware |
CESC Park Three Manager, L.L.C. |
|
|
|
Virginia |
CESC Park Two , L.L.C. |
|
|
|
Delaware |
CESC Park Two Land, L.L.C. |
|
|
|
Delaware |
CESC Park Two Manager L.L.C. |
|
|
|
Virginia |
|
|
|
|
State of |
Name of Subsidiary |
|
|
|
Organization |
|
|
|
|
|
CESC Plaza Five Limited Partnership |
|
|
|
Virginia |
CESC Plaza Limited Partnership |
|
|
|
Virginia |
CESC Plaza Manger, L.L.C. |
|
|
|
Virginia |
CESC Plaza Parking, L.L.C. |
|
|
|
Delaware |
CESC Realty Park Five, L.L.C. |
|
|
|
Virginia |
CESC Realty Park Three, L.L.C. |
|
|
|
Virginia |
CESC Reston Executive Center, L.L.C. |
|
|
|
Delaware |
CESC Seven Skyline Place, L.L.C. |
|
|
|
Delaware |
CESC Six Skyline Place, L.L.C. |
|
|
|
Delaware |
CESC Skyline L.L.C. |
|
|
|
Delaware |
CESC Square Four L.L.C. |
|
|
|
Virginia |
CESC Square Four Land L.L.C. |
|
|
|
Delaware |
CESC Square Land, L.L.C. |
|
|
|
Delaware |
CESC Square, L.L.C. |
|
|
|
Virginia |
CESC Three Skyline Place, L.L.C. |
|
|
|
Delaware |
CESC TRS, Inc. |
|
|
|
Delaware |
CESC Two Courthouse Plaza Limited Partnership |
|
|
|
Virginia |
CESC Two Courthouse Plaza Manager, L.L.C. |
|
|
|
Delaware |
CESC Two Skyline Place, L.L.C. |
|
|
|
Delaware |
CESC Tysons Dulles Plaza, L.L.C. |
|
|
|
Delaware |
CESC Water Park, L.L.C. |
|
|
|
Virginia |
Charles E. Smith Commercial Realty, L.P. |
|
|
|
Delaware |
Cherry Hill VF, L.L.C. |
|
|
|
New Jersey |
Chicopee Holding, L.L.C. |
|
|
|
Massachusetts |
Cinderella Homes Pvt. Ltd. |
|
|
|
Foreign |
Commerce Executive Park Association of Co-Owners |
|
|
|
Virginia |
Conrans VF, L.L.C. |
|
|
|
New Jersey |
Cumberland Holding, L.L.C. |
|
|
|
New Jersey |
Darby Development Corp. |
|
|
|
Florida |
Darby Development, L.L.C. |
|
|
|
Delaware |
Delran VF, L.L.C. |
|
|
|
New Jersey |
Design Center Owner - DC, L.L.C. |
|
|
|
Delaware |
Dover VF, L.L.C. |
|
|
|
New Jersey |
DSAC, L.L.C. |
|
|
|
Texas |
Dundalk VF, L.L.C. |
|
|
|
Maryland |
Durham Leasing II, L.L.C. |
|
|
|
New Jersey |
Durham Leasing, L.L.C. |
|
|
|
New Jersey |
East Brunswick VF, L.L.C. |
|
|
|
New Jersey |
Eatontown Monmouth Mall (Junior Mezz), L.L.C. |
|
|
|
Delaware |
Eatontown Monmouth Mall (Senior Mezz), L.L.C. |
|
|
|
Delaware |
Eatontown Monmouth Mall, L.L.C. |
|
|
|
Delaware |
Eleven Penn Plaza, L.L.C. |
|
|
|
New York |
Everest Infrastructure Development Mauritius Limited |
|
|
Foreign | |
Fairfax Square Partners |
|
|
|
Delaware |
Fifth Crystal Park Associates Limited Partnership |
|
|
|
Virginia |
First Crystal Park Associates Limited Partnership |
|
|
|
Virginia |
Foley Enterprises Inc. |
|
|
|
Foreign |
Fourth Crystal Park Associates Limited Partnership |
|
|
|
Virginia |
Franconia GP, L.L.C. |
|
|
|
Delaware |
Freeport VF, L.L.C. |
|
|
|
New York |
Fuller Madison, L.L.C. |
|
|
|
New York |
|
|
|
|
State of |
Name of Subsidiary |
|
|
|
Organization |
|
|
|
|
|
Gallery Market Holding Company, L.L.C. |
|
|
|
Pennsylvania |
Gallery Market Holding Company, L.P. |
|
|
|
Pennsylvania |
Gallery Market Properties Holding Co., L.L.C. |
|
|
|
Pennsylvania |
Gallery Market Properties Holding Co., L.P. |
|
|
|
Pennsylvania |
Garfield Parcel, L.L.C. |
|
|
|
New Jersey |
Geneva Rosslyn L.L.C. |
|
|
|
Virginia |
Glen Bernie VF, L.L.C. |
|
|
|
Maryland |
Glenolden VF, L.L.C. |
|
|
|
Pennsylvania |
Graybar Building, L.L.C. |
|
|
|
New York |
Green Acres Mall, L.L.C. |
|
|
|
Delaware |
Guard Management Service Corp. |
|
|
|
New York |
Guillford Associates, L.L.C. |
|
|
|
Delaware |
H Street Building Corporation |
|
|
|
Delaware |
Hackensack VF, L.L.C. |
|
|
|
New Jersey |
Hagerstown VF, L.L.C. |
|
|
|
Maryland |
Hanover Holding, L.L.C. |
|
|
|
New Jersey |
Hanover Industries, L.L.C. |
|
|
|
New Jersey |
Hanover Leasing, L.L.C. |
|
|
|
New Jersey |
Hanover Public Warehousing, L.L.C. |
|
|
|
New Jersey |
Hanover VF, L.L.C. |
|
|
|
New Jersey |
Harridge Trading Co. Inc. |
|
|
|
Foreign |
HBR Properties Annapolis, L.L.C. |
|
|
|
Delaware |
HBR Properties Norfolk, L.L.C. |
|
|
|
Delaware |
HBR Properties Pennsylvania, L.L.C. |
|
|
|
Delaware |
HBR Properties Roseville, L.L.C. |
|
|
|
Delaware |
HBR Properties, L.L.C. |
|
|
|
Delaware |
HC Hudson Westside I Corp. |
|
|
|
Delaware |
Henrietta Holding, L.L.C. |
|
|
|
New York |
Hudson Center, L.L.C. |
|
|
|
Delaware |
HWA Holdings, L.L.C. |
|
|
|
Delaware |
Industry Research Collective, L.L.C. |
|
|
|
Delaware |
Inland Quarries, L.L.C. |
|
|
|
Delaware |
Interior Deign Show, Inc. |
|
|
|
Canada |
International Biotech Park Ltd. |
|
|
|
Foreign |
Jersey City VF, L.L.C. |
|
|
|
New Jersey |
Juggernaut Homes Pvt. Ltd. |
|
|
|
Foreign |
Kaempfer 1399, L.L.C. |
|
|
|
Delaware |
Kaempfer Commonwealth, L.L.C. |
|
|
|
Delaware |
Kaempfer Warner, L.L.C. |
|
|
|
Delaware |
Kanton Financial Corporation |
|
|
|
Foreign |
Kearny Holding VF, L.L.C. |
|
|
|
New Jersey |
Kearny Leasing VF, L.L.C. |
|
|
|
New Jersey |
Kilburn Holding Corp. |
|
|
|
Foreign |
Klayburn Investment Corp. |
|
|
|
Foreign |
L.A. Mart Properties, L.L.C. |
|
|
|
Delaware |
Lancaster Leasing Company, L.L.C. |
|
|
|
Pennsylvania |
Lancaster Leasing Company, L.P. |
|
|
|
Pennsylvania |
Landthorp Enterprises, L.L.C. |
|
|
|
Delaware |
LaSalle Hubbard L.L.C. |
|
|
|
Delaware |
Lawnside VF, L.L.C. |
|
|
|
New Jersey |
Lewisville TC, L.L.C. |
|
|
|
Texas |
Littleton Holding, L.L.C. |
|
|
|
New Jersey |
|
|
|
|
State of |
Name of Subsidiary |
|
|
|
Organization |
|
|
|
|
|
Lodi II VF, L.L.C. |
|
|
|
New Jersey |
Lodi VF, L.L.C. |
|
|
|
New Jersey |
Lokeren Company Limited |
|
|
|
Foreign |
M 330 Associates, L.P. |
|
|
|
New York |
M 393 Associates, L.L.C. |
|
|
|
New York |
M/H Two Park Associates |
|
|
|
New York |
Manalapan VF, L.L.C. |
|
|
|
New Jersey |
Market Square - Main Street, L.P. |
|
|
|
Delaware |
Market Square Furniture Plaza, Inc. |
|
|
|
Delaware |
Market Square Furniture Plaza, L.P. |
|
|
|
Delaware |
Market Square Group Mezz L.L.C. |
|
|
|
Delaware |
Market Square Group Mezz L.P. |
|
|
|
Delaware |
Market Square Group, Inc. |
|
|
|
Delaware |
Market Square Group, L.P. |
|
|
|
Delaware |
Market Square Hamilton Center, L.L.C. |
|
|
|
Delaware |
Market Square II, L.L.C. |
|
|
|
Delaware |
Market Square, L.P. |
|
|
|
Delaware |
Marlton VF, L.L.C. |
|
|
|
New Jersey |
Marple Holding Company, L.L.C. |
|
|
|
Pennsylvania |
Marple Holding Company, L.P. |
|
|
|
Pennsylvania |
Mart Franchise Center, Inc. |
|
|
|
Illinois |
Mart Franchise Venture, L.L.C. |
|
|
|
Delaware |
Mart Parking II, L.L.C. |
|
|
|
Delaware |
Mart Parking, L.L.C. |
|
|
|
Delaware |
Mart Trade Show, L.L.C. |
|
|
|
Delaware |
Menands VF, L.L.C. |
|
|
|
New York |
Merchandise Mart Enterprises, Inc. (Canada) |
|
|
|
Canada |
Merchandise Mart First Mezzanine Borrower L.L.C. |
|
|
|
Delaware |
Merchandise Mart Properties, Inc. |
|
|
|
Delaware |
Merchandise Mart Second Mezzanine Borrower L.L.C. |
|
|
Delaware | |
Merchandise Mart Third Mezzanine Borrower L.L.C. |
|
|
|
Delaware |
Merchandise Mart, L.L.C. |
|
|
|
Delaware |
Mesquite TC, L.L.C. |
|
|
|
Texas |
Middletown VF, L.L.C. |
|
|
|
New Jersey |
MM 900, L.L.C. |
|
|
|
Delaware |
MMPI Volta, L.L.C. |
|
|
|
Delaware |
MMPI/Highpoint Lease, L.L.C. |
|
|
|
Delaware |
Monmouth Mall, L.L.C. |
|
|
|
Delaware |
Montclair VF, L.L.C. |
|
|
|
New Jersey |
Morris Plains Holding VF, L.L.C. |
|
|
|
New Jersey |
Morris Plains Leasing VF, L.L.C. |
|
|
|
New Jersey |
MTS-HP L.P. |
|
|
|
Delaware |
MTS-MM L.L.C. |
|
|
|
Delaware |
National Furniture Mart, L.P. |
|
|
|
Delaware |
National Hydrant, L.L.C. |
|
|
|
New York |
New Bridgeland Warehouse, L.L.C. |
|
|
|
Delaware |
New Hanover Holding, L.L.C. |
|
|
|
Delaware |
New Hanover Industries, L.L.C. |
|
|
|
Delaware |
New Hanover Leasing, L.L.C. |
|
|
|
Delaware |
New Hanover Public Warehousing, L.L.C. |
|
|
|
Delaware |
New Hanover, L.L.C. |
|
|
|
Delaware |
New Hyde Park VF, L.L.C. |
|
|
|
New York |
|
|
|
|
State of |
Name of Subsidiary |
|
|
|
Organization |
|
|
|
|
|
New Kaempfer 1501, L.L.C. |
|
|
|
Delaware |
New Kaempfer 1925, L.L.C. |
|
|
|
Delaware |
New Kaempfer Bowen, L.L.C. |
|
|
|
Delaware |
New Kaempfer IB, L.L.C. |
|
|
|
Delaware |
New Kaempfer Waterfront, L.L.C. |
|
|
|
Delaware |
New KMS, L.L.C. |
|
|
|
Delaware |
New Landthorp Enterprises, L.L.C. |
|
|
|
Delaware |
New TG Hanover, L.L.C. |
|
|
|
Delaware |
New Towmed, L.L.C. |
|
|
|
Delaware |
New Vornado/Saddle Brook, L.L.C. |
|
|
|
Delaware |
New Woodbridge II, L.L.C. |
|
|
|
New Jersey |
Newington VF, L.L.C. |
|
|
|
Connecticut |
NFM Corp. |
|
|
|
Delaware |
NFM Partners, L.P. |
|
|
|
Delaware |
Ninety Park Lender QRS, Inc. |
|
|
|
Delaware |
Ninety Park Lender, L.L.C. |
|
|
|
New York |
Ninety Park Manager, L.L.C. |
|
|
|
New York |
Ninety Park Option, L.L.C. |
|
|
|
New York |
Ninety Park Property, L.L.C. |
|
|
|
New York |
North Bergen VF, L.L.C. |
|
|
|
New Jersey |
North Dearborn, L.L.C. |
|
|
|
Delaware |
North Plainfield VF, L.L.C. |
|
|
|
New Jersey |
Office Acquisition Finance, L.L.C. |
|
|
|
Delaware |
Office Center Owner (D.C.), L.L.C. |
|
|
|
Delaware |
One Penn Plaza TRS, Inc. |
|
|
|
Delaware |
One Penn Plaza, L.L.C. |
|
|
|
New York |
Orleans Hubbard L.L.C. |
|
|
|
Delaware |
Palisades 14th Street, L.L.C. |
|
|
|
Delaware |
Palisades A/V Company, L.L.C. |
|
|
|
New Jersey |
Park Four Member, L.L.C. |
|
|
|
Delaware |
Park One Member, L.L.C. |
|
|
|
Delaware |
Patson Vornado GP L.L.C. |
|
|
|
Delaware |
Patson Vornado L.L.C. |
|
|
|
Delaware |
Penn Plaza Insurance Company, L.L.C. |
|
|
|
Delaware |
Pentagon Plaza, Inc. |
|
|
|
Delaware |
Philadelphia Holding Company, L.L.C. |
|
|
|
Pennsylvania |
Philadelphia Holding Company, L.P. |
|
|
|
Pennsylvania |
Philadelphia VF, L.L.C. |
|
|
|
Pennsylvania |
Philadelphia VF, L.P. |
|
|
|
Pennsylvania |
Pike Holding Company, L.L.C. |
|
|
|
Pennsylvania |
Pike Holding Company, L.P. |
|
|
|
Pennsylvania |
Pike VF, L.L.C. |
|
|
|
Pennsylvania |
Pike VF, L.P. |
|
|
|
Pennsylvania |
Poly Hudson Westside I Corp. |
|
|
|
Delaware |
Powerspace & Services, Inc. |
|
|
|
New York |
Rahway Leasing, L.L.C. |
|
|
|
New Jersey |
Realty Services Trustee Company Pvt. Ltd. |
|
|
|
Foreign |
RH 1227 25th Street, L.L.C. |
|
|
|
Delaware |
RH 1229-1231 25th Street, L.L.C. |
|
|
|
Delaware |
Riverhouse Corporation |
|
|
|
Delaware |
Rochester Holding, L.L.C. |
|
|
|
New York |
Rockville Acquisition, L.L.C. |
|
|
|
Delaware |
|
|
|
|
State of |
Name of Subsidiary |
|
|
|
Organization |
|
|
|
|
|
RTR 340 Pine L.L.C. |
|
|
|
Delaware |
RTR VW, L.L.C. |
|
|
|
Delaware |
Shelborn Enterprises Inc. |
|
|
|
Foreign |
Shenandoah DC Holding, L.L.C. |
|
|
|
Delaware |
SMB Administration, L.L.C. |
|
|
|
Delaware |
SMB Holding, L.L.C. |
|
|
|
Delaware |
SMB Tenant Services Floaters, L.L.C. |
|
|
|
Delaware |
SMB Tenant Services, L.L.C. |
|
|
|
Delaware |
SMB Windows, L.L.C. |
|
|
|
Delaware |
So. Hudson Westside I Corp. |
|
|
|
Delaware |
South Capital, L.L.C. |
|
|
|
Delaware |
Springfield Member VF, L.L.C. |
|
|
|
Delaware |
Springfield VF, L.L.C. |
|
|
|
Massachusetts |
Stockdale Enterprises Inc. |
|
|
|
Foreign |
Stonebay Enterprises Inc. |
|
|
|
Foreign |
T 53 Condominium, L.L.C. |
|
|
|
New York |
T.G. Hanover, L.L.C. |
|
|
|
New Jersey |
TCG Developments India Pvt. Ltd. |
|
|
|
Foreign |
TCG Real Estate Investment Management Company Pvt. Ltd. |
|
|
|
Foreign |
TCG Software Parks Pvt. Ltd. |
|
|
|
Foreign |
TCG Urban Infrastructure Holdings Ltd. |
|
|
|
Foreign |
Techna Infrastructure Pvt. Ltd. |
|
|
|
Foreign |
TGSI, L.L.C |
|
|
|
Maryland |
The Kaempfer Company, Inc. |
|
|
|
Delaware |
The Park Laurel Condominium |
|
|
|
New York |
The Second Rochester Holding, L.L.C. |
|
|
|
New York |
Thebes I L.L.C. |
|
|
|
Delaware |
Third Crystal Park Associates Limited Partnership |
|
|
|
Virginia |
Totowa VF, L.L.C. |
|
|
|
New Jersey |
Towmed Housing, L.L.C. |
|
|
|
Delaware |
Towmed Intermediate, L.L.C. |
|
|
|
Delaware |
Towson VF, L.L.C. |
|
|
|
Maryland |
Trees Acquisition Subsidiary, Inc. |
|
|
|
Delaware |
Turnersville VF, L.L.C. |
|
|
|
New Jersey |
Two Guys From Harrison Holding Co., L.L.C. |
|
|
|
Pennsylvania |
Two Guys From Harrison Holding Co., L.P. |
|
|
|
Pennsylvania |
Two Guys from Harrison N.Y. (DE), L.L.C. |
|
|
|
Delaware |
Two Guys From Harrison N.Y., L.L.C. |
|
|
|
New York |
Two Guys Mass., L.L.C. |
|
|
|
Massachusetts |
Two Guys-Connecticut Holding, L.L.C. |
|
|
|
Connecticut |
Two Park Company |
|
|
|
New York |
Two Penn Plaza REIT, Inc. |
|
|
|
New York |
Union Square East, L.L.C. |
|
|
|
New York |
Union VF, L.L.C. |
|
|
|
New Jersey |
Universal Building North, Inc. |
|
|
|
Delaware |
Universal Building, Inc. |
|
|
|
Delaware |
Upper Moreland Holding Company, L.L.C. |
|
|
|
Pennsylvania |
Upper Moreland Holding Company, L.P. |
|
|
|
Pennsylvania |
Upper Moreland VF, L.L.C. |
|
|
|
Pennsylvania |
URS Real Estate, L.P. |
|
|
|
Delaware |
|
|
|
|
State of |
Name of Subsidiary |
|
|
|
Organization |
|
|
|
|
|
URS Realty, Inc. |
|
|
|
Delaware |
VBL Company, L.L.C. |
|
|
|
New York |
VC Carthage, L.L.C. |
|
|
|
Delaware |
VC Freezer Amarillo, L.P. |
|
|
|
Delaware |
VC Freezer Babcock, L.L.C. |
|
|
|
Delaware |
VC Freezer Bartow, L.L.C. |
|
|
|
Delaware |
VC Freezer Fort Worth, L.P. |
|
|
|
Delaware |
VC Freezer Fort Worth. L.L.C. |
|
|
|
Delaware |
VC Freezer Fremont, L.L.C. |
|
|
|
Delaware |
VC Freezer Garden City, L.L.C. |
|
|
|
Delaware |
VC Freezer Kentucky, L.L.C. |
|
|
|
Delaware |
VC Freezer Massillon, L.L.C. |
|
|
|
Delaware |
VC Freezer Omaha Amarillo, L.L.C. |
|
|
|
Delaware |
VC Freezer Ontario, L.L.C. |
|
|
|
Delaware |
VC Freezer Phoenix, L.L.C. |
|
|
|
Delaware |
VC Freezer Russelville, L.L.C. |
|
|
|
Delaware |
VC Freezer Sioux Falls, L.L.C. |
|
|
|
Delaware |
VC Freezer Springdale, L.L.C. |
|
|
|
Delaware |
VC Freezer Strasburg, L.L.C. |
|
|
|
Delaware |
VC Freezer Texarkana, L.L.C. |
|
|
|
Delaware |
VC Missouri Holdings, L.L.C. |
|
|
|
Delaware |
VC Missouri Real Estate Holdings, L.L.C. |
|
|
|
Delaware |
VC Omaha Holding Strasburg SPE, L.L.C. |
|
|
|
Delaware |
VC Omaha Holdings, L.L.C. |
|
|
|
Delaware |
VC Omaha Real Estate Holdings, L.L.C. |
|
|
|
Delaware |
VFC Connecticut Holding, L.L.C. |
|
|
|
Delaware |
VFC Massachusetts Holding, L.L.C. |
|
|
|
Delaware |
VFC New Jersey Holding, L.L.C. |
|
|
|
Delaware |
VFC Pennsylvania Holding, L.L.C. |
|
|
|
Delaware |
VFC Pennsylvania Holding, L.P. |
|
|
|
Delaware |
VNK, L.L.C. |
|
|
|
Delaware |
VNO Patson 255 California L.P. |
|
|
|
Delaware |
VNO 100 West 33rd Street L.L.C. |
|
|
|
Delaware |
VNO 1105 State Highway 36, L.L.C. |
|
|
|
Delaware |
VNO 120-128 Medway Road, L.L.C. |
|
|
|
Delaware |
VNO 155 Spring Street, L.L.C. |
|
|
|
Delaware |
VNO 1707 H Street, L.L.C. |
|
|
|
Delaware |
VNO 1920 L Street L.L.C. |
|
|
|
Delaware |
VNO 195 North Bedford Road, L.L.C. |
|
|
|
Delaware |
VNO 211-217 Columbus Avenue, L.L.C. |
|
|
|
Delaware |
VNO 220 S. 20th Street L.L.C. |
|
|
|
Delaware |
VNO 220 S. 20th Street Member L.L.C. |
|
|
|
Delaware |
VNO 2445 Springfield Avenue, L.L.C. |
|
|
|
Delaware |
VNO 3098 Long Beach Road, L.L.C. |
|
|
|
Delaware |
VNO 33 West 57th Street, L.L.C. |
|
|
|
Delaware |
VNO 350 Park L.L.C. |
|
|
|
Delaware |
VNO 3500 US Highway 9, L.L.C. |
|
|
|
Delaware |
VNO 375 Mezz, L.L.C. |
|
|
|
Delaware |
VNO 386 West Broadway, L.L.C. |
|
|
|
Delaware |
VNO 387 West Broadway, L.L.C. |
|
|
|
Delaware |
VNO 403 Commack Road, L.L.C. |
|
|
|
Delaware |
VNO 424 Sixth Avenue, L.L.C. |
|
|
|
Delaware |
|
|
|
|
State of |
Name of Subsidiary |
|
|
|
Organization |
|
|
|
|
|
VNO 426 Washington Street Developer L.L.C. |
|
|
|
Delaware |
VNO 426 Washington Street JV L.L.C. |
|
|
|
Delaware |
VNO 426 West Broadway Member, L.L.C. |
|
|
|
Delaware |
VNO 426 West Broadway, L.L.C. |
|
|
|
Delaware |
VNO 431 Seventh Avenue L.L.C. |
|
|
|
Delaware |
VNO 449 Portion Road, L.L.C. |
|
|
|
Delaware |
VNO 49 West 57th Street L.L.C. |
|
|
|
Delaware |
VNO 51 E. 125th Street Member, L.L.C. |
|
|
|
Delaware |
VNO 595 Portion Road, L.L.C. |
|
|
|
Delaware |
VNO 63rd Street, L.L.C. |
|
|
|
New York |
VNO 6417 Loisdale Road, L.L.C. |
|
|
|
Delaware |
VNO 675 Paterson Avenue, L.L.C. |
|
|
|
Delaware |
VNO 7000 Hadley Road, L.L.C. |
|
|
|
Delaware |
VNO 828-850 Madison, L.L.C. |
|
|
|
Delaware |
VNO 839 New York Avenue, L.L.C. |
|
|
|
Delaware |
VNO 866 UN Plaza TRS L.L.C. |
|
|
|
Delaware |
VNO 99-01 Queens Boulevard, L.L.C. |
|
|
|
Delaware |
VNO America, L.L.C. |
|
|
|
Delaware |
VNO AP 195 N. Bedford Road, L.L.C. |
|
|
|
Delaware |
VNO Battery Wharf B Lender, L.L.C. |
|
|
|
Delaware |
VNO Bay Parkway, L.L.C. |
|
|
|
Delaware |
VNO Brick, L.L.C. |
|
|
|
New Jersey |
VNO Broad Street, L.L.C. |
|
|
|
Delaware |
VNO Broome Street, L.L.C. |
|
|
|
Delaware |
VNO Bruckner Plaza Lender, L.L.C. |
|
|
|
Delaware |
VNO Bruckner Plaza, L.L.C. |
|
|
|
Delaware |
VNO Courthouse I L.L.C. |
|
|
|
Delaware |
VNO Courthouse II L.L.C. |
|
|
|
Delaware |
VNO Crystal City Marriott, Inc. |
|
|
|
Delaware |
VNO Crystal City Restaurant L.L.C. |
|
|
|
Delaware |
VNO Crystal City TRS, Inc. |
|
|
|
Delaware |
VNO Douglaston Plaza, L.L.C. |
|
|
|
Delaware |
VNO Eatontown Seamans Plaza, L.L.C. |
|
|
|
Delaware |
VNO Fulton Street Brooklyn L.L.C. |
|
|
|
Delaware |
VNO GS EOP Mezz, L.L.C. |
|
|
|
Delaware |
VNO HM Pool 1, L.L.C. |
|
|
|
Delaware |
VNO HM Pool 2 , L.L.C. |
|
|
|
Delaware |
VNO Hotel, L.L.C. |
|
|
|
Delaware |
VNO IF Delaware PI LLC |
|
|
|
Delaware |
VNO IF GP, L.L.C. |
|
|
|
Delaware |
VNO IF PI, L.L.C. |
|
|
|
Delaware |
VNO IF, L.L.C. |
|
|
|
Delaware |
VNO Island Global, L.L.C. |
|
|
|
Delaware |
VNO LF 50 West 57th Street Holding L.L.C. |
|
|
|
Delaware |
VNO LF 50 West 57th Street JV L.L.C. |
|
|
|
Delaware |
VNO LF 50 West 57th Street Management L.L.C. |
|
|
|
Delaware |
VNO LNR Holdco, L.L.C. |
|
|
|
Delaware |
VNO LNR Mezzanine, L.L.C. |
|
|
|
Delaware |
VNO Morris Avenue GL, L.L.C. |
|
|
|
Delaware |
VNO Morris Avenue, L.L.C. |
|
|
|
Delaware |
VNO Mundy Street, L.L.C. |
|
|
|
Delaware |
VNO Palm Desert, L.P. |
|
|
|
Delaware |
|
|
|
|
State of |
Name of Subsidiary |
|
|
|
Organization |
|
|
|
|
|
VNO Paterson Plank Road, L.L.C. |
|
|
|
Delaware |
VNO Patson 340 Pine, L.L.C. |
|
|
|
Delaware |
VNO Patson Cannery GP L.L.C. |
|
|
|
Delaware |
VNO Patson Cannery L.P. |
|
|
|
Delaware |
VNO Patson Geary, L.P. |
|
|
|
Delaware |
VNO Patson GP, L.L.C. |
|
|
|
Delaware |
VNO Patson Mt. Diablo A L.P. |
|
|
|
Delaware |
VNO Patson Sacramento, L.P. |
|
|
|
Delaware |
VNO Patson Walnut Creek, L.P. |
|
|
|
Delaware |
VNO Patson, L.L.C. |
|
|
|
Delaware |
VNO Pentagon City, L.L.C. |
|
|
|
Delaware |
VNO Pune Township, L.L.C. |
|
|
|
Delaware |
VNO Rockville, L.L.C. |
|
|
|
Delaware |
VNO RTR AP L.L.C. |
|
|
|
Delaware |
VNO RTR WA L.L.C. |
|
|
|
Delaware |
VNO Shoppes on Dean, L.L.C. |
|
|
|
Delaware |
VNO Shops on Lake L.L.C. |
|
|
|
Delaware |
VNO SMOH, L.L.C. |
|
|
|
Delaware |
VNO South Capital L.L.C. |
|
|
|
Delaware |
VNO Surplus 2006 L.L.C. |
|
|
|
Delaware |
VNO T-Hotel Loan L.L.C. |
|
|
|
Delaware |
VNO TRU 20th Street L.L.C. |
|
|
|
Delaware |
VNO TRU 20th Street South L.L.C. |
|
|
|
Delaware |
VNO TRU 25 1/2 Road L.L.C. |
|
|
|
Delaware |
VNO TRU Alewife Brook Pkwy. L.L.C. |
|
|
|
Delaware |
VNO TRU Allstate Road L.L.C. |
|
|
|
Delaware |
VNO TRU Baltimore Park L.P. |
|
|
|
Delaware |
VNO TRU Beckley Road L.L.C. |
|
|
|
Delaware |
VNO TRU Bellis Fair Pkwy. L.L.C. |
|
|
|
Delaware |
VNO TRU Birch Street L.P. |
|
|
|
Delaware |
VNO TRU CA L.L.C. |
|
|
|
Delaware |
VNO TRU Callahan Drive L.P. |
|
|
|
Delaware |
VNO TRU Cherry Avenue L.P. |
|
|
|
Delaware |
VNO TRU Coral Way L.L.C. |
|
|
|
Delaware |
VNO TRU Dale Mabry L.L.C. |
|
|
|
Delaware |
VNO TRU Eastman Avenue L.L.C. |
|
|
|
Delaware |
VNO TRU Erie Blvd. L.L.C. |
|
|
|
Delaware |
VNO TRU Frederica Street L.L.C. |
|
|
|
Delaware |
VNO TRU Geary Street L.P. |
|
|
|
Delaware |
VNO TRU Georgia Avenue L.L.C. |
|
|
|
Delaware |
VNO TRU Hickory Hollow L.P. |
|
|
|
Delaware |
VNO TRU Hilltop Drive L.P. |
|
|
|
Delaware |
VNO TRU Jericho Turnpike L.L.C. |
|
|
|
Delaware |
VNO TRU Kennedy Road L.L.C. |
|
|
|
Delaware |
VNO TRU Lafayette Street L.L.C. |
|
|
|
Delaware |
VNO TRU Leesburg Pike L.L.C. |
|
|
|
Delaware |
VNO TRU Mall Drive L.P. |
|
|
|
Delaware |
VNO TRU MICH L.P. |
|
|
|
Delaware |
VNO TRU Military Road L.P. |
|
|
|
Delaware |
VNO TRU Navarro L.P. |
|
|
|
Delaware |
VNO TRU Olive Avenue L.P. |
|
|
|
Delaware |
VNO TRU PA L.L.C. |
|
|
|
Delaware |
|
|
|
|
State of |
Name of Subsidiary |
|
|
|
Organization |
|
|
|
|
|
VNO TRU Park Drive L.L.C. |
|
|
|
Delaware |
VNO TRU Princeton Road L.L.C. |
|
|
|
Delaware |
VNO TRU Rand Road L.L.C. |
|
|
|
Delaware |
VNO TRU Ridgemont L.P. |
|
|
|
Delaware |
VNO TRU Riverdale Road L.L.C. |
|
|
|
Delaware |
VNO TRU Rolling Meadows Drive L.L.C. |
|
|
|
Delaware |
VNO TRU Route 46 L.L.C. |
|
|
|
Delaware |
VNO TRU Route 50 L.L.C. |
|
|
|
Delaware |
VNO TRU Sam Rittenburg Blvd. L.L.C. |
|
|
|
Delaware |
VNO TRU South Wadsworth Avenue L.L.C. |
|
|
|
Delaware |
VNO TRU Sunrise Blvd. L.P. |
|
|
|
Delaware |
VNO TRU Sunset Drive L.P. |
|
|
|
Delaware |
VNO TRU Torrence Avenue L.L.C. |
|
|
|
Delaware |
VNO TRU TX L.L.C. |
|
|
|
Delaware |
VNO TRU University Drive L.L.C. |
|
|
|
Delaware |
VNO TRU Washington Blvd. L.L.C. |
|
|
|
Delaware |
VNO TRU West Sunrise Hwy. L.L.C. |
|
|
|
Delaware |
VNO VE L.L.C. |
|
|
|
Delaware |
VNO-MM Mezzanine Lender L.L.C. |
|
|
|
Delaware |
Vornado - KC License, L.L.C. |
|
|
|
Delaware |
Vornado - Westport, L.L.C. |
|
|
|
Connecticut |
Vornado / Charles E. Smith L.P. |
|
|
|
Virginia |
Vornado / Charles E. Smith Management L.L.C. |
|
|
|
Virginia |
Vornado 122-124 Spring Street, L.L.C. |
|
|
|
Delaware |
Vornado 1399, L.L.C. |
|
|
|
Delaware |
Vornado 1540 Broadway L.L.C. |
|
|
|
Delaware |
Vornado 1726 M Street L.L.C. |
|
|
|
Delaware |
Vornado 1740 Broadway, L.L.C. |
|
|
|
New York |
Vornado 1925 Acquisition II L.L.C. |
|
|
|
Delaware |
Vornado 1925 Acquisition L.L.C. |
|
|
|
Delaware |
Vornado 1925 K, L.L.C. |
|
|
|
Delaware |
Vornado 20 Broad Acquisition, L.L.C. |
|
|
|
Delaware |
Vornado 220 Central Park South, L.L.C. |
|
|
|
Delaware |
Vornado 25W14, L.L.C. |
|
|
|
Delaware |
Vornado 280 Park Mezz L.L.C. |
|
|
|
Delaware |
Vornado 3040 M Street L.L.C. |
|
|
|
Delaware |
Vornado 330 W 34 Mezz, L.L.C. |
|
|
|
Delaware |
Vornado 330 West 34th Street, L.L.C. |
|
|
|
New York |
Vornado 40 East 66th Street Member, L.L.C. |
|
|
|
Delaware |
Vornado 40 East 66th Street TRS, L.L.C. |
|
|
|
Delaware |
Vornado 40 East 66th Street, L.L.C. |
|
|
|
Delaware |
Vornado 401 Commercial, L.L.C. |
|
|
|
New York |
Vornado 447 South Broadway L.L.C. |
|
|
|
Delaware |
Vornado 50 West 57th Street, L.L.C. |
|
|
|
Delaware |
Vornado 550-600 Mamaroneck, L.P. |
|
|
|
New York |
Vornado 620 Sixth Avenue, L.L.C. |
|
|
|
Delaware |
Vornado 640 Fifth Avenue, L.L.C. |
|
|
|
New York |
Vornado 677 Madison L.L.C. |
|
|
|
Delaware |
Vornado 692 Broadway II L.L.C. |
|
|
|
Delaware |
Vornado 692 Broadway, L.L.C. |
|
|
|
Delaware |
Vornado 800 17th Street, L.L.C. |
|
|
|
Delaware |
Vornado 90 Park Avenue, L.L.C. |
|
|
|
New York |
Vornado 90 Park Member L.L.C. |
|
|
|
Delaware |
Vornado 90 Park QRS, Inc. |
|
|
|
New York |
|
|
|
|
State of |
Name of Subsidiary |
|
|
|
Organization |
|
|
|
|
|
Vornado Acquisition Co., L.L.C. |
|
|
|
Delaware |
Vornado Art Holding Manager, L.L.C. |
|
|
|
Delaware |
Vornado Art I, L.L.C. |
|
|
|
Delaware |
Vornado Art II, L.L.C. |
|
|
|
Delaware |
Vornado Asset Protection Trust Grantee (TRS), L.L.C. |
|
|
|
Delaware |
Vornado Auto L.L.C. |
|
|
|
Delaware |
Vornado B&B, L.L.C. |
|
|
|
New York |
Vornado Bergen East L.L.C. |
|
|
|
Delaware |
Vornado Bergen Mall License II, L.L.C. |
|
|
|
Delaware |
Vornado Bergen Mall License, L.L.C. |
|
|
|
Delaware |
Vornado Bergen Mall, L.L.C. |
|
|
|
New Jersey |
Vornado Bevcon I, L.L.C. |
|
|
|
Delaware |
Vornado Beverly, L.L.C. |
|
|
|
Delaware |
Vornado Bowen GP L.L.C. |
|
|
|
Delaware |
Vornado Bowen II, L.L.C. |
|
|
|
Delaware |
Vornado Bowen, L.L.C. |
|
|
|
Delaware |
Vornado Broadway Mall, L.L.C. |
|
|
|
Delaware |
Vornado Burnside Plaza, L.L.C. |
|
|
|
Delaware |
Vornado Caguas GP, Inc. |
|
|
|
Delaware |
Vornado Caguas GP, L.L.C. |
|
|
|
Delaware |
Vornado Caguas Holding, L.L.C. |
|
|
|
Delaware |
Vornado Caguas Holding, L.P. |
|
|
|
Delaware |
Vornado Caguas, L.L.C. |
|
|
|
Delaware |
Vornado Caguas, L.P. |
|
|
|
Delaware |
Vornado CAPI, L.L.C. |
|
|
|
Delaware |
Vornado Carthage and KC Quarries TRS, Inc. |
|
|
|
Delaware |
Vornado Catalinas GP, Inc. |
|
|
|
Delaware |
Vornado Catalinas GP, L.L.C. |
|
|
|
Delaware |
Vornado Catalinas Holding, L.L.C. |
|
|
|
Delaware |
Vornado Catalinas Holding, L.P. |
|
|
|
Delaware |
Vornado Catalinas, L.L.C. |
|
|
|
Delaware |
Vornado Catalinas, L.P. |
|
|
|
Delaware |
Vornado CCA Gainesville, L.L.C. |
|
|
|
Delaware |
Vornado CDG I L.L.C. |
|
|
|
Delaware |
Vornado CDG II L.L.C. |
|
|
|
Delaware |
Vornado CESCR Gen-Par, L.L.C. |
|
|
|
Delaware |
Vornado CESCR Holdings, L.L.C. |
|
|
|
Delaware |
Vornado CESCR II, L.L.C. |
|
|
|
Delaware |
Vornado CESCR, L.L.C. |
|
|
|
Delaware |
Vornado Commonwealth, L.L.C. |
|
|
|
Delaware |
Vornado Communications, L.L.C. |
|
|
|
Delaware |
Vornado Community LP, L.L.C. |
|
|
|
Delaware |
Vornado Condominium Management, L.L.C. |
|
|
|
New York |
Vornado Crescent Carthage and KC Quarry, L.L.C. |
|
|
|
Delaware |
Vornado Crescent Holding, L.P. |
|
|
|
Delaware |
Vornado Crystal City, L.L.C. |
|
|
|
Delaware |
Vornado Crystal Park Loan, L.L.C. |
|
|
|
Delaware |
Vornado Dance Company L.L.C. |
|
|
|
Delaware |
Vornado DC Holding, L.L.C. |
|
|
|
Delaware |
Vornado Drake Mezz L.L.C. |
|
|
|
Delaware |
Vornado Dune, L.L.C. |
|
|
|
Delaware |
Vornado EF Borrower L.L.C. |
|
|
|
Delaware |
|
|
|
|
State of |
Name of Subsidiary |
|
|
|
Organization |
|
|
|
|
|
Vornado Eleven Penn Plaza, L.L.C. |
|
|
|
Delaware |
Vornado Equinox Loan L.L.C. |
|
|
|
Delaware |
Vornado Everest Lender, L.L.C. |
|
|
|
Delaware |
Vornado Everest, L.L.C. |
|
|
|
Delaware |
Vornado Farley, L.L.C. |
|
|
|
Delaware |
Vornado Finance GP II, L.L.C. |
|
|
|
Delaware |
Vornado Finance GP, L.L.C. |
|
|
|
Delaware |
Vornado Finance II, L.P. |
|
|
|
Delaware |
Vornado Finance SPE, Inc. |
|
|
|
Delaware |
Vornado Finance, L.P. |
|
|
|
Delaware |
Vornado Forest Plaza Member, L.L.C. |
|
|
|
Delaware |
Vornado Forest Plaza, L.L.C. |
|
|
|
Delaware |
Vornado Fort Lee, L.L.C. |
|
|
|
New Jersey |
Vornado Fortress L.L.C. |
|
|
|
Delaware |
Vornado Georgetown Park L.L.C. |
|
|
|
Delaware |
Vornado GM Loan II, L.L.C. |
|
|
|
Delaware |
Vornado Green Acres Acquisition, L.L.C. |
|
|
|
Delaware |
Vornado Green Acres Delaware, L.L.C. |
|
|
|
Delaware |
Vornado Green Acres Funding, L.L.C. |
|
|
|
Delaware |
Vornado Green Acres Holdings, L.L.C. |
|
|
|
Delaware |
Vornado Green Acres SPE Managing Member, Inc. |
|
|
|
Delaware |
Vornado Gun Hill Road, L.L.C. |
|
|
|
Delaware |
Vornado Harlem Park L.L.C. |
|
|
|
Delaware |
Vornado Hinjewadi Township Private Limited |
|
|
|
Foreign |
Vornado HP B Note Holder L.L.C. |
|
|
|
Delaware |
Vornado IB Holdings, L.L.C. |
|
|
|
Delaware |
Vornado India Lender L.L.C. |
|
|
|
Delaware |
Vornado Investment Corp. |
|
|
|
New York |
Vornado Investments Corporation |
|
|
|
Delaware |
Vornado Investments, L.L.C. |
|
|
|
Delaware |
Vornado KMS Holdings, L.L.C. |
|
|
|
Delaware |
Vornado KPI L.L.C. |
|
|
|
Delaware |
Vornado Lending Corp. |
|
|
|
New Jersey |
Vornado Lending, L.L.C. |
|
|
|
New Jersey |
Vornado Lodi Delaware Member, L.L.C. |
|
|
|
Delaware |
Vornado Lodi Delaware, L.L.C. |
|
|
|
Delaware |
Vornado Lodi, L.L.C. |
|
|
|
New Jersey |
Vornado M 330, L.L.C. |
|
|
|
New York |
Vornado M 393, L.L.C. |
|
|
|
New York |
Vornado Mamaroneck, L.L.C. |
|
|
|
New York |
Vornado Management Corp. |
|
|
|
New Jersey |
Vornado Manhattan House Mortgage, L.L.C. |
|
|
|
Delaware |
Vornado Mauritius Advisors L.L.C. |
|
|
|
Delaware |
Vornado Mauritius II, L.L.C. |
|
|
|
Delaware |
Vornado Maywood License L.L.C. |
|
|
|
Delaware |
Vornado Merger Sub, L.P. |
|
|
|
Delaware |
Vornado Mervyn Mezz I L.L.C. |
|
|
|
Delaware |
Vornado Mervyn Mezz II L.L.C. |
|
|
|
Delaware |
Vornado MH, L.L.C. |
|
|
|
New York |
Vornado MLP GP, L.L.C. |
|
|
|
Delaware |
Vornado Monmouth Mall, L.L.C. |
|
|
|
New Jersey |
Vornado Montehiedra Acquisition, L.L.C. |
|
|
|
Delaware |
|
|
|
|
State of |
Name of Subsidiary |
|
|
|
Organization |
|
|
|
|
|
Vornado Montehiedra Acquisition, L.P. |
|
|
|
Delaware |
Vornado Montehiedra Holding II, L.P. |
|
|
|
Delaware |
Vornado Montehiedra Holding, L.L.C. |
|
|
|
Delaware |
Vornado Montehiedra Holding, L.P. |
|
|
|
Delaware |
Vornado Montehiedra Lender L.L.C. |
|
|
|
Delaware |
Vornado Montehiedra OP, L.L.C. |
|
|
|
Delaware |
Vornado Montehiedra OP, L.P. |
|
|
|
Delaware |
Vornado Montehiedra Out Parcel L.L.C. |
|
|
|
Delaware |
Vornado Montehiedra, Inc. |
|
|
|
Delaware |
Vornado New York RR One, L.L.C. |
|
|
|
New York |
Vornado Newkirk Advisory, L.L.C. |
|
|
|
Delaware |
Vornado Newkirk, L.L.C. |
|
|
|
Delaware |
Vornado NK Loan, L.L.C. |
|
|
|
Massachusetts |
Vornado North Bergen Tonelle Plaza, L.L.C. |
|
|
|
Delaware |
Vornado Office Management, L.L.C. |
|
|
|
New York |
Vornado Office, Inc. |
|
|
|
New York |
Vornado Patson Investor, L.L.C. |
|
|
|
Delaware |
Vornado PS, L.L.C. |
|
|
|
Delaware |
Vornado Realty, L.L.C. |
|
|
|
Delaware |
Vornado Records 2006 L.L.C. |
|
|
|
Delaware |
Vornado Retail Management L.L.C. |
|
|
|
Delaware |
Vornado Rockville, L.L.C. |
|
|
|
Delaware |
Vornado Roney Palace Loan, L.L.C. |
|
|
|
Delaware |
Vornado Rosslyn, L.L.C. |
|
|
|
Delaware |
Vornado RTR Urban Development TMP, L.L.C. |
|
|
|
Delaware |
Vornado RTR Urban Development, L.L.C. |
|
|
|
Delaware |
Vornado RTR, Inc. |
|
|
|
Delaware |
Vornado San Jose, L.L.C. |
|
|
|
Delaware |
Vornado Savanna SM, L.L.C. |
|
|
|
Delaware |
Vornado Savanna, L.L.C. |
|
|
|
Delaware |
Vornado SB 1, L.P. |
|
|
|
Delaware |
Vornado SB 10, L.P. |
|
|
|
Delaware |
Vornado SB 11, L.P. |
|
|
|
Delaware |
Vornado SB 12, L.P. |
|
|
|
Delaware |
Vornado SB 13, L.P. |
|
|
|
Delaware |
Vornado SB 14, L.P. |
|
|
|
Delaware |
Vornado SB 15, L.P. |
|
|
|
Delaware |
Vornado SB 16, L.P. |
|
|
|
Delaware |
Vornado SB 17, L.P. |
|
|
|
Delaware |
Vornado SB 18, L.P. |
|
|
|
Delaware |
Vornado SB 19, L.P. |
|
|
|
Delaware |
Vornado SB 2, L.P. |
|
|
|
Delaware |
Vornado SB 20, L.P. |
|
|
|
Delaware |
Vornado SB 21, L.P. |
|
|
|
Delaware |
Vornado SB 22, L.P. |
|
|
|
Delaware |
Vornado SB 23, L.P. |
|
|
|
Delaware |
Vornado SB 24, L.P. |
|
|
|
Delaware |
Vornado SB 25, L.P. |
|
|
|
Delaware |
Vornado SB 3, L.P. |
|
|
|
Delaware |
Vornado SB 4, L.P. |
|
|
|
Delaware |
Vornado SB 5, L.P. |
|
|
|
Delaware |
Vornado SB 6, L.P. |
|
|
|
Delaware |
|
|
|
|
State of |
Name of Subsidiary |
|
|
|
Organization |
|
|
|
|
|
Vornado SB 7, L.P. |
|
|
|
Delaware |
Vornado SB 8, L.P. |
|
|
|
Delaware |
Vornado SB 9, L.P. |
|
|
|
Delaware |
Vornado SB, L.L.C. |
|
|
|
Delaware |
Vornado SC Properties II, L.L.C. |
|
|
|
Delaware |
Vornado SC Properties, L.L.C. |
|
|
|
Delaware |
Vornado Sheffield Mezz Loan, L.L.C. |
|
|
|
Delaware |
Vornado Shenandoah Holdings, L.L.C. |
|
|
|
Delaware |
Vornado Sign, L.L.C. |
|
|
|
Delaware |
Vornado South Hills, L.L.C. |
|
|
|
Delaware |
Vornado Springfield Mall Manager, L.L.C. |
|
|
|
Delaware |
Vornado Springfield Mall, L.L.C. |
|
|
|
Delaware |
Vornado Square Mile L.L.C. |
|
|
|
Delaware |
Vornado Suffolk, L.L.C. |
|
|
|
Delaware |
Vornado Thompson, L.L.C. |
|
|
|
Delaware |
Vornado Title, L.L.C. |
|
|
|
Delaware |
Vornado TOA-Baja II, L.L.C. |
|
|
|
Delaware |
Vornado TOA-Baja, L.L.C. |
|
|
|
Delaware |
Vornado Toys Bridge, L.L.C. |
|
|
|
Delaware |
Vornado Truck, L.L.C. |
|
|
|
Delaware |
Vornado TSQ, L.L.C. |
|
|
|
Delaware |
Vornado Two Penn Plaza, L.L.C. |
|
|
|
New York |
Vornado Two Penn Property, L.L.C. |
|
|
|
Delaware |
Vornado Vegas Blvd Debt, L.L.C. |
|
|
|
Delaware |
Vornado Vegas Blvd Equity, L.L.C. |
|
|
|
Delaware |
Vornado Warner Acquisition, L.L.C. |
|
|
|
Delaware |
Vornado Warner GP L.L.C. |
|
|
|
Delaware |
Vornado Warner, L.L.C. |
|
|
|
Delaware |
Vornado Wasserman Fund Owner, L.L.C. |
|
|
|
Delaware |
Vornado Waterfront Holdings, L.L.C. |
|
|
|
Delaware |
Vornado West Babylon L.L.C. |
|
|
|
Delaware |
Vornado Westbury Retail II, L.L.C. |
|
|
|
Delaware |
Vornado Westbury Retail, L.L.C. |
|
|
|
Delaware |
VRT Development Rights, L.L.C. |
|
|
|
New York |
VRT Massachusetts Holding, L.L.C. |
|
|
|
Delaware |
VRT New Jersey Holding, L.L.C. |
|
|
|
Delaware |
VSP, G.P. |
|
|
|
New York |
VSPS I, L.L.C. |
|
|
|
Delaware |
VSPS, L.L.C. |
|
|
|
Delaware |
VW Old Park II, L.L.C. |
|
|
|
Delaware |
VW Old Park III, L.L.C. |
|
|
|
Delaware |
VW Old Park, L.L.C. |
|
|
|
Delaware |
Warner Investments, L.P. |
|
|
|
Delaware |
Washington CESC TRS, Inc. |
|
|
|
Delaware |
Washington Design Center Subsidiary, L.L.C. |
|
|
|
Delaware |
Washington Design Center, L.L.C. |
|
|
|
Delaware |
Washington Mart TRS, Inc. |
|
|
|
Delaware |
Washington Office Center, L.L.C. |
|
|
|
Delaware |
Watchung VF, L.L.C. |
|
|
|
New Jersey |
Waterbury VF, L.L.C. |
|
|
|
Connecticut |
Wayne VF, L.L.C. |
|
|
|
New Jersey |
Wells Kinzie, L.L.C. |
|
|
|
Delaware |
|
|
|
|
State of |
Name of Subsidiary |
|
|
|
Organization |
|
|
|
|
|
West 57th Street Holding, L.L.C. |
|
|
|
Delaware |
West 57th Street JV, L.L.C . |
|
|
|
Delaware |
West 57th Street Management, L.L.C. |
|
|
|
Delaware |
West Windsor Holding Corporation |
|
|
|
New Jersey |
West Windsor Holding, L.L.C. |
|
|
|
New Jersey |
Woodbridge VF, L.L.C. |
|
|
|
New Jersey |
YK Hudson Westside I Corp. |
|
|
|
Delaware |
York Holding Company, L.L.C. |
|
|
|
Pennsylvania |
York Holding Company, L.P. |
|
|
|
Pennsylvania |
York VF, L.L.C. |
|
|
|
Pennsylvania |
EXHIBIT 31.1
CERTIFICATION
I, Steven Roth, certify that:
|
1. |
I have reviewed this annual report on Form 10-K of Vornado Realty Trust; |
|
2. |
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
|
3. |
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
|
4. |
The registrants other certifying officer(s) and I are responsible for establishing and maintaining disclosure control and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
|
a) |
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
|
b) |
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
|
c) |
Evaluated the effectiveness of the registrants disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
|
d) |
Disclosed in this report any change in the registrants internal control over financial reporting that occurred during the registrants most recent fiscal quarter (the registrants fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrants internal control over financial reporting; and |
|
5. |
The registrants other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrants auditors and the audit committee of the registrants board of directors (or persons performing the equivalent functions): |
|
a) |
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrants ability to record, process, summarize and report financial information; and |
|
b) |
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal control over financial reporting. |
|
February 26, 2008 |
|
|
|
Steven Roth |
|
Chief Executive Officer |
EXHIBIT 31.2
CERTIFICATION
I, Joseph Macnow, certify that:
|
1. |
I have reviewed this annual report on Form 10-K of Vornado Realty Trust; |
|
2. |
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
|
3. |
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
|
4. |
The registrants other certifying officer(s) and I are responsible for establishing and maintaining disclosure control and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
|
a) |
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
|
b) |
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
|
c) |
Evaluated the effectiveness of the registrants disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
|
d) |
Disclosed in this report any change in the registrants internal control over financial reporting that occurred during the registrants most recent fiscal quarter (the registrants fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrants internal control over financial reporting; and |
|
5. |
The registrants other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrants auditors and the audit committee of the registrants board of directors (or persons performing the equivalent functions): |
|
a) |
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrants ability to record, process, summarize and report financial information; and |
|
b) |
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal control over financial reporting. |
|
February 26, 2008 |
|
|
|
Joseph Macnow |
|
Executive Vice President and Chief Financial Officer |
EXHIBIT 32.1
CERTIFICATION
Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
(Subsection (a) and (b) of Section 1350 of Chapter 63 of Title 18 of the United States Code)
Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (subsections (a) and (b) of Section 1350 of Chapter 63 of Title 18 of the United States Code), the undersigned officer of Vornado Realty Trust (the Company), hereby certifies, to such officers knowledge, that:
The Annual Report on Form 10-K for year ended December 31, 2007 (the Report) of the Company fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 and the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
| ||
|
|
|
| |
|
|
Name: |
Steven Roth | |
|
|
Title: |
Chief Executive Officer | |
EXHIBIT 32.2
CERTIFICATION
Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
(Subsection (a) and (b) of Section 1350 of Chapter 63 of Title 18 of the United States Code)
Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (subsections (a) and (b) of Section 1350 of Chapter 63 of Title 18 of the United States Code), the undersigned officer of Vornado Realty Trust (the Company), hereby certifies, to such officers knowledge, that:
The Annual Report on Form 10-K for year ended December 31, 2007 (the Report) of the Company fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 and the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
| ||
|
|
|
| |
|
|
Name: |
Joseph Macnow | |
|
|
Title: |
Chief Financial Officer | |
Exhibit 10.45
VORNADO REALTY TRUST 2002 OMNIBUS SHARE PLAN
NON-EMPLOYEE TRUSTEE RESTRICTED LTIP UNIT AGREEMENT
RESTRICTED LTIP UNIT AGREEMENT made as of date set forth on Schedule A hereto between VORNADO REALTY TRUST, a Maryland real estate investment trust (the Company), its subsidiary Vornado Realty L.P., a Delaware limited partnership (the Partnership), and the trustee of the Company or listed on Schedule A (the Grantee).
RECITALS
A. In accordance with the Vornado Realty Trust 2002 Omnibus Share Plan, as amended (the Plan), the Company desires in connection with the service of the Grantee to the Company, to provide the Grantee with an opportunity to acquire LTIP Units (as defined in the agreement of limited partnership of the Partnership, as amended (the Partnership Agreement)) having the rights, voting powers, restrictions, limitations as to distributions, qualifications and terms and conditions of redemption and conversion set forth herein, in the Plan and in the Partnership Agreement, and thereby provide additional incentive for the Grantee to promote the progress and success of the business of the Company, the Partnership and its subsidiaries.
B. Schedule A hereto sets forth certain significant details of the LTIP Unit grant provided for herein and is incorporated herein by reference. Capitalized terms used herein and not otherwise defined have the meanings provided on Schedule A.
NOW, THEREFORE, the Company, the Partnership and the Grantee hereby agree as follows:
AGREEMENT
1. Grant of Restricted LTIP Units. On the terms and conditions set forth below, as well as the terms and conditions of the Plan, the Company hereby grants to the Grantee such number of LTIP Units as is set forth on Schedule A (the Restricted LTIP Units).
2. Vesting. The Restricted LTIP Units will vest immediately upon grant, but be subject to such transfer restrictions as may be provided for under Section 4 or on Schedule A.
3. Certificates. Restricted LTIP Units may or may not be certificated at the option of the Company
4. Transfer Restrictions. None of the LTIP Units shall be sold, assigned, transferred, pledged or otherwise disposed of or encumbered (whether voluntarily or involuntarily or by judgment, levy, attachment, garnishment or other legal or equitable proceeding) (each such action a Transfer), or redeemed in accordance with the Partnership Agreement unless (i) such Transfer is in compliance with all applicable securities laws (including, without limitation, the registration requirements of the Securities Act of 1933, as amended (the Securities Act) or an applicable exemption therefrom, including, without limitation, the exemption provided by Rule 144 promulgated thereunder or any successor rule), and (ii) such Transfer is in accordance with the applicable terms and conditions of the Partnership Agreement. In addition to the foregoing, unless otherwise provided on Schedule A, the Grantee hereby agrees that he or she will not, without the prior written consent of the Board of Trustees of the Company (which consent may be withheld in its sole discretion), directly or indirectly convert, sell, offer, contract or grant an option to sell, loan, pledge or otherwise Transfer any of the LTIP Units hereunder granted, during the period of time beginning with the Grant Date and ending on the first business date following the date that the Grantee ceases to be a trustee of the Company. Any attempted Transfer of LTIP Units not in accordance with the terms and conditions of this Section 4 shall be null and void, and the Partnership shall not reflect on its records any change in record ownership of any LTIP Units as a result of any such Transfer, and shall otherwise refuse to recognize any such Transfer.
1
The restrictions on Transfer provided for in this Section will also apply to shares of Companys common shares of beneficial interest, par value $0.04 per share received upon redemption of or in exchange for LTIP Units or Class A Units of the Partnership into which LTIP Units may have been converted.
5. Tax Withholding. The Company has the right to withhold and/or to delay delivery of Restricted LTIP Units until appropriate arrangements have been made for payment of applicable withholding or other applicable taxes due at the time the applicable portion of Restricted LTIP Units becomes includible in the Grantees taxable income (the Withholding Amount). In the alternative, the Company has the right to retain and cancel, or sell or otherwise dispose of such number of Restricted LTIP Units as have a market value determined on the applicable date, approximately equal to the Withholding Amount with any excess proceeds being paid to Grantee.
6. Certain Adjustments. If (i) the Company shall at any time be involved in a merger, consolidation, dissolution, liquidation, reorganization, exchange of shares, sale of all or substantially all of the assets or stock of the Company or other transaction similar thereto, (ii) any stock dividend, stock split, reverse stock split, stock combination, reclassification, recapitalization, significant repurchases of stock, or other similar change in the capital structure of the Company, or any extraordinary dividend or other distribution to holders of Common Shares or Class A Units other than regular cash dividends shall occur, or (iii) any other event shall occur that in each case in the good faith judgment of the Committee necessitates action by way of appropriate equitable adjustment in the terms of this Restricted LTIP Unit Agreement, the Plan or the LTIP Units, then the Committee shall take such action as it deems necessary to maintain the Grantees rights hereunder so that they are substantially proportionate to the rights existing under this Agreement and the terms of the LTIP Units prior to such event, including, without limitation: (A) adjustments in the LTIP Units; and (B) substitution of other awards under the Plan or otherwise.
7. Notice. Any notice to be given to the Company shall be addressed to the Secretary of the Company at 888 Seventh Avenue, New York, New York 10019 and any notice to be given the Grantee shall be addressed to the Grantee at the Grantees address as it appears in the records of the Company, or at such other address as the Company or the Grantee may hereafter designate in writing to the other.
8. Governing Law. This Restricted LTIP Unit Agreement shall be governed by and construed and enforced in accordance with the laws of the State of Maryland, without references to principles of conflict of laws.
9. Successors and Assigns. This Restricted LTIP Unit Agreement shall be binding upon and inure to the benefit of the parties hereto and any successors to the Company and any successors to the Grantee by will or the laws of descent and distribution, but this Restricted Stock Agreement shall not otherwise be assignable or otherwise subject to hypothecation by the Grantee.
10. Severability. If, for any reason, any provision of this Restricted LTIP Unit Agreement is held invalid, such invalidity shall not affect any other provision of this Restricted LTIP Unit Agreement not so held invalid, and each such other provision shall to the full extent consistent with law continue in full force and effect. If any provision of this Restricted LTIP Unit Agreement shall be held invalid in part, such invalidity shall in no way affect the rest of such provision not held so invalid, and the rest of such provision, together with all other provisions of this Restricted LTIP Unit Agreement, shall to the full extent consistent with law continue in full force and effect.
11. Headings. The headings of paragraphs hereof are included solely for convenience of reference and shall not control the meaning or interpretation of any of the provisions of this Restricted LTIP Unit Agreement.
12. Counterparts. This Restricted LTIP Unit Agreement may be executed in multiple counterparts with the same effect as if each of the signing parties had signed the same document. All counterparts shall be construed together and constitute the same instrument.
2
13. Miscellaneous. This Restricted LTIP Unit Agreement may not be amended except in writing signed by the Company, the Partnership and the Grantee. Notwithstanding the foregoing, this Restricted LTIP Unit Agreement may be amended in writing signed only by the Company to: (a) correct any errors or ambiguities in this Restricted LTIP Unit Agreement; and/or (b) to make such changes that do not materially adversely affect the Grantees rights hereunder. This grant shall in no way affect the Grantees participation or benefits under any other plan or benefit program maintained or provided by the Company. In the event of a conflict between this Restricted LTIP Unit Agreement and the Plan, the Plan shall govern.
14. Status as a Partner. As of the Grant Date, the Grantee shall be admitted as a partner of the Partnership (unless previously admitted) with beneficial ownership of the number of LTIP Units issued to the Grantee as of such date pursuant to this Restricted LTIP Unit Agreement by: (A) signing and delivering to the Partnership a copy of this Agreement; and (B) signing, as a Limited Partner, and delivering to the Partnership a counterpart signature page to the Partnership Agreement (attached hereto as Exhibit A) if not previously done.
15. Status of LTIP Units under the Plan. The LTIP Units are both issued as equity securities of the Partnership and granted as awards under the Plan. The Company will have the right at its option, as set forth in the Partnership Agreement, to issue Common Shares in exchange for Class A Units into which LTIP Units may have been converted pursuant to the Partnership Agreement, subject to certain limitations set forth in the Partnership Agreement, and such Common Shares, if issued, will be issued under the Plan. The Grantee must be eligible to receive the LTIP Units in compliance with applicable federal and state securities laws and to that effect is required to complete, execute and deliver certain covenants, representations and warranties (attached as Exhibit B). The Grantee acknowledges that the Grantee will have no right to approve or disapprove such determination by the Company.
16. Investment Representations; Registration. The Grantee hereby makes the covenants, representations and warranties and set forth on Exhibit B attached hereto. All of such covenants, warranties and representations shall survive the execution and delivery of this Restricted LTIP Unit Agreement by the Grantee. The Partnership will have no obligation to register under the Securities Act any LTIP Units or any other securities issued pursuant to this Restricted LTIP Unit Agreement or upon conversion or exchange of LTIP Units.
17. Section 83(b) Election. In connection with this Restricted LTIP Unit Agreement the Grantee hereby agrees to make an election to include in gross income in the year of transfer the applicable LTIP Units pursuant to Section 83(b) of the Internal Revenue Code of 1986, as amended, substantially in the form attached hereto as Exhibit C and to supply the necessary information in accordance with the regulations promulgated thereunder.
[signature page follows]
3
IN WITNESS WHEREOF, this Restricted LTIP Unit Agreement has been executed by the parties hereto as of the date and year first above written or referenced.
|
|
|
VORNADO REALTY TRUST | ||
(Registrant) | ||
|
| |
By: |
|
|
Name: |
|
|
Title: |
|
|
|
|
|
VORNADO REALTY L.P. | ||
By: |
Vornado Realty Trust, its general partner | |
|
| |
By: |
|
|
Name: |
|
|
Title: |
|
|
|
|
|
GRANTEE | ||
|
| |
|
|
|
Name: |
|
|
|
|
|
4
EXHIBIT A
(to be executed if party has not previously received LTIPs and been admitted as an LP)
FORM OF LIMITED PARTNER SIGNATURE PAGE
The Grantee, desiring to become one of the within named Limited Partners of Vornado Realty L.P., hereby accepts all of the terms and conditions of (including, without limitation, the provisions related to powers of attorney), and becomes a party to, the Agreement of Limited Partnership, dated as of October 20, 1997, of Vornado Realty L.P., as amended (the Partnership Agreement). The Grantee agrees that this signature page may be attached to any counterpart of the Partnership Agreement and further agrees as follows (where the term Limited Partner refers to the Grantee:
1. The Limited Partner hereby confirms that it has reviewed the terms of the Partnership Agreement and affirms and agrees that it is bound by each of the terms and conditions of the Partnership Agreement, including, without limitation, the provisions thereof relating to limitations and restrictions on the transfer of Partnership Units.
2. The Limited Partner hereby confirms that it is acquiring the Partnership Units for its own account as principal, for investment and not with a view to resale or distribution, and that the Partnership Units may not be transferred or otherwise disposed of by the Limited Partner otherwise than in a transaction pursuant to a registration statement filed by the Partnership (which it has no obligation to file) or that is exempt from the registration requirements of the Securities Act of 1933, as amended (the Securities Act), and all applicable state and foreign securities laws, and the General Partner may refuse to transfer any Partnership Units as to which evidence of such registration or exemption from registration satisfactory to the General Partner is not provided to it, which evidence may include the requirement of a legal opinion regarding the exemption from such registration. If the General Partner delivers to the Limited Partner Common Shares of Beneficial Interest of the General Partner (Common Shares) upon redemption of any Partnership Units, the Common Shares will be acquired for the Limited Partners own account as principal, for investment and not with a view to resale or distribution, and the Common Shares may not be transferred or otherwise disposed of by the Limited Partner otherwise than in a transaction pursuant to a registration statement filed by the General Partner with respect to such Common Shares (which it has no obligation under the Partnership Agreement to file) or that is exempt from the registration requirements of the Securities Act and all applicable state and foreign securities laws, and the General Partner may refuse to transfer any Common Shares as to which evidence of such registration or exemption from such registration satisfactory to the General Partner is not provided to it, which evidence may include the requirement of a legal opinion regarding the exemption from such registration.
3. The Limited Partner hereby affirms that it has appointed the General Partner, any Liquidator and authorized officers and attorneys-in-fact of each, and each of those acting singly, in each case with full power of substitution, as its true and lawful agent and attorney-in-fact, with full power and authority in its name, place and stead, in accordance with Section 15.11 of the Partnership Agreement, which section is hereby incorporated by reference. The foregoing power of attorney is hereby declared to be irrevocable and a power coupled with an interest, and it shall survive and not be affected by the death, incompetency, dissolution, disability, incapacity, bankruptcy or termination of the Limited Partner and shall extend to the Limited Partners heirs, executors, administrators, legal representatives, successors and assigns.
4. The Limited Partner hereby confirms that, notwithstanding any provisions of the Partnership Agreement to the contrary, the LTIP Units shall not be redeemable by the Limited Partner pursuant to Section 8.6 of the Partnership Agreement.
A-1
5. a. The Limited Partner hereby irrevocably consents in advance to any amendment to the Partnership Agreement, as may be recommended by the General Partner, intended to avoid the Partnership being treated as a publicly-traded partnership within the meaning of Section 7704 of the Internal Revenue Code, including, without limitation, (x) any amendment to the provisions of Section 8.6 of the Partnership Agreement intended to increase the waiting period between the delivery of a Notice of Redemption and the Specified Redemption Date and/or the Valuation Date to up to sixty (60) days or (y) any other amendment to the Partnership Agreement intended to make the redemption and transfer provisions, with respect to certain redemptions and transfers, more similar to the provisions described in Treasury Regulations Section 1.7704-1(f).
b. The Limited Partner hereby appoints the General Partner, any Liquidator and authorized officers and attorneys-in-fact of each, and each of those acting singly, in each case with full power of substitution, as its true and lawful agent and attorney-in-fact, with full power and authority in its name, place and stead, to execute and deliver any amendment referred to in the foregoing paragraph 5(a) on the Limited Partners behalf. The foregoing power of attorney is hereby declared to be irrevocable and a power coupled with an interest, and it shall survive and not be affected by the death, incompetency, dissolution, disability, incapacity, bankruptcy or termination of the Limited Partner and shall extend to the Limited Partners heirs, executors, administrators, legal representatives, successors and assigns.
6. The Limited Partner agrees that it will not transfer any interest in the Partnership Units (x) through (i) a national, non-U.S., regional, local or other securities exchange, (ii) PORTAL or (iii) an over-the-counter market (including an interdealer quotation system that regularly disseminates firm buy or sell quotations by identified brokers or dealers by electronic means or otherwise) or (y) to or through (a) a person, such as a broker or dealer, that makes a market in, or regularly quotes prices for, interests in the Partnership or (b) a person that regularly makes available to the public (including customers or subscribers) bid or offer quotes with respect to any interests in the Partnership and stands ready to effect transactions at the quoted prices for itself or on behalf of others.
7. The Limited Partner acknowledges that the General Partner shall be a third party beneficiary of the representations, covenants and agreements set forth in Sections 4 and 6 hereof. The Limited Partner agrees that it will transfer, whether by assignment or otherwise, Partnership Units only to the General Partner or to transferees that provide the Partnership and the General Partner with the representations and covenants set forth in Sections 4 and 6 hereof.
A-2
8. This Acceptance shall be construed and enforced in accordance with and governed by the laws of the State of Delaware, without regard to the principles of conflicts of law.
|
|
|
| ||
|
|
|
|
|
Signature |
Name: |
|
|
Date: |
|
________ __, 2008 |
A-3
EXHIBIT B
GRANTEES COVENANTS, REPRESENTATIONS AND WARRANTIES
The Grantee hereby represents, warrants and covenants as follows:
(a) The Grantee has received and had an opportunity to review the following documents (the Background Documents):
|
(i) |
The Companys latest Annual Report to Shareholders; |
(ii) The Companys Proxy Statement for its most recent Annual Meeting of Shareholders;
(iii) The Companys and the Partnerships Reports on Form 10-K for the fiscal year most recently ended;
(iv) The Companys and the Partnerships Form 10-Q, if any, for the most recently ended quarter filed by the Company or the Partnership with the Securities and Exchange Commission since the filing of the Form 10-K described in clause (iii) above;
(v) Each of the Companys and the Partnerships Current Report(s) on Form 8-K, if any, filed since the end of the fiscal year most recently ended for which a Form 10-K has been filed by the Company or the Partnership;
|
(vi) |
The Plan; and |
(vii) The Partnerships Second Amended and Restated Agreement of Limited Partnership, as amended.
The Grantee also acknowledges that any delivery of the Background Documents and other information relating to the Company and the Partnership prior to the determination by the Partnership of the suitability of the Grantee as a holder of LTIP Units shall not constitute an offer of LTIP Units until such determination of suitability shall be made.
|
(b) |
The Grantee hereby represents and warrants that |
(i) The Grantee either (A) is an accredited investor as defined in Rule 501(a) under the Securities Act of 1933, as amended (the Securities Act), or (B) by reason of the business and financial experience of the Grantee, together with the business and financial experience of those persons, if any, retained by the Grantee to represent or advise him with respect to the grant to him of LTIP Units, the potential conversion of LTIP Units into Class A Units of the Partnership (Common Units) and the potential redemption of such Common Units for the Companys Common Shares
(REIT Shares), has such knowledge, sophistication and experience in financial and business matters and in making investment decisions of this type that the Grantee (I) is capable of evaluating the merits and risks of an investment in the Partnership and potential investment in the Company and of making an informed investment decision, (II) is capable of protecting his own interest or has engaged representatives or advisors to assist him in protecting his interests, and (III) is capable of bearing the economic risk of such investment.
B-1
(ii) The Grantee understands that (A) the Grantee is responsible for consulting his own tax advisors with respect to the application of the U.S. federal income tax laws, and the tax laws of any state, local or other taxing jurisdiction to which the Grantee is or by reason of the award of LTIP Units may become subject, to his particular situation; (B) the Grantee has not received or relied upon business or tax advice from the Company, the Partnership or any of their respective employees, agents, consultants or advisors, in their capacity as such; (C) the Grantee provides services to the Company or the Partnership on a regular basis and in such capacity has access to such information, and has such experience of and involvement in the business and operations of the Partnership, as the Grantee believes to be necessary and appropriate to make an informed decision to accept this award of LTIP Units; and (D) an investment in the Partnership and/or the Company involves substantial risks. The Grantee has been given the opportunity to make a thorough investigation of matters relevant to the LTIP Units and has been furnished with, and has reviewed and understands, materials relating to the Partnership and the Company and their respective activities (including, but not limited to, the Background Documents). The Grantee has been afforded the opportunity to obtain any additional information (including any exhibits to the Background Documents) deemed necessary by the Grantee to verify the accuracy of information conveyed to the Grantee. The Grantee confirms that all documents, records, and books pertaining to his receipt of LTIP Units, which were requested by the Grantee have been made available or delivered to the Grantee. The Grantee has had an opportunity to ask questions of and receive answers from the Partnership and the Company, or from a person or persons acting on their behalf, concerning the terms and conditions of the LTIP Units. The Grantee has relied upon, and is making its decision solely upon, the Background Documents and other written information provided to the Grantee by the Partnership or the Company.
(iii) The LTIP Units to be issued, the Common Units issuable upon conversion of the LTIP Units and any REIT Shares issued in connection with the redemption of any such Common Units will be acquired for the account of the Grantee for investment only and not with a current view to, or with any intention of, a distribution or resale thereof, in whole or in part, or the grant of any participation therein, without prejudice, however, to the Grantees right (subject to the terms of the LTIP Units, the Stock Plan and this Agreement) at all times to sell or otherwise dispose of all or any part of his LTIP Units, Common Units or REIT Shares in compliance with the Securities Act, and applicable state securities laws, and subject, nevertheless, to the disposition of his assets being at all times within his control.
(iv) The Grantee acknowledges that (A) neither the LTIP Units to be issued, nor the Common Units issuable upon conversion of the LTIP Units, have been registered under the Securities Act or state securities laws by reason of a specific exemption or exemptions from registration under the Securities Act and applicable state securities laws and, if such LTIP Units or Common Units are represented by certificates, such certificates will bear a legend to such effect, (B) the reliance by the Partnership and the Company on such exemptions is predicated in part on the accuracy and completeness of the representations and warranties of the Grantee contained herein, (C) such LTIP Units or Common Units, therefore, cannot be resold unless registered under the Securities Act and applicable state securities laws, or unless an exemption from registration is available, (D) there is no public market for such LTIP Units and Common Units and (E) neither the Partnership nor the Company has any obligation or intention to register such LTIP Units or the Common Units issuable upon conversion of the LTIP Units under the Securities Act or any state securities laws or to take any action that would make available any exemption from the registration requirements of such laws, except, that, upon the redemption of the Common Units for REIT Shares, the Company may issue such REIT Shares under the Stock Plan and pursuant to a Registration Statement on Form S-8 under the Securities Act, to the extent that
B-2
(I) the Grantee is eligible to receive such REIT Shares under the Stock Plan at the time of such issuance, (II) the Company has filed a Form S-8 Registration Statement with the Securities and Exchange Commission registering the issuance of such REIT Shares and (III) such Form S-8 is effective at the time of the issuance of such REIT Shares. The Grantee hereby acknowledges that because of the restrictions on transfer or assignment of such LTIP Units acquired hereby and the Common Units issuable upon conversion of the LTIP Units which are set forth in the Partnership Agreement or this Agreement, the Grantee may have to bear the economic risk of his ownership of the LTIP Units acquired hereby and the Common Units issuable upon conversion of the LTIP Units for an indefinite period of time.
(v) The Grantee has determined that the LTIP Units are a suitable investment for the Grantee.
(vi) No representations or warranties have been made to the Grantee by the Partnership or the Company, or any officer, director, shareholder, agent, or affiliate of any of them, and the Grantee has received no information relating to an investment in the Partnership or the LTIP Units except the information specified in paragraph (b) above.
(c) So long as the Grantee holds any LTIP Units, the Grantee shall disclose to the Partnership in writing such information as may be reasonably requested with respect to ownership of LTIP Units as the Partnership may deem reasonably necessary to ascertain and to establish compliance with provisions of the Code, applicable to the Partnership or to comply with requirements of any other appropriate taxing authority.
(d) The Grantee hereby agrees to make an election under Section 83(b) of the Code with respect to the LTIP Units awarded hereunder, and has delivered with this Agreement a completed, executed copy of the election form attached hereto as Exhibit C. The Grantee agrees to file the election (or to permit the Partnership to file such election on the Grantees behalf) within thirty (30) days after the award of the LTIP Units hereunder with the IRS Service Center at which such Grantee files his personal income tax returns, and to file a copy of such election with the Grantees U.S. federal income tax return for the taxable year in which the LTIP Units are awarded to the Grantee.
(e) The address set forth on the signature page of this Agreement is the address of the Grantees principal residence, and the Grantee has no present intention of becoming a resident of any country, state or jurisdiction other than the country and state in which such residence is sited.
B-3
EXHIBIT C
C-1
SCHEDULE A TO RESTRICTED LTIP UNIT AGREEMENT
(Terms being defined are in quotation marks.)
Date of Restricted LTIP Unit Agreement: |
As of |
|
|
Name of Grantee: |
|
|
|
Number of LTIP Units Subject to Grant: |
|
|
|
Grant Date: |
|
|
|
Additional Matters:
|
|
Initials of Company representative: ________
Initials of Grantee: ________
C-2
EXHIBIT 12
COMPUTATION OF RATIOS
(UNAUDITED)
Our consolidated ratios of earnings to fixed charges and earnings to combined fixed charges and preference dividends for each of the fiscal years ended December 31, 2007, 2006, 2005, 2004 and 2003 are as follows:
|
|
Year Ended December 31, |
| |||||||||||||
($ in thousands) |
|
2007 |
|
2006 |
|
2005 |
|
2004 |
|
2003 |
| |||||
Net income from continuing operations |
|
$ |
510,190 |
|
$ |
522,545 |
|
$ |
498,584 |
|
$ |
504,365 |
|
$ |
273,549 |
|
Fixed charges and preference dividends |
|
|
965,535 |
|
|
808,699 |
|
|
536,022 |
|
|
424,696 |
|
|
423,631 |
|
Minority interest in the Operating Partnership |
|
|
29,391 |
|
|
37,368 |
|
|
86,965 |
|
|
82,030 |
|
|
82,816 |
|
Capitalized interest |
|
|
(53,648 |
) |
|
(26,195 |
) |
|
(15,582 |
) |
|
(8,718 |
) |
|
(5,407 |
) |
Equity in income of partially-owned entities in excess of distributions |
|
|
(13,352 |
) |
|
|
|
|
|
|
|
(26,624 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings - Numerator |
|
$ |
1,438,116 |
|
$ |
1,342,417 |
|
$ |
1,105,989 |
|
$ |
975,749 |
|
$ |
774,589 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and debt expense, including the Companys pro-rata share |
|
$ |
823,030 |
|
$ |
692,496 |
|
$ |
415,826 |
|
$ |
313,289 |
|
$ |
296,059 |
|
Capitalized interest |
|
|
53,648 |
|
|
26,195 |
|
|
15,582 |
|
|
8,718 |
|
|
5,407 |
|
1/3 of rental expense interest factor |
|
|
11,848 |
|
|
9,490 |
|
|
7,382 |
|
|
5,491 |
|
|
5,491 |
|
Fixed charges - Denominator |
|
|
888,526 |
|
|
728,181 |
|
|
438,790 |
|
|
327,498 |
|
|
306,957 |
|
Preferred share dividends |
|
|
57,177 |
|
|
57,511 |
|
|
46,501 |
|
|
21,920 |
|
|
20,815 |
|
Preferred unit distributions, a component of minority interest |
|
|
19,832 |
|
|
23,007 |
|
|
50,731 |
|
|
75,278 |
|
|
95,859 |
|
Combined fixed charges and preference dividends - Denominator |
|
$ |
965,535 |
|
$ |
808,699 |
|
$ |
536,022 |
|
$ |
424,696 |
|
$ |
423,631 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of earnings to fixed charges |
|
|
1.62 |
|
|
1.84 |
|
|
2.52 |
|
|
2.98 |
|
|
2.52 |
|
Ratio of earnings to combined fixed charges and preference dividends |
|
|
1.49 |
|
|
1.66 |
|
|
2.06 |
|
|
2.30 |
|
|
1.83 |
|
Earnings equals (i) income from continuing operations before income taxes plus, (ii) minority interest in the Operating Partnership not included in fixed charges and (iii) fixed charges, minus (iv) equity in income of partially-owned entities in excess of distributions and (v) capitalized interest. Fixed charges equals (i) interest debt expense, plus (ii) the Companys pro-rata share of interest expense of partially-owned entities, (iii) capitalized interest and (iv) the portion of operating lease rental expense that is representative of the interest factor, which is one-third of operating lease rentals. Combined fixed charges and preference dividends equals fixed charges plus preferred unit distributions of the Operating Partnership and preferred share dividends.