Price Graph
Price
Yield
These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark one)
|
x |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
|
For the quarterly period ended: |
June 30, 2013 |
|
Or
|
o |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
For the transition period from: |
|
to |
|
|
Commission File Number: |
001-11954 |
|
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) |
(212) 894-7000
(Registrant’s telephone number, including area code)
N/A
(Former name, former address and former fiscal year, if changed since last report)
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 whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No 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.
|
|
x Large Accelerated Filer |
|
o Accelerated Filer |
|
|
o Non-Accelerated Filer (Do not check if smaller reporting company) |
|
o Smaller Reporting Company |
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
As of June 30, 2013, 186,991,076 of the registrant’s common shares of beneficial interest are outstanding.
|
|
|
|
|
|
|
|
|
PART I. |
|
|
Financial Information: |
|
Page Number |
|
|
|
|
|
|
|
|
|
|
|
|
Item 1. |
|
Financial Statements: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Balance Sheets (Unaudited) as of |
|
|
|
|
|
|
|
June 30, 2013 and December 31, 2012 |
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Income (Unaudited) for the |
|
|
|
|
|
|
|
Three and Six Months Ended June 30, 2013 and 2012 |
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Comprehensive Income (Unaudited) |
|
|
|
|
|
|
|
for the Three and Six Months Ended June 30, 2013 and 2012 |
|
5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Changes in Equity (Unaudited) for the |
|
|
|
|
|
|
|
Six Months Ended June 30, 2013 and 2012 |
|
6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Cash Flows (Unaudited) for the |
|
|
|
|
|
|
|
Six Months Ended June 30, 2013 and 2012 |
|
8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes to Consolidated Financial Statements (Unaudited) |
|
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Report of Independent Registered Public Accounting Firm |
|
39 |
|
|
|
|
|
|
|
|
|
|
|
Item 2. |
|
Management's Discussion and Analysis of Financial Condition |
|
|
|
|
|
|
|
and Results of Operations |
|
40 |
|
|
|
|
|
|
|
|
|
|
|
Item 3. |
|
Quantitative and Qualitative Disclosures About Market Risk |
|
82 |
|
|
|
|
|
|
|
|
|
|
|
Item 4. |
|
Controls and Procedures |
|
83 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PART II. |
|
|
Other Information: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 1. |
|
Legal Proceedings |
|
84 |
|
|
|
|
|
|
|
|
|
|
|
Item 1A. |
|
Risk Factors |
|
84 |
|
|
|
|
|
|
|
|
|
|
|
Item 2. |
|
Unregistered Sales of Equity Securities and Use of Proceeds |
|
84 |
|
|
|
|
|
|
|
|
|
|
|
Item 3. |
|
Defaults Upon Senior Securities |
|
84 |
|
|
|
|
|
|
|
|
|
|
|
Item 4. |
|
Mine Safety Disclosures |
|
84 |
|
|
|
|
|
|
|
|
|
|
|
Item 5. |
|
Other Information |
|
84 |
|
|
|
|
|
|
|
|
|
|
|
Item 6. |
|
Exhibits |
|
84 |
|
|
|
|
|
|
|
|
|
SIGNATURES |
|
|
|
85 |
||
|
|
|
|
|
|
|
|
|
EXHIBIT INDEX |
|
|
|
86 |
||
|
|
|
|
|
|
|
|
2
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
|
VORNADO REALTY TRUST |
|||||||||
|
|
|||||||||
|
(UNAUDITED) |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands, except share and per share amounts) |
|
June 30, |
|
December 31, |
|||||
|
ASSETS |
|
2013 |
|
2012 |
|||||
|
Real estate, at cost: |
|
|
|
|
|
|
|||
|
|
Land |
|
$ |
4,209,969 |
|
$ |
4,797,773 |
||
|
|
Buildings and improvements |
|
|
12,302,151 |
|
|
12,476,372 |
||
|
|
Development costs and construction in progress |
|
|
997,381 |
|
|
920,357 |
||
|
|
Leasehold improvements and equipment |
|
|
127,491 |
|
|
130,077 |
||
|
|
|
Total |
|
|
17,636,992 |
|
|
18,324,579 |
|
|
|
Less accumulated depreciation and amortization |
|
|
(3,246,837) |
|
|
(3,084,700) |
||
|
Real estate, net |
|
|
14,390,155 |
|
|
15,239,879 |
|||
|
Cash and cash equivalents |
|
|
781,655 |
|
|
960,319 |
|||
|
Restricted cash |
|
|
312,071 |
|
|
183,256 |
|||
|
Marketable securities |
|
|
402,935 |
|
|
398,188 |
|||
|
Tenant and other receivables, net of allowance for doubtful accounts of $25,963 and $37,674 |
|
|
140,938 |
|
|
195,718 |
|||
|
Investments in partially owned entities |
|
|
1,031,644 |
|
|
1,226,256 |
|||
|
Investment in Toys "R" Us |
|
|
417,764 |
|
|
478,041 |
|||
|
Real Estate Fund investments |
|
|
622,124 |
|
|
600,786 |
|||
|
Mortgage and mezzanine loans receivable |
|
|
175,699 |
|
|
225,359 |
|||
|
Receivable arising from the straight-lining of rents, net of allowance of $4,307 and $3,165 |
|
|
790,358 |
|
|
760,310 |
|||
|
Deferred leasing and financing costs, net of accumulated amortization of $251,202 and $224,453 |
|
|
412,695 |
|
|
407,500 |
|||
|
Identified intangible assets, net of accumulated amortization of $365,854 and $346,664 |
|
|
289,110 |
|
|
406,358 |
|||
|
Assets related to discontinued operations |
|
|
63,573 |
|
|
602,000 |
|||
|
Other assets |
|
|
502,510 |
|
|
381,079 |
|||
|
|
|
|
|
$ |
20,333,231 |
|
$ |
22,065,049 |
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY |
|
|
|
|
|
|
|||
|
Mortgages payable |
|
$ |
8,582,573 |
|
$ |
8,663,326 |
|||
|
Senior unsecured notes |
|
|
1,358,182 |
|
|
1,358,008 |
|||
|
Revolving credit facility debt |
|
|
83,982 |
|
|
1,170,000 |
|||
|
Accounts payable and accrued expenses |
|
|
393,362 |
|
|
484,746 |
|||
|
Deferred revenue |
|
|
486,901 |
|
|
596,067 |
|||
|
Deferred compensation plan |
|
|
111,093 |
|
|
105,200 |
|||
|
Deferred tax liabilities |
|
|
15,369 |
|
|
15,305 |
|||
|
Liabilities related to discontinued operations |
|
|
2,677 |
|
|
423,163 |
|||
|
Other liabilities |
|
|
436,877 |
|
|
400,938 |
|||
|
|
Total liabilities |
|
|
11,471,016 |
|
|
13,216,753 |
||
|
Commitments and contingencies |
|
|
|
|
|
|
|||
|
Redeemable noncontrolling interests: |
|
|
|
|
|
|
|||
|
|
Class A units - 11,345,667 and 11,215,682 units outstanding |
|
|
939,988 |
|
|
898,152 |
||
|
|
Series D cumulative redeemable preferred units - 1 and 1,800,001 units outstanding |
|
|
1,000 |
|
|
46,000 |
||
|
|
|
Total redeemable noncontrolling interests |
|
|
940,988 |
|
|
944,152 |
|
|
Vornado shareholders' equity: |
|
|
|
|
|
|
|||
|
|
Preferred shares of beneficial interest: no par value per share; authorized 110,000,000 |
|
|
|
|
|
|
||
|
|
|
shares; issued and outstanding 52,682,807 and 51,184,609 shares |
|
|
1,277,455 |
|
|
1,240,278 |
|
|
|
Common shares of beneficial interest: $.04 par value per share; authorized |
|
|
|
|
|
|
||
|
|
|
250,000,000 shares; issued and outstanding 186,991,076 and 186,734,711 shares |
|
|
7,450 |
|
|
7,440 |
|
|
|
Additional capital |
|
|
7,190,336 |
|
|
7,195,438 |
||
|
|
Earnings less than distributions |
|
|
(1,471,643) |
|
|
(1,573,275) |
||
|
|
Accumulated other comprehensive income (loss) |
|
|
132,894 |
|
|
(18,946) |
||
|
|
|
Total Vornado shareholders' equity |
|
|
7,136,492 |
|
|
6,850,935 |
|
|
Noncontrolling interests in consolidated subsidiaries |
|
|
784,735 |
|
|
1,053,209 |
|||
|
|
Total equity |
|
|
7,921,227 |
|
|
7,904,144 |
||
|
|
|
|
|
$ |
20,333,231 |
|
$ |
22,065,049 |
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements (unaudited). |
|||||||||
3
|
VORNADO REALTY TRUST |
|||||||||||||||
|
|
|||||||||||||||
|
(UNAUDITED) |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three |
|
For the Six |
|||||||||
|
|
|
|
|
Months Ended June 30, |
|
Months Ended June 30, |
|||||||||
|
(Amounts in thousands, except per share amounts) |
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
REVENUES: |
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Property rentals |
|
$ |
545,194 |
|
$ |
517,233 |
|
$ |
1,079,050 |
|
$ |
1,026,726 |
||
|
|
Tenant expense reimbursements |
|
|
75,659 |
|
|
71,409 |
|
|
152,415 |
|
|
141,906 |
||
|
|
Cleveland Medical Mart development project |
|
|
16,990 |
|
|
56,304 |
|
|
29,133 |
|
|
111,363 |
||
|
|
Fee and other income |
|
|
48,015 |
|
|
33,037 |
|
|
145,239 |
|
|
66,315 |
||
|
Total revenues |
|
|
685,858 |
|
|
677,983 |
|
|
1,405,837 |
|
|
1,346,310 |
|||
|
EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Operating |
|
|
261,080 |
|
|
243,485 |
|
|
520,953 |
|
|
489,462 |
||
|
|
Depreciation and amortization |
|
|
135,486 |
|
|
128,372 |
|
|
277,570 |
|
|
259,767 |
||
|
|
General and administrative |
|
|
54,323 |
|
|
46,832 |
|
|
108,905 |
|
|
102,122 |
||
|
|
Cleveland Medical Mart development project |
|
|
15,151 |
|
|
53,935 |
|
|
26,525 |
|
|
106,696 |
||
|
|
Acquisition related costs |
|
|
3,350 |
|
|
2,559 |
|
|
3,951 |
|
|
3,244 |
||
|
Total expenses |
|
|
469,390 |
|
|
475,183 |
|
|
937,904 |
|
|
961,291 |
|||
|
Operating income |
|
|
216,468 |
|
|
202,800 |
|
|
467,933 |
|
|
385,019 |
|||
|
(Loss) income applicable to Toys "R" Us |
|
|
(36,861) |
|
|
(19,190) |
|
|
(35,102) |
|
|
97,281 |
|||
|
Income from partially owned entities |
|
|
1,472 |
|
|
12,563 |
|
|
22,238 |
|
|
32,223 |
|||
|
Income from Real Estate Fund |
|
|
34,470 |
|
|
20,301 |
|
|
51,034 |
|
|
32,063 |
|||
|
Interest and other investment income (loss), net |
|
|
26,416 |
|
|
(49,172) |
|
|
(22,658) |
|
|
(33,507) |
|||
|
Interest and debt expense |
|
|
(121,762) |
|
|
(124,320) |
|
|
(243,650) |
|
|
(254,379) |
|||
|
Net gain (loss) on disposition of wholly owned and |
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
partially owned assets |
|
|
1,005 |
|
|
4,856 |
|
|
(35,719) |
|
|
4,856 |
||
|
Income before income taxes |
|
|
121,208 |
|
|
47,838 |
|
|
204,076 |
|
|
263,556 |
|||
|
Income tax expense |
|
|
(2,877) |
|
|
(7,479) |
|
|
(3,950) |
|
|
(14,304) |
|||
|
Income from continuing operations |
|
|
118,331 |
|
|
40,359 |
|
|
200,126 |
|
|
249,252 |
|||
|
Income from discontinued operations |
|
|
63,990 |
|
|
17,869 |
|
|
271,122 |
|
|
89,240 |
|||
|
Net income |
|
|
182,321 |
|
|
58,228 |
|
|
471,248 |
|
|
338,492 |
|||
|
Less net income attributable to noncontrolling interests in: |
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Consolidated subsidiaries |
|
|
(14,930) |
|
|
(14,721) |
|
|
(26,216) |
|
|
(24,318) |
||
|
|
Operating Partnership |
|
|
(8,849) |
|
|
(1,337) |
|
|
(22,782) |
|
|
(16,608) |
||
|
|
Preferred unit distributions of the Operating Partnership |
|
|
(348) |
|
|
(3,873) |
|
|
(1,134) |
|
|
(7,747) |
||
|
Net income attributable to Vornado |
|
|
158,194 |
|
|
38,297 |
|
|
421,116 |
|
|
289,819 |
|||
|
Preferred share dividends |
|
|
(20,368) |
|
|
(17,787) |
|
|
(42,070) |
|
|
(35,574) |
|||
|
Preferred unit and share redemptions |
|
|
8,100 |
|
|
- |
|
|
(1,130) |
|
|
- |
|||
|
NET INCOME attributable to common shareholders |
|
$ |
145,926 |
|
$ |
20,510 |
|
$ |
377,916 |
|
$ |
254,245 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME PER COMMON SHARE - BASIC: |
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Income from continuing operations, net |
|
$ |
0.46 |
|
$ |
0.02 |
|
$ |
0.65 |
|
$ |
0.91 |
||
|
|
Income from discontinued operations, net |
|
|
0.32 |
|
|
0.09 |
|
|
1.37 |
|
|
0.46 |
||
|
|
Net income per common share |
|
$ |
0.78 |
|
$ |
0.11 |
|
$ |
2.02 |
|
$ |
1.37 |
||
|
|
Weighted average shares outstanding |
|
|
186,931 |
|
|
185,673 |
|
|
186,842 |
|
|
185,521 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME PER COMMON SHARE - DILUTED: |
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Income from continuing operations, net |
|
$ |
0.46 |
|
$ |
0.02 |
|
$ |
0.65 |
|
$ |
0.91 |
||
|
|
Income from discontinued operations, net |
|
|
0.32 |
|
|
0.09 |
|
|
1.36 |
|
|
0.45 |
||
|
|
Net income per common share |
|
$ |
0.78 |
|
$ |
0.11 |
|
$ |
2.01 |
|
$ |
1.36 |
||
|
|
Weighted average shares outstanding |
|
|
187,720 |
|
|
186,342 |
|
|
187,627 |
|
|
186,271 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DIVIDENDS PER COMMON SHARE |
|
$ |
0.73 |
|
$ |
0.69 |
|
$ |
1.46 |
|
$ |
1.38 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements (unaudited). |
|||||||||||||||
4
|
VORNADO REALTY TRUST |
|||||||||||||||
|
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME |
|||||||||||||||
|
(UNAUDITED) |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three |
|
For the Six |
|||||||||
|
|
|
|
|
Months Ended June 30, |
|
Months Ended June 30, |
|||||||||
|
(Amounts in thousands) |
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Net income |
|
$ |
182,321 |
|
$ |
58,228 |
|
$ |
471,248 |
|
$ |
338,492 |
|||
|
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Change in unrealized net gain (loss) on |
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
available-for-sale securities |
|
|
20,348 |
|
|
(233,218) |
|
|
169,138 |
|
|
(220,525) |
|
|
|
Pro rata share of other comprehensive loss of |
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
nonconsolidated subsidiaries |
|
|
(19,707) |
|
|
(4,310) |
|
|
(23,354) |
|
|
(26,254) |
|
|
|
Change in value of interest rate swap |
|
|
12,037 |
|
|
(8,388) |
|
|
14,560 |
|
|
(6,002) |
||
|
|
Other |
|
|
(3) |
|
|
496 |
|
|
530 |
|
|
373 |
||
|
Comprehensive income (loss) |
|
|
194,996 |
|
|
(187,192) |
|
|
632,122 |
|
|
86,084 |
|||
|
Less comprehensive income attributable to noncontrolling interests |
|
|
(24,862) |
|
|
(4,470) |
|
|
(59,166) |
|
|
(32,779) |
|||
|
Comprehensive income (loss) attributable to Vornado |
|
$ |
170,134 |
|
$ |
(191,662) |
|
$ |
572,956 |
|
$ |
53,305 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements (unaudited). |
|||||||||||||||
5
|
VORNADO REALTY TRUST |
||||||||||||||||||||||||||||||
|
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY |
||||||||||||||||||||||||||||||
|
(UNAUDITED) |
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non- |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
controlling |
|
|
|
|||
|
(Amounts in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings |
|
Other |
|
Interests in |
|
|
|
||||||
|
|
|
|
|
Preferred Shares |
|
Common Shares |
|
Additional |
|
Less Than |
|
Comprehensive |
|
Consolidated |
|
Total |
||||||||||||||
|
|
|
|
|
Shares |
|
Amount |
|
Shares |
|
Amount |
|
Capital |
|
Distributions |
|
Income (Loss) |
|
Subsidiaries |
|
Equity |
||||||||||
|
Balance, December 31, 2011 |
|
|
42,187 |
|
$ |
1,021,660 |
|
|
185,080 |
|
$ |
7,373 |
|
$ |
7,127,258 |
|
$ |
(1,401,704) |
|
$ |
73,729 |
|
$ |
680,131 |
|
$ |
7,508,447 |
|||
|
Net income |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
289,819 |
|
|
- |
|
|
24,318 |
|
|
314,137 |
|||
|
Dividends on common shares |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(256,119) |
|
|
- |
|
|
- |
|
|
(256,119) |
|||
|
Dividends on preferred shares |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(35,574) |
|
|
- |
|
|
- |
|
|
(35,574) |
|||
|
Common shares issued: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Upon redemption of Class A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
units, at redemption value |
|
|
- |
|
|
- |
|
|
303 |
|
|
12 |
|
|
24,964 |
|
|
- |
|
|
- |
|
|
- |
|
|
24,976 |
|
|
|
Under employees' share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
option plan |
|
|
- |
|
|
- |
|
|
412 |
|
|
16 |
|
|
8,800 |
|
|
(16,389) |
|
|
- |
|
|
- |
|
|
(7,573) |
|
|
|
Under dividend reinvestment plan |
|
|
- |
|
|
- |
|
|
10 |
|
|
1 |
|
|
842 |
|
|
- |
|
|
- |
|
|
- |
|
|
843 |
||
|
Contributions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Real Estate Fund |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
108,319 |
|
|
108,319 |
||
|
|
Other |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
30 |
|
|
30 |
||
|
Distributions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Real Estate Fund |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(44,910) |
|
|
(44,910) |
||
|
Conversion of Series A preferred |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
shares to common shares |
|
|
(2) |
|
|
(105) |
|
|
3 |
|
|
- |
|
|
105 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
||
|
Deferred compensation shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
and options |
|
|
- |
|
|
- |
|
|
7 |
|
|
- |
|
|
8,484 |
|
|
(339) |
|
|
- |
|
|
- |
|
|
8,145 |
||
|
Change in unrealized net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
on available-for-sale securities |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(220,525) |
|
|
- |
|
|
(220,525) |
||
|
Pro rata share of other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
comprehensive loss of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
nonconsolidated subsidiaries |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(26,254) |
|
|
- |
|
|
(26,254) |
||
|
Change in value of interest rate swap |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(6,002) |
|
|
- |
|
|
(6,002) |
|||
|
Adjustments to carry redeemable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Class A units at redemption value |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(110,581) |
|
|
- |
|
|
- |
|
|
- |
|
|
(110,581) |
||
|
Redeemable noncontrolling interests' |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
share of above adjustments |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
15,894 |
|
|
- |
|
|
15,894 |
||
|
Other |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
2 |
|
|
373 |
|
|
(3) |
|
|
372 |
|||
|
Balance, June 30, 2012 |
|
|
42,185 |
|
$ |
1,021,555 |
|
|
185,815 |
|
$ |
7,402 |
|
$ |
7,059,872 |
|
$ |
(1,420,304) |
|
$ |
(162,785) |
|
$ |
767,885 |
|
$ |
7,273,625 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements (unaudited). |
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6
|
VORNADO REALTY TRUST |
||||||||||||||||||||||||||||||
|
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY - CONTINUED |
||||||||||||||||||||||||||||||
|
(UNAUDITED) |
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non- |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
controlling |
|
|
|
|||
|
(Amounts in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings |
|
Other |
|
Interests in |
|
|
|
||||||
|
|
|
|
|
Preferred Shares |
|
Common Shares |
|
Additional |
|
Less Than |
|
Comprehensive |
|
Consolidated |
|
Total |
||||||||||||||
|
|
|
|
|
Shares |
|
Amount |
|
Shares |
|
Amount |
|
Capital |
|
Distributions |
|
Income (Loss) |
|
Subsidiaries |
|
Equity |
||||||||||
|
Balance, December 31, 2012 |
|
|
51,185 |
|
$ |
1,240,278 |
|
|
186,735 |
|
$ |
7,440 |
|
$ |
7,195,438 |
|
$ |
(1,573,275) |
|
$ |
(18,946) |
|
$ |
1,053,209 |
|
$ |
7,904,144 |
|||
|
Net income |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
421,116 |
|
|
- |
|
|
26,216 |
|
|
447,332 |
|||
|
Dividends on common shares |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(272,825) |
|
|
- |
|
|
- |
|
|
(272,825) |
|||
|
Dividends on preferred shares |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(42,070) |
|
|
- |
|
|
- |
|
|
(42,070) |
|||
|
Issuance of Series L preferred shares |
|
|
12,000 |
|
|
290,536 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
290,536 |
|||
|
Redemption of Series F and Series H |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
preferred shares |
|
|
(10,500) |
|
|
(253,269) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(253,269) |
||
|
Common shares issued: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Upon redemption of Class A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
units, at redemption value |
|
|
- |
|
|
- |
|
|
180 |
|
|
7 |
|
|
14,973 |
|
|
- |
|
|
- |
|
|
- |
|
|
14,980 |
|
|
|
Under employees' share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
option plan |
|
|
- |
|
|
- |
|
|
62 |
|
|
3 |
|
|
3,564 |
|
|
- |
|
|
- |
|
|
- |
|
|
3,567 |
|
|
|
Under dividend reinvestment plan |
|
|
- |
|
|
- |
|
|
11 |
|
|
- |
|
|
903 |
|
|
- |
|
|
- |
|
|
- |
|
|
903 |
||
|
Contributions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Real Estate Fund |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
18,781 |
|
|
18,781 |
||
|
|
Other |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
15,186 |
|
|
15,186 |
||
|
Distributions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Real Estate Fund |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(43,145) |
|
|
(43,145) |
||
|
|
Other |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(120,051) |
|
|
(120,051) |
||
|
Conversion of Series A preferred |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
shares to common shares |
|
|
(2) |
|
|
(90) |
|
|
3 |
|
|
- |
|
|
90 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
||
|
Deferred compensation shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
and options |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
4,786 |
|
|
(305) |
|
|
- |
|
|
- |
|
|
4,481 |
||
|
Change in unrealized net gain on |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
available-for-sale securities |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
169,138 |
|
|
- |
|
|
169,138 |
||
|
Pro rata share of other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
comprehensive loss of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
nonconsolidated subsidiaries |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(23,354) |
|
|
- |
|
|
(23,354) |
||
|
Change in value of interest rate swap |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
14,560 |
|
|
- |
|
|
14,560 |
|||
|
Adjustments to carry redeemable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Class A units at redemption value |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(29,393) |
|
|
- |
|
|
- |
|
|
- |
|
|
(29,393) |
||
|
Redeemable noncontrolling interests' |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
share of above adjustments |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(9,034) |
|
|
- |
|
|
(9,034) |
||
|
Preferred share redemptions |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(1,130) |
|
|
- |
|
|
- |
|
|
(1,130) |
|||
|
Deconsolidation of partially |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
owned entity |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(165,427) |
|
|
(165,427) |
||
|
Other |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(25) |
|
|
(3,154) |
|
|
530 |
|
|
(34) |
|
|
(2,683) |
|||
|
Balance, June 30, 2013 |
|
|
52,683 |
|
$ |
1,277,455 |
|
|
186,991 |
|
$ |
7,450 |
|
$ |
7,190,336 |
|
$ |
(1,471,643) |
|
$ |
132,894 |
|
$ |
784,735 |
|
$ |
7,921,227 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements (unaudited). |
||||||||||||||||||||||||||||||
7
|
VORNADO REALTY TRUST |
|||||||||
|
|
|||||||||
|
(UNAUDITED) |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended |
|||||
|
|
|
|
|
June 30, |
|||||
|
|
|
|
|
2013 |
|
2012 |
|||
|
(Amounts in thousands) |
|
|
|
|
|
|
|||
|
Cash Flows from Operating Activities: |
|
|
|
|
|
|
|||
|
Net income |
|
$ |
471,248 |
|
$ |
338,492 |
|||
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|||
|
|
Depreciation and amortization (including amortization of deferred financing costs) |
|
|
289,643 |
|
|
285,617 |
||
|
|
Net gains on sale of real estate |
|
|
(267,994) |
|
|
(72,713) |
||
|
|
Return of capital from Real Estate Fund investments |
|
|
56,664 |
|
|
- |
||
|
|
Net unrealized gain on Real Estate Fund investments |
|
|
(47,109) |
|
|
(27,979) |
||
|
|
Other non-cash adjustments |
|
|
42,339 |
|
|
20,993 |
||
|
|
Non-cash impairment loss on J.C. Penney common shares |
|
|
39,487 |
|
|
- |
||
|
|
Net loss (gain) on disposition of wholly owned and partially owned assets |
|
|
35,719 |
|
|
(4,856) |
||
|
|
Straight-lining of rental income |
|
|
(32,730) |
|
|
(43,124) |
||
|
|
Amortization of below-market leases, net |
|
|
(28,511) |
|
|
(26,457) |
||
|
|
Distributions of income from partially owned entities |
|
|
23,774 |
|
|
34,613 |
||
|
|
Loss from the mark-to-market of J.C. Penney derivative position |
|
|
13,475 |
|
|
57,687 |
||
|
|
Equity in net loss (income) of partially owned entities, including Toys “R” Us |
|
|
12,864 |
|
|
(129,504) |
||
|
|
Impairment losses |
|
|
4,007 |
|
|
13,511 |
||
|
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
||
|
|
|
Real Estate Fund investments |
|
|
(30,893) |
|
|
(85,867) |
|
|
|
|
Accounts receivable, net |
|
|
53,821 |
|
|
(8,971) |
|
|
|
|
Prepaid assets |
|
|
(104,149) |
|
|
(100,012) |
|
|
|
|
Other assets |
|
|
(35,570) |
|
|
(18,582) |
|
|
|
|
Accounts payable and accrued expenses |
|
|
(50,690) |
|
|
25,940 |
|
|
|
|
Other liabilities |
|
|
(595) |
|
|
5,076 |
|
|
Net cash provided by operating activities |
|
|
444,800 |
|
|
263,864 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities: |
|
|
|
|
|
|
|||
|
|
Proceeds from sales of real estate and related investments |
|
|
648,167 |
|
|
370,037 |
||
|
|
Distributions of capital from partially owned entities |
|
|
281,991 |
|
|
17,963 |
||
|
|
Proceeds from the sale of LNR |
|
|
240,474 |
|
|
- |
||
|
|
Proceeds from sales of marketable securities |
|
|
160,715 |
|
|
58,460 |
||
|
|
Additions to real estate |
|
|
(113,060) |
|
|
(83,368) |
||
|
|
Funding of J.C. Penney derivative collateral |
|
|
(98,447) |
|
|
(70,000) |
||
|
|
Development costs and construction in progress |
|
|
(85,550) |
|
|
(58,069) |
||
|
|
Return of J.C. Penney derivative collateral |
|
|
85,450 |
|
|
24,950 |
||
|
|
Investments in partially owned entities |
|
|
(59,472) |
|
|
(57,237) |
||
|
|
Acquisitions of real estate and other |
|
|
(53,992) |
|
|
(32,156) |
||
|
|
Proceeds from repayments of mortgage and mezzanine loans receivable and other |
|
|
47,950 |
|
|
1,994 |
||
|
|
Restricted cash |
|
|
16,596 |
|
|
(14,658) |
||
|
|
Investment in mortgage and mezzanine loans receivable and other |
|
|
(137) |
|
|
(145) |
||
|
|
Proceeds from the repayment of loan to officer |
|
|
- |
|
|
13,123 |
||
|
Net cash provided by investing activities |
|
|
1,070,685 |
|
|
170,894 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements (unaudited). |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
8
|
VORNADO REALTY TRUST |
||||||||||
|
CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED |
||||||||||
|
(UNAUDITED) |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended |
|||||
|
|
|
|
|
|
June 30, |
|||||
|
|
|
|
|
|
2013 |
|
2012 |
|||
|
(Amounts in thousands) |
|
|
|
|
|
|
||||
|
Cash Flows from Financing Activities: |
|
|
|
|
|
|
||||
|
|
Repayments of borrowings |
|
$ |
(2,800,441) |
|
$ |
(1,507,220) |
|||
|
|
Proceeds from borrowings |
|
|
1,583,357 |
|
|
1,225,000 |
|||
|
|
Purchases of outstanding preferred units and shares |
|
|
(299,400) |
|
|
- |
|||
|
|
Proceeds from the issuance of preferred shares |
|
|
290,536 |
|
|
- |
|||
|
|
Dividends paid on common shares |
|
|
(272,825) |
|
|
(256,119) |
|||
|
|
Distributions to noncontrolling interests |
|
|
(181,510) |
|
|
(69,367) |
|||
|
|
Dividends paid on preferred shares |
|
|
(42,451) |
|
|
(35,576) |
|||
|
|
Contributions from noncontrolling interests |
|
|
33,967 |
|
|
108,349 |
|||
|
|
Debt issuance and other costs |
|
|
(9,520) |
|
|
(14,648) |
|||
|
|
Proceeds received from exercise of employee share options |
|
|
4,470 |
|
|
9,667 |
|||
|
|
Repurchase of shares related to stock compensation agreements and/or related |
|
|
|
|
|
|
|||
|
|
|
tax withholdings |
|
|
(332) |
|
|
(30,034) |
||
|
Net cash used in financing activities |
|
|
(1,694,149) |
|
|
(569,948) |
||||
|
Net decrease in cash and cash equivalents |
|
|
(178,664) |
|
|
(135,190) |
||||
|
Cash and cash equivalents at beginning of period |
|
|
960,319 |
|
|
606,553 |
||||
|
Cash and cash equivalents at end of period |
|
$ |
781,655 |
|
$ |
471,363 |
||||
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||
|
Supplemental Disclosure of Cash Flow Information: |
|
|
|
|
|
|
||||
|
|
Cash payments for interest, excluding capitalized interest of $17,492 and $361 |
|
$ |
235,588 |
|
$ |
251,434 |
|||
|
|
Cash payments for income taxes |
|
$ |
4,732 |
|
$ |
6,494 |
|||
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|||
|
Non-Cash Investing and Financing Activities: |
|
|
|
|
|
|
||||
|
|
Change in unrealized net gain (loss) on available-for-sale securities |
|
$ |
169,138 |
|
$ |
(220,525) |
|||
|
|
Adjustments to carry redeemable Class A units at redemption value |
|
|
(29,393) |
|
|
(110,581) |
|||
|
|
Common shares issued upon redemption of Class A units, at redemption value |
|
|
14,980 |
|
|
24,976 |
|||
|
|
Decrease in assets and liabilities resulting from the deconsolidation of Independence Plaza: |
|
|
|
|
|
|
|||
|
|
|
|
Real estate, net |
|
|
(852,166) |
|
|
- |
|
|
|
|
|
Notes and mortgages payable |
|
|
(322,903) |
|
|
- |
|
|
|
Cash restricted for like kind exchange of real estate |
|
|
(155,810) |
|
|
- |
|||
|
|
L.A. Mart seller financing |
|
|
- |
|
|
35,000 |
|||
|
|
Write-off of fully depreciated assets |
|
|
(47,598) |
|
|
(131,770) |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements (unaudited). |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
9
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
1. Organization
Vornado Realty Trust (“Vornado”) is a fully‑integrated real estate investment trust (“REIT”) and conducts its business through, and substantially all of its interests in properties are held by, Vornado Realty L.P., a Delaware limited partnership (the “Operating Partnership”). Vornado is the sole general partner of, and owned approximately 94.0% of the common limited partnership interest in the Operating Partnership at June 30, 2013. All references to “we,” “us,” “our,” the “Company” and “Vornado” refer to Vornado Realty Trust and its consolidated subsidiaries, including the Operating Partnership.
The accompanying consolidated financial statements are unaudited and include the accounts of Vornado and its consolidated subsidiaries, including the Operating Partnership. All intercompany amounts have been eliminated. In our opinion, all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position, results of operations and changes in cash flows have been made. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been condensed or omitted. These condensed consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q of the Securities and Exchange Commission (the “SEC”) and should be read in conjunction with the consolidated financial statements and notes thereto included in our Annual Report on Form 10-K, for the year ended December 31, 2012, as filed with the SEC.
We have made estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates. The results of operations for the three and six months ended June 30, 2013 are not necessarily indicative of the operating results for the full year. Certain prior year balances have been reclassified in order to conform to current year presentation.
3. Recently Issued Accounting Literature
In February 2013, the Financial Accounting Standards Board (“FASB”) issued an update (“ASU 2013-02”) to Accounting Standards Codification (“ASC”) Topic 220, Comprehensive Income (“Topic 220”). ASU 2013-02 requires additional disclosures regarding significant reclassifications out of each component of accumulated other comprehensive income, including the effect on the respective line items of net income for amounts that are required to be reclassified into net income in their entirety and cross-references to other disclosures providing additional information for amounts that are not required to be reclassified into net income in their entirety. The adoption of this update as of January 1, 2013, did not have a material impact on our consolidated financial statements, but resulted in additional disclosures (see Note 13 - Accumulated Other Comprehensive Income ).
In June 2013, the FASB issued an update (“ASU 2013-08”) to ASC Topic 946, Financial Services - Investment Companies (“Topic 946”). ASU 2013-08 amends the guidance in Topic 946 for determining whether an entity qualifies as an investment company and requires certain additional disclosures. ASU 2013-08 is effective for interim and annual reporting periods in fiscal years that begin after December 15, 2013. We are currently evaluating the impact, if any, of ASU 2013-08 on our real estate fund and our consolidated financial statements.
10
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
4. Vornado Capital Partners Real Estate Fund (the “Fund”)
We are the general partner and investment manager of our $800,000,000 Fund, to which we committed $200,000,000. The Fund has an eight-year term and a three-year investment period which ended in July 2013. During the investment period, the Fund was our exclusive investment vehicle for all investments that fit within its investment parameters, as defined. The Fund is accounted for under the AICPA Investment Company Guide and its investments are reported on its balance sheet at fair value, with changes in value each period recognized in earnings. We consolidate the accounts of the Fund into our consolidated financial statements, retaining the fair value basis of accounting.
At June 30, 2013, the Fund had ten investments with an aggregate fair value of $622,124,000, or $114,751,000 in excess of cost, and had remaining unfunded commitments of $246,582,000, of which our share was $61,645,000. Below is a summary of income from the Fund for the three and six months ended June 30, 2013 and 2012.
|
|
|
For the Three Months |
|
For the Six Months |
||||||||||
|
(Amounts in thousands) |
|
Ended June 30, |
|
Ended June 30, |
||||||||||
|
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
||||||
|
Net investment income (loss) |
|
$ |
877 |
|
$ |
(834) |
|
$ |
3,925 |
|
$ |
4,084 |
||
|
Net unrealized gains |
|
|
33,593 |
|
|
21,135 |
|
|
47,109 |
|
|
27,979 |
||
|
Income from Real Estate Fund |
|
|
34,470 |
|
|
20,301 |
|
|
51,034 |
|
|
32,063 |
||
|
Less (income) attributable to noncontrolling interests |
|
|
(14,359) |
|
|
(12,306) |
|
|
(23,899) |
|
|
(20,239) |
||
|
Income from Real Estate Fund attributable to Vornado (1) |
|
$ |
20,111 |
|
$ |
7,995 |
|
$ |
27,135 |
|
$ |
11,824 |
||
|
___________________________________ |
||||||||||||||
|
(1) |
Excludes management, leasing and development fees of $827 and $717 for the three months ended June 30, 2013 and 2012, respectively, and $1,676 and $1,420 for the six months ended June 30, 2013 and 2012, respectively, which are included as a component of "fee and other income" on our consolidated statements of income. |
|||||||||||||
|
|
||||||||||||||
5. Mortgage and Mezzanine Loans Receivable
As of June 30, 2013 and December 31, 2012, the carrying amount of mortgage and mezzanine loans receivable was $175,699,000 and $225,359,000, respectively. These loans have a weighted average interest rate of 10.8% and 10.3% at June 30, 2013 and December 31, 2012, respectively, and have maturities ranging from August 2014 to May 2016.
On March 27, 2013, we transferred, at par, a 25% participation in a mortgage loan on 701 Seventh Avenue to a third party for $59,375,000 in cash. We acquired this participation in October 2012, together with a 25% interest in a mezzanine loan on the property. The transfer did not qualify for sale accounting given our continuing interest in the mezzanine loan. Accordingly, we continue to include the 25% participation in the mortgage loan in “Mortgage and Mezzanine Loans Receivable” and have recorded a $59,375,000 liability in “Other Liabilities” on our consolidated balance sheet.
On April 17, 2013, a $50,091,000 mezzanine loan that was scheduled to mature in August 2015, was repaid. In connection therewith, we received net proceeds of $55,358,000, including prepayment penalties, which resulted in income of $5,267,000, included in “interest and other investment income (loss)” on our consolidated statement of income.
11
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
6. Marketable Securities and
Derivative Instruments
Our portfolio of marketable securities is comprised of equity securities that are classified as available for sale. Available for sale securities are presented on our consolidated balance sheets at fair value. Unrealized gains and losses resulting from the mark-to-market of these securities are included in “other comprehensive income (loss).” Realized gains and losses are recognized in earnings only upon the sale of the securities and are recorded based on the weighted average cost of such securities.
Investment in J.C. Penney Company, Inc. (“J.C. Penney”) (NYSE: JCP)
On March 4, 2013, we sold 10,000,000 J.C. Penney common shares at a price of $16.03 per share, or $160,300,000 in the aggregate, resulting in a net loss of $36,800,000, which is included in “net gain (loss) on disposition of wholly owned and partially owned assets” on our consolidated statement of income. In addition, in the first quarter of 2013, we wrote down the remaining 8,584,010 J.C. Penney common shares we own to fair value and recorded a $39,487,000 impairment loss, which is included in “interest and other investment income (loss), net” on our consolidated statement of income.
As of June 30, 2013, we own an economic interest in 13,400,000 J.C. Penney common shares, or 6.1% of its outstanding common shares. Below are the details of our investment.
We own 8,584,010 common shares at a GAAP cost of $15.11, per share, or $129,704,000 in the aggregate. As of June 30, 2013, these shares have an aggregate fair value of $146,615,000, based on J.C. Penney’s closing share price of $17.08 per share.
We also own an economic interest in 4,815,990 common shares through a forward contract at a weighted average strike price of $29.27 per share, or $140,947,000 in the aggregate. The forward contract may be settled, at our election, in cash or common shares, in whole or in part, at any time prior to October 8, 2022. The counterparty may accelerate settlement, in whole or in part, on October 8, 2014, or any anniversary thereof, or in the event we were to receive a credit downgrade. The forward contract strike price per share increases at an annual rate of LIBOR plus 95 basis points during the first two years of the contract and LIBOR plus 80 basis points thereafter. The contract is a derivative instrument that does not qualify for hedge accounting treatment. Gains and losses from the mark-to-market of the underlying common shares are recognized in “interest and other investment income (loss), net” on our consolidated statements of income. In the three and six months ended June 30, 2013, we recognized income of $9,065,000 and a loss of $13,475,000, respectively, from the mark-to-market of the underlying common shares, and as of June 30, 2013, have funded $69,377,000 in connection with this derivative position. In the three and six months ended June 30, 2012, we recognized losses of $58,732,000 and $57,687,000, respectively, from the mark-to-market of the underlying common shares.
As of June 30, 2013, the aggregate economic net loss on our investment in J.C. Penney, including shares sold, was $201,119,000.
Investment in Lexington Realty Trust (“Lexington”) (NYSE: LXP)
From the inception of our investment in Lexington in 2008, until the first quarter of 2013, we accounted for that investment under the equity method because of our ability to exercise significant influence over Lexington’s operating and financial policies. As a result of Lexington’s common share issuances, our ownership interest has been reduced over time from approximately 17.2% to 8.8% at March 31, 2013. In the first quarter of 2013, we concluded that we no longer have the ability to exercise significant influence over Lexington’s operating and financial policies, and began accounting for this investment as a marketable equity security – available for sale, in accordance with Accounting Standards Codification (“ASC”) Topic 320, Investments – Debt and Equity Securities .
Below is a summary of our marketable securities portfolio as of June 30, 2013 and December 31, 2012.
|
(Amounts in thousands) |
As of June 30, 2013 |
|
As of December 31, 2012 |
|||||||||||||||
|
|
|
|
|
|
GAAP |
|
Unrealized |
|
|
|
|
GAAP |
|
Unrealized |
||||
|
|
|
Fair Value |
|
Cost |
|
Gain |
|
Fair Value |
|
Cost |
|
Gain |
||||||
|
Equity securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lexington |
$ |
215,718 |
|
$ |
72,549 |
|
$ |
143,169 |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
|
J.C. Penney |
|
146,615 |
|
|
129,704 |
|
|
16,911 |
|
|
366,291 |
|
|
366,291 |
|
|
- |
|
|
Other |
|
40,602 |
|
|
12,112 |
|
|
28,490 |
|
|
31,897 |
|
|
12,465 |
|
|
19,432 |
|
|
|
$ |
402,935 |
|
$ |
214,365 |
|
$ |
188,570 |
|
$ |
398,188 |
|
$ |
378,756 |
|
$ |
19,432 |
12
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
7. Investments in Partially Owned Entities
Toys “R” Us (“Toys”)
As of June 30, 2013, we own 32.6% of Toys. We account for our investment in Toys under the equity method and record our share of Toys’ net income or loss on a one-quarter lag basis because Toys’ fiscal year ends on the Saturday nearest January 31, and our fiscal year ends on December 31. 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 the fourth quarter of 2012, we recorded a $40,000,000 non-cash impairment loss on our investment in Toys and disclosed, that if current facts don’t change, our share of Toys’ undistributed income, which in accordance with the equity method of accounting, would increase the carrying amount of our investment above fair value, would require an offsetting impairment loss.
In the first quarter of 2013, we recognized our share of Toys’ fourth quarter net income of $78,542,000 and a corresponding non-cash impairment loss of the same amount.
As of June 30, 2013, the carrying amount of our investment in Toys is less than our share of Toys' equity by approximately $146,215,000. This basis difference resulted primarily from the non-cash impairment losses aggregating $118,542,000 that were recognized in 2012 and 2013. We have allocated the basis difference to Toys' intangible assets (primarily trade names and trademarks). The basis difference is not being amortized and will be recognized upon disposition of our investment.
Below is a summary of Toys’ latest available financial information on a purchase accounting basis:
|
|
(Amounts in thousands) |
|
|
|
|
|
|
|
Balance as of |
|
|
||||||
|
|
Balance Sheet: |
|
|
|
|
|
|
|
May 4, 2013 |
|
October 27, 2012 |
|
|
||||
|
|
|
Assets |
|
|
|
|
|
|
|
$ |
11,303,000 |
|
$ |
12,953,000 |
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
9,475,000 |
|
|
11,190,000 |
|
|
|
|
|
|
Noncontrolling interests |
|
|
|
|
|
|
|
|
67,000 |
|
|
44,000 |
|
|
|
|
|
|
Toys “R” Us, Inc. equity |
|
|
|
|
|
|
|
|
1,761,000 |
|
|
1,719,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
For the Six Months Ended |
|
|
|||||||||
|
|
Income Statement: |
May 4, 2013 |
|
|
April 28, 2012 |
|
May 4, 2013 |
|
April 28, 2012 |
|
|
||||||
|
|
|
Total revenues |
$ |
2,408,000 |
|
|
$ |
2,612,000 |
|
$ |
8,178,000 |
|
$ |
8,537,000 |
|
|
|
|
|
|
Net (loss) income attributable to Toys |
|
(119,000) |
|
|
|
(66,000) |
|
|
122,000 |
|
|
283,000 |
|
|
|
13
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
7. Investments in Partially Owned Entities – continued
As of June 30, 2013, we own 1,654,068 Alexander’s common shares, or approximately 32.4% of Alexander’s common equity. We manage, lease and develop Alexander’s properties pursuant to agreements which expire in March of each year and are automatically renewable. As of June 30, 2013, Alexander’s owed us $44,883,000 in fees under these agreements.
As of June 30, 2013, the market value (“fair value” pursuant to ASC 820) of our investment in Alexander’s, based on Alexander’s June 30, 2013 closing share price of $293.71, was $485,816,000, or $315,635,000 in excess of the carrying amount on our consolidated balance sheet. As of June 30, 2013, the carrying amount of our investment in Alexander’s, excluding amounts owed to us, exceeds our share of the equity in the net assets of Alexander’s by approximately $43,292,000. The majority of this basis difference resulted from the excess of our purchase price for the Alexander’s common stock acquired over the book value of Alexander’s net assets. Substantially all of this basis difference was allocated, based on our estimates of the fair values of Alexander’s assets and liabilities, to real estate (land and buildings). We are amortizing the basis difference related to the buildings into earnings as additional depreciation expense over their estimated useful lives. This depreciation is not material to our share of equity in Alexander’s net income. The basis difference related to the land will be recognized upon disposition of our investment.
Below is a summary of Alexander’s latest available financial information:
|
(Amounts in thousands) |
|
|
|
|
|
|
Balance as of |
|
||||||
|
Balance Sheet: |
|
|
|
|
|
|
June 30, 2013 |
|
December 31, 2012 |
|
||||
|
|
Assets |
|
|
|
|
|
|
$ |
1,469,000 |
|
$ |
1,482,000 |
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
1,136,000 |
|
|
1,150,000 |
|
|
|
|
Stockholders' equity |
|
|
|
|
|
|
|
333,000 |
|
|
332,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
For the Six Months Ended |
|
||||||||||
|
Income Statement: |
June 30, 2013 |
|
June 30, 2012 |
|
June 30, 2013 |
|
June 30, 2012 |
|
||||||
|
|
Total revenues |
$ |
47,000 |
|
$ |
47,000 |
|
$ |
96,000 |
|
$ |
94,000 |
|
|
|
|
Net income attributable to Alexander’s |
|
13,000 |
|
|
19,000 |
|
|
27,000 |
|
|
38,000 |
|
|
LNR Property LLC (“LNR”)
In the first quarter of 2013, we recognized our 26.2% share of LNR’s fourth quarter net income of $18,731,000, which increased the carrying amount of our investment to approximately $241,000,000. On April 22, 2013, LNR was sold for $1.053 billion, and we received net proceeds of $241,000,000 for our interest. Pursuant to the sale agreement, we ceased receiving income as of January 1, 2013.
14
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
7. Investments in Partially Owned Entities – continued
Independence Plaza
On December 21, 2012, we acquired a 58.75% economic interest in Independence Plaza, a three-building 1,328 unit residential complex in the Tribeca submarket of Manhattan (the “Property”). We determined, at that time, that we were the primary beneficiary of the variable interest entity (“VIE”) that owned the Property. Accordingly, we consolidated the operations of the Property from the date of acquisition. Upon consolidation, our preliminary purchase price allocation was primarily to land ($309,848,000) and building ($527,578,000). Based on a third party appraisal and additional information about facts and circumstances that existed at the acquisition date, which was obtained subsequent to the date of acquisition, we finalized the purchase price allocation in the first quarter of 2013, and retroactively adjusted our December 31, 2012 consolidated balance sheet as follows:
|
|
(Amounts in thousands) |
|
|
|
|
|
Land |
$ |
602,662 |
|
|
|
Building and improvements |
|
252,844 |
|
|
|
Acquired above-market leases (included in identified intangible assets) |
|
13,115 |
|
|
|
Acquired in-place leases (included in identified intangible assets) |
|
67,879 |
|
|
|
Other assets |
|
7,374 |
|
|
|
Acquired below-market leases (included in deferred revenue) |
|
(99,074) |
|
|
|
Purchase price |
$ |
844,800 |
|
On June 7, 2013, the existing $323,000,000 mortgage loan was refinanced with a $550,000,000 five-year, fixed-rate interest only mortgage loan bearing interest at 3.48%. The net proceeds of $219,000,000, after repaying the existing loan and closing costs, were distributed to the partners, of which our share was $137,000,000. Simultaneously with the refinancing, we sold an 8.65% economic interest in the Property to our partner for $41,000,000 in cash, which reduced our economic interest to 50.1%. As a result of this transaction, we determined that we are no longer the primary beneficiary of the VIE. Accordingly, we deconsolidated the operations of the Property on June 7, 2013 and began accounting for our investment under the equity method.
15
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
7. Investments in Partially Owned Entities – continued
Below is a schedule of our investments in partially owned entities as of June 30, 2013 and December 31, 2012.
|
|
|
|
|
|
Percentage |
|
|
|
||||||
|
(Amounts in thousands) |
|
Ownership at |
|
Balance as of |
|
|||||||||
|
Investments: |
|
June 30, 2013 |
|
June 30, 2013 |
|
December 31, 2012 |
|
|||||||
|
Toys |
|
|
|
32.6 % |
|
$ |
417,764 |
|
$ |
478,041 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Alexander’s |
|
|
|
32.4 % |
|
$ |
170,181 |
|
$ |
171,013 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lexington (1) |
|
|
|
n/a |
|
|
- |
|
|
75,542 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
LNR (2) |
|
|
|
n/a |
|
|
- |
|
|
224,724 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
India real estate ventures |
|
|
|
4.0%-36.5% |
|
|
90,717 |
|
|
95,516 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Partially owned office buildings: |
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
280 Park Avenue |
|
|
|
49.5 % |
|
|
207,956 |
|
|
197,516 |
|
||
|
|
Rosslyn Plaza |
|
|
|
43.7%-50.4% |
|
|
60,345 |
|
|
62,627 |
|
||
|
|
West 57th Street properties |
|
|
|
50.0 % |
|
|
56,696 |
|
|
57,033 |
|
||
|
|
One Park Avenue |
|
|
|
30.3 % |
|
|
54,367 |
|
|
50,509 |
|
||
|
|
666 Fifth Avenue Office Condominium |
|
|
|
49.5 % |
|
|
38,664 |
|
|
35,527 |
|
||
|
|
330 Madison Avenue |
|
|
|
25.0 % |
|
|
32,766 |
|
|
30,277 |
|
||
|
|
Warner Building |
|
|
|
55.0 % |
|
|
11,754 |
|
|
8,775 |
|
||
|
|
Fairfax Square |
|
|
|
20.0 % |
|
|
5,242 |
|
|
5,368 |
|
||
|
|
Other partially owned office buildings |
|
|
|
Various |
|
|
9,508 |
|
|
9,315 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other investments: |
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Independence Plaza (includes $26,679 attributable |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
to non-controlling interests) (3) |
|
|
|
50.1 % |
|
|
166,569 |
|
|
- |
|
|
|
|
Monmouth Mall |
|
|
|
50.0 % |
|
|
7,248 |
|
|
7,205 |
|
||
|
|
Downtown Crossing, Boston (4) |
|
|
|
n/a |
|
|
- |
|
|
48,122 |
|
||
|
|
Other investments (5) |
|
|
|
Various |
|
|
119,631 |
|
|
147,187 |
|
||
|
|
|
|
|
|
|
|
|
|
$ |
1,031,644 |
|
$ |
1,226,256 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
In the first quarter of 2013, we began accounting for our investment in Lexington as a marketable equity security - available for sale (see page 12 for details). |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) |
|
On April 22, 2013, LNR was sold (see page 14 for details). |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) |
|
On June 7, 2013, we sold an 8.65% economic interest in the property (see page 15 for details). |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) |
|
On April 24, 2013, the joint venture sold the site in Downtown Crossing, Boston (see note 3 on page 17 for details). |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5) |
|
Includes interests in 85 10th Avenue, Fashion Centre Mall, 50-70 West 93rd Street and others. |
||||||||||||
16
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
7. Investments in Partially Owned Entities - continued
Below is a schedule of income recognized from investments in partially owned entities for the three and six months ended June 30, 2013 and 2012.
|
|
|
|
|
|
Percentage |
|
For the Three Months |
|
For the Six Months |
||||||||
|
(Amounts in thousands) |
|
Ownership |
|
Ended June 30, |
|
Ended June 30, |
|||||||||||
|
Our Share of Net Income (Loss): |
|
June 30, 2013 |
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|||||||
|
Toys: |
|
32.6 % |
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Equity in net (loss) income before income taxes |
|
|
|
$ |
(64,372) |
|
$ |
(35,664) |
|
$ |
73,516 |
|
$ |
121,723 |
||
|
|
Income tax benefit (expense) |
|
|
|
|
25,664 |
|
|
14,103 |
|
|
(33,682) |
|
|
(29,100) |
||
|
|
Equity in net (loss) income |
|
|
|
|
(38,708) |
|
|
(21,561) |
|
|
39,834 |
|
|
92,623 |
||
|
|
Non-cash impairment loss (see page 13 for details) |
|
|
|
|
- |
|
|
- |
|
|
(78,542) |
|
|
- |
||
|
|
Management fees |
|
|
|
|
1,847 |
|
|
2,371 |
|
|
3,606 |
|
|
4,658 |
||
|
|
|
|
|
|
|
|
$ |
(36,861) |
|
$ |
(19,190) |
|
$ |
(35,102) |
|
$ |
97,281 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Alexander’s: |
|
32.4 % |
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Equity in net income |
|
|
|
$ |
4,077 |
|
$ |
5,941 |
|
$ |
8,486 |
|
$ |
12,073 |
||
|
|
Management, leasing and development fees |
|
|
|
|
1,674 |
|
|
1,907 |
|
|
3,341 |
|
|
3,796 |
||
|
|
|
|
|
|
|
|
|
5,751 |
|
|
7,848 |
|
|
11,827 |
|
|
15,869 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lexington (1) |
|
n/a |
|
|
- |
|
|
(236) |
|
|
(979) |
|
|
694 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LNR (2) |
|
n/a |
|
|
- |
|
|
9,469 |
|
|
18,731 |
|
|
22,719 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
India real estate ventures |
|
4.0%-36.5% |
|
|
(414) |
|
|
(3,815) |
|
|
(1,181) |
|
|
(4,608) |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Partially owned office buildings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
280 Park Avenue |
|
49.5 % |
|
|
(2,021) |
|
|
(1,955) |
|
|
(4,590) |
|
|
(7,550) |
||
|
|
Warner Building |
|
55.0 % |
|
|
(1,996) |
|
|
(1,589) |
|
|
(4,342) |
|
|
(4,599) |
||
|
|
666 Fifth Avenue Office Condominium |
|
49.5 % |
|
|
1,899 |
|
|
1,785 |
|
|
3,918 |
|
|
3,500 |
||
|
|
330 Madison Avenue |
|
25.0 % |
|
|
1,185 |
|
|
18 |
|
|
2,489 |
|
|
812 |
||
|
|
Rosslyn Plaza |
|
43.7%-50.4% |
|
|
(1,005) |
|
|
145 |
|
|
(1,451) |
|
|
303 |
||
|
|
1101 17th Street |
|
55.0 % |
|
|
236 |
|
|
646 |
|
|
620 |
|
|
1,329 |
||
|
|
West 57th Street properties |
|
50.0 % |
|
|
196 |
|
|
252 |
|
|
368 |
|
|
565 |
||
|
|
One Park Avenue |
|
30.3 % |
|
|
(83) |
|
|
303 |
|
|
374 |
|
|
634 |
||
|
|
Fairfax Square |
|
20.0 % |
|
|
(18) |
|
|
(40) |
|
|
(63) |
|
|
(52) |
||
|
|
Other partially owned office buildings |
|
Various |
|
|
565 |
|
|
555 |
|
|
1,053 |
|
|
1,082 |
||
|
|
|
|
|
|
|
|
|
(1,042) |
|
|
120 |
|
|
(1,624) |
|
|
(3,976) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other investments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Independence Plaza (see page 15 for details) |
|
50.1 % |
|
|
(1,118) |
|
|
1,733 |
|
|
(1,118) |
|
|
3,415 |
||
|
|
Monmouth Mall |
|
50.0 % |
|
|
426 |
|
|
298 |
|
|
1,285 |
|
|
660 |
||
|
|
Downtown Crossing, Boston (3) |
|
n/a |
|
|
16 |
|
|
(500) |
|
|
(2,358) |
|
|
(834) |
||
|
|
Other investments (4) |
|
Various |
|
|
(2,147) |
|
|
(2,354) |
|
|
(2,345) |
|
|
(1,716) |
||
|
|
|
|
|
|
|
|
|
(2,823) |
|
|
(823) |
|
|
(4,536) |
|
|
1,525 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,472 |
|
$ |
12,563 |
|
$ |
22,238 |
|
$ |
32,223 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
In the first quarter of 2013, we began accounting for our investment in Lexington as a marketable equity security - available for sale (see page 12 for details). |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) |
|
On April 22, 2013, LNR was sold (see page 14 for details). |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) |
|
On April 24, 2013, the joint venture sold the site in Downtown Crossing, Boston, and we received approximately $45,000 for our 50% interest. In connection therewith, we recognized a $2,335 impairment loss in the first quarter. |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) |
|
Includes interests in 85 10th Avenue, Fashion Centre Mall, 50-70 West 93rd Street and others. |
|||||||||||||||
17
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
7. Investments in Partially Owned Entities – continued
Below is a summary of the debt of our partially owned entities as of June 30, 2013 and December 31, 2012, none of which is recourse to us.
|
|
|
|
Percentage |
|
|
|
Interest |
|
100% of |
||||
|
|
|
|
Ownership at |
|
|
|
Rate at |
|
Partially Owned Entities’ Debt at |
||||
|
(Amounts in thousands) |
June 30, |
|
|
|
June 30, |
|
June 30, |
|
December 31, |
||||
|
|
2013 |
|
Maturity |
|
2013 |
|
2013 |
|
2012 |
||||
|
Toys: |
32.6 % |
|
|
|
|
|
|
|
|
|
|
||
|
|
Notes, loans and mortgages payable |
|
|
2014-2021 |
|
7.83 % |
|
$ |
5,158,005 |
|
$ |
5,683,733 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Alexander's: |
32.4 % |
|
|
|
|
|
|
|
|
|
|
||
|
|
Mortgages payable |
|
|
2014-2018 |
|
3.85 % |
|
$ |
1,058,028 |
|
$ |
1,065,916 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lexington (1) : |
n/a |
|
|
|
|
|
|
|
|
|
|
||
|
|
Mortgages payable |
|
|
n/a |
|
n/a |
|
$ |
- |
|
$ |
1,994,179 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LNR (2) : |
n/a |
|
|
|
|
|
|
|
|
|
|
||
|
|
Mortgages payable |
|
|
n/a |
|
n/a |
|
$ |
- |
|
$ |
309,787 |
|
|
|
Liabilities of consolidated CMBS and CDO trusts |
|
|
n/a |
|
n/a |
|
|
- |
|
|
97,211,734 |
|
|
|
|
|
|
|
|
|
|
|
$ |
- |
|
$ |
97,521,521 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Partially owned office buildings: |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
666 Fifth Avenue Office Condominium mortgage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
payable |
49.5 % |
|
02/19 |
|
6.76 % |
|
$ |
1,139,585 |
|
$ |
1,109,700 |
|
|
280 Park Avenue mortgage payable |
49.5 % |
|
06/16 |
|
6.64 % |
|
|
738,462 |
|
|
738,228 |
|
|
|
Warner Building mortgage payable |
55.0 % |
|
05/16 |
|
6.26 % |
|
|
292,700 |
|
|
292,700 |
|
|
|
One Park Avenue mortgage payable |
30.3 % |
|
03/16 |
|
5.00 % |
|
|
250,000 |
|
|
250,000 |
|
|
|
330 Madison Avenue mortgage payable |
25.0 % |
|
06/15 |
|
1.69 % |
|
|
150,000 |
|
|
150,000 |
|
|
|
Fairfax Square mortgage payable |
20.0 % |
|
12/14 |
|
7.00 % |
|
|
69,681 |
|
|
70,127 |
|
|
|
1101 17th Street mortgage payable |
55.0 % |
|
01/15 |
|
1.44 % |
|
|
31,000 |
|
|
31,000 |
|
|
|
Rosslyn Plaza |
43.7%-50.4% |
|
03/18 |
|
2.69 % |
|
|
20,984 |
|
|
- |
|
|
|
West 57th Street properties mortgages payable |
50.0 % |
|
02/14 |
|
4.94 % |
|
|
19,899 |
|
|
20,434 |
|
|
|
Other |
Various |
|
Various |
|
6.37 % |
|
|
69,424 |
|
|
69,704 |
|
|
|
|
|
|
|
|
|
|
|
$ |
2,781,735 |
|
$ |
2,731,893 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
India Real Estate Ventures: |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
TCG Urban Infrastructure Holdings mortgages |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
payable |
25.0 % |
|
2013-2022 |
|
13.62 % |
|
$ |
222,016 |
|
$ |
236,579 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other: |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Independence Plaza (see page 15 for details) |
50.1 % |
|
06/18 |
|
3.48 % |
|
|
550,000 |
|
|
- |
|
|
|
Monmouth Mall mortgage payable |
50.0 % |
|
09/15 |
|
5.44 % |
|
|
158,882 |
|
|
159,896 |
|
|
|
Other (3) |
Various |
|
Various |
|
5.00 % |
|
|
970,518 |
|
|
990,647 |
|
|
|
|
|
|
|
|
|
|
|
$ |
1,679,400 |
|
$ |
1,150,543 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
In the first quarter of 2013, we began accounting for our investment in Lexington as a marketable equity security - available for sale (see page 12 for details). |
|||||||||||
|
|
|
|
|||||||||||
|
(2) |
|
On April 22, 2013, LNR was sold (see page 14 for details). |
|||||||||||
|
|
|
|
|||||||||||
|
(3) |
|
Includes interests in Fashion Centre Mall, 50-70 West 93rd Street and others. |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Based on our ownership interest in the partially owned entities above, our pro rata share of the debt of these partially owned entities was $3,831,483,000 and $29,443,128,000 at June 30, 2013 and December 31, 2012, respectively. Excluding our pro rata share of LNR’s liabilities related to consolidated CMBS and CDO trusts, which were non-recourse to LNR and its equity holders, including us, our pro rata share of partially owned entities debt was $3,998,929,000 at December 31, 2012.
18
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
8. Discontinued Operations
2013 Activity :
On January 24, 2013, we completed the sale of the Green Acres Mall located in Valley Stream, New York, for $500,000,000. The sale resulted in net proceeds of $185,000,000, after repaying the existing loan and closing costs, and a net gain of $202,275,000.
On April 15, 2013, we sold The Plant, a power strip shopping center in San Jose, California, for $203,000,000. The sale resulted in net proceeds of $98,000,000, after repaying the existing loan and closing costs, and a net gain of $32,169,000.
On April 15, 2013, we sold a retail property in Philadelphia, which is a part of the Gallery at Market Street, for $60,000,000. The sale resulted in net proceeds of $58,000,000, and a net gain of $33,058,000.
During 2013, we sold an additional 10 properties, including nine non-core retail properties, in separate transactions, for an aggregate of $40,200,000, in cash, which resulted in a net gain aggregating $492,000.
2012 Activity :
On January 6, 2012, we completed the sale of 350 West Mart Center, a 1.2 million square foot office building in Chicago, Illinois, for $228,000,000, in cash, which resulted in a net gain of $54,911,000.
During 2012, we sold 11 non-core retail properties in separate transactions, for an aggregate of $136,000,000, in cash, which resulted in a net gain aggregating $17,802,000.
We have reclassified the revenues and expenses of all of the properties discussed above, as well as certain other retail properties that are currently held for sale to “income from discontinued operations” and the related assets and liabilities to “assets related to discontinued operations” and “liabilities related to discontinued operations” for all of the periods presented in the accompanying financial statements. The tables below set forth the assets and liabilities related to discontinued operations at June 30, 2013 and December 31, 2012 and their combined results of operations for the three and six months ended June 30, 2013 and 2012.
|
|
|
|
Assets Related to |
|
Liabilities Related to |
||||||||
|
(Amounts in thousands) |
|
Discontinued Operations as of |
|
Discontinued Operations as of |
|||||||||
|
|
|
June 30, |
|
December 31, |
|
June 30, |
|
December 31, |
|||||
|
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|||||
|
Retail properties |
|
$ |
56,348 |
|
$ |
568,501 |
|
$ |
2,677 |
|
$ |
423,163 |
|
|
Other properties |
|
|
7,225 |
|
|
33,499 |
|
|
- |
|
|
- |
|
|
Total |
|
$ |
63,573 |
|
$ |
602,000 |
|
$ |
2,677 |
|
$ |
423,163 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months |
|
For the Six Months |
||||||||
|
(Amounts in thousands) |
|
Ended June 30, |
|
Ended June 30, |
|||||||||
|
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|||||
|
Total revenues |
|
$ |
4,668 |
|
$ |
45,286 |
|
$ |
29,391 |
|
$ |
106,134 |
|
|
Total expenses |
|
|
3,850 |
|
|
30,802 |
|
|
22,256 |
|
|
76,096 |
|
|
|
|
|
818 |
|
|
14,484 |
|
|
7,135 |
|
|
30,038 |
|
|
Net gains on sale of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
901 Market Street, Philadelphia |
|
|
33,058 |
|
|
- |
|
|
33,058 |
|
|
- |
|
|
The Plant |
|
|
32,169 |
|
|
- |
|
|
32,169 |
|
|
- |
|
|
Green Acres Mall |
|
|
- |
|
|
- |
|
|
202,275 |
|
|
- |
|
|
350 West Mart Center |
|
|
- |
|
|
- |
|
|
- |
|
|
54,911 |
|
|
Other real estate |
|
|
438 |
|
|
16,896 |
|
|
492 |
|
|
17,802 |
|
Impairment losses |
|
|
(2,493) |
|
|
(13,511) |
|
|
(4,007) |
|
|
(13,511) |
|
|
Income from discontinued operations |
|
$ |
63,990 |
|
$ |
17,869 |
|
$ |
271,122 |
|
$ |
89,240 |
|
19
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
9. Identified Intangible Assets and Liabilities
The following summarizes our identified intangible assets (primarily acquired in-place and above-market leases) and liabilities (primarily acquired below-market leases) as of June 30, 2013 and December 31, 2012.
|
|
|
Balance as of |
|
||||
|
|
|
June 30, |
|
December 31, |
|
||
|
|
(Amounts in thousands) |
2013 |
|
2012 |
|
||
|
|
Identified intangible assets: |
|
|
|
|
|
|
|
|
Gross amount |
$ |
654,964 |
|
$ |
753,022 |
|
|
|
Accumulated amortization |
|
(365,854) |
|
|
(346,664) |
|
|
|
Net |
$ |
289,110 |
|
$ |
406,358 |
|
|
|
Identified intangible liabilities (included in deferred revenue): |
|
|
|
|
|
|
|
|
Gross amount |
$ |
816,671 |
|
$ |
902,525 |
|
|
|
Accumulated amortization |
|
(363,687) |
|
|
(341,536) |
|
|
|
Net |
$ |
452,984 |
|
$ |
560,989 |
|
Amortization of acquired below-market leases, net of acquired above-market leases, resulted in an increase to rental income of $11,672,000 and $12,570,000 for the three months ended June 30, 2013 and 2012, respectively, and $28,506,000 and $26,313,000 for the six months ended June 30, 2013 and 2012, respectively. Estimated annual amortization of acquired below-market leases, net of acquired above-market leases, for each of the five succeeding years commencing January 1, 2014 is as follows:
|
|
(Amounts in thousands) |
|
|
|
|
|
2014 |
$ |
41,069 |
|
|
|
2015 |
|
38,263 |
|
|
|
2016 |
|
36,321 |
|
|
|
2017 |
|
30,936 |
|
|
|
2018 |
|
29,171 |
|
Amortization of all other identified intangible assets (a component of depreciation and amortization expense) was $16,992,000 and $12,807,000 for the three months ended June 30, 2013 and 2012, respectively, and $42,086,000 and $24,024,000 for the six months ended June 30, 2013 and 2012, respectively. Estimated annual amortization of all other identified intangible assets including acquired in-place leases, customer relationships, and third party contracts for each of the five succeeding years commencing January 1, 2014 is as follows:
|
|
(Amounts in thousands) |
|
|
|
|
|
2014 |
$ |
27,533 |
|
|
|
2015 |
|
22,369 |
|
|
|
2016 |
|
19,189 |
|
|
|
2017 |
|
16,029 |
|
|
|
2018 |
|
11,830 |
|
We are a tenant under ground leases for certain properties. Amortization of these acquired below-market leases, net of above-market leases resulted in an increase to rent expense of $1,622,000 and $312,000 for the three months ended June 30, 2013 and 2012, respectively, and $2,723,000 and $582,000 for the six months ended June 30, 2013 and 2012, respectively. Estimated annual amortization of these below-market leases, net of above-market leases for each of the five succeeding years commencing January 1, 2014 is as follows:
|
|
(Amounts in thousands) |
|
|
|
|
|
2014 |
$ |
3,921 |
|
|
|
2015 |
|
3,921 |
|
|
|
2016 |
|
3,921 |
|
|
|
2017 |
|
3,921 |
|
|
|
2018 |
|
3,921 |
|
20
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
The following is a summary of our debt:
|
|
|
|
|
Interest |
|
|
|
|
|
|
||
|
|
(Amounts in thousands) |
|
|
Rate at |
|
Balance at |
||||||
|
|
|
|
|
|
|
June 30, |
|
June 30, |
|
December 31, |
||
|
|
Mortgages payable: |
Maturity (1) |
|
2013 |
|
2013 |
|
2012 |
||||
|
|
Fixed rate: |
|
|
|
|
|
|
|
|
|
||
|
|
|
New York: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1290 Avenue of the Americas (70% owned) |
11/22 |
|
3.34 % |
|
$ |
950,000 |
|
$ |
950,000 |
|
|
|
|
Two Penn Plaza |
03/18 |
|
5.13 % |
|
|
425,000 |
|
|
425,000 |
|
|
|
|
666 Fifth Avenue Retail Condominium (2) |
03/23 |
|
3.61 % |
|
|
390,000 |
|
|
- |
|
|
|
|
770 Broadway |
03/16 |
|
5.65 % |
|
|
353,000 |
|
|
353,000 |
|
|
|
|
888 Seventh Avenue |
01/16 |
|
5.71 % |
|
|
318,554 |
|
|
318,554 |
|
|
|
|
350 Park Avenue |
01/17 |
|
3.75 % |
|
|
300,000 |
|
|
300,000 |
|
|
|
|
909 Third Avenue |
04/15 |
|
5.64 % |
|
|
197,069 |
|
|
199,198 |
|
|
|
|
828-850 Madison Avenue Retail Condominium |
06/18 |
|
5.29 % |
|
|
80,000 |
|
|
80,000 |
|
|
|
|
510 Fifth Avenue |
01/16 |
|
5.60 % |
|
|
30,998 |
|
|
31,253 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Washington, DC: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Skyline Properties (3) |
02/17 |
|
5.74 % |
|
|
725,559 |
|
|
704,957 |
|
|
|
|
River House Apartments |
04/15 |
|
5.43 % |
|
|
195,546 |
|
|
195,546 |
|
|
|
|
2101 L Street |
08/24 |
|
3.97 % |
|
|
150,000 |
|
|
150,000 |
|
|
|
|
2121 Crystal Drive |
03/23 |
|
5.51 % |
|
|
149,506 |
|
|
150,000 |
|
|
|
|
1215 Clark Street, 200 12th Street and 251 18th Street |
01/25 |
|
7.09 % |
|
|
104,522 |
|
|
105,724 |
|
|
|
|
Bowen Building |
06/16 |
|
6.14 % |
|
|
115,022 |
|
|
115,022 |
|
|
|
|
West End 25 |
06/21 |
|
4.88 % |
|
|
101,671 |
|
|
101,671 |
|
|
|
|
Universal Buildings |
04/14 |
|
6.54 % |
|
|
90,633 |
|
|
93,226 |
|
|
|
|
2011 Crystal Drive |
08/17 |
|
7.30 % |
|
|
79,129 |
|
|
79,624 |
|
|
|
|
220 20th Street |
02/18 |
|
4.61 % |
|
|
73,312 |
|
|
73,939 |
|
|
|
|
1550 and 1750 Crystal Drive |
11/14 |
|
7.08 % |
|
|
72,592 |
|
|
74,053 |
|
|
|
|
2231 Crystal Drive |
n/a |
|
n/a |
|
|
- |
|
|
41,298 |
|
|
|
|
1225 Clark Street |
n/a |
|
n/a |
|
|
- |
|
|
24,834 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail Properties: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cross-collateralized mortgages on 40 strip shopping centers |
09/20 |
|
4.25 % |
|
|
566,886 |
|
|
573,180 |
|
|
|
|
Bergen Town Center (4) |
04/23 |
|
3.56 % |
|
|
300,000 |
|
|
- |
|
|
|
|
Montehiedra Town Center (5) |
07/16 |
|
6.04 % |
|
|
120,000 |
|
|
120,000 |
|
|
|
|
North Bergen (Tonnelle Avenue) |
01/18 |
|
4.59 % |
|
|
75,000 |
|
|
75,000 |
|
|
|
|
Las Catalinas Mall |
11/13 |
|
6.97 % |
|
|
53,308 |
|
|
54,101 |
|
|
|
|
Broadway Mall |
n/a |
|
n/a |
|
|
- |
|
|
85,180 |
|
|
|
|
Other |
06/14-05/36 |
|
5.12%-7.30% |
|
|
85,789 |
|
|
86,641 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
555 California Street (70% owned) |
09/21 |
|
5.10 % |
|
|
600,000 |
|
|
600,000 |
|
|
|
|
Merchandise Mart |
12/16 |
|
5.57 % |
|
|
550,000 |
|
|
550,000 |
|
|
|
|
Borgata Land |
02/21 |
|
5.14 % |
|
|
59,717 |
|
|
60,000 |
|
|
Total fixed rate mortgages payable |
|
|
4.91 % |
|
$ |
7,312,813 |
|
$ |
6,771,001 |
||
|
|
___________________ |
|
|
|
|
|
|
|
|
|
||
|
|
|
See notes on page 23. |
||||||||||
21
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
10. Debt - continued
|
|
|
|
|
|
|
|
|
|
Interest |
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
|
|
|
|
|
Rate at |
|
Balance at |
|
||||||
|
|
|
|
|
|
|
Spread over |
|
|
June 30, |
|
June 30, |
|
December 31, |
|
||
|
|
Mortgages payable: |
Maturity (1) |
|
LIBOR |
|
|
2013 |
|
2013 |
|
2012 |
|
||||
|
|
Variable rate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
New York: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Eleven Penn Plaza |
01/19 |
|
L+235 |
|
|
2.54 % |
|
$ |
330,000 |
|
$ |
330,000 |
|
|
|
|
|
100 West 33rd Street - office and retail |
03/17 |
|
L+250 |
|
|
2.69 % |
|
|
325,000 |
|
|
325,000 |
|
|
|
|
|
4 Union Square South - retail |
11/19 |
|
L+215 |
|
|
2.34 % |
|
|
120,000 |
|
|
120,000 |
|
|
|
|
|
435 Seventh Avenue - retail |
08/19 |
|
L+225 |
|
|
2.44 % |
|
|
98,000 |
|
|
98,000 |
|
|
|
|
|
866 UN Plaza |
05/16 |
|
L+125 |
|
|
1.44 % |
|
|
44,978 |
|
|
44,978 |
|
|
|
|
|
Independence Plaza |
n/a |
|
n/a |
|
|
n/a |
|
|
- |
|
|
334,225 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Washington, DC: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
River House Apartments |
04/18 |
|
n/a (6) |
|
|
1.55 % |
|
|
64,000 |
|
|
64,000 |
|
|
|
|
|
2200 / 2300 Clarendon Boulevard |
01/15 |
|
L+75 |
|
|
0.94 % |
|
|
44,325 |
|
|
47,353 |
|
|
|
|
|
1730 M and 1150 17th Street |
06/14 |
|
L+140 |
|
|
1.59 % |
|
|
43,581 |
|
|
43,581 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cross-collateralized mortgages on 40 strip |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
shopping centers (7) |
09/20 |
|
L+136 (7) |
|
|
2.36 % |
|
|
60,000 |
|
|
60,000 |
|
|
|
|
|
Bergen Town Center (4) |
n/a |
|
n/a |
|
|
n/a |
|
|
- |
|
|
282,312 |
|
|
|
|
|
Other |
05/15 |
|
L+325 |
|
|
3.45 % |
|
|
16,126 |
|
|
19,126 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
220 Central Park South |
10/13 |
|
L+275 |
|
|
2.94 % |
|
|
123,750 |
|
|
123,750 |
|
|
|
|
Total variable rate mortgages payable |
|
|
|
|
|
2.42 % |
|
|
1,269,760 |
|
|
1,892,325 |
|
|
|
|
|
Total mortgages payable |
|
|
|
|
|
4.55 % |
|
$ |
8,582,573 |
|
$ |
8,663,326 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior unsecured notes: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
Senior unsecured notes due 2015 |
04/15 |
|
|
|
|
4.25 % |
|
$ |
499,710 |
|
$ |
499,627 |
|
|
|
|
|
Senior unsecured notes due 2039 (8) |
10/39 |
|
|
|
|
7.88 % |
|
|
460,000 |
|
|
460,000 |
|
|
|
|
|
Senior unsecured notes due 2022 |
01/22 |
|
|
|
|
5.00 % |
|
|
398,472 |
|
|
398,381 |
|
|
|
|
|
Total senior unsecured notes |
|
|
|
|
|
5.70 % |
|
$ |
1,358,182 |
|
$ |
1,358,008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured revolving credit facilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
$1.25 billion unsecured revolving credit facility |
11/16 |
|
L+125 |
|
|
- |
|
$ |
- |
|
$ |
1,150,000 |
|
|
|
|
|
$1.25 billion unsecured revolving credit facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($22,053 reserved for outstanding letters of credit) (9) |
06/18 |
|
L+115 |
|
|
1.32 % |
|
|
83,982 |
|
|
20,000 |
|
|
|
|
Total unsecured revolving credit facilities |
|
|
|
|
|
1.32 % |
|
$ |
83,982 |
|
$ |
1,170,000 |
|
|
|
|
___________________________ |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
See notes on the following page. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
10. Debt - continued
|
|
Notes to preceding tabular information (amounts in thousands): |
|
|
|
|
|
|
|
(1) |
Represents the extended maturity for certain loans in which we have the unilateral right, ability and intent to extend. |
|
|
|
|
|
|
(2) |
On February 20, 2013, we completed a $390,000 financing of this property. The 10-year fixed-rate interest only loan bears interest at 3.61%. This property was previously unencumbered. |
|
|
|
|
|
|
(3) |
In 2012, due to the rising vacancy rate at the Skyline properties (45.2% at June 30, 2013), primarily from the effects of the Base Realignment and Closure statute; insufficient cash flows to pay current obligations, including interest payments to the lender; and the significant amount of capital required to re-tenant these properties, we requested that the mortgage loan be transferred to the special servicer. In connection therewith, we entered into a forbearance agreement with the special servicer, that provides for interest shortfalls to be deferred and added to the principal balance of the loan and not give rise to a loan default. The forbearance agreement has been amended and extended a number of times, the latest of which extends its maturity through September 1, 2013. As of June 30, 2013, the accrued deferred interest amounted to $47,559. We continue to negotiate with the special servicer to restructure the terms of the loan. |
|
|
|
|
|
|
(4) |
On March 25, 2013, we completed a $300,000 financing of this property. The 10-year fixed-rate interest only loan bears interest at 3.56%. The property was previously encumbered by a $282,000 floating-rate loan. |
|
|
|
|
|
|
(5) |
On May 13, 2013, we notified the lender that due to tenants vacating, the property's operating cash flow will be insufficient to pay the debt service; accordingly, at our request, the mortgage loan was transferred to the special servicer. We are in discussions with the special servicer to restructure the terms of the loan; there can be no assurance as to the timing and ultimate resolution of these discussions. |
|
|
|
|
|
|
(6) |
Interest at the Freddie Mac Reference Note Rate plus 1.53%. |
|
|
|
|
|
|
(7) |
LIBOR floor of 1.00%. |
|
|
|
|
|
|
(8) |
May be redeemed at our option in whole or in part beginning on October 1, 2014, at a price equal to the principal amount plus accrued interest. |
|
|
|
|
|
|
(9) |
On March 28, 2013, we extended this revolving credit facility from June 2015 to June 2017, with two six-month extension options. The interest on the extended facility was reduced from LIBOR plus 135 basis points to LIBOR plus 115 basis points. In addition, the facility fee was reduced from 30 basis points to 20 basis points. |
|
|
|
|
23
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
11. Redeemable Noncontrolling Interests
Redeemable noncontrolling interests on our consolidated balance sheets are primarily comprised of Class A Operating Partnership units held by third parties. Redeemable noncontrolling interests on our consolidated balance sheets are recorded at the greater of their carrying amount or redemption value at the end of each reporting period. Changes in the value from period to period are charged to “additional capital” in our consolidated statements of changes in equity. Below is a table summarizing the activity of redeemable noncontrolling interests.
|
|
(Amounts in thousands) |
|
|
|
|
|
Balance at December 31, 2011 |
$ |
1,160,677 |
|
|
|
Net income |
|
24,355 |
|
|
|
Distributions |
|
(24,457) |
|
|
|
Redemption of Class A units for common shares, at redemption value |
|
(24,976) |
|
|
|
Adjustments to carry redeemable Class A units at redemption value |
|
110,581 |
|
|
|
Other, net |
|
(9,355) |
|
|
|
Balance at June 30, 2012 |
$ |
1,236,825 |
|
|
|
|
|
|
|
|
|
Balance at December 31, 2012 |
$ |
944,152 |
|
|
|
Net income |
|
23,916 |
|
|
|
Distributions |
|
(17,541) |
|
|
|
Redemption of Class A units for common shares, at redemption value |
|
(14,980) |
|
|
|
Adjustments to carry redeemable Class A units at redemption value |
|
29,393 |
|
|
|
Redemption of Series D-15 redeemable units |
|
(36,900) |
|
|
|
Other, net |
|
12,948 |
|
|
|
Balance at June 30, 2013 |
$ |
940,988 |
|
As of June 30, 2013 and December 31, 2012, the aggregate redemption value of redeemable Class A units was $939,988,000 and $898,152,000, respectively.
Redeemable noncontrolling interests exclude our Series G-1 through G-4 convertible preferred units and Series D-13 cumulative redeemable preferred units, as they are accounted for as liabilities in accordance with ASC 480, Distinguishing Liabilities and Equity , because of their possible settlement by issuing a variable number of Vornado common shares. Accordingly, the fair value of these units is included as a component of “other liabilities” on our consolidated balance sheets and aggregated $55,073,000 and $55,011,000 as of June 30, 2013 and December 31, 2012, respectively.
On May 9, 2013, we redeemed all of the outstanding 6.875% Series D-15 Cumulative Redeemable Preferred Units with an aggregate face amount of $45,000,000 for $36,900,000 in cash, plus accrued and unpaid distributions through the date of redemption.
12. Shareholders’ Equity
On January 25, 2013, we sold 12,000,000 5.40% Series L Cumulative Redeemable Preferred Shares at a price of $25.00 per share in an underwritten public offering pursuant to an effective registration statement. We retained aggregate net proceeds of $290,536,000, after underwriters’ discounts and issuance costs, and contributed the net proceeds to the Operating Partnership in exchange for 12,000,000 Series L Preferred Units (with economic terms that mirror those of the Series L Preferred Shares). Dividends on the Series L Preferred Shares are cumulative and payable quarterly in arrears. The Series L Preferred Shares are not convertible into, or exchangeable for, any of our properties or securities. On or after five years from the date of issuance (or sooner under limited circumstances), we may redeem the Series L Preferred Shares at a redemption price of $25.00 per share, plus accrued and unpaid dividends through the date of redemption. The Series L Preferred Shares have no maturity date and will remain outstanding indefinitely unless redeemed by us.
On February 19, 2013, we redeemed all of the outstanding 6.75% Series F Cumulative Redeemable Preferred Shares and 6.75% Series H Cumulative Redeemable Preferred Shares at par, for an aggregate of $262,500,000 in cash, plus accrued and unpaid dividends through the date of redemption.
24
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
13. Accumulated Other Comprehensive Income
The following tables set forth the changes in accumulated other comprehensive income (loss) (“OCI”) by component.
|
|
|
|
|
For the Three Months Ended June 30, 2013 |
|||||||||||||
|
|
|
|
|
|
|
Securities |
|
Pro rata share of |
|
Interest |
|
|
|||||
|
|
|
|
|
|
|
available- |
|
nonconsolidated |
|
rate |
|
|
|||||
|
(Amounts in thousands) |
|
Total |
|
for-sale |
|
subsidiaries' OCI |
|
swap |
|
Other |
|||||||
|
Balance as of March 31, 2013 |
|
$ |
120,953 |
|
$ |
168,221 |
|
$ |
7,666 |
|
$ |
(47,542) |
|
$ |
(7,392) |
||
|
Other comprehensive income (loss) (1) |
|
|
11,941 |
|
|
20,349 |
|
|
(19,707) |
|
|
12,037 |
|
|
(738) |
||
|
Balance as of June 30, 2013 |
|
$ |
132,894 |
|
$ |
188,570 |
|
$ |
(12,041) |
|
$ |
(35,505) |
|
$ |
(8,130) |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
In the three months ended June 30, 2013, there were no amounts reclassified from accumulated other comprehensive income. |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended June 30, 2013 |
|||||||||||||
|
|
|
|
|
|
|
Securities |
|
Pro rata share of |
|
Interest |
|
|
|||||
|
|
|
|
|
|
|
available- |
|
nonconsolidated |
|
rate |
|
|
|||||
|
(Amounts in thousands) |
|
Total |
|
for-sale |
|
subsidiaries' OCI |
|
swap |
|
Other |
|||||||
|
Balance as of December 31, 2012 |
|
$ |
(18,946) |
|
$ |
19,432 |
|
$ |
11,313 |
|
$ |
(50,065) |
|
$ |
374 |
||
|
Other comprehensive income (loss) (1) |
|
|
151,840 |
|
|
169,138 |
|
|
(23,354) |
|
|
14,560 |
|
|
(8,504) |
||
|
Balance as of June 30, 2013 |
|
$ |
132,894 |
|
$ |
188,570 |
|
$ |
(12,041) |
|
$ |
(35,505) |
|
$ |
(8,130) |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
In the six months ended June 30, 2013, there were no amounts reclassified from accumulated other comprehensive income. |
||||||||||||||||
14. Variable Interest Entities (“VIEs”)
Consolidated VIEs
The entity that owns Independence Plaza was a consolidated VIE at December 31, 2012. On June 7, 2013, we sold a portion of our economic interest in this entity and determined that we are no longer its primary beneficiary. Accordingly, we deconsolidated this VIE (see Note 7 – Investments in Partially Owned Entities ). The table below summarizes the assets and liabilities of the VIE at December 31, 2012. The liabilities were secured only by the assets of the VIE, and were non-recourse to us.
|
|
|
|
|
As of June 30, |
|
|
As of December 31, |
|
|
||
|
|
(Amounts in thousands) |
2013 |
|
|
2012 |
|
|
||||
|
|
Total assets |
$ |
- |
|
|
$ |
957,730 |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
$ |
- |
|
|
$ |
443,894 |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling interest |
$ |
- |
|
|
$ |
193,933 |
|
|
||
Unconsolidated VIEs
At June 30, 2013, we have unconsolidated VIEs comprised of our investments in the entities that own the Warner Building and Independence Plaza. We do not consolidate these entities because we are not the primary beneficiary and the nature of our involvement in the activities of these entities does not give us power over decisions that significantly affect these entities’ economic performance. We account for our investment in these entities under the equity method (see Note 7 – Investments in Partially Owned Entities ). As of June 30, 2013, the net carrying amount of our investment in these entities was $151,644,000, and at December 31, 2012, the carrying amount of our investment in the Warner Building was $8,775,000. Our maximum exposure to loss in these entities, is limited to our investment.
25
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
15. Fair Value Measurements
ASC 820, Fair Value Measurement and Disclosures defines fair value and establishes a framework for measuring fair value. The objective of fair value is to determine the price that would be received upon the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (the exit price). ASC 820 establishes a fair value hierarchy that prioritizes observable and unobservable inputs used to measure fair value into three levels: Level 1 – quoted prices (unadjusted) in active markets that are accessible at the measurement date for assets or liabilities; Level 2 – observable prices that are based on inputs not quoted in active markets, but corroborated by market data; and Level 3 – unobservable inputs that are used when little or no market data is available. The fair value hierarchy gives the highest priority to Level 1 inputs and the lowest priority to Level 3 inputs. In determining fair value, we utilize valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible, as well as consider counterparty credit risk in our assessment of fair value. Considerable judgment is necessary to interpret Level 2 and 3 inputs in determining the fair value of our financial and non-financial assets and liabilities. Accordingly, our fair value estimates, which are made at the end of each reporting period, may be different than the amounts that may ultimately be realized upon sale or disposition of these assets.
Financial Assets and Liabilities Measured at Fair Value on a Recurring Basis
Financial assets and liabilities that are measured at fair value in our consolidated financial statements consist of (i) marketable securities, (ii) Real Estate Fund investments, (iii) the assets in our deferred compensation plan (for which there is a corresponding liability on our consolidated balance sheet), (iv) derivative positions in marketable equity securities, (v) interest rate swaps and (vi) mandatorily redeemable instruments (Series G-1 through G-4 convertible preferred units and Series D-13 cumulative redeemable preferred units). The tables below aggregate the fair values of these financial assets and liabilities by their levels in the fair value hierarchy at June 30, 2013 and December 31, 2012, respectively.
|
|
|
|
|
As of June 30, 2013 |
|
||||||||||
|
|
(Amounts in thousands) |
Total |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
||||||
|
|
Marketable securities |
$ |
402,935 |
|
$ |
402,935 |
|
$ |
- |
|
$ |
- |
|
||
|
|
Real Estate Fund investments (75% of which is attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
noncontrolling interests) |
|
622,124 |
|
|
- |
|
|
- |
|
|
622,124 |
|
|
|
|
Deferred compensation plan assets (included in other assets) |
|
111,093 |
|
|
44,591 |
|
|
- |
|
|
66,502 |
|
||
|
|
J.C. Penney derivative position (included in other assets) (1) |
|
10,687 |
|
|
- |
|
|
10,687 |
|
|
- |
|
||
|
|
|
Total assets |
$ |
1,146,839 |
|
$ |
447,526 |
|
$ |
10,687 |
|
$ |
688,626 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mandatorily redeemable instruments (included in other liabilities) |
$ |
55,073 |
|
$ |
55,073 |
|
$ |
- |
|
$ |
- |
|
||
|
|
Interest rate swap (included in other liabilities) |
|
35,505 |
|
|
- |
|
|
35,505 |
|
|
- |
|
||
|
|
|
Total liabilities |
$ |
90,578 |
|
$ |
55,073 |
|
$ |
35,505 |
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Represents the cash deposited with the counterparty in excess of the mark-to-market loss on the derivative position. |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2012 |
|
||||||||||
|
|
(Amounts in thousands) |
Total |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
||||||
|
|
Marketable securities |
$ |
398,188 |
|
$ |
398,188 |
|
$ |
- |
|
$ |
- |
|
||
|
|
Real Estate Fund investments (75% of which is attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
noncontrolling interests) |
|
600,786 |
|
|
- |
|
|
- |
|
|
600,786 |
|
|
|
|
Deferred compensation plan assets (included in other assets) |
|
105,200 |
|
|
42,569 |
|
|
- |
|
|
62,631 |
|
||
|
|
J.C. Penney derivative position (included in other assets) (1) |
|
11,165 |
|
|
- |
|
|
11,165 |
|
|
- |
|
||
|
|
|
Total assets |
$ |
1,115,339 |
|
$ |
440,757 |
|
$ |
11,165 |
|
$ |
663,417 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mandatorily redeemable instruments (included in other liabilities) |
$ |
55,011 |
|
$ |
55,011 |
|
$ |
- |
|
$ |
- |
|
||
|
|
Interest rate swap (included in other liabilities) |
|
50,065 |
|
|
- |
|
|
50,065 |
|
|
- |
|
||
|
|
|
Total liabilities |
$ |
105,076 |
|
$ |
55,011 |
|
$ |
50,065 |
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Represents the cash deposited with the counterparty in excess of the mark-to-market loss on the derivative position. |
|
|||||||||||||
26
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
15. Fair Value Measurements – continued
Financial Assets and Liabilities Measured at Fair Value on a Recurring Basis - continued
Real Estate Fund Investments
At June 30, 2013, our Real Estate Fund had ten investments with an aggregate fair value of $622,124,000, or $114,751,000 in excess of cost. These investments are classified as Level 3. We use a discounted cash flow valuation technique to estimate the fair value of each of these investments, which is updated quarterly by personnel responsible for the management of each investment and reviewed by senior management at each reporting period. The discounted cash flow valuation technique requires us to estimate cash flows for each investment over the anticipated holding period, which currently ranges from 0.1 to 7.0 years. Cash flows are derived from property rental revenue (base rents plus reimbursements) less operating expenses, real estate taxes and capital and other costs, plus projected sales proceeds in the year of exit. Property rental revenue is based on leases currently in place and our estimates for future leasing activity, which are based on current market rents for similar space plus a projected growth factor. Similarly, estimated operating expenses and real estate taxes are based on amounts incurred in the current period plus a projected growth factor for future periods. Anticipated sales proceeds at the end of an investment’s expected holding period are determined based on the net cash flow of the investment in the year of exit, divided by a terminal capitalization rate, less estimated selling costs.
The fair value of each property is calculated by discounting the future cash flows (including the projected sales proceeds), using an appropriate discount rate and then reduced by the property’s outstanding debt, if any, to determine the fair value of the equity in each investment. Significant unobservable quantitative inputs used in determining the fair value of each investment include capitalization rates and discount rates. These rates are based on the location, type and nature of each property, and current and anticipated market conditions, which are derived from original underwriting assumptions, industry publications and from the experience of our Acquisitions and Capital Markets departments. Significant unobservable quantitative inputs in the table below were utilized in determining the fair value of these Fund investments at June 30, 2013.
|
|
|
|
|
|
|
|
|
Weighted Average |
|
|
|
|
|
|
|
|
|
|
(based on fair |
|
|
|
Unobservable Quantitative Input |
|
Range |
|
value of investments) |
|
|||
|
|
|
Discount rates |
|
12.5% to 19.0% |
|
14.3 % |
|
||
|
|
|
Terminal capitalization rates |
|
5.3% to 6.0% |
|
5.8 % |
|
||
|
|
|
|
|
|
|
|
|
|
|
The above inputs are subject to change based on changes in economic and market conditions and/or changes in use or timing of exit. Changes in discount rates and terminal capitalization rates result in increases or decreases in the fair values of these investments. The discount rates encompass, among other things, uncertainties in the valuation models with respect to terminal capitalization rates and the amount and timing of cash flows. Therefore, a change in the fair value of these investments resulting from a change in the terminal capitalization rate, may be partially offset by a change in the discount rate. It is not possible for us to predict the effect of future economic or market conditions on our estimated fair values.
The table below summarizes the changes in the fair value of Fund investments that are classified as Level 3, for the three and six months ended June 30, 2013 and 2012.
|
|
|
|
|
Real Estate Fund Investments |
|
Real Estate Fund Investments |
|
||||||||
|
|
|
|
For the Three Months Ended June 30, |
|
For the Six Months Ended June 30, |
|
|||||||||
|
|
(Amounts in thousands) |
|
|
2013 |
|
|
2012 |
|
2013 |
|
2012 |
|
|||
|
|
Beginning balance |
|
$ |
571,306 |
|
$ |
324,514 |
|
$ |
600,786 |
|
$ |
346,650 |
|
|
|
|
Purchases |
|
|
17,225 |
|
|
44,592 |
|
|
30,893 |
|
|
44,592 |
|
|
|
|
Sales/Returns |
|
|
- |
|
|
- |
|
|
(56,664) |
|
|
(31,052) |
|
|
|
|
Unrealized gains |
|
|
33,593 |
|
|
21,135 |
|
|
47,109 |
|
|
27,979 |
|
|
|
|
Other, net |
|
|
- |
|
|
(1,786) |
|
|
- |
|
|
286 |
|
|
|
|
Ending balance |
|
$ |
622,124 |
|
$ |
388,455 |
|
$ |
622,124 |
|
$ |
388,455 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
15. Fair Value Measurements – continued
Financial Assets and Liabilities Measured at Fair Value on a Recurring Basis - continued
Deferred Compensation Plan Assets
Deferred compensation plan assets that are classified as Level 3 consist of investments in limited partnerships and investment funds, which are managed by third parties. We receive quarterly financial reports from a third-party administrator, which are compiled from the quarterly reports provided to them from each limited partnership and investment fund. The quarterly reports provide net asset values on a fair value basis which are audited by independent public accounting firms on an annual basis. The third-party administrator does not adjust these values in determining our share of the net assets and we do not adjust these values when reported in our consolidated financial statements.
The table below summarizes the changes in the fair value of Deferred Compensation Plan Assets that are classified as Level 3, for the three and six months ended June 30, 2013 and 2012.
|
|
|
|
Deferred Compensation Plan Assets |
|
Deferred Compensation Plan Assets |
|
|||||||||
|
|
|
|
|
For the Three Months Ended June 30, |
|
For the Six Months Ended June 30, |
|
||||||||
|
|
(Amounts in thousands) |
|
|
2013 |
|
|
2012 |
|
2013 |
|
2012 |
|
|||
|
|
Beginning balance |
|
$ |
65,010 |
|
$ |
58,881 |
|
$ |
62,631 |
|
$ |
56,221 |
|
|
|
|
Purchases |
|
|
440 |
|
|
155 |
|
|
3,147 |
|
|
3,766 |
|
|
|
|
Sales |
|
|
(1,748) |
|
|
(616) |
|
|
(4,445) |
|
|
(4,011) |
|
|
|
|
Realized and unrealized gains |
|
|
2,782 |
|
|
(123) |
|
|
4,136 |
|
|
2,269 |
|
|
|
|
Other, net |
|
|
18 |
|
|
16 |
|
|
1,033 |
|
|
68 |
|
|
|
|
Ending balance |
|
$ |
66,502 |
|
$ |
58,313 |
|
$ |
66,502 |
|
$ |
58,313 |
|
|
Fair Value Measurements on a Nonrecurring Basis
Assets measured at fair value on a nonrecurring basis on our consolidated balance sheets consist primarily of our investment in Toys “R” Us and real estate assets that were written-down to estimated fair value at December 31, 2012. The fair values of these assets were determined using widely accepted valuation techniques, including (i) discounted cash flow analysis, which considers, among other things, leasing assumptions, growth rates, discount rates and terminal capitalization rates, (ii) income capitalization approach, which considers prevailing market capitalization rates, and (iii) comparable sales activity. Generally, we consider multiple valuation techniques when measuring fair values but in certain circumstances, a single valuation technique may be appropriate. The tables below aggregate the fair values of these assets by their levels in the fair value hierarchy.
|
|
|
|
|
As of December 31, 2012 |
|
||||||||||
|
|
(Amounts in thousands) |
Total |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
||||||
|
|
|
Investment in Toys "R" Us |
$ |
478,041 |
|
$ |
- |
|
$ |
- |
|
$ |
478,041 |
|
|
|
|
|
Real estate assets |
|
189,529 |
|
|
- |
|
|
- |
|
|
189,529 |
|
|
|
|
|
Condominium units (included in other assets) |
|
52,142 |
|
|
- |
|
|
- |
|
|
52,142 |
|
|
|
|
|
|
Total assets |
$ |
719,712 |
|
$ |
- |
|
$ |
- |
|
$ |
719,712 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
15. Fair Value Measurements – continued
Financial Assets and Liabilities not Measured at Fair Value
Financial assets and liabilities that are not measured at fair value on our consolidated balance sheets include cash equivalents (primarily money market funds, which invest in obligations of the United States government), mortgage and mezzanine loans receivable and our secured and unsecured debt. Estimates of the fair value of these instruments are determined by the standard practice of modeling the contractual cash flows required under the instrument and discounting them back to their present value at the appropriate current risk adjusted interest rate, which is provided by a third-party specialist. For floating rate debt, we use forward rates derived from observable market yield curves to project the expected cash flows we would be required to make under the instrument. The fair value of cash equivalents is classified as Level 1 and the fair value of our mortgage and mezzanine loans receivable is classified as Level 3. The fair value of our secured and unsecured debt are classified as Level 2. The table below summarizes the carrying amounts and fair value of these financial instruments as of June 30, 2013 and December 31, 2012.
|
|
|
|
|
As of June 30, 2013 |
|
As of December 31, 2012 |
|
||||||||
|
|
|
|
|
Carrying |
|
Fair |
|
Carrying |
|
Fair |
|
||||
|
|
(Amounts in thousands) |
Amount |
|
Value |
|
Amount |
|
Value |
|
||||||
|
|
|
Cash equivalents |
$ |
525,834 |
|
$ |
525,834 |
|
$ |
543,000 |
|
$ |
543,000 |
|
|
|
|
|
Mortgage and mezzanine loans receivable |
|
175,699 |
|
|
175,331 |
|
|
225,359 |
|
|
221,446 |
|
|
|
|
|
|
|
$ |
701,533 |
|
$ |
701,165 |
|
$ |
768,359 |
|
$ |
764,446 |
|
|
|
|
Debt: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgages payable |
$ |
8,582,573 |
|
$ |
8,571,000 |
|
$ |
8,663,326 |
|
$ |
8,690,000 |
|
|
|
|
|
Senior unsecured notes |
|
1,358,182 |
|
|
1,427,000 |
|
|
1,358,008 |
|
|
1,468,000 |
|
|
|
|
|
Revolving credit facility debt |
|
83,982 |
|
|
83,982 |
|
|
1,170,000 |
|
|
1,170,000 |
|
|
|
|
|
|
$ |
10,024,737 |
|
$ |
10,081,982 |
|
$ |
11,191,334 |
|
$ |
11,328,000 |
|
16. Incentive Compensation
Our 2010 Omnibus Share Plan (the “Plan”) provides for grants of incentive and non-qualified stock options, restricted stock, restricted Operating Partnership units and out-performance plan rewards to certain of our employees and officers. We account for all stock-based compensation in accordance ASC 718, Compensation – Stock Compensation . Stock-based compensation expense was $9,129,000 and $8,438,000 in the three months ended June 30, 2013 and 2012, respectively and $16,595,000 and $15,047,000 in the six months ended June 30, 2013 and 2012, respectively.
On March 15, 2013, our Compensation Committee (the “Committee”) approved the 2013 Outperformance Plan, a performance-based equity compensation plan and related form of award agreement (the “2013 OPP”). Under the 2013 OPP, participants have the opportunity to earn compensation payable in the form of operating partnership units in the second and/or third year during a three-year performance measurement period, if and only if, we outperform a predetermined total shareholder return (“TSR”) and/or outperform the market with respect to relative total TSR. Awards under our 2013 OPP may be earned if (i) we achieve a TSR greater than 14% over the two-year performance measurement period, or 21% over the three-year performance measurement period (the “Absolute Component”), and/or (ii) we achieve a TSR above that of the SNL US REIT Index (the “Index”) over a two-year or three-year performance measurement period (the “Relative Component”). To the extent awards would be earned under the Absolute Component but we underperform the Index, such awards earned would be reduced (and potentially fully negated) based on the degree to which we underperform the Index. In certain circumstances, in the event we outperform the Index but awards would not otherwise be fully earned under the Absolute Component, awards may be increased under the Relative Component. To the extent awards would otherwise be earned under the Relative Component but we fail to achieve at least a 6% per annum absolute TSR, such awards earned under the Relative Component would be reduced based on our absolute TSR performance, with no awards being earned in the event our TSR during the applicable measurement period is 0% or negative, irrespective of the degree to which we may outperform the Index. If the designated performance objectives are achieved, OPP Units are also subject to time-based vesting requirements. Awards earned under the 2013 OPP vest 33% in year three, 33% in year four and 34% in year five. Dividends on awards earned accrue during the performance measurement period. In addition, our executive officers (for the purposes of Section 16 of the Exchange Act) are required to hold earned OPP awards for one year following vesting.
29
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
17. Fee and Other Income
The following table sets forth the details of fee and other income:
|
|
|
|
For the Three Months |
|
For the Six Months |
|
|||||||||
|
|
(Amounts in thousands) |
|
Ended June 30, |
|
Ended June 30, |
|
|||||||||
|
|
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|
|||||
|
|
BMS cleaning fees |
|
$ |
16,509 |
|
$ |
16,982 |
|
$ |
33,173 |
|
$ |
32,492 |
|
|
|
|
Signage revenue |
|
|
8,347 |
|
|
4,879 |
|
|
14,828 |
|
|
9,469 |
|
|
|
|
Management and leasing fees |
|
|
6,435 |
|
|
4,546 |
|
|
11,693 |
|
|
9,300 |
|
|
|
|
Lease termination fees (1) |
|
|
7,129 |
|
|
479 |
|
|
67,155 |
|
|
890 |
|
|
|
|
Other income |
|
|
9,595 |
|
|
6,151 |
|
|
18,390 |
|
|
14,164 |
|
|
|
|
|
|
$ |
48,015 |
|
$ |
33,037 |
|
$ |
145,239 |
|
$ |
66,315 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
On February 6, 2013, we received $124,000 pursuant to a settlement agreement with Stop & Shop, which terminates our right to receive $6,000 of additional annual rent under a 1992 agreement, for a period potentially through 2031. As a result of this settlement, we collected a $47,900 receivable and recognized $59,599 of income in the first quarter of 2013. |
|
||||||||||||
Management and leasing fees include management fees from Interstate Properties, a related party, of $131,000 and $192,000 for the three months ended June 30, 2013 and 2012, respectively, and $333,000 and $391,000 for the six months ended June 30, 2013 and 2012, respectively. The above table excludes fee income from partially owned entities, which is typically included in “income from partially owned entities” (see Note 7 – Investments in Partially Owned Entities ).
18. Interest and Other Investment Income (Loss), Net
The following table sets forth the details of interest and other investment income (loss):
|
|
|
For the Three Months |
|
For the Six Months |
||||||||||
|
(Amounts in thousands) |
|
Ended June 30, |
|
Ended June 30, |
||||||||||
|
|
|
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
||||
|
Income (loss) from the mark-to-market of J.C. Penney derivative |
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
position |
|
$ |
9,065 |
|
$ |
(58,732) |
|
$ |
(13,475) |
|
$ |
(57,687) |
|
|
Income from prepayment penalties in connection with the |
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
repayment of a mezzanine loan |
|
|
5,267 |
|
|
- |
|
|
5,267 |
|
|
- |
|
|
Interest on mezzanine loans receivable |
|
|
4,940 |
|
|
3,165 |
|
|
10,017 |
|
|
6,015 |
||
|
Dividends and interest on marketable securities |
|
|
2,770 |
|
|
4,846 |
|
|
5,540 |
|
|
11,093 |
||
|
Mark-to-market of investments in our deferred compensation plan (1) |
|
|
2,492 |
|
|
24 |
|
|
5,938 |
|
|
4,151 |
||
|
Non-cash impairment loss on J.C. Penney common shares |
|
|
- |
|
|
- |
|
|
(39,487) |
|
|
- |
||
|
Other, net |
|
|
1,882 |
|
|
1,525 |
|
|
3,542 |
|
|
2,921 |
||
|
|
|
$ |
26,416 |
|
$ |
(49,172) |
|
$ |
(22,658) |
|
$ |
(33,507) |
||
|
__________________________ |
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
This income is entirely offset by the expense resulting from the mark-to-market of the deferred compensation plan liability, which is included in "general and administrative" expense. |
||||||||||||
19. Interest and Debt Expense
The following table sets forth the details of interest and debt expense:
|
|
|
|
For the Three Months |
|
For the Six Months |
|
||||||||||
|
|
(Amounts in thousands) |
|
Ended June 30, |
|
Ended June 30, |
|
||||||||||
|
|
|
|
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|
||||
|
|
Interest expense |
|
$ |
126,161 |
|
$ |
118,747 |
|
$ |
250,887 |
|
$ |
243,394 |
|
||
|
|
Amortization of deferred financing costs |
|
|
4,833 |
|
|
5,918 |
|
|
10,255 |
|
|
11,346 |
|
||
|
|
Capitalized interest |
|
|
(9,232) |
|
|
(345) |
|
|
(17,492) |
|
|
(361) |
|
||
|
|
|
|
$ |
121,762 |
|
$ |
124,320 |
|
$ |
243,650 |
|
$ |
254,379 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
20. 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 includes 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. Dilutive share equivalents may include our Series A convertible preferred shares, employee stock options and restricted stock.
|
|
|
|
|
For the Three Months |
|
For the Six Months |
|
||||||||
|
(Amounts in thousands, except per share amounts) |
Ended June 30, |
|
Ended June 30, |
|
|||||||||||
|
|
|
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|
||||
|
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Income from continuing operations, net of income attributable |
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
to noncontrolling interests |
$ |
97,862 |
|
$ |
21,163 |
|
$ |
165,383 |
|
$ |
204,792 |
|
|
|
|
Income from discontinued operations, net of income attributable |
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
to noncontrolling interests |
|
60,332 |
|
|
17,134 |
|
|
255,733 |
|
|
85,027 |
|
|
|
|
Net income attributable to Vornado |
|
158,194 |
|
|
38,297 |
|
|
421,116 |
|
|
289,819 |
|
||
|
|
Preferred share dividends |
|
(20,368) |
|
|
(17,787) |
|
|
(42,070) |
|
|
(35,574) |
|
||
|
|
Preferred unit and share redemptions |
|
8,100 |
|
|
- |
|
|
(1,130) |
|
|
- |
|
||
|
|
Net income attributable to common shareholders |
|
145,926 |
|
|
20,510 |
|
|
377,916 |
|
|
254,245 |
|
||
|
|
Earnings allocated to unvested participating securities |
|
(31) |
|
|
(40) |
|
|
(86) |
|
|
(79) |
|
||
|
|
Numerator for basic income per share |
|
145,895 |
|
|
20,470 |
|
|
377,830 |
|
|
254,166 |
|
||
|
|
Impact of assumed conversions: |
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
Convertible preferred share dividends |
|
27 |
|
|
- |
|
|
55 |
|
|
57 |
|
|
|
|
Numerator for diluted income per share |
$ |
145,922 |
|
$ |
20,470 |
|
$ |
377,885 |
|
$ |
254,223 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Denominator for basic income per share – weighted average shares |
|
186,931 |
|
|
185,673 |
|
|
186,842 |
|
|
185,521 |
|
||
|
|
Effect of dilutive securities (1) : |
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
Employee stock options and restricted share awards |
|
742 |
|
|
669 |
|
|
737 |
|
|
700 |
|
|
|
|
|
Convertible preferred shares |
|
47 |
|
|
- |
|
|
48 |
|
|
50 |
|
|
|
|
Denominator for diluted income per share – weighted average |
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
shares and assumed conversions |
|
187,720 |
|
|
186,342 |
|
|
187,627 |
|
|
186,271 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME PER COMMON SHARE – BASIC: |
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Income from continuing operations, net |
$ |
0.46 |
|
$ |
0.02 |
|
$ |
0.65 |
|
$ |
0.91 |
|
||
|
|
Income from discontinued operations, net |
|
0.32 |
|
|
0.09 |
|
|
1.37 |
|
|
0.46 |
|
||
|
|
Net income per common share |
$ |
0.78 |
|
$ |
0.11 |
|
$ |
2.02 |
|
$ |
1.37 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME PER COMMON SHARE – DILUTED: |
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Income from continuing operations, net |
$ |
0.46 |
|
$ |
0.02 |
|
$ |
0.65 |
|
$ |
0.91 |
|
||
|
|
Income from discontinued operations, net |
|
0.32 |
|
|
0.09 |
|
|
1.36 |
|
|
0.45 |
|
||
|
|
Net income per common share |
$ |
0.78 |
|
$ |
0.11 |
|
$ |
2.01 |
|
$ |
1.36 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
The effect of dilutive securities in the three months ended June 30, 2013 and 2012 excludes an aggregate of 11,913 and 14,002 weighted average common share equivalents, respectively, and 11,911 and 16,292 weighted average common share equivalents in the six months ended June 30, 2013 and 2012, respectively, as their effect was anti-dilutive. |
|
||||||||||||
31
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
21. Commitments and Contingencies
Insurance
We maintain general liability insurance with limits of $300,000,000 per occurrence and all risk property and rental value insurance with limits of $2.0 billion per occurrence, including coverage for terrorist acts, with sub-limits for certain perils such as floods. Our California properties have earthquake insurance with coverage of $180,000,000 per occurrence, subject to a deductible in the amount of 5% of the value of the affected property, up to a $180,000,000 annual aggregate.
Penn Plaza Insurance Company, LLC (“PPIC”), our wholly owned consolidated subsidiary, acts as a re-insurer with respect to a portion of all risk property and rental value insurance and a portion of our earthquake insurance coverage, and as a direct insurer for coverage for acts of terrorism, including nuclear, biological, chemical and radiological (“NBCR”) acts, as defined by the Terrorism Risk Insurance Program Reauthorization Act. Coverage for acts of terrorism (excluding NBCR acts) is fully reinsured by third party insurance companies and the Federal government with no exposure to PPIC. Coverage for NBCR losses is up to $2.0 billion per occurrence, for which PPIC is responsible for a deductible of $3,200,000 and 15% of the balance of a covered loss and the Federal government is responsible for the remaining 85% of a covered loss. We are ultimately responsible for any losses incurred 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 non-recourse to us, senior unsecured notes 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 our properties and expand our portfolio.
Other Commitments and Contingencies
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 is not expected to have a material adverse effect on our financial position, results of operations or cash flows.
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.
Our mortgage loans are non-recourse to us. However, in certain cases we have provided guarantees or master leased tenant space. These guarantees and master leases terminate either upon the satisfaction of specified circumstances or repayment of the underlying loans. As of June 30, 2013, the aggregate dollar amount of these guarantees and master leases is approximately $372,000,000.
At June 30, 2013, $22,053,000 of letters of credit were outstanding under one of our revolving credit facilities. Our credit facilities contain financial covenants that require us to maintain minimum interest coverage and maximum debt to market capitalization ratios, and provide for higher interest rates in the event of a decline in our ratings below Baa3/BBB. Our 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.
Two of our wholly owned subsidiaries that are contracted to develop and operate the Cleveland Medical Mart and Convention Center, in Cleveland, Ohio, are required to fund $11,500,000, primarily for tenant improvements, and they are responsible for operating expenses and are entitled to the net operating income, if any, upon the completion of development and the commencement of operations. As of June 30, 2013, our subsidiaries have funded approximately $3,177,000 of the commitment.
As of June 30, 2013, we expect to fund additional capital to certain of our partially owned entities aggregating approximately $168,000,000.
32
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
22. Segment Information
As a result of certain organizational changes and asset sales in 2012, the Merchandise Mart segment no longer meets the criteria to be a separate reportable segment; accordingly, effective January 1, 2013, the remaining assets have been reclassified to our Other segment. We have also reclassified the prior period segment financial results to conform to the current year presentation. Below is a summary of net income and a reconciliation of net income to EBITDA (1) by segment for the three and six months ended June 30, 2013 and 2012.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
For the Three Months Ended June 30, 2013 |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
|
|
|
|
||||||
|
|
|
|
|
Total |
|
New York |
|
Washington, DC |
|
Properties |
|
Toys |
|
Other |
|
||||||
|
Property rentals |
|
$ |
519,733 |
|
$ |
286,844 |
|
$ |
112,733 |
|
$ |
64,374 |
|
$ |
- |
|
$ |
55,782 |
|
||
|
Straight-line rent adjustments |
|
|
13,789 |
|
|
7,533 |
|
|
1,231 |
|
|
909 |
|
|
- |
|
|
4,116 |
|
||
|
Amortization of acquired below-market |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
leases, net |
|
|
11,672 |
|
|
6,944 |
|
|
516 |
|
|
2,885 |
|
|
- |
|
|
1,327 |
|
|
|
Total rentals |
|
|
545,194 |
|
|
301,321 |
|
|
114,480 |
|
|
68,168 |
|
|
- |
|
|
61,225 |
|
||
|
Tenant expense reimbursements |
|
|
75,659 |
|
|
38,785 |
|
|
10,666 |
|
|
22,028 |
|
|
- |
|
|
4,180 |
|
||
|
Cleveland Medical Mart development project |
|
|
16,990 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
16,990 |
|
||
|
Fee and other income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
BMS cleaning fees |
|
|
16,509 |
|
|
20,979 |
|
|
- |
|
|
- |
|
|
- |
|
|
(4,470) |
|
|
|
|
Signage revenue |
|
|
8,347 |
|
|
8,347 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
Management and leasing fees |
|
|
6,435 |
|
|
2,854 |
|
|
3,459 |
|
|
320 |
|
|
- |
|
|
(198) |
|
|
|
|
Lease termination fees |
|
|
7,129 |
|
|
5,432 |
|
|
182 |
|
|
198 |
|
|
- |
|
|
1,317 |
|
|
|
|
Other income |
|
|
9,595 |
|
|
3,254 |
|
|
5,530 |
|
|
283 |
|
|
- |
|
|
528 |
|
|
|
Total revenues |
|
|
685,858 |
|
|
380,972 |
|
|
134,317 |
|
|
90,997 |
|
|
- |
|
|
79,572 |
|
||
|
Operating expenses |
|
|
261,080 |
|
|
157,622 |
|
|
48,290 |
|
|
34,091 |
|
|
- |
|
|
21,077 |
|
||
|
Depreciation and amortization |
|
|
135,486 |
|
|
69,387 |
|
|
30,619 |
|
|
15,457 |
|
|
- |
|
|
20,023 |
|
||
|
General and administrative |
|
|
54,323 |
|
|
8,881 |
|
|
6,873 |
|
|
5,169 |
|
|
- |
|
|
33,400 |
|
||
|
Cleveland Medical Mart development project |
|
|
15,151 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
15,151 |
|
||
|
Acquisition related costs |
|
|
3,350 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
3,350 |
|
||
|
Total expenses |
|
|
469,390 |
|
|
235,890 |
|
|
85,782 |
|
|
54,717 |
|
|
- |
|
|
93,001 |
|
||
|
Operating income (loss) |
|
|
216,468 |
|
|
145,082 |
|
|
48,535 |
|
|
36,280 |
|
|
- |
|
|
(13,429) |
|
||
|
(Loss) applicable to Toys |
|
|
(36,861) |
|
|
- |
|
|
- |
|
|
- |
|
|
(36,861) |
|
|
- |
|
||
|
Income (loss) from partially owned entities |
|
|
1,472 |
|
|
4,226 |
|
|
(2,449) |
|
|
423 |
|
|
- |
|
|
(728) |
|
||
|
Income from Real Estate Fund |
|
|
34,470 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
34,470 |
|
||
|
Interest and other investment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
income (loss), net |
|
|
26,416 |
|
|
1,443 |
|
|
6 |
|
|
(48) |
|
|
- |
|
|
25,015 |
|
|
|
Interest and debt expense |
|
|
(121,762) |
|
|
(42,835) |
|
|
(27,854) |
|
|
(12,435) |
|
|
- |
|
|
(38,638) |
|
||
|
Net gain on disposition of wholly owned and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
partially owned assets |
|
|
1,005 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
1,005 |
|
|
|
Income (loss) before income taxes |
|
|
121,208 |
|
|
107,916 |
|
|
18,238 |
|
|
24,220 |
|
|
(36,861) |
|
|
7,695 |
|
||
|
Income tax expense |
|
|
(2,877) |
|
|
(961) |
|
|
(805) |
|
|
(749) |
|
|
- |
|
|
(362) |
|
||
|
Income (loss) from continuing operations |
|
|
118,331 |
|
|
106,955 |
|
|
17,433 |
|
|
23,471 |
|
|
(36,861) |
|
|
7,333 |
|
||
|
Income (loss) from discontinued operations |
|
|
63,990 |
|
|
- |
|
|
- |
|
|
64,136 |
|
|
- |
|
|
(146) |
|
||
|
Net income (loss) |
|
|
182,321 |
|
|
106,955 |
|
|
17,433 |
|
|
87,607 |
|
|
(36,861) |
|
|
7,187 |
|
||
|
Less net income attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
noncontrolling interests in: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated subsidiaries |
|
|
(14,930) |
|
|
(1,381) |
|
|
- |
|
|
(13) |
|
|
- |
|
|
(13,536) |
|
|
|
|
Operating Partnership |
|
|
(8,849) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(8,849) |
|
|
|
|
Preferred unit distributions of the |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Partnership |
|
|
(348) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(348) |
|
|
Net income (loss) attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Vornado |
|
|
158,194 |
|
|
105,574 |
|
|
17,433 |
|
|
87,594 |
|
|
(36,861) |
|
|
(15,546) |
|
|
|
Interest and debt expense (2) |
|
|
179,461 |
|
|
54,546 |
|
|
31,245 |
|
|
13,715 |
|
|
37,730 |
|
|
42,225 |
|
||
|
Depreciation and amortization (2) |
|
|
182,131 |
|
|
74,573 |
|
|
35,248 |
|
|
16,348 |
|
|
33,882 |
|
|
22,080 |
|
||
|
Income tax (benefit) expense (2) |
|
|
(22,366) |
|
|
1,030 |
|
|
852 |
|
|
749 |
|
|
(25,697) |
|
|
700 |
|
||
|
EBITDA (1) |
|
$ |
497,420 |
|
$ |
235,723 |
(3) |
$ |
84,778 |
(4) |
$ |
118,406 |
(5) |
$ |
9,054 |
|
$ |
49,459 |
(6) |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes on page 37. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
33
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
22. Segment Information – continued
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
For the Three Months Ended June 30, 2012 |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
|
|
|
|
||||||
|
|
|
|
|
Total |
|
New York |
|
Washington, DC |
|
Properties |
|
Toys |
|
Other |
|
||||||
|
Property rentals |
|
$ |
484,016 |
|
$ |
245,948 |
|
$ |
118,014 |
|
$ |
64,554 |
|
$ |
- |
|
$ |
55,500 |
|
||
|
Straight-line rent adjustments |
|
|
20,647 |
|
|
17,065 |
|
|
1,258 |
|
|
2,276 |
|
|
- |
|
|
48 |
|
||
|
Amortization of acquired below-market |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
leases, net |
|
|
12,570 |
|
|
7,623 |
|
|
508 |
|
|
2,950 |
|
|
- |
|
|
1,489 |
|
|
|
Total rentals |
|
|
517,233 |
|
|
270,636 |
|
|
119,780 |
|
|
69,780 |
|
|
- |
|
|
57,037 |
|
||
|
Tenant expense reimbursements |
|
|
71,409 |
|
|
36,985 |
|
|
10,862 |
|
|
20,986 |
|
|
- |
|
|
2,576 |
|
||
|
Cleveland Medical Mart development project |
|
|
56,304 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
56,304 |
|
||
|
Fee and other income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
BMS cleaning fees |
|
|
16,982 |
|
|
23,911 |
|
|
- |
|
|
- |
|
|
- |
|
|
(6,929) |
|
|
|
|
Signage revenue |
|
|
4,879 |
|
|
4,879 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
Management and leasing fees |
|
|
4,546 |
|
|
1,113 |
|
|
2,384 |
|
|
1,068 |
|
|
- |
|
|
(19) |
|
|
|
|
Lease termination fees |
|
|
479 |
|
|
233 |
|
|
128 |
|
|
1 |
|
|
- |
|
|
117 |
|
|
|
|
Other income |
|
|
6,151 |
|
|
576 |
|
|
4,968 |
|
|
373 |
|
|
- |
|
|
234 |
|
|
|
Total revenues |
|
|
677,983 |
|
|
338,333 |
|
|
138,122 |
|
|
92,208 |
|
|
- |
|
|
109,320 |
|
||
|
Operating expenses |
|
|
243,485 |
|
|
143,190 |
|
|
47,416 |
|
|
33,708 |
|
|
- |
|
|
19,171 |
|
||
|
Depreciation and amortization |
|
|
128,372 |
|
|
56,665 |
|
|
35,017 |
|
|
18,495 |
|
|
- |
|
|
18,195 |
|
||
|
General and administrative |
|
|
46,832 |
|
|
6,654 |
|
|
6,231 |
|
|
6,367 |
|
|
- |
|
|
27,580 |
|
||
|
Cleveland Medical Mart development project |
|
|
53,935 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
53,935 |
|
||
|
Acquisition related costs |
|
|
2,559 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
2,559 |
|
||
|
Total expenses |
|
|
475,183 |
|
|
206,509 |
|
|
88,664 |
|
|
58,570 |
|
|
- |
|
|
121,440 |
|
||
|
Operating income (loss) |
|
|
202,800 |
|
|
131,824 |
|
|
49,458 |
|
|
33,638 |
|
|
- |
|
|
(12,120) |
|
||
|
(Loss) applicable to Toys |
|
|
(19,190) |
|
|
- |
|
|
- |
|
|
- |
|
|
(19,190) |
|
|
- |
|
||
|
Income (loss) from partially owned entities |
|
|
12,563 |
|
|
6,851 |
|
|
(519) |
|
|
294 |
|
|
- |
|
|
5,937 |
|
||
|
Income from Real Estate Fund |
|
|
20,301 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
20,301 |
|
||
|
Interest and other investment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
(loss) income, net |
|
|
(49,172) |
|
|
1,057 |
|
|
29 |
|
|
6 |
|
|
- |
|
|
(50,264) |
|
|
|
Interest and debt expense |
|
|
(124,320) |
|
|
(36,407) |
|
|
(27,999) |
|
|
(16,170) |
|
|
- |
|
|
(43,744) |
|
||
|
Net gain on disposition of wholly owned and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
partially owned assets |
|
|
4,856 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
4,856 |
|
|
|
Income (loss) before income taxes |
|
|
47,838 |
|
|
103,325 |
|
|
20,969 |
|
|
17,768 |
|
|
(19,190) |
|
|
(75,034) |
|
||
|
Income tax expense |
|
|
(7,479) |
|
|
(1,064) |
|
|
(852) |
|
|
- |
|
|
- |
|
|
(5,563) |
|
||
|
Income (loss) from continuing operations |
|
|
40,359 |
|
|
102,261 |
|
|
20,117 |
|
|
17,768 |
|
|
(19,190) |
|
|
(80,597) |
|
||
|
Income (loss) from discontinued operations |
|
|
17,869 |
|
|
(32) |
|
|
2,956 |
|
|
16,254 |
|
|
- |
|
|
(1,309) |
|
||
|
Net income (loss) |
|
|
58,228 |
|
|
102,229 |
|
|
23,073 |
|
|
34,022 |
|
|
(19,190) |
|
|
(81,906) |
|
||
|
Less net (income) loss attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
noncontrolling interests in: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated subsidiaries |
|
|
(14,721) |
|
|
(2,998) |
|
|
- |
|
|
97 |
|
|
- |
|
|
(11,820) |
|
|
|
|
Operating Partnership |
|
|
(1,337) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(1,337) |
|
|
|
|
Preferred unit distributions of the |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Partnership |
|
|
(3,873) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(3,873) |
|
|
Net income (loss) attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Vornado |
|
|
38,297 |
|
|
99,231 |
|
|
23,073 |
|
|
34,119 |
|
|
(19,190) |
|
|
(98,936) |
|
|
|
Interest and debt expense (2) |
|
|
190,942 |
|
|
46,413 |
|
|
32,549 |
|
|
20,102 |
|
|
37,293 |
|
|
54,585 |
|
||
|
Depreciation and amortization (2) |
|
|
184,028 |
|
|
63,664 |
|
|
39,656 |
|
|
22,131 |
|
|
32,505 |
|
|
26,072 |
|
||
|
Income tax (benefit) expense (2) |
|
|
(5,214) |
|
|
1,113 |
|
|
1,034 |
|
|
- |
|
|
(14,103) |
|
|
6,742 |
|
||
|
EBITDA (1) |
|
$ |
408,053 |
|
$ |
210,421 |
(3) |
$ |
96,312 |
(4) |
$ |
76,352 |
(5) |
$ |
36,505 |
|
$ |
(11,537) |
(6) |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes on page 37. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
34
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
22. Segment Information – continued
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
For the Six Months Ended June 30, 2013 |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
|
|
|
|
||||||
|
|
|
|
|
Total |
|
New York |
|
Washington, DC |
|
Properties |
|
Toys |
|
Other |
|
||||||
|
Property rentals |
|
$ |
1,018,247 |
|
$ |
561,494 |
|
$ |
225,005 |
|
$ |
128,785 |
|
$ |
- |
|
$ |
102,963 |
|
||
|
Straight-line rent adjustments |
|
|
32,297 |
|
|
17,859 |
|
|
4,008 |
|
|
2,367 |
|
|
- |
|
|
8,063 |
|
||
|
Amortization of acquired below-market |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
leases, net |
|
|
28,506 |
|
|
19,033 |
|
|
1,022 |
|
|
5,775 |
|
|
- |
|
|
2,676 |
|
|
|
Total rentals |
|
|
1,079,050 |
|
|
598,386 |
|
|
230,035 |
|
|
136,927 |
|
|
- |
|
|
113,702 |
|
||
|
Tenant expense reimbursements |
|
|
152,415 |
|
|
81,456 |
|
|
20,802 |
|
|
42,404 |
|
|
- |
|
|
7,753 |
|
||
|
Cleveland Medical Mart development project |
|
|
29,133 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
29,133 |
|
||
|
Fee and other income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
BMS cleaning fees |
|
|
33,173 |
|
|
42,001 |
|
|
- |
|
|
- |
|
|
- |
|
|
(8,828) |
|
|
|
|
Signage revenue |
|
|
14,828 |
|
|
14,828 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
Management and leasing fees |
|
|
11,693 |
|
|
4,918 |
|
|
6,266 |
|
|
799 |
|
|
- |
|
|
(290) |
|
|
|
|
Lease termination fees |
|
|
67,155 |
|
|
5,490 |
|
|
550 |
|
|
59,797 |
|
|
- |
|
|
1,318 |
|
|
|
|
Other income |
|
|
18,390 |
|
|
3,969 |
|
|
11,395 |
|
|
859 |
|
|
- |
|
|
2,167 |
|
|
|
Total revenues |
|
|
1,405,837 |
|
|
751,048 |
|
|
269,048 |
|
|
240,786 |
|
|
- |
|
|
144,955 |
|
||
|
Operating expenses |
|
|
520,953 |
|
|
317,853 |
|
|
95,612 |
|
|
68,090 |
|
|
- |
|
|
39,398 |
|
||
|
Depreciation and amortization |
|
|
277,570 |
|
|
145,621 |
|
|
61,569 |
|
|
32,177 |
|
|
- |
|
|
38,203 |
|
||
|
General and administrative |
|
|
108,905 |
|
|
17,703 |
|
|
13,798 |
|
|
10,584 |
|
|
- |
|
|
66,820 |
|
||
|
Cleveland Medical Mart development project |
|
|
26,525 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
26,525 |
|
||
|
Acquisition related costs |
|
|
3,951 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
3,951 |
|
||
|
Total expenses |
|
|
937,904 |
|
|
481,177 |
|
|
170,979 |
|
|
110,851 |
|
|
- |
|
|
174,897 |
|
||
|
Operating income (loss) |
|
|
467,933 |
|
|
269,871 |
|
|
98,069 |
|
|
129,935 |
|
|
- |
|
|
(29,942) |
|
||
|
(Loss) applicable to Toys |
|
|
(35,102) |
|
|
- |
|
|
- |
|
|
- |
|
|
(35,102) |
|
|
- |
|
||
|
Income (loss) from partially owned entities |
|
|
22,238 |
|
|
9,831 |
|
|
(4,542) |
|
|
1,324 |
|
|
- |
|
|
15,625 |
|
||
|
Income from Real Estate Fund |
|
|
51,034 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
51,034 |
|
||
|
Interest and other investment (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
income, net |
|
|
(22,658) |
|
|
2,608 |
|
|
82 |
|
|
4 |
|
|
- |
|
|
(25,352) |
|
|
|
Interest and debt expense |
|
|
(243,650) |
|
|
(83,453) |
|
|
(56,104) |
|
|
(24,076) |
|
|
- |
|
|
(80,017) |
|
||
|
Net loss on disposition of wholly owned and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
partially owned assets |
|
|
(35,719) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(35,719) |
|
|
|
Income (loss) before income taxes |
|
|
204,076 |
|
|
198,857 |
|
|
37,505 |
|
|
107,187 |
|
|
(35,102) |
|
|
(104,371) |
|
||
|
Income tax expense |
|
|
(3,950) |
|
|
(1,233) |
|
|
(1,183) |
|
|
(749) |
|
|
- |
|
|
(785) |
|
||
|
Income (loss) from continuing operations |
|
|
200,126 |
|
|
197,624 |
|
|
36,322 |
|
|
106,438 |
|
|
(35,102) |
|
|
(105,156) |
|
||
|
Income from discontinued operations |
|
|
271,122 |
|
|
- |
|
|
- |
|
|
270,849 |
|
|
- |
|
|
273 |
|
||
|
Net income (loss) |
|
|
471,248 |
|
|
197,624 |
|
|
36,322 |
|
|
377,287 |
|
|
(35,102) |
|
|
(104,883) |
|
||
|
Less net income attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
noncontrolling interests in: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated subsidiaries |
|
|
(26,216) |
|
|
(2,962) |
|
|
- |
|
|
(109) |
|
|
- |
|
|
(23,145) |
|
|
|
|
Operating Partnership |
|
|
(22,782) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(22,782) |
|
|
|
|
Preferred unit distributions of the |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Partnership |
|
|
(1,134) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(1,134) |
|
|
Net income (loss) attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Vornado |
|
|
421,116 |
|
|
194,662 |
|
|
36,322 |
|
|
377,178 |
|
|
(35,102) |
|
|
(151,944) |
|
|
|
Interest and debt expense (2) |
|
|
368,241 |
|
|
104,235 |
|
|
62,998 |
|
|
27,938 |
|
|
80,912 |
|
|
92,158 |
|
||
|
Depreciation and amortization (2) |
|
|
376,316 |
|
|
152,986 |
|
|
70,396 |
|
|
34,867 |
|
|
71,556 |
|
|
46,511 |
|
||
|
Income tax expense (2) |
|
|
38,393 |
|
|
1,377 |
|
|
1,306 |
|
|
749 |
|
|
33,649 |
|
|
1,312 |
|
||
|
EBITDA (1) |
|
$ |
1,204,066 |
|
$ |
453,260 |
(3) |
$ |
171,022 |
(4) |
$ |
440,732 |
(5) |
$ |
151,015 |
|
$ |
(11,963) |
(6) |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes on page 37. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
35
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
22. Segment Information – continued
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
|
For the Six Months Ended June 30, 2012 |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
|
|
|
|
||||||
|
|
|
|
|
Total |
|
New York |
|
Washington, DC |
|
Properties |
|
Toys |
|
Other |
|
||||||
|
Property rentals |
|
$ |
958,447 |
|
$ |
479,884 |
|
$ |
240,818 |
|
$ |
129,146 |
|
$ |
- |
|
$ |
108,599 |
|
||
|
Straight-line rent adjustments |
|
|
41,966 |
|
|
34,194 |
|
|
3,115 |
|
|
3,580 |
|
|
- |
|
|
1,077 |
|
||
|
Amortization of acquired below-market |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
leases, net |
|
|
26,313 |
|
|
15,318 |
|
|
1,031 |
|
|
7,107 |
|
|
- |
|
|
2,857 |
|
|
|
Total rentals |
|
|
1,026,726 |
|
|
529,396 |
|
|
244,964 |
|
|
139,833 |
|
|
- |
|
|
112,533 |
|
||
|
Tenant expense reimbursements |
|
|
141,906 |
|
|
73,697 |
|
|
20,870 |
|
|
41,962 |
|
|
- |
|
|
5,377 |
|
||
|
Cleveland Medical Mart development project |
|
|
111,363 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
111,363 |
|
||
|
Fee and other income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
BMS cleaning fees |
|
|
32,492 |
|
|
46,558 |
|
|
- |
|
|
- |
|
|
- |
|
|
(14,066) |
|
|
|
|
Signage revenue |
|
|
9,469 |
|
|
9,469 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
Management and leasing fees |
|
|
9,300 |
|
|
2,221 |
|
|
5,167 |
|
|
1,904 |
|
|
- |
|
|
8 |
|
|
|
|
Lease termination fees |
|
|
890 |
|
|
256 |
|
|
128 |
|
|
1 |
|
|
- |
|
|
505 |
|
|
|
|
Other income |
|
|
14,164 |
|
|
2,333 |
|
|
10,558 |
|
|
714 |
|
|
- |
|
|
559 |
|
|
|
Total revenues |
|
|
1,346,310 |
|
|
663,930 |
|
|
281,687 |
|
|
184,414 |
|
|
- |
|
|
216,279 |
|
||
|
Operating expenses |
|
|
489,462 |
|
|
288,862 |
|
|
93,618 |
|
|
68,189 |
|
|
- |
|
|
38,793 |
|
||
|
Depreciation and amortization |
|
|
259,767 |
|
|
110,424 |
|
|
77,570 |
|
|
36,256 |
|
|
- |
|
|
35,517 |
|
||
|
General and administrative |
|
|
102,122 |
|
|
15,241 |
|
|
13,181 |
|
|
12,700 |
|
|
- |
|
|
61,000 |
|
||
|
Cleveland Medical Mart development project |
|
|
106,696 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
106,696 |
|
||
|
Acquisition related costs |
|
|
3,244 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
3,244 |
|
||
|
Total expenses |
|
|
961,291 |
|
|
414,527 |
|
|
184,369 |
|
|
117,145 |
|
|
- |
|
|
245,250 |
|
||
|
Operating income (loss) |
|
|
385,019 |
|
|
249,403 |
|
|
97,318 |
|
|
67,269 |
|
|
- |
|
|
(28,971) |
|
||
|
Income applicable to Toys |
|
|
97,281 |
|
|
- |
|
|
- |
|
|
- |
|
|
97,281 |
|
|
- |
|
||
|
Income (loss) from partially owned entities |
|
|
32,223 |
|
|
11,036 |
|
|
(2,389) |
|
|
698 |
|
|
- |
|
|
22,878 |
|
||
|
Income from Real Estate Fund |
|
|
32,063 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
32,063 |
|
||
|
Interest and other investment (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
income, net |
|
|
(33,507) |
|
|
2,109 |
|
|
73 |
|
|
20 |
|
|
- |
|
|
(35,709) |
|
|
|
Interest and debt expense |
|
|
(254,379) |
|
|
(72,548) |
|
|
(57,097) |
|
|
(32,522) |
|
|
- |
|
|
(92,212) |
|
||
|
Net gain on disposition of wholly owned and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
partially owned assets |
|
|
4,856 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
4,856 |
|
|
|
Income (loss) before income taxes |
|
|
263,556 |
|
|
190,000 |
|
|
37,905 |
|
|
35,465 |
|
|
97,281 |
|
|
(97,095) |
|
||
|
Income tax expense |
|
|
(14,304) |
|
|
(1,665) |
|
|
(1,302) |
|
|
- |
|
|
- |
|
|
(11,337) |
|
||
|
Income (loss) from continuing operations |
|
|
249,252 |
|
|
188,335 |
|
|
36,603 |
|
|
35,465 |
|
|
97,281 |
|
|
(108,432) |
|
||
|
Income (loss) from discontinued operations |
89,240 |
|
|
(640) |
|
|
4,542 |
|
|
26,473 |
|
|
- |
|
|
58,865 |
|
||||
|
Net income (loss) |
|
|
338,492 |
|
|
187,695 |
|
|
41,145 |
|
|
61,938 |
|
|
97,281 |
|
|
(49,567) |
|
||
|
Less net (income) loss attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
noncontrolling interests in: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated subsidiaries |
|
|
(24,318) |
|
|
(5,174) |
|
|
- |
|
|
211 |
|
|
- |
|
|
(19,355) |
|
|
|
|
Operating Partnership |
|
|
(16,608) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(16,608) |
|
|
|
|
Preferred unit distributions of the |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Partnership |
|
|
(7,747) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(7,747) |
|
|
Net income (loss) attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Vornado |
|
|
289,819 |
|
|
182,521 |
|
|
41,145 |
|
|
62,149 |
|
|
97,281 |
|
|
(93,277) |
|
|
|
Interest and debt expense (2) |
|
|
384,024 |
|
|
93,471 |
|
|
66,206 |
|
|
40,540 |
|
|
68,862 |
|
|
114,945 |
|
||
|
Depreciation and amortization (2) |
|
|
375,201 |
|
|
125,575 |
|
|
87,916 |
|
|
44,406 |
|
|
67,211 |
|
|
50,093 |
|
||
|
Income tax expense (2) |
|
|
46,226 |
|
|
1,806 |
|
|
1,557 |
|
|
- |
|
|
29,100 |
|
|
13,763 |
|
||
|
EBITDA (1) |
|
$ |
1,095,270 |
|
$ |
403,373 |
(3) |
$ |
196,824 |
(4) |
$ |
147,095 |
(5) |
$ |
262,454 |
|
$ |
85,524 |
(6) |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes on the following page. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
36
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
|
22. Segment Information - continued |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes to preceding tabular information: |
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
EBITDA represents "Earnings Before Interest, Taxes, Depreciation and Amortization." We consider EBITDA a supplemental measure for making decisions and assessing the unlevered performance of our segments as it relates to the total return on assets as opposed to the levered return on equity. As properties are bought and sold based on a multiple of EBITDA, we utilize this measure to make investment decisions as well as to compare the performance of our assets to that of our peers. EBITDA should not be considered a substitute for net income. EBITDA may not be comparable to similarly titled measures employed by other companies. |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) |
Interest and debt expense, depreciation and amortization and income tax (benefit) expense in the reconciliation of net income (loss) to EBITDA includes our share of these items from partially owned entities. |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) |
The elements of "New York" EBITDA are summarized below. |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months |
|
For the Six Months |
|
||||||||
|
|
|
|
|
|
|
|
|
Ended June 30, |
|
Ended June 30, |
|
||||||||
|
|
(Amounts in thousands) |
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|
|||||||||
|
|
Office |
|
$ |
158,186 |
|
$ |
142,077 |
|
$ |
304,482 |
|
$ |
277,257 |
|
|||||
|
|
Retail |
|
|
57,230 |
|
|
45,577 |
|
|
117,612 |
|
|
90,497 |
|
|||||
|
|
Alexander's (decrease due to sale of Kings Plaza |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
in November 2012) |
10,213 |
|
|
13,026 |
|
|
20,754 |
|
|
26,397 |
|
||||||
|
|
Hotel Pennsylvania |
|
|
10,094 |
|
|
9,741 |
|
|
10,412 |
|
|
9,222 |
|
|||||
|
|
|
Total New York |
|
$ |
235,723 |
|
$ |
210,421 |
|
$ |
453,260 |
|
$ |
403,373 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) |
The elements of "Washington, DC" EBITDA are summarized below. |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months |
|
For the Six Months |
|
||||||||
|
|
|
|
|
|
|
|
|
Ended June 30, |
|
Ended June 30, |
|
||||||||
|
|
(Amounts in thousands) |
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|
|||||||||
|
|
Office, excluding the Skyline Properties |
|
$ |
66,136 |
|
$ |
74,953 |
|
$ |
133,243 |
|
$ |
153,287 |
|
|||||
|
|
Skyline properties |
|
|
7,543 |
|
|
10,661 |
|
|
15,705 |
|
|
22,191 |
|
|||||
|
|
|
Total Office |
|
|
73,679 |
|
|
85,614 |
|
|
148,948 |
|
|
175,478 |
|
||||
|
|
Residential |
|
|
11,099 |
|
|
10,698 |
|
|
22,074 |
|
|
21,346 |
|
|||||
|
|
|
Total Washington, DC |
|
$ |
84,778 |
|
$ |
96,312 |
|
$ |
171,022 |
|
$ |
196,824 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5) |
The elements of "Retail Properties" EBITDA are summarized below. |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months |
|
For the Six Months |
|
||||||||
|
|
|
|
|
|
|
|
|
Ended June 30, |
|
Ended June 30, |
|
||||||||
|
|
(Amounts in thousands) |
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|
|||||||||
|
|
Strip shopping centers (a) |
|
$ |
101,529 |
|
$ |
52,268 |
|
$ |
204,890 |
|
$ |
99,176 |
|
|||||
|
|
Regional malls (b) |
|
|
16,877 |
|
|
24,084 |
|
|
235,842 |
|
|
47,919 |
|
|||||
|
|
|
Total Retail properties |
|
$ |
118,406 |
|
$ |
76,352 |
|
$ |
440,732 |
|
$ |
147,095 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
The three and six months ended June 30, 2013, includes a $33,058 net gain on sale of Philadelphia (Market Street) and a $32,169 net gain on sale of San Jose (The Plant). The six months ended June 30, 2013, includes $59,599 of income pursuant to a settlement agreement with Stop & Shop. |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(b) |
|
The six months ended June 30, 2013, includes a $202,275 net gain on sale of Green Acres Mall. |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
|
22. Segment Information - continued |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes to preceding tabular information - continued: |
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6) |
The elements of "other" EBITDA are summarized below. |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months |
|
For the Six Months |
||||||||
|
|
|
|
|
|
|
|
|
Ended June 30, |
|
Ended June 30, |
||||||||
|
|
(Amounts in thousands) |
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|||||||||
|
|
Our share of Real Estate Fund: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
(Loss) income before net realized/unrealized gains |
|
$ |
(1,713) |
|
$ |
170 |
|
$ |
(251) |
|
$ |
2,288 |
||||
|
|
|
Net unrealized gains |
|
|
8,398 |
|
|
5,284 |
|
|
11,777 |
|
|
6,995 |
||||
|
|
|
Carried interest |
|
|
13,426 |
|
|
2,541 |
|
|
15,609 |
|
|
2,541 |
||||
|
|
Total |
|
|
20,111 |
|
|
7,995 |
|
|
27,135 |
|
|
11,824 |
|||||
|
|
Merchandise Mart Building, 7 West 34th Street and trade shows |
|
|
22,448 |
|
|
17,349 |
|
|
37,161 |
|
|
32,649 |
|||||
|
|
555 California Street |
|
|
11,022 |
|
|
10,377 |
|
|
21,651 |
|
|
20,692 |
|||||
|
|
LNR (a) |
|
|
- |
|
|
11,671 |
|
|
20,443 |
|
|
27,233 |
|||||
|
|
Lexington (b) |
|
|
- |
|
|
7,703 |
|
|
6,931 |
|
|
16,921 |
|||||
|
|
Other investments |
|
|
8,014 |
|
|
11,523 |
|
|
12,890 |
|
|
20,823 |
|||||
|
|
|
|
|
61,595 |
|
|
66,618 |
|
|
126,211 |
|
|
130,142 |
|||||
|
|
Corporate general and administrative expenses (c) |
|
|
(24,831) |
|
|
(21,812) |
|
|
(47,587) |
|
|
(44,129) |
|||||
|
|
Investment income and other, net (c) |
|
|
16,709 |
|
|
15,294 |
|
|
28,045 |
|
|
27,628 |
|||||
|
|
Income (loss) from the mark-to-market of J.C. Penney |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
derivative position |
|
|
9,065 |
|
|
(58,732) |
|
|
(13,475) |
|
|
(57,687) |
||||
|
|
Acquisition related costs |
(3,350) |
|
|
(2,559) |
|
|
(3,951) |
|
|
(3,244) |
|||||||
|
|
Severance costs (primarily reduction in force at |
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
the Merchandise Mart) |
|
|
(1,542) |
|
|
- |
|
|
(4,154) |
|
|
(506) |
||||
|
|
Net gain on sale of residential condominiums |
1,005 |
|
|
1,274 |
|
|
1,005 |
|
|
1,274 |
|||||||
|
|
Merchandise Mart discontinued operations (including |
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
net gains on sale of assets) |
|
|
5 |
|
|
(6,410) |
|
|
2,146 |
|
|
56,401 |
||||
|
|
Non-cash impairment loss on J.C. Penney common shares |
- |
|
|
- |
|
|
(39,487) |
|
|
- |
|||||||
|
|
Loss on sale of J.C. Penney common shares |
- |
|
|
- |
|
|
(36,800) |
|
|
- |
|||||||
|
|
Net income attributable to noncontrolling interests in |
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
the Operating Partnership |
|
|
(8,849) |
|
|
(1,337) |
|
|
(22,782) |
|
|
(16,608) |
||||
|
|
Preferred unit distributions of the Operating Partnership |
(348) |
|
|
(3,873) |
|
|
(1,134) |
|
|
(7,747) |
|||||||
|
|
|
|
|
|
|
|
|
$ |
49,459 |
|
$ |
(11,537) |
|
$ |
(11,963) |
|
$ |
85,524 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
On April 22, 2013, LNR was sold (see page 14 for details). |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(b) |
In the first quarter of 2013, we began accounting for our investment in Lexington as a marketable equity security - available for sale (see page 12 for details). |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(c) |
The amounts in these captions (for this table only) exclude the mark-to-market of our deferred compensation plan assets and offsetting liability. |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Shareholders and Board of Trustees
Vornado Realty Trust
New York, New York
We have reviewed the accompanying consolidated balance sheet of Vornado Realty Trust (the “Company”) as of June 30, 2013, and the related consolidated statements of income and comprehensive income for the three-month and six-month periods ended June 30, 2013 and 2012, and changes in equity and cash flows for the six-month periods ended June 30, 2013 and 2012. These interim financial statements are the responsibility of the Company’s management.
We conducted our reviews in accordance with the standards of the Public Company Accounting Oversight Board (United States). A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the Public Company Accounting Oversight Board (United States), the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.
Based on our reviews, we are not aware of any material modifications that should be made to such consolidated interim financial statements for them to be in conformity with accounting principles generally accepted in the United States of America.
We have previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheet of Vornado Realty Trust as of December 31, 2012, and the related consolidated statements of income, comprehensive income, changes in equity, and cash flows for the year then ended (not presented herein); and in our report dated February 26, 2013, we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying consolidated balance sheet as of December 31, 2012 is fairly stated, in all material respects, in relation to the consolidated balance sheet from which it has been derived.
/s/ DELOITTE & TOUCHE LLP
Parsippany, New Jersey
August 5, 2013
39
Item
2. Management’s Discussion and Analysis of Financial Condition and Results of
Operations
Certain statements contained in this Quarterly Report 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 Quarterly Report on Form 10‑Q. Many of the factors that will determine the outcome of these and our other forward-looking statements are beyond our ability to control or predict. For further discussion of factors that could materially affect the outcome of our forward-looking statements, see “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2012. 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 Quarterly Report on Form 10-Q 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 Quarterly Report on Form 10-Q.
Management’s Discussion and Analysis of Financial Condition and Results of Operations includes a discussion of our consolidated financial statements for the three and six months ended June 30, 2013. The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America 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 from those estimates. The results of operations for the three and six months ended June 30, 2013 are not necessarily indicative of the operating results for the full year. Certain prior year balances have been reclassified in order to conform to current year presentation.
40
Overview
Business Objective and Operating Strategy
Our business objective is to maximize shareholder value, which we measure by the total return provided to our shareholders. Below is a table comparing our performance to the FTSE NAREIT Office REIT Index (“Office REIT”) and the Morgan Stanley REIT Index (“RMS”) for the following periods ended June 30, 2013.
|
|
|
|
Total Return (1) |
|
||||
|
|
|
|
Vornado |
|
Office REIT |
|
RMS |
|
|
|
|
Three-month |
(0.1%) |
|
(1.0%) |
|
(1.6%) |
|
|
|
|
Six-month |
5.2% |
|
6.7% |
|
6.4% |
|
|
|
|
One-year |
3.4% |
|
7.1% |
|
9.0% |
|
|
|
|
Three-year |
27.0% |
|
42.1% |
|
65.5% |
|
|
|
|
Five-year |
17.5% |
|
19.3% |
|
44.5% |
|
|
|
|
Ten-year |
195.1% |
|
117.2% |
|
179.4% |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Past performance is not necessarily indicative of future performance. |
|||||||
We intend to achieve our 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 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;
· Developing and redeveloping existing properties to increase returns and maximize value; and
· Investing in operating companies that have a significant real estate component.
We expect to finance our growth, acquisitions and investments using internally generated funds, proceeds from asset sales and by accessing the public and private capital markets. We may also offer Vornado common or preferred shares or Operating Partnership units in exchange for property and may repurchase or otherwise reacquire these securities in the future.
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 rents charged, attractiveness of location, the quality of the property and the breadth and the quality 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. See “Item 1A. Risk Factors” in our Annual Report on Form 10-K, for additional information regarding these factors.
41
Overview – continued
Quarter Ended June 30, 2013 Financial Results Summary
Net income attributable to common shareholders for the quarter ended June 30, 2013 was $145,926,000, or $0.78 per diluted share, compared to $20,510,000, or $0.11 per diluted share for the quarter ended June 30, 2012. Net income for the quarters ended June 30, 2013 and 2012 include $65,665,000 and $17,130,000, respectively, of net gains on sale of real estate, and $3,113,000 and $14,879,000, respectively, of real estate impairment losses. In addition, the quarters ended June 30, 2013 and 2012 include certain other items that affect comparability, which are listed in the table below. The aggregate of net gains on sale of real estate, real estate impairment losses and the items in the table below, net of amounts attributable to noncontrolling interests, increased net income attributable to common shareholders for the quarter ended June 30, 2013 by $37,984,000, or $0.20 per diluted share and decreased net income attributable to common shareholders for the quarter ended June 30, 2012 by $48,933,000, or $0.26 per diluted share.
Funds From Operations attributable to common shareholders plus assumed conversions (“FFO”) for the quarter ended June 30, 2013 was $235,348,000, or $1.25 per diluted share, compared to $166,672,000, or $0.89 per diluted share for the prior year’s quarter. FFO for the quarters ended June 30, 2013 and 2012 include certain items that affect comparability, which are listed in the table below. The aggregate of these items, net of amounts attributable to noncontrolling interests, decreased FFO by $9,645,000, or $0.05 per diluted share for the quarter ended June 30, 2013, and $31,816,000, or $0.17 per diluted share for the quarter ended June 30, 2012.
|
|
|
|
|
||||
|
|
|
|
For the Three Months Ended June 30, |
||||
|
(Amounts in thousands) |
2013 |
|
2012 |
||||
|
Items that affect comparability income (expense): |
|
|
|
|
|
||
|
|
Toys "R" Us FFO |
$ |
(25,088) |
|
$ |
(7,660) |
|
|
|
Income (loss) from the mark-to-market of J.C. Penney derivative position |
|
9,065 |
|
|
(58,732) |
|
|
|
Preferred unit redemptions |
|
8,100 |
|
|
- |
|
|
|
FFO from discontinued operations, including LNR and discontinued operations of |
|
|
|
|
|
|
|
|
|
Alexander's |
|
985 |
|
|
31,885 |
|
|
Acquisition related costs |
|
(3,350) |
|
|
(2,559) |
|
|
|
Other, net |
|
(484) |
|
|
2,646 |
|
|
|
|
|
|
(10,772) |
|
|
(34,420) |
|
Noncontrolling interests' share of above adjustments |
|
1,127 |
|
|
2,604 |
||
|
Items that affect comparability, net |
$ |
(9,645) |
|
$ |
(31,816) |
||
The percentage increase (decrease) in GAAP basis and Cash basis same store Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”) of our operating segments for the quarter ended June 30, 2013 over the quarter ended June 30, 2012 and the trailing quarter ended March 31, 2013 are summarized below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same Store EBITDA: |
|
New York |
|
Washington, DC |
|
Retail Properties |
|
||||||||
|
|
|
June 30, 2013 vs. June 30, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP basis |
|
4.4 |
% |
(1) |
|
(5.5 |
%) |
|
|
3.1 |
% |
|
|
|
|
|
|
Cash basis |
|
8.8 |
% |
(1) |
|
(5.9 |
%) |
|
|
4.2 |
% |
|
|
|
|
|
June 30, 2013 vs. March 31, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP basis |
|
8.2 |
% |
(2) |
|
0.1 |
% |
|
|
1.9 |
% |
|
|
|
|
|
|
Cash basis |
|
9.8 |
% |
(2) |
|
1.9 |
% |
|
|
2.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Excluding the Hotel Pennsylvania, same store EBITDA increased by 4.5% and 9.1% on a GAAP and cash basis, respectively. |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) |
Excluding the Hotel Pennsylvania, same store EBITDA increased by 3.7% and 4.6% on a GAAP and cash basis, respectively. |
|
|||||||||||||
42
Overview – continued
Six Months Ended June 30, 2013 Financial Results Summary
Net income attributable to common shareholders for the six months ended June 30, 2013 was $377,916,000, or $2.01 per diluted share, compared to $254,245,000, or $1.36 per diluted share for the six months ended June 30, 2012. Net income for the six months ended June 30, 2013 and 2012 include $268,459,000 and $73,608,000, respectively, of net gains on sale of real estate, and $8,277,000 and $23,754,000, respectively, of real estate impairment losses. In addition, the six months ended June 30, 2013 and 2012 include certain items that affect comparability, which are listed in the table below. The aggregate of net gains on sale of real estate, real estate impairment losses and the items in the table below, net of amounts attributable to noncontrolling interests, increased net income attributable to common shareholders by $197,488,000, or $1.05 per diluted share for the six months ended June 30, 2013, and $137,840,000, or $0.74 per diluted share for the six months ended June 30, 2012.
FFO for the six months ended June 30, 2013 was $437,168,000, or $2.33 per diluted share, compared to $516,328,000, or $2.72 per diluted share for the six months ended June 30, 2012. FFO for the six months ended June 30, 2013 and 2012 include certain items that affect comparability, which are listed in the table below. The aggregate of these items, net of amounts attributable to noncontrolling interests, decreased FFO by $20,873,000, or $0.11 per diluted share for the six months ended June 30, 2013, and increased FFO by $129,387,000, or $0.68 per diluted share for six months ended June 30, 2012.
|
|
|
|
For the Six Months Ended June 30, |
||||
|
(Amounts in thousands) |
2013 |
|
2012 |
||||
|
Items that affect comparability income (expense): |
|
|
|
|
|
||
|
|
Stop & Shop litigation settlement income |
$ |
59,599 |
|
$ |
- |
|
|
|
FFO from discontinued operations, including LNR and discontinued operations of Alexander's |
27,379 |
|
|
71,205 |
||
|
|
Non-cash impairment loss on J.C Penney common shares |
|
(39,487) |
|
|
- |
|
|
|
Loss on sale of J.C. Penney common shares |
|
(36,800) |
|
|
- |
|
|
|
Loss from the mark-to-market of J.C. Penney derivative position |
|
(13,475) |
|
|
(57,687) |
|
|
|
Toys "R" Us FFO (after a $78,542 impairment loss in 2013) |
|
(8,404) |
|
|
124,628 |
|
|
|
Acquisition related costs |
|
(3,951) |
|
|
(3,244) |
|
|
|
Preferred unit and share redemptions |
|
(1,130) |
|
|
- |
|
|
|
Other, net |
|
(6,268) |
|
|
3,015 |
|
|
|
|
|
(22,537) |
|
|
137,917 |
|
|
Noncontrolling interests' share of above adjustments |
|
1,664 |
|
|
(8,530) |
||
|
Items that affect comparability, net |
$ |
(20,873) |
|
$ |
129,387 |
||
The percentage increase (decrease) in GAAP basis and Cash basis same store EBITDA of our operating segments for the six months ended June 30, 2013 over the six months ended June 30, 2012 is summarized below.
|
|
Same Store EBITDA: |
|
New York |
|
Washington, DC |
|
Retail Properties |
|
||||||||
|
|
|
June 30, 2013 vs. June 30, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
GAAP basis |
4.5 |
% |
(1) |
|
(6.4 |
%) |
|
|
3.1 |
% |
|
|
|
|
|
|
|
Cash basis |
8.9 |
% |
(1) |
|
(7.8 |
%) |
|
|
3.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Excluding the Hotel Pennsylvania, same store EBITDA increased by 4.4% and 8.9% on a GAAP and cash basis, respectively. |
|
|||||||||||||
Calculations of same store EBITDA, reconciliations of our net income to EBITDA and FFO and the reasons we consider these non-GAAP financial measures useful are provided in the following pages of Management’s Discussion and Analysis of the Financial Condition and Results of Operations.
43
Overview - continued
2013 Dispositions
On January 24, 2013, we completed the sale of the Green Acres Mall located in Valley Stream, New York, for $500,000,000. The sale resulted in net proceeds of $185,000,000, after repaying the existing loan and closing costs, and a net gain of $202,275,000.
On April 15, 2013, we sold The Plant, a power strip shopping center in San Jose, California, for $203,000,000. The sale resulted in net proceeds of $98,000,000, after repaying the existing loan and closing costs, and a net gain of $32,169,000.
On April 15, 2013, we sold a retail property in Philadelphia, which is a part of the Gallery at Market Street, for $60,000,000. The sale resulted in net proceeds of $58,000,000, and a net gain of $33,058,000.
On April 22, 2013, LNR was sold for $1.053 billion. We owned 26.2% of LNR and received net proceeds of approximately $241,000,000.
On April 24, 2013, a site located in the Downtown Crossing district of Boston was sold by a joint venture, which we owned 50% of. Our share of the net proceeds were approximately $45,000,000, which resulted in a $2,335,000 impairment loss that was recognized in the first quarter.
During 2013, we sold an additional 10 properties, including nine non-core retail properties, in separate transactions, for an aggregate of $40,200,000, in cash, which resulted in a net gain aggregating $492,000.
In the second quarter of 2013, we entered into an agreement to sell a parcel of land known as Harlem Park located at 1800 Park Avenue (at 125 th Street) in New York City for $65,000,000, plus additional amounts which may be received for brownfield credits. The sale will result in net proceeds of approximately $62,000,000 and a net gain of approximately $22,000,000. The sale, which is subject to customary closing conditions, is expected to be completed in the third quarter.
2013 Financings
Secured Debt
On February 20, 2013, we completed a $390,000,000 financing of the retail condominium located at 666 Fifth Avenue at 53 rd Street, which we had acquired December 2012. The 10-year fixed-rate interest only loan bears interest at 3.61%. This property was previously unencumbered. The net proceeds from this financing were approximately $387,000,000.
On March 25, 2013, we completed a $300,000,000 financing of the Outlets at Bergen Town Center, a 948,000 square foot shopping center located in Paramus, New Jersey. The 10-year fixed-rate interest only loan bears interest at 3.56%. The property was previously encumbered by a $282,000,000 floating-rate loan.
On June 7, 2013, we completed a $550,000,000 refinancing of Independence Plaza, a three-building 1,328 unit residential complex in the Tribeca submarket of Manhattan. The five-year, fixed-rate interest only mortgage loan bears interest at 3.48%. The property was previously encumbered by a $323,000,000 floating-rate loan. The net proceeds of $219,000,000, after repaying the existing loan and closing costs, were distributed to the partners, of which our share was $137,000,000.
Unsecured Revolving Credit Facility
On March 28, 2013, we extended one of our two revolving credit facilities from June 2015 to June 2017, with two six-month extension options. The interest on the extended facility was reduced from LIBOR plus 135 basis points to LIBOR plus 115 basis points. In addition, the facility fee was reduced from 30 basis points to 20 basis points.
44
Overview – continued
2013 Financings – continued
Preferred Securities
On January 25, 2013, we sold 12,000,000 5.40% Series L Cumulative Redeemable Preferred Shares at a price of $25.00 per share in an underwritten public offering pursuant to an effective registration statement. We retained aggregate net proceeds of $290,536,000, after underwriters’ discounts and issuance costs, and contributed the net proceeds to the Operating Partnership in exchange for 12,000,000 Series L Preferred Units (with economic terms that mirror those of the Series L Preferred Shares). Dividends on the Series L Preferred Shares are cumulative and payable quarterly in arrears. The Series L Preferred Shares are not convertible into, or exchangeable for, any of our properties or securities. On or after five years from the date of issuance (or sooner under limited circumstances), we may redeem the Series L Preferred Shares at a redemption price of $25.00 per share, plus accrued and unpaid dividends through the date of redemption. The Series L Preferred Shares have no maturity date and will remain outstanding indefinitely unless redeemed by us.
On February 19, 2013, we redeemed all of the outstanding 6.75% Series F Cumulative Redeemable Preferred Shares and 6.75% Series H Cumulative Redeemable Preferred Shares at par, for an aggregate of $262,500,000 in cash, plus accrued and unpaid dividends through the date of redemption.
On May 9, 2013, we redeemed all of the outstanding 6.875% Series D-15 Cumulative Redeemable Preferred Units with an aggregate face amount of $45,000,000 for $36,900,000 in cash, plus accrued and unpaid distributions through the date of redemption.
Recently Issued Accounting Literature
In February 2013, the Financial Accounting Standards Board (“FASB”) issued an update (“ASU 2013-02”) to Accounting Standards Codification (“ASC”) Topic 220, Comprehensive Income (“Topic 220”). ASU 2013-02 requires additional disclosures regarding significant reclassifications out of each component of accumulated other comprehensive income, including the effect on the respective line items of net income for amounts that are required to be reclassified into net income in their entirety and cross-references to other disclosures providing additional information for amounts that are not required to be reclassified into net income in their entirety. The adoption of this update as of January 1, 2013, did not have a material impact on our consolidated financial statements, but resulted in additional disclosures.
In June 2013, the FASB issued an update (“ASU 2013-08”) to ASC Topic 946, Financial Services - Investment Companies (“Topic 946”). ASU 2013-08 amends the guidance in Topic 946 for determining whether an entity qualifies as an investment company and requires certain additional disclosures. ASU 2013-08 is effective for interim and annual reporting periods in fiscal years that begin after December 15, 2013. We are currently evaluating the impact, if any, of ASU 2013-08 on our real estate fund and our consolidated financial statements.
Critical Accounting Policies
A summary of our critical accounting policies is included in our Annual Report on Form 10-K for the year ended December 31, 2012 in Management’s Discussion and Analysis of Financial Condition. There have been no significant changes to our policies during 2013.
45
Overview - continued
Leasing Activity:
The leasing activity and related statistics in the table below are based on leases signed during the period and are not intended to coincide with the commencement of rental revenue in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Second generation relet space represents square footage that has not been vacant for more than nine months and tenant improvements and leasing commissions are based on our share of square feet leased during the period.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
New York |
|
Washington, DC |
|
Retail Properties |
|
|||||||||||||||||||||||||||||||||||
|
(Square feet in thousands) |
Office |
|
Retail |
|
Office |
|
Strips |
|
Malls |
|
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Quarter Ended June 30, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
|
|
Total square feet leased |
|
546 |
|
|
8 |
|
|
275 |
|
|
256 |
|
|
135 |
|
|||||||||||||||||||||||||
|
|
Our share of square feet leased: |
|
433 |
|
|
7 |
|
|
232 |
|
|
256 |
|
|
131 |
|
|||||||||||||||||||||||||
|
|
|
Initial rent (1) |
$ |
68.76 |
|
$ |
160.53 |
|
$ |
43.10 |
|
$ |
19.12 |
|
$ |
32.39 |
|
||||||||||||||||||||||||
|
|
|
Weighted average lease term (years) |
|
7.3 |
|
|
7.2 |
|
|
5.2 |
|
|
7.7 |
|
|
7.5 |
|
||||||||||||||||||||||||
|
|
|
Second generation relet space: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
|
|
Square feet |
|
380 |
|
|
5 |
|
|
169 |
|
|
145 |
|
|
59 |
|
|||||||||||||||||||||||
|
|
|
|
Cash basis: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
|
|
|
|
|
Initial rent (1) |
$ |
67.42 |
|
$ |
154.17 |
|
$ |
42.88 |
|
$ |
19.58 |
|
$ |
26.20 |
|
||||||||||||||||||||||
|
|
|
|
|
Prior escalated rent |
$ |
61.16 |
|
$ |
141.79 |
|
$ |
43.38 |
|
$ |
17.75 |
|
$ |
24.65 |
|
||||||||||||||||||||||
|
|
|
|
|
Percentage increase (decrease) |
|
10.2% |
|
|
8.7% |
|
|
(1.1%) |
|
|
10.3% |
|
|
6.3% |
|
||||||||||||||||||||||
|
|
|
|
GAAP basis: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
|
|
|
|
|
Straight-line rent (2) |
$ |
64.69 |
|
$ |
157.32 |
|
$ |
42.08 |
|
$ |
20.11 |
|
$ |
26.82 |
|
||||||||||||||||||||||
|
|
|
|
|
Prior straight-line rent |
$ |
55.88 |
|
$ |
129.26 |
|
$ |
40.93 |
|
$ |
17.04 |
|
$ |
24.15 |
|
||||||||||||||||||||||
|
|
|
|
|
Percentage increase |
|
15.8% |
|
|
21.7% |
|
|
2.8% |
|
|
18.0% |
|
|
11.1% |
|
||||||||||||||||||||||
|
|
|
Tenant improvements and leasing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
|
|
commissions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
|
|
|
|
Per square foot |
$ |
52.21 |
|
$ |
49.05 |
|
$ |
28.62 |
|
$ |
10.87 |
|
$ |
28.27 |
|
|||||||||||||||||||||||
|
|
|
|
Per square foot per annum |
$ |
7.15 |
|
$ |
6.81 |
|
$ |
5.50 |
|
$ |
1.41 |
|
$ |
3.77 |
|
|||||||||||||||||||||||
|
|
|
|
|
Percentage of initial rent |
|
10.4% |
|
|
4.2% |
|
|
12.8% |
|
|
7.4% |
|
|
11.6% |
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Six Months Ended June 30, 2013: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
|
|
Total square feet leased |
|
1,455 |
|
|
40 |
|
|
572 |
|
|
900 |
|
|
294 |
|
|||||||||||||||||||||||||
|
|
Our share of square feet leased: |
|
1,276 |
|
|
33 |
|
|
491 |
|
|
900 |
|
|
270 |
|
|||||||||||||||||||||||||
|
|
|
Initial rent (1) |
$ |
60.47 |
|
$ |
253.38 |
|
$ |
41.82 |
|
$ |
15.67 |
|
$ |
31.30 |
|
||||||||||||||||||||||||
|
|
|
Weighted average lease term (years) |
|
12.5 |
|
|
7.6 |
|
|
5.0 |
|
|
6.1 |
|
|
7.9 |
|
||||||||||||||||||||||||
|
|
|
Second generation relet space: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
|
|
Square feet |
|
1,193 |
|
|
31 |
|
|
334 |
|
|
696 |
|
|
76 |
|
|||||||||||||||||||||||
|
|
|
|
Cash basis: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
|
|
|
|
|
Initial rent (1) |
$ |
60.07 |
|
$ |
259.10 |
|
$ |
40.64 |
|
$ |
14.63 |
|
$ |
32.13 |
|
||||||||||||||||||||||
|
|
|
|
|
Prior escalated rent |
$ |
57.78 |
|
$ |
103.05 |
|
$ |
40.25 |
|
$ |
13.37 |
|
$ |
30.55 |
|
||||||||||||||||||||||
|
|
|
|
|
Percentage increase |
|
4.0% |
|
|
151.4% |
|
|
0.9% |
|
|
9.4% |
|
|
5.2% |
|
||||||||||||||||||||||
|
|
|
|
GAAP basis: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
|
|
|
|
|
Straight-line rent (2) |
$ |
60.56 |
|
$ |
288.10 |
|
$ |
39.91 |
|
$ |
14.91 |
|
$ |
32.85 |
|
||||||||||||||||||||||
|
|
|
|
|
Prior straight-line rent |
$ |
52.52 |
|
$ |
101.41 |
|
$ |
38.36 |
|
$ |
13.05 |
|
$ |
29.77 |
|
||||||||||||||||||||||
|
|
|
|
|
Percentage increase |
|
15.3% |
|
|
184.1% |
|
|
4.0% |
|
|
14.3% |
|
|
10.3% |
|
||||||||||||||||||||||
|
|
|
Tenant improvements and leasing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
|
|
commissions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
|
|
|
|
Per square foot |
$ |
61.16 |
|
$ |
127.61 |
|
$ |
34.89 |
|
$ |
4.07 |
|
$ |
21.11 |
|
|||||||||||||||||||||||
|
|
|
|
Per square foot per annum: |
$ |
4.89 |
|
$ |
16.79 |
|
$ |
6.98 |
|
$ |
0.67 |
|
$ |
2.67 |
|
|||||||||||||||||||||||
|
|
|
|
|
Percentage of initial rent |
|
8.1% |
|
|
6.6% |
|
|
16.7% |
(3) |
|
4.3% |
|
|
8.5% |
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
(1) |
|
Represents the cash basis weighted average starting rent per square foot, which is generally indicative of market rents. Most leases include free rent and periodic step-ups in rent which are not included in the initial cash basis rent per square foot but are included in the GAAP basis straight-line rent per square foot. |
|||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
(2) |
|
Represents the GAAP basis weighted average rent per square foot that is recognized over the term of the respective leases, and includes the effect of free rent and periodic step-ups in rent. |
|||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
(3) |
|
Excluding two leases with unusually high tenant improvement allowances in place of free rent, the tenant improvements and leasing commissions were 12.0% of initial rent. |
|||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
46
Overview – continued
|
|
Square footage (in service) and Occupancy as of June 30, 2013: |
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Square Feet (in service) |
|
|
|
|
||
|
|
|
|
|
|
|
Number of |
|
Total |
|
Our |
|
|
|
|
|
|
(Square feet in thousands) |
|
|
Properties |
|
Portfolio |
|
Share |
|
Occupancy % |
|
|||
|
|
New York: |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
Office |
|
31 |
|
19,835 |
|
16,848 |
|
95.9% |
|
|
||
|
|
|
Retail |
|
50 |
|
2,225 |
|
2,069 |
|
96.3% |
|
|
||
|
|
|
Alexander's |
|
6 |
|
2,179 |
|
706 |
|
99.2% |
|
|
||
|
|
|
Hotel Pennsylvania |
|
1 |
|
1,400 |
|
1,400 |
|
|
|
|
||
|
|
|
Residential (1,655 units) |
|
4 |
|
1,523 |
|
870 |
|
96.5% |
|
|
||
|
|
|
|
|
|
|
|
|
27,162 |
|
21,893 |
|
96.1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Washington, DC: |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
Office, excluding the Skyline Properties |
51 |
|
13,307 |
|
10,919 |
|
87.0% |
|
|
|||
|
|
|
Skyline Properties |
|
8 |
|
2,643 |
|
2,643 |
|
54.8% |
|
|
||
|
|
|
Total Office |
|
59 |
|
15,950 |
|
13,562 |
|
80.7% |
|
|
||
|
|
|
Residential (2,414 units) |
|
7 |
|
2,597 |
|
2,455 |
|
97.1% |
|
|
||
|
|
|
Other |
|
7 |
|
393 |
|
393 |
|
100.0% |
|
|
||
|
|
|
|
|
|
|
|
|
18,940 |
|
16,410 |
|
83.6% |
|
|
|
|
|
Total occupancy, excluding the Skyline Properties |
|
|
|
89.2% |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Retail Properties: |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
Strip Shopping Centers |
|
100 |
|
14,556 |
|
14,110 |
|
94.1% |
|
|
||
|
|
|
Regional Malls |
|
6 |
|
5,247 |
|
3,611 |
|
93.5% |
|
|
||
|
|
|
|
|
|
|
|
|
19,803 |
|
17,721 |
|
94.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other: |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
Merchandise Mart |
2 |
|
3,872 |
|
3,863 |
|
94.8% |
|
|
|||
|
|
|
555 California Street |
3 |
|
1,796 |
|
1,257 |
|
93.8% |
|
|
|||
|
|
|
Primarily Warehouses |
5 |
|
971 |
|
971 |
|
47.1% |
|
|
|||
|
|
|
|
|
|
|
|
|
6,639 |
|
6,091 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total square feet at June 30, 2013 |
|
|
|
72,544 |
|
62,115 |
|
|
|
|
|||
47
|
Overview - continued |
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Square footage (in service) and Occupancy as of December 31, 2012: |
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Square Feet (in service) |
|
|
|
|
||
|
|
|
|
|
|
|
Number of |
|
Total |
|
Our |
|
|
|
|
|
|
(Square feet in thousands) |
|
|
properties |
|
Portfolio |
|
Share |
|
Occupancy % |
|
|||
|
|
New York: |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
Office |
|
31 |
|
19,729 |
|
16,751 |
|
95.9% |
|
|
||
|
|
|
Retail |
|
49 |
|
2,217 |
|
2,057 |
|
96.8% |
|
|
||
|
|
|
Alexander's |
|
6 |
|
2,179 |
|
706 |
|
99.1% |
|
|
||
|
|
|
Hotel Pennsylvania |
|
1 |
|
1,400 |
|
1,400 |
|
|
|
|
||
|
|
|
Residential (1,655 units) |
|
4 |
|
1,528 |
|
873 |
|
96.9% |
|
|
||
|
|
|
|
|
|
|
|
|
27,053 |
|
21,787 |
|
96.2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Washington, DC: |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
Office, excluding the Skyline Properties |
51 |
|
13,463 |
|
10,994 |
|
86.3% |
|
|
|||
|
|
|
Skyline Properties |
|
8 |
|
2,643 |
|
2,643 |
|
60.0% |
|
|
||
|
|
|
Total Office |
|
59 |
|
16,106 |
|
13,637 |
|
81.2% |
|
|
||
|
|
|
Residential (2,414 units) |
|
7 |
|
2,599 |
|
2,457 |
|
97.9% |
|
|
||
|
|
|
Other |
|
7 |
|
435 |
|
435 |
|
100.0% |
|
|
||
|
|
|
|
|
|
|
|
|
19,140 |
|
16,529 |
|
84.1% |
|
|
|
|
|
Total occupancy, excluding the Skyline Properties |
|
|
|
|
88.8% |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Retail Properties: |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
Strip Shopping Centers |
|
101 |
|
14,390 |
|
13,946 |
|
93.7% |
|
|
||
|
|
|
Regional Malls |
|
6 |
|
5,244 |
|
3,608 |
|
92.7% |
|
|
||
|
|
|
|
|
|
|
|
|
19,634 |
|
17,554 |
|
93.5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other: |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
Merchandise Mart |
|
2 |
|
3,905 |
|
3,896 |
|
94.6% |
|
|
||
|
|
|
555 California Street |
|
3 |
|
1,795 |
|
1,257 |
|
93.1% |
|
|
||
|
|
|
Primarily Warehouses |
|
5 |
|
971 |
|
971 |
|
55.9% |
|
|
||
|
|
|
|
|
|
|
|
|
6,671 |
|
6,124 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total square feet at December 31, 2012 |
|
|
|
72,498 |
|
61,994 |
|
|
|
|
|||
48
Overview - continued
Washington, DC Segment
For the six months ended June 30, 2013, EBITDA from continuing operations was lower than the prior year’s six months by approximately $15,840,000, which is above the range of EBITDA diminution of $5,000,000 to $15,000,000 that we had previously estimated for the full year. We expect that the EBITDA reduction in the first half of 2013 and the expected further reduction in the third quarter will be partially offset by an increase in the fourth quarter and that EBITDA for the full year will be lower than the prior year by approximately $10,000,000 to $15,000,000.
Of the 2,395,000 square feet subject to the effects of the Base Realignment and Closure (“BRAC”) statute, 348,000 square feet has been taken out of service for redevelopment and 745,000 square feet has been leased or is pending. The table below summarizes the status of the BRAC space as of June 30, 2013.
|
|
|
Rent Per |
|
Square Feet |
||||||||||
|
|
|
|
|
|
Square Foot |
|
Total |
|
Crystal City |
|
Skyline |
|
Rosslyn |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Resolved: |
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Relet as of June 30, 2013 |
|
$ |
39.80 |
|
531,000 |
|
383,000 |
|
88,000 |
|
60,000 |
||
|
|
Leases pending |
|
|
33.89 |
|
214,000 |
|
39,000 |
|
175,000 |
|
- |
||
|
|
Taken out of service for redevelopment |
|
|
|
|
348,000 |
|
348,000 |
|
- |
|
- |
||
|
|
|
|
|
|
|
|
|
1,093,000 |
|
770,000 |
|
263,000 |
|
60,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
To Be Resolved: |
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Vacated as of June 30, 2013 |
|
|
37.61 |
|
940,000 |
|
513,000 |
|
341,000 |
|
86,000 |
||
|
|
Expiring in: |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
2014 |
|
|
32.25 |
|
292,000 |
|
91,000 |
|
201,000 |
|
- |
|
|
|
|
2015 |
|
|
43.13 |
|
70,000 |
|
65,000 |
|
5,000 |
|
- |
|
|
|
|
|
|
|
|
|
1,302,000 |
|
669,000 |
|
547,000 |
|
86,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total square feet subject to BRAC |
|
|
|
|
2,395,000 |
|
1,439,000 |
|
810,000 |
|
146,000 |
|||
In 2012, due to the rising vacancy rate at the Skyline properties (45.2% at June 30, 2013), primarily from the effects of the BRAC statute; insufficient cash flows to pay current obligations, including interest payments to the lender; and the significant amount of capital required to re- tenant these properties, we requested that the mortgage loan be transferred to the special servicer. In connection therewith, we entered into a forbearance agreement with the special servicer, that provides for interest shortfalls to be deferred and added to the principal balance of the loan and not give rise to a loan default. The forbearance agreement has been amended and extended a number of times, the latest of which extends its maturity through September 1, 2013. As of June 30, 2013, the accrued deferred interest amounted to $47,559,000. We continue to negotiate with the special servicer to restructure the terms of the loan.
49
Net Income and EBITDA by Segment for the Three Months Ended June 30, 2013 and 2012
As a result of certain organizational changes and asset sales in 2012, the Merchandise Mart segment no longer meets the criteria to be a separate reportable segment; accordingly, effective January 1, 2013, the remaining assets have been reclassified to our Other segment. We have also reclassified the prior period segment financial results to conform to the current year presentation. Below is a summary of net income and a reconciliation of net income to EBITDA (1) by segment for the three months ended June 30, 2013 and 2012.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
For the Three Months Ended June 30, 2013 |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
|
|
|
|
||||||
|
|
|
|
|
Total |
|
New York |
|
Washington, DC |
|
Properties |
|
Toys |
|
Other |
|
||||||
|
Property rentals |
|
$ |
519,733 |
|
$ |
286,844 |
|
$ |
112,733 |
|
$ |
64,374 |
|
$ |
- |
|
$ |
55,782 |
|
||
|
Straight-line rent adjustments |
|
|
13,789 |
|
|
7,533 |
|
|
1,231 |
|
|
909 |
|
|
- |
|
|
4,116 |
|
||
|
Amortization of acquired below-market |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
leases, net |
|
|
11,672 |
|
|
6,944 |
|
|
516 |
|
|
2,885 |
|
|
- |
|
|
1,327 |
|
|
|
Total rentals |
|
|
545,194 |
|
|
301,321 |
|
|
114,480 |
|
|
68,168 |
|
|
- |
|
|
61,225 |
|
||
|
Tenant expense reimbursements |
|
|
75,659 |
|
|
38,785 |
|
|
10,666 |
|
|
22,028 |
|
|
- |
|
|
4,180 |
|
||
|
Cleveland Medical Mart development project |
|
|
16,990 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
16,990 |
|
||
|
Fee and other income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
BMS cleaning fees |
|
|
16,509 |
|
|
20,979 |
|
|
- |
|
|
- |
|
|
- |
|
|
(4,470) |
|
|
|
|
Signage revenue |
|
|
8,347 |
|
|
8,347 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
Management and leasing fees |
|
|
6,435 |
|
|
2,854 |
|
|
3,459 |
|
|
320 |
|
|
- |
|
|
(198) |
|
|
|
|
Lease termination fees |
|
|
7,129 |
|
|
5,432 |
|
|
182 |
|
|
198 |
|
|
- |
|
|
1,317 |
|
|
|
|
Other income |
|
|
9,595 |
|
|
3,254 |
|
|
5,530 |
|
|
283 |
|
|
- |
|
|
528 |
|
|
|
Total revenues |
|
|
685,858 |
|
|
380,972 |
|
|
134,317 |
|
|
90,997 |
|
|
- |
|
|
79,572 |
|
||
|
Operating expenses |
|
|
261,080 |
|
|
157,622 |
|
|
48,290 |
|
|
34,091 |
|
|
- |
|
|
21,077 |
|
||
|
Depreciation and amortization |
|
|
135,486 |
|
|
69,387 |
|
|
30,619 |
|
|
15,457 |
|
|
- |
|
|
20,023 |
|
||
|
General and administrative |
|
|
54,323 |
|
|
8,881 |
|
|
6,873 |
|
|
5,169 |
|
|
- |
|
|
33,400 |
|
||
|
Cleveland Medical Mart development project |
|
|
15,151 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
15,151 |
|
||
|
Acquisition related costs |
|
|
3,350 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
3,350 |
|
||
|
Total expenses |
|
|
469,390 |
|
|
235,890 |
|
|
85,782 |
|
|
54,717 |
|
|
- |
|
|
93,001 |
|
||
|
Operating income (loss) |
|
|
216,468 |
|
|
145,082 |
|
|
48,535 |
|
|
36,280 |
|
|
- |
|
|
(13,429) |
|
||
|
(Loss) applicable to Toys |
|
|
(36,861) |
|
|
- |
|
|
- |
|
|
- |
|
|
(36,861) |
|
|
- |
|
||
|
Income (loss) from partially owned entities |
|
|
1,472 |
|
|
4,226 |
|
|
(2,449) |
|
|
423 |
|
|
- |
|
|
(728) |
|
||
|
Income from Real Estate Fund |
|
|
34,470 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
34,470 |
|
||
|
Interest and other investment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
income (loss), net |
|
|
26,416 |
|
|
1,443 |
|
|
6 |
|
|
(48) |
|
|
- |
|
|
25,015 |
|
|
|
Interest and debt expense |
|
|
(121,762) |
|
|
(42,835) |
|
|
(27,854) |
|
|
(12,435) |
|
|
- |
|
|
(38,638) |
|
||
|
Net gain on disposition of wholly owned and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
partially owned assets |
|
|
1,005 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
1,005 |
|
|
|
Income (loss) before income taxes |
|
|
121,208 |
|
|
107,916 |
|
|
18,238 |
|
|
24,220 |
|
|
(36,861) |
|
|
7,695 |
|
||
|
Income tax expense |
|
|
(2,877) |
|
|
(961) |
|
|
(805) |
|
|
(749) |
|
|
- |
|
|
(362) |
|
||
|
Income (loss) from continuing operations |
|
|
118,331 |
|
|
106,955 |
|
|
17,433 |
|
|
23,471 |
|
|
(36,861) |
|
|
7,333 |
|
||
|
Income (loss) from discontinued operations |
|
|
63,990 |
|
|
- |
|
|
- |
|
|
64,136 |
|
|
- |
|
|
(146) |
|
||
|
Net income (loss) |
|
|
182,321 |
|
|
106,955 |
|
|
17,433 |
|
|
87,607 |
|
|
(36,861) |
|
|
7,187 |
|
||
|
Less net income attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
noncontrolling interests in: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated subsidiaries |
|
|
(14,930) |
|
|
(1,381) |
|
|
- |
|
|
(13) |
|
|
- |
|
|
(13,536) |
|
|
|
|
Operating Partnership |
|
|
(8,849) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(8,849) |
|
|
|
|
Preferred unit distributions of the |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Partnership |
|
|
(348) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(348) |
|
|
Net income (loss) attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Vornado |
|
|
158,194 |
|
|
105,574 |
|
|
17,433 |
|
|
87,594 |
|
|
(36,861) |
|
|
(15,546) |
|
|
|
Interest and debt expense (2) |
|
|
179,461 |
|
|
54,546 |
|
|
31,245 |
|
|
13,715 |
|
|
37,730 |
|
|
42,225 |
|
||
|
Depreciation and amortization (2) |
|
|
182,131 |
|
|
74,573 |
|
|
35,248 |
|
|
16,348 |
|
|
33,882 |
|
|
22,080 |
|
||
|
Income tax (benefit) expense (2) |
|
|
(22,366) |
|
|
1,030 |
|
|
852 |
|
|
749 |
|
|
(25,697) |
|
|
700 |
|
||
|
EBITDA (1) |
|
$ |
497,420 |
|
$ |
235,723 |
(3) |
$ |
84,778 |
(4) |
$ |
118,406 |
(5) |
$ |
9,054 |
|
$ |
49,459 |
(6) |
||
_____________________________
See notes on page 52.
50
Net Income and EBITDA by Segment for the Three Months Ended June 30, 2013 and 2012 - continued
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
For the Three Months Ended June 30, 2012 |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
|
|
|
|
||||||
|
|
|
|
|
Total |
|
New York |
|
Washington, DC |
|
Properties |
|
Toys |
|
Other |
|
||||||
|
Property rentals |
|
$ |
484,016 |
|
$ |
245,948 |
|
$ |
118,014 |
|
$ |
64,554 |
|
$ |
- |
|
$ |
55,500 |
|
||
|
Straight-line rent adjustments |
|
|
20,647 |
|
|
17,065 |
|
|
1,258 |
|
|
2,276 |
|
|
- |
|
|
48 |
|
||
|
Amortization of acquired below-market |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
leases, net |
|
|
12,570 |
|
|
7,623 |
|
|
508 |
|
|
2,950 |
|
|
- |
|
|
1,489 |
|
|
|
Total rentals |
|
|
517,233 |
|
|
270,636 |
|
|
119,780 |
|
|
69,780 |
|
|
- |
|
|
57,037 |
|
||
|
Tenant expense reimbursements |
|
|
71,409 |
|
|
36,985 |
|
|
10,862 |
|
|
20,986 |
|
|
- |
|
|
2,576 |
|
||
|
Cleveland Medical Mart development project |
|
|
56,304 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
56,304 |
|
||
|
Fee and other income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
BMS cleaning fees |
|
|
16,982 |
|
|
23,911 |
|
|
- |
|
|
- |
|
|
- |
|
|
(6,929) |
|
|
|
|
Signage revenue |
|
|
4,879 |
|
|
4,879 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
Management and leasing fees |
|
|
4,546 |
|
|
1,113 |
|
|
2,384 |
|
|
1,068 |
|
|
- |
|
|
(19) |
|
|
|
|
Lease termination fees |
|
|
479 |
|
|
233 |
|
|
128 |
|
|
1 |
|
|
- |
|
|
117 |
|
|
|
|
Other income |
|
|
6,151 |
|
|
576 |
|
|
4,968 |
|
|
373 |
|
|
- |
|
|
234 |
|
|
|
Total revenues |
|
|
677,983 |
|
|
338,333 |
|
|
138,122 |
|
|
92,208 |
|
|
- |
|
|
109,320 |
|
||
|
Operating expenses |
|
|
243,485 |
|
|
143,190 |
|
|
47,416 |
|
|
33,708 |
|
|
- |
|
|
19,171 |
|
||
|
Depreciation and amortization |
|
|
128,372 |
|
|
56,665 |
|
|
35,017 |
|
|
18,495 |
|
|
- |
|
|
18,195 |
|
||
|
General and administrative |
|
|
46,832 |
|
|
6,654 |
|
|
6,231 |
|
|
6,367 |
|
|
- |
|
|
27,580 |
|
||
|
Cleveland Medical Mart development project |
|
|
53,935 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
53,935 |
|
||
|
Acquisition related costs |
|
|
2,559 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
2,559 |
|
||
|
Total expenses |
|
|
475,183 |
|
|
206,509 |
|
|
88,664 |
|
|
58,570 |
|
|
- |
|
|
121,440 |
|
||
|
Operating income (loss) |
|
|
202,800 |
|
|
131,824 |
|
|
49,458 |
|
|
33,638 |
|
|
- |
|
|
(12,120) |
|
||
|
(Loss) applicable to Toys |
|
|
(19,190) |
|
|
- |
|
|
- |
|
|
- |
|
|
(19,190) |
|
|
- |
|
||
|
Income (loss) from partially owned entities |
|
|
12,563 |
|
|
6,851 |
|
|
(519) |
|
|
294 |
|
|
- |
|
|
5,937 |
|
||
|
Income from Real Estate Fund |
|
|
20,301 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
20,301 |
|
||
|
Interest and other investment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
(loss) income, net |
|
|
(49,172) |
|
|
1,057 |
|
|
29 |
|
|
6 |
|
|
- |
|
|
(50,264) |
|
|
|
Interest and debt expense |
|
|
(124,320) |
|
|
(36,407) |
|
|
(27,999) |
|
|
(16,170) |
|
|
- |
|
|
(43,744) |
|
||
|
Net gain on disposition of wholly owned and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
partially owned assets |
|
|
4,856 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
4,856 |
|
|
|
Income (loss) before income taxes |
|
|
47,838 |
|
|
103,325 |
|
|
20,969 |
|
|
17,768 |
|
|
(19,190) |
|
|
(75,034) |
|
||
|
Income tax expense |
|
|
(7,479) |
|
|
(1,064) |
|
|
(852) |
|
|
- |
|
|
- |
|
|
(5,563) |
|
||
|
Income (loss) from continuing operations |
|
|
40,359 |
|
|
102,261 |
|
|
20,117 |
|
|
17,768 |
|
|
(19,190) |
|
|
(80,597) |
|
||
|
Income (loss) from discontinued operations |
|
|
17,869 |
|
|
(32) |
|
|
2,956 |
|
|
16,254 |
|
|
- |
|
|
(1,309) |
|
||
|
Net income (loss) |
|
|
58,228 |
|
|
102,229 |
|
|
23,073 |
|
|
34,022 |
|
|
(19,190) |
|
|
(81,906) |
|
||
|
Less net (income) loss attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
noncontrolling interests in: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated subsidiaries |
|
|
(14,721) |
|
|
(2,998) |
|
|
- |
|
|
97 |
|
|
- |
|
|
(11,820) |
|
|
|
|
Operating Partnership |
|
|
(1,337) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(1,337) |
|
|
|
|
Preferred unit distributions of the |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Partnership |
|
|
(3,873) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(3,873) |
|
|
Net income (loss) attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Vornado |
|
|
38,297 |
|
|
99,231 |
|
|
23,073 |
|
|
34,119 |
|
|
(19,190) |
|
|
(98,936) |
|
|
|
Interest and debt expense (2) |
|
|
190,942 |
|
|
46,413 |
|
|
32,549 |
|
|
20,102 |
|
|
37,293 |
|
|
54,585 |
|
||
|
Depreciation and amortization (2) |
|
|
184,028 |
|
|
63,664 |
|
|
39,656 |
|
|
22,131 |
|
|
32,505 |
|
|
26,072 |
|
||
|
Income tax (benefit) expense (2) |
|
|
(5,214) |
|
|
1,113 |
|
|
1,034 |
|
|
- |
|
|
(14,103) |
|
|
6,742 |
|
||
|
EBITDA (1) |
|
$ |
408,053 |
|
$ |
210,421 |
(3) |
$ |
96,312 |
(4) |
$ |
76,352 |
(5) |
$ |
36,505 |
|
$ |
(11,537) |
(6) |
||
_____________________________
See notes on the following page.
51
Net Income and EBITDA by Segment for the Three Months Ended June 30, 2013 and 2012 - continued
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes to preceding tabular information: |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
EBITDA represents "Earnings Before Interest, Taxes, Depreciation and Amortization." We consider EBITDA a supplemental measure for making decisions and assessing the unlevered performance of our segments as it relates to the total return on assets as opposed to the levered return on equity. As properties are bought and sold based on a multiple of EBITDA, we utilize this measure to make investment decisions as well as to compare the performance of our assets to that of our peers. EBITDA should not be considered a substitute for net income. EBITDA may not be comparable to similarly titled measures employed by other companies. |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) |
Interest and debt expense, depreciation and amortization and income tax (benefit) expense in the reconciliation of net income (loss) to EBITDA includes our share of these items from partially owned entities. |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) |
The elements of "New York" EBITDA are summarized below. |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended June 30, |
|
|
|||||||||
|
|
(Amounts in thousands) |
2013 |
|
2012 |
|
|
|||||||
|
|
Office |
$ |
158,186 |
|
$ |
142,077 |
|
|
|||||
|
|
Retail |
|
57,230 |
|
|
45,577 |
|
|
|||||
|
|
Alexander's (decrease due to sale of Kings Plaza in November 2012) |
|
10,213 |
|
|
13,026 |
|
|
|||||
|
|
Hotel Pennsylvania |
|
10,094 |
|
|
9,741 |
|
|
|||||
|
|
|
Total New York |
$ |
235,723 |
|
$ |
210,421 |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) |
The elements of "Washington, DC" EBITDA are summarized below. |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended June 30, |
|
|
|||||||||
|
|
(Amounts in thousands) |
2013 |
|
2012 |
|
|
|||||||
|
|
Office, excluding the Skyline Properties (a) |
$ |
66,136 |
|
$ |
74,953 |
|
|
|||||
|
|
Skyline properties |
|
7,543 |
|
|
10,661 |
|
|
|||||
|
|
|
Total Office |
|
73,679 |
|
|
85,614 |
|
|
||||
|
|
Residential |
|
11,099 |
|
|
10,698 |
|
|
|||||
|
|
|
Total Washington, DC |
$ |
84,778 |
|
$ |
96,312 |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
2012 includes EBITDA from discontinued operations and other items that affect comparability, aggregating $5,423. Excluding these items, EBITDA was $69,530. |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5) |
The elements of "Retail Properties" EBITDA are summarized below. |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended June 30, |
|
|
|||||||||
|
|
(Amounts in thousands) |
2013 |
|
2012 |
|
|
|||||||
|
|
Strip shopping centers (a) |
$ |
101,529 |
|
$ |
52,268 |
|
|
|||||
|
|
Regional malls (b) |
|
16,877 |
|
|
24,084 |
|
|
|||||
|
|
|
Total Retail properties |
$ |
118,406 |
|
$ |
76,352 |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
Includes EBITDA from discontinued operations, net gains on sale of real estate, and other items that affect comparability, aggregating $64,506 and $15,631 for the three months ended June 30, 2013 and 2012, respectively. Excluding these items, EBITDA was $37,023 and $36,637, respectively. |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(b) |
|
2012 includes EBITDA from discontinued operations, net gains on sale of real estate, and other items that affect comparability, aggregating $8,449. Excluding these items, EBITDA was $15,635. |
|
|
||||||||
52
Net Income and EBITDA by Segment for the Three Months Ended June 30, 2013 and 2012 - continued
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes to preceding tabular information - continued: |
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6) |
The elements of "other" EBITDA are summarized below. |
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended June 30, |
|
|
|||||||||
|
|
(Amounts in thousands) |
2013 |
|
2012 |
|
|
|||||||
|
|
Our share of Real Estate Fund: |
|
|
|
|
|
|
|
|||||
|
|
|
(Loss) income before net realized/unrealized gains |
$ |
(1,713) |
|
$ |
170 |
|
|
||||
|
|
|
Net unrealized gains |
|
8,398 |
|
|
5,284 |
|
|
||||
|
|
|
Carried interest |
|
13,426 |
|
|
2,541 |
|
|
||||
|
|
Total |
|
20,111 |
|
|
7,995 |
|
|
|||||
|
|
Merchandise Mart Building, 7 West 34th Street and trade shows |
|
22,448 |
|
|
17,349 |
|
|
|||||
|
|
555 California Street |
|
11,022 |
|
|
10,377 |
|
|
|||||
|
|
LNR (a) |
|
- |
|
|
11,671 |
|
|
|||||
|
|
Lexington (b) |
|
- |
|
|
7,703 |
|
|
|||||
|
|
Other investments |
|
8,014 |
|
|
11,523 |
|
|
|||||
|
|
|
|
61,595 |
|
|
66,618 |
|
|
|||||
|
|
Corporate general and administrative expenses (c) |
|
(24,831) |
|
|
(21,812) |
|
|
|||||
|
|
Investment income and other, net (c) |
|
16,709 |
|
|
15,294 |
|
|
|||||
|
|
Income (loss) from the mark-to-market of J.C. Penney derivative position |
|
9,065 |
|
|
(58,732) |
|
|
|||||
|
|
Acquisition related costs |
|
(3,350) |
|
|
(2,559) |
|
|
|||||
|
|
Severance costs (primarily reduction in force at the Merchandise Mart) |
|
(1,542) |
|
|
- |
|
|
|||||
|
|
Net gain on sale of residential condominiums |
|
1,005 |
|
|
1,274 |
|
|
|||||
|
|
Merchandise Mart discontinued operations |
|
5 |
|
|
(6,410) |
|
|
|||||
|
|
Net income attributable to noncontrolling interests in the Operating Partnership |
|
(8,849) |
|
|
(1,337) |
|
|
|||||
|
|
Preferred unit distributions of the Operating Partnership |
|
(348) |
|
|
(3,873) |
|
|
|||||
|
|
|
|
|
|
|
|
$ |
49,459 |
|
$ |
(11,537) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
On April 22, 2013, LNR was sold. |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(b) |
|
In the first quarter of 2013, we began accounting for our investment in Lexington as a marketable equity security - available for sale. |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(c) |
|
The amounts in these captions (for this table only) exclude the mark-to-market of our deferred compensation plan assets and offsetting liability. |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA by Region
Below is a summary of the percentages of EBITDA by geographic region (excluding discontinued operations and other gains and losses that affect comparability), from our New York, Washington, DC and Retail Properties segments.
|
|
|
|
|
For the Three Months |
|
|
||
|
|
|
|
|
Ended June 30, |
|
|
||
|
|
|
|
|
2013 |
|
2012 |
|
|
|
|
Region: |
|
|
|
|
|
|
|
|
|
|
New York City metropolitan area |
|
74% |
|
70% |
|
|
|
|
|
Washington, DC / Northern Virginia metropolitan area |
23% |
|
26% |
|
|
|
|
|
|
Puerto Rico |
|
1% |
|
2% |
|
|
|
|
|
California |
|
1% |
|
1% |
|
|
|
|
|
Other geographies |
|
1% |
|
1% |
|
|
|
|
|
|
100% |
|
100% |
|
|
|
53
Results of Operations – Three Months Ended June 30, 2013 Compared to June 30, 2012
Our revenues, which consist of property rentals, tenant expense reimbursements, hotel revenues, trade shows revenues, amortization of acquired below-market leases, net of above-market leases and fee income, were $685,858,000 in the three months ended June 30, 2013, compared to $677,983,000 in the prior year’s quarter, an increase of $7,875,000. Below are the details of the increase (decrease) by segment:
|
(Amounts in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
|
|
|
|
|||
|
Increase (decrease) due to: |
|
Total |
|
|
New York |
|
|
Washington, DC |
|
|
Properties |
|
|
Other |
|
|||||||
|
Property rentals: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Acquisitions and other |
|
$ |
20,977 |
|
|
$ |
23,400 |
|
|
$ |
- |
|
|
$ |
(2,423) |
|
|
$ |
- |
|
|
|
|
Properties taken out of service for |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
redevelopment |
|
|
(1,309) |
|
|
|
(296) |
|
|
|
90 |
|
|
|
(1,018) |
|
|
|
(85) |
|
|
|
Hotel Pennsylvania |
|
|
2,159 |
|
|
|
2,159 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
Trade Shows |
|
|
1,229 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,229 |
|
|
|
|
Same store operations |
|
|
4,905 |
|
|
|
5,422 |
|
|
|
(5,390) |
|
|
|
1,829 |
|
|
|
3,044 |
|
|
|
|
|
|
27,961 |
|
|
|
30,685 |
|
|
|
(5,300) |
|
|
|
(1,612) |
|
|
|
4,188 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tenant expense reimbursements: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Acquisitions and other |
|
|
2,597 |
|
|
|
1,393 |
|
|
|
95 |
|
|
|
1,109 |
|
|
|
- |
|
|
|
|
Properties taken out of service for |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
redevelopment |
|
|
(788) |
|
|
|
(66) |
|
|
|
(60) |
|
|
|
(661) |
|
|
|
(1) |
|
|
|
Same store operations |
|
|
2,441 |
|
|
|
473 |
|
|
|
(231) |
|
|
|
594 |
|
|
|
1,605 |
|
|
|
|
|
|
|
4,250 |
|
|
|
1,800 |
|
|
|
(196) |
|
|
|
1,042 |
|
|
|
1,604 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cleveland Medical Mart development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
project |
|
|
(39,314) |
(1) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(39,314) |
(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fee and other income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
BMS cleaning fees |
|
|
(473) |
|
|
|
(2,932) |
|
|
|
- |
|
|
|
- |
|
|
|
2,459 |
(2) |
|
|
|
Signage revenue |
|
|
3,468 |
|
|
|
3,468 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
Management and leasing fees |
|
|
1,889 |
|
|
|
1,741 |
|
|
|
1,075 |
|
|
|
(748) |
|
|
|
(179) |
|
|
|
|
Lease termination fees |
|
|
6,650 |
|
|
|
5,199 |
|
|
|
54 |
|
|
|
197 |
|
|
|
1,200 |
|
|
|
|
Other income |
|
|
3,444 |
|
|
|
2,678 |
|
|
|
562 |
|
|
|
(90) |
|
|
|
294 |
|
|
|
|
|
|
14,978 |
|
|
|
10,154 |
|
|
|
1,691 |
|
|
|
(641) |
|
|
|
3,774 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total increase (decrease) in revenues |
|
$ |
7,875 |
|
|
$ |
42,639 |
|
|
$ |
(3,805) |
|
|
$ |
(1,211) |
|
|
$ |
(29,748) |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Primarily due to the project nearing completion. This decrease in revenue is offset by a decrease in development costs expensed in the period. See note (3) on page 55. |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) |
|
Represents the elimination of intercompany fees from operating segments upon consolidation. See note (2) on page 55. |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
54
Results of Operations – Three Months Ended June 30, 2013 Compared to June 30, 2012 - continued
Expenses
Our expenses, which consist primarily of operating, depreciation and amortization and general and administrative expenses, were $469,390,000 in the three months ended June 30, 2013, compared to $475,183,000 in the prior year’s quarter, a decrease of $5,793,000. Below are the details of the increase (decrease) by segment:
|
(Amounts in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
|
|
|
|
|||
|
Increase (decrease) due to: |
|
Total |
|
|
New York |
|
|
Washington, DC |
|
|
Properties |
|
|
Other |
|
|||||||
|
Operating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Acquisitions and other |
|
$ |
9,297 |
|
|
$ |
9,557 |
|
|
$ |
- |
|
|
$ |
(260) |
|
|
$ |
- |
|
|
|
|
Properties taken out of service for |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
redevelopment |
|
|
(3,503) |
|
|
|
(346) |
|
|
|
(134) |
|
|
|
(2,441) |
|
|
|
(582) |
|
|
|
Non-reimbursable expenses, including |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
bad debt reserves |
|
|
6,636 |
|
|
|
3,201 |
|
|
|
693 |
|
|
|
2,006 |
|
|
|
736 |
|
|
|
Hotel Pennsylvania |
|
|
1,773 |
|
|
|
1,773 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
Trade Shows |
|
|
856 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
856 |
|
|
|
|
BMS expenses |
|
|
(506) |
|
|
|
(2,965) |
|
|
|
- |
|
|
|
- |
|
|
|
2,459 |
(2) |
|
|
|
Same store operations |
|
|
3,042 |
|
|
|
3,212 |
|
|
|
315 |
|
|
|
1,078 |
|
|
|
(1,563) |
|
|
|
|
|
|
|
17,595 |
|
|
|
14,432 |
|
|
|
874 |
|
|
|
383 |
|
|
|
1,906 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Acquisitions and other |
|
|
13,195 |
|
|
|
13,771 |
|
|
|
- |
|
|
|
(576) |
|
|
|
- |
|
|
|
|
Properties taken out of service for |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
redevelopment |
|
|
(6,153) |
|
|
|
(201) |
|
|
|
(3,621) |
|
|
|
(2,413) |
|
|
|
82 |
|
|
|
Same store operations |
|
|
72 |
|
|
|
(848) |
|
|
|
(777) |
|
|
|
(49) |
|
|
|
1,746 |
|
|
|
|
|
|
|
|
7,114 |
|
|
|
12,722 |
|
|
|
(4,398) |
|
|
|
(3,038) |
|
|
|
1,828 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Mark-to-market of deferred |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
compensation plan liability (1) |
|
|
2,468 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,468 |
|
|
|
Severance costs (primarily reduction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
in force at the Merchandise Mart) |
|
|
1,542 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,542 |
|
|
|
Same store operations |
|
|
3,481 |
|
|
|
2,227 |
|
|
|
642 |
|
|
|
(1,198) |
|
|
|
1,810 |
|
|
|
|
|
|
|
7,491 |
|
|
|
2,227 |
|
|
|
642 |
|
|
|
(1,198) |
|
|
|
5,820 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cleveland Medical Mart development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
project |
|
|
(38,784) |
(3) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(38,784) |
(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition related costs |
|
|
791 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
791 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total (decrease) increase in expenses |
|
$ |
(5,793) |
|
|
$ |
29,381 |
|
|
$ |
(2,882) |
|
|
$ |
(3,853) |
|
|
$ |
(28,439) |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
This increase in expense is entirely offset by a corresponding increase in income from the mark-to-market of the deferred compensation plan assets, a component of “interest and other investment income (loss), net” on our consolidated statements of income. |
|||||||||||||||||||||
|
|
|
|
||||||||||||||||||||
|
(2) |
Represents the elimination of intercompany fees from operating segments upon consolidation. See note (2) on page 54. |
|||||||||||||||||||||
|
|
|
|
||||||||||||||||||||
|
(3) |
Primarily due to the project nearing completion. This decrease in expense is offset by the decrease in development revenue in the period. See note (1) on page 54. |
|||||||||||||||||||||
|
|
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
55
Results of Operations – Three Months Ended June 30, 2013 Compared to June 30, 2012 - continued
(Loss) Income Applicable to Toys
In the three months ended June 30, 2013, we recognized a net loss of $36,861,000 from our investment in Toys, comprised of $38,708,000 for our 32.6% share of Toys’ net loss, partially offset by $1,847,000 of management fee income. In the three months ended June 30, 2012, we recognized a net loss of $19,190,000 from our investment in Toys, comprised of $21,561,000 for our 32.5% share of Toys’ net loss, partially offset by $2,371,000 of management fee income.
Income from Partially Owned Entities
Summarized below are the components of income (loss) from partially owned entities for the three months ended June 30, 2013 and 2012.
|
|
|
|
|
|
|
|
Percentage |
|
For the Three Months Ended |
|
||||||
|
|
|
|
|
|
|
|
Ownership at |
|
June 30, |
|
||||||
|
|
(Amounts in thousands) |
|
June 30, 2013 |
|
2013 |
|
2012 |
|
||||||||
|
|
Equity in Net Income (Loss): |
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Alexander's (decrease due to sale of Kings Plaza |
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
in November 2012) |
|
|
32.4% |
|
$ |
5,751 |
|
|
$ |
7,848 |
|
|
||
|
|
India real estate ventures |
|
4.0%-36.5% |
|
|
(414) |
|
|
|
(3,815) |
|
|
||||
|
|
Partially owned office buildings: |
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
280 Park Avenue |
|
49.5% |
|
|
(2,021) |
|
|
|
(1,955) |
|
|
|||
|
|
|
Warner Building |
|
55.0% |
|
|
(1,996) |
|
|
|
(1,589) |
|
|
|||
|
|
|
666 Fifth Avenue Office Condominium |
|
49.5% |
|
|
1,899 |
|
|
|
1,785 |
|
|
|||
|
|
|
330 Madison Avenue |
|
25.0% |
|
|
1,185 |
|
|
|
18 |
|
|
|||
|
|
|
Rosslyn Plaza |
|
43.7%-50.4% |
|
|
(1,005) |
|
|
|
145 |
|
|
|||
|
|
|
1101 17th Street |
|
55.0% |
|
|
236 |
|
|
|
646 |
|
|
|||
|
|
|
West 57th Street Properties |
|
50.0% |
|
|
196 |
|
|
|
252 |
|
|
|||
|
|
|
One Park Avenue |
|
30.3% |
|
|
(83) |
|
|
|
303 |
|
|
|||
|
|
|
Fairfax Square |
|
20.0% |
|
|
(18) |
|
|
|
(40) |
|
|
|||
|
|
|
Other partially owned office buildings |
|
Various |
|
|
565 |
|
|
|
555 |
|
|
|||
|
|
Other investments: |
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Independence Plaza |
|
|
50.1% |
|
|
(1,118) |
|
|
|
1,733 |
|
|
||
|
|
|
Monmouth Mall |
|
50.0% |
|
|
426 |
|
|
|
298 |
|
|
|||
|
|
|
Lexington (1) |
|
n/a |
|
|
- |
|
|
|
(236) |
|
|
|||
|
|
|
LNR (2) |
|
n/a |
|
|
- |
|
|
|
9,469 |
|
|
|||
|
|
|
Downtown Crossing, Boston (3) |
|
n/a |
|
|
16 |
|
|
|
(500) |
|
|
|||
|
|
|
Other investments (4) |
|
Various |
|
|
(2,147) |
|
|
|
(2,354) |
|
|
|||
|
|
|
|
|
|
|
|
|
|
$ |
1,472 |
|
|
$ |
12,563 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
In the first quarter of 2013, we began accounting for our investment in Lexington as a marketable equity security - available for sale. |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) |
|
On April 22, 2013, LNR was sold for $1.053 billion. We owned 26.2% of LNR and received net proceeds of approximately $241,000. |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) |
|
On April 24, 2013, the joint venture sold the site in Downtown Crossing, Boston, and we received approximately $45,000 for our 50% interest. |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) |
|
Includes interests in 85 10th Avenue, Fashion Centre Mall, 50-70 West 93rd Street and others. |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
56
Results of Operations – Three Months Ended June 30, 2013 Compared to June 30, 2012 - continued
Income from Real Estate Fund
Below are the components of the income from our Real Estate Fund for the three months ended June 30, 2013 and 2012.
|
|
(Amounts in thousands) |
|
For the Three Months Ended June 30, |
|
|||||
|
|
|
|
2013 |
|
2012 |
|
|||
|
|
Net investment income (loss) |
|
$ |
877 |
|
$ |
(834) |
|
|
|
|
Net unrealized gains |
|
|
33,593 |
|
|
21,135 |
|
|
|
|
Income from Real Estate Fund |
|
|
34,470 |
|
|
20,301 |
|
|
|
|
Less (income) attributable to noncontrolling interests |
|
|
(14,359) |
|
|
(12,306) |
|
|
|
|
Income from Real Estate Fund attributable to Vornado (1) |
|
$ |
20,111 |
|
$ |
7,995 |
|
|
|
|
___________________________________ |
|
|||||||
|
|
|
||||||||
|
|
(1) |
Excludes management, leasing and development fees of $827 and $717 for the three months ended June 30, 2013 and 2012, respectively, which are included as a component of "fee and other income" on our consolidated statements of income. |
|
||||||
Interest and Other Investment Income (Loss), net
Interest and other investment income (loss), net was income of $26,416,000 in the three months ended June 30, 2013, compared to a loss of $49,172,000 in the prior year’s quarter, an increase of $75,588,000. This increase resulted from:
|
|
(Amounts in thousands) |
|
|
|
|
|
||
|
|
J.C. Penney derivative position ($9,065 mark-to-market gain in the current year's quarter, compared to a |
|
|
|
|
|||
|
|
|
$58,732 mark-to-market loss in the prior year's quarter) |
|
|
$ |
67,797 |
|
|
|
|
Income from prepayment penalties in connection with the repayment of a mezzanine loan |
|
|
|
5,267 |
|
|
|
|
|
Increase in the value of investments in our deferred compensation plan (offset by a corresponding |
|
|
|
|
|
||
|
|
|
increase in the liability for plan assets in general and administrative expenses) |
|
|
2,468 |
|
|
|
|
|
Other, net |
|
|
56 |
|
|
||
|
|
|
|
|
|
$ |
75,588 |
|
|
Interest and Debt Expense
Interest and debt expense was $121,762,000 in the three months ended June 30, 2013, compared to $124,320,000 in the prior year’s quarter, a decrease of $2,558,000. This decrease was primarily due to $8,887,000 of higher capitalized interest in the current year’s quarter, partially offset by interest expense of $5,017,000 from the financing of the retail condominium at 666 Fifth Avenue and the Outlets at Bergen Town Center in the first quarter of 2013 and $1,877,000 from the refinancing of 1290 Avenue of the Americas in November 2012.
Net Gain (Loss) on Disposition of Wholly Owned and Partially Owned Assets
In the three months ended June 30, 2013, we recognized a $1,005,000 net gain from the sale of residential condominiums, compared to a $4,856,000 net gain in the prior year’s quarter, primarily from the sale of residential condominiums and marketable securities.
Income Tax Expense
Income tax expense was $2,877,000 in the three months ended June 30, 2013, compared to $7,479,000 in the prior year’s quarter, a decrease of $4,602,000. This decrease resulted primarily from a $4,277,000 income tax provision in the prior year’s quarter applicable to a taxable REIT subsidiary that was liquidated in the fourth quarter of 2012.
57
Results of Operations – Three Months Ended June 30, 2013 Compared to June 30, 2012 - continued
Income from Discontinued Operations
We have reclassified the revenues and expenses of the properties that were sold and that are currently held for sale to “income from discontinued operations” and the related assets and liabilities to “assets related to discontinued operations” and “liabilities related to discontinued operations” for all the periods presented in the accompanying financial statements. The table below sets forth the combined results of assets related to discontinued operations for the three months ended June 30, 2013 and 2012.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended June 30, |
|
||||
|
|
(Amounts in thousands) |
|
2013 |
|
2012 |
|
||||
|
|
Total revenues |
|
$ |
4,668 |
|
$ |
45,286 |
|
||
|
|
Total expenses |
|
|
3,850 |
|
|
30,802 |
|
||
|
|
|
|
|
818 |
|
|
14,484 |
|
||
|
|
Net gains on sale of: |
|
|
|
|
|
|
|
|
|
|
|
|
901 Market Street, Philadelphia |
|
|
|
33,058 |
|
|
- |
|
|
|
|
The Plant |
|
|
|
32,169 |
|
|
- |
|
|
|
|
Other real estate |
|
|
|
438 |
|
|
16,896 |
|
|
|
Impairment losses |
|
|
(2,493) |
|
|
(13,511) |
|
||
|
|
Income from discontinued operations |
|
$ |
63,990 |
|
$ |
17,869 |
|
||
Net Income Attributable to Noncontrolling Interests in Consolidated Subsidiaries
Net income attributable to noncontrolling interests in consolidated subsidiaries was $14,930,000 in the three months ended June 30, 2013, compared to $14,721,000 in the prior year’s quarter, an increase of $209,000.
Net Income Attributable to Noncontrolling Interests in the Operating Partnership
Net income attributable to noncontrolling interests in the Operating Partnership was $8,849,000 in the three months ended June 30, 2013, compared to $1,337,000 in the prior year’s quarter, an increase of $7,512,000. This increase resulted primarily from higher net income subject to allocation to unitholders.
Preferred Unit Distributions of the Operating Partnership
Preferred unit distributions of the Operating Partnership were $348,000 in the three months ended June 30, 2013, compared to $3,873,000 in the prior year’s quarter, a decrease of $3,525,000. This decrease resulted from the redemption of the 6.875% Series D-15 cumulative redeemable preferred units in May 2013, and 7.0% Series D-10 and 6.75% Series D-14 cumulative redeemable preferred units in July 2012.
Preferred Share Dividends
Preferred share dividends were $20,368,000 in the three months ended June 30, 2013, compared to $17,787,000 in the prior year’s quarter, an increase of $2,581,000. This increase resulted primarily from the issuance of $300,000,000 of 5.70% Series K cumulative redeemable preferred shares in July 2012, and $300,000,000 of 5.40% Series L cumulative redeemable preferred shares in January 2013, partially offset by the redemption of $262,500,000 of 6.75% Series F and Series H cumulative redeemable preferred shares in February 2013 and $75,000,000 of 7.0% Series E cumulative redeemable preferred shares in August 2012.
Preferred Unit and Share Redemptions
In the three months ended June 30, 2013, we recognized an $8,100,000 discount from the redemption of all of the 6.875% Series D-15 cumulative redeemable preferred units.
58
Results of Operations – Three Months Ended June 30, 2013 Compared to June 30, 2012 - continued
Same Store EBITDA
Same store EBITDA represents EBITDA from property level operations which are owned by us in both the current and prior year reporting periods. Same store EBITDA excludes segment-level overhead expenses, which are expenses that we do not consider to be property-level expenses, as well as other non-operating items. We present same store EBITDA on both a GAAP basis and a cash basis, which excludes income from the straight-lining of rents, amortization of below-market leases, net of above-market leases and other non-cash adjustments. We present these non-GAAP measures to (i) facilitate meaningful comparisons of the operational performance of our properties and segments, (ii) make decisions on whether to buy, sell or refinance properties, and (iii) compare the performance of our properties and segments to those of our peers. Same store EBITDA should not be considered as an alternative to net income or cash flow from operations and may not be comparable to similarly titled measures employed by other companies.
Below are reconciliations of EBITDA to the same store EBITDA on a GAAP basis for each of our segments for the three months ended June 30, 2013, compared to the three months ended June 30, 2012.
|
|
|
|
|
|
|
|
|
|
|
||||
|
(Amounts in thousands) |
|
New York |
|
Washington, DC |
|
Retail Properties |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA for the three months ended June 30, 2013 |
|
$ |
235,723 |
|
$ |
84,778 |
|
$ |
118,406 |
|
|||
|
|
Add-back: |
|
|
|
|
|
|
|
|
|
|
||
|
|
|
Non-property level overhead expenses included above |
|
|
8,881 |
|
|
6,873 |
|
|
5,169 |
|
|
|
|
Less EBITDA from: |
|
|
|
|
|
|
|
|
|
|
||
|
|
|
Acquisitions |
|
|
(14,810) |
|
|
- |
|
|
- |
|
|
|
|
|
Dispositions, including net gains on sale |
|
|
(2) |
|
|
27 |
|
|
(64,466) |
|
|
|
|
|
Properties taken out-of-service for redevelopment |
|
|
(4,900) |
|
|
(1,066) |
|
|
(916) |
|
|
|
|
|
Other non-operating (income) expense |
|
|
(5,677) |
|
|
422 |
|
|
839 |
|
|
|
GAAP basis same store EBITDA for the three months ended June 30, 2013 |
|
$ |
219,215 |
|
$ |
91,034 |
|
$ |
59,032 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA for the three months ended June 30, 2012 |
|
$ |
210,421 |
|
$ |
96,312 |
|
$ |
76,352 |
|
|||
|
|
Add-back: |
|
|
|
|
|
|
|
|
|
|
||
|
|
|
Non-property level overhead expenses included above |
|
|
6,654 |
|
|
6,231 |
|
|
6,367 |
|
|
|
|
Less EBITDA from: |
|
|
|
|
|
|
|
|
|
|
||
|
|
|
Acquisitions |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
|
Dispositions, including net gains on sale |
|
|
(2,936) |
|
|
(5,423) |
|
|
(22,368) |
|
|
|
|
|
Properties taken out-of-service for redevelopment |
|
|
(5,123) |
|
|
(1,450) |
|
|
152 |
|
|
|
|
|
Other non-operating expense (income) |
|
|
873 |
|
|
640 |
|
|
(3,265) |
|
|
|
GAAP basis same store EBITDA for the three months ended June 30, 2012 |
|
$ |
209,889 |
|
$ |
96,310 |
|
$ |
57,238 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in GAAP basis same store EBITDA - |
|
|
|
|
|
|
|
|
|
|
|||
|
|
Three months ended June 30, 2013 and June 30, 2012 (1) |
|
$ |
9,326 |
|
$ |
(5,276) |
|
$ |
1,794 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% increase (decrease) in GAAP basis same store EBITDA |
|
|
4.4% |
|
|
(5.5%) |
|
|
3.1% |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
See notes on following page |
|
|
|
|
|
|
|
|
|
|
||
59
Results of Operations – Three Months Ended June 30, 2013 Compared to June 30, 2012 - continued
Notes to preceding tabular information
New York:
The $9,326,000 increase in New York GAAP basis same store EBITDA resulted primarily from an increase in Office and Retail GAAP basis same store EBITDA of $7,687,000 and $1,223,000, respectively. The $7,687,000 increase in Office GAAP basis same store EBITDA resulted primarily from an increase in (i) rental revenue of $4,250,000 (due to a $3.97 increase in average annual rents per square foot to $56.60 from $52.63, partially offset by a 70 basis point decrease in average same store occupancy to 95.6% from 96.3%), and (ii) signage revenue and management and leasing fees of $4,757,000, partially offset by (iii) higher operating expenses, net of reimbursements. The $1,223,000 increase in Retail GAAP basis same store EBITDA resulted primarily from an increase in rental revenue of $1,172,000 (due to a $4.97 increase in average annual rents per square foot to $118.22 from $113.25).
Washington, DC:
The $5,276,000 decrease in Washington, DC GAAP basis same store EBITDA resulted primarily from a decrease in rental revenue of $5,390,000, primarily due to a 460 basis point decrease in office average same store occupancy to 80.1% from 84.7%, a significant portion of which resulted from the effects of the BRAC statute (see page 49).
Retail Properties:
The $1,794,000 increase in Retail Properties GAAP basis same store EBITDA resulted primarily from an increase in Strips GAAP basis same store EBITDA of $1,576,000, which resulted primarily from higher rental revenue of $1,423,000, due to a 140 basis point increase in average same store occupancy to 93.0% from 91.6%.
60
Results of Operations – Three Months Ended June 30, 2013 Compared to June 30, 2012 - continued
Reconciliation of GAAP basis Same Store EBITDA to Cash basis Same Store EBITDA
|
(Amounts in thousands) |
|
New York |
|
Washington, DC |
|
Retail Properties |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP basis same store EBITDA for the three months ended June 30, 2013 |
|
$ |
219,215 |
|
$ |
91,034 |
|
$ |
59,032 |
|
|||
|
Less: Adjustments for straight line rents, amortization of acquired |
|
|
|
|
|
|
|
|
|
|
|||
|
|
below-market leases, net, and other non-cash adjustments |
|
|
(25,862) |
|
|
(2,597) |
|
|
(3,216) |
|
||
|
Cash basis same store EBITDA for the three months ended June 30, 2013 |
|
$ |
193,353 |
|
$ |
88,437 |
|
$ |
55,816 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP basis same store EBITDA for the three months ended June 30, 2012 |
|
$ |
209,889 |
|
$ |
96,310 |
|
$ |
57,238 |
|
|||
|
Less: Adjustments for straight line rents, amortization of acquired |
|
|
|
|
|
|
|
|
|
|
|||
|
|
below-market leases, net, and other non-cash adjustments |
|
|
(32,142) |
|
|
(2,360) |
|
|
(3,654) |
|
||
|
Cash basis same store EBITDA for the three months ended June 30, 2012 |
|
$ |
177,747 |
|
$ |
93,950 |
|
$ |
53,584 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in Cash basis same store EBITDA - |
|
|
|
|
|
|
|
|
|
|
|||
|
|
Three months ended June 30, 2013 vs. June 30, 2012 |
|
$ |
15,606 |
|
$ |
(5,513) |
|
$ |
2,232 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% increase (decrease) in Cash basis same store EBITDA |
|
|
8.8% |
|
|
(5.9%) |
|
|
4.2% |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
61
Net Income and EBITDA by Segment for the Six Months Ended June 30, 2013 and 2012
As a result of certain organizational changes and asset sales in 2012, the Merchandise Mart segment no longer meets the criteria to be a separate reportable segment; accordingly, effective January 1, 2013, the remaining assets have been reclassified to our Other segment. We have also reclassified the prior period segment financial results to conform to the current year presentation. Below is a summary of net income and a reconciliation of net income to EBITDA (1) by segment for the six months ended June 30, 2013 and 2012.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
For the Six Months Ended June 30, 2013 |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
|
|
|
|
||||||
|
|
|
|
|
Total |
|
New York |
|
Washington, DC |
|
Properties |
|
Toys |
|
Other |
|
||||||
|
Property rentals |
|
$ |
1,018,247 |
|
$ |
561,494 |
|
$ |
225,005 |
|
$ |
128,785 |
|
$ |
- |
|
$ |
102,963 |
|
||
|
Straight-line rent adjustments |
|
|
32,297 |
|
|
17,859 |
|
|
4,008 |
|
|
2,367 |
|
|
- |
|
|
8,063 |
|
||
|
Amortization of acquired below-market |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
leases, net |
|
|
28,506 |
|
|
19,033 |
|
|
1,022 |
|
|
5,775 |
|
|
- |
|
|
2,676 |
|
|
|
Total rentals |
|
|
1,079,050 |
|
|
598,386 |
|
|
230,035 |
|
|
136,927 |
|
|
- |
|
|
113,702 |
|
||
|
Tenant expense reimbursements |
|
|
152,415 |
|
|
81,456 |
|
|
20,802 |
|
|
42,404 |
|
|
- |
|
|
7,753 |
|
||
|
Cleveland Medical Mart development project |
|
|
29,133 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
29,133 |
|
||
|
Fee and other income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
BMS cleaning fees |
|
|
33,173 |
|
|
42,001 |
|
|
- |
|
|
- |
|
|
- |
|
|
(8,828) |
|
|
|
|
Signage revenue |
|
|
14,828 |
|
|
14,828 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
Management and leasing fees |
|
|
11,693 |
|
|
4,918 |
|
|
6,266 |
|
|
799 |
|
|
- |
|
|
(290) |
|
|
|
|
Lease termination fees |
|
|
67,155 |
|
|
5,490 |
|
|
550 |
|
|
59,797 |
|
|
- |
|
|
1,318 |
|
|
|
|
Other income |
|
|
18,390 |
|
|
3,969 |
|
|
11,395 |
|
|
859 |
|
|
- |
|
|
2,167 |
|
|
|
Total revenues |
|
|
1,405,837 |
|
|
751,048 |
|
|
269,048 |
|
|
240,786 |
|
|
- |
|
|
144,955 |
|
||
|
Operating expenses |
|
|
520,953 |
|
|
317,853 |
|
|
95,612 |
|
|
68,090 |
|
|
- |
|
|
39,398 |
|
||
|
Depreciation and amortization |
|
|
277,570 |
|
|
145,621 |
|
|
61,569 |
|
|
32,177 |
|
|
- |
|
|
38,203 |
|
||
|
General and administrative |
|
|
108,905 |
|
|
17,703 |
|
|
13,798 |
|
|
10,584 |
|
|
- |
|
|
66,820 |
|
||
|
Cleveland Medical Mart development project |
|
|
26,525 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
26,525 |
|
||
|
Acquisition related costs |
|
|
3,951 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
3,951 |
|
||
|
Total expenses |
|
|
937,904 |
|
|
481,177 |
|
|
170,979 |
|
|
110,851 |
|
|
- |
|
|
174,897 |
|
||
|
Operating income (loss) |
|
|
467,933 |
|
|
269,871 |
|
|
98,069 |
|
|
129,935 |
|
|
- |
|
|
(29,942) |
|
||
|
(Loss) applicable to Toys |
|
|
(35,102) |
|
|
- |
|
|
- |
|
|
- |
|
|
(35,102) |
|
|
- |
|
||
|
Income (loss) from partially owned entities |
|
|
22,238 |
|
|
9,831 |
|
|
(4,542) |
|
|
1,324 |
|
|
- |
|
|
15,625 |
|
||
|
Income from Real Estate Fund |
|
|
51,034 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
51,034 |
|
||
|
Interest and other investment (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
income, net |
|
|
(22,658) |
|
|
2,608 |
|
|
82 |
|
|
4 |
|
|
- |
|
|
(25,352) |
|
|
|
Interest and debt expense |
|
|
(243,650) |
|
|
(83,453) |
|
|
(56,104) |
|
|
(24,076) |
|
|
- |
|
|
(80,017) |
|
||
|
Net loss on disposition of wholly owned and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
partially owned assets |
|
|
(35,719) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(35,719) |
|
|
|
Income (loss) before income taxes |
|
|
204,076 |
|
|
198,857 |
|
|
37,505 |
|
|
107,187 |
|
|
(35,102) |
|
|
(104,371) |
|
||
|
Income tax expense |
|
|
(3,950) |
|
|
(1,233) |
|
|
(1,183) |
|
|
(749) |
|
|
- |
|
|
(785) |
|
||
|
Income (loss) from continuing operations |
|
|
200,126 |
|
|
197,624 |
|
|
36,322 |
|
|
106,438 |
|
|
(35,102) |
|
|
(105,156) |
|
||
|
Income from discontinued operations |
|
|
271,122 |
|
|
- |
|
|
- |
|
|
270,849 |
|
|
- |
|
|
273 |
|
||
|
Net income (loss) |
|
|
471,248 |
|
|
197,624 |
|
|
36,322 |
|
|
377,287 |
|
|
(35,102) |
|
|
(104,883) |
|
||
|
Less net income attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
noncontrolling interests in: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated subsidiaries |
|
|
(26,216) |
|
|
(2,962) |
|
|
- |
|
|
(109) |
|
|
- |
|
|
(23,145) |
|
|
|
|
Operating Partnership |
|
|
(22,782) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(22,782) |
|
|
|
|
Preferred unit distributions of the |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Partnership |
|
|
(1,134) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(1,134) |
|
|
Net income (loss) attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Vornado |
|
|
421,116 |
|
|
194,662 |
|
|
36,322 |
|
|
377,178 |
|
|
(35,102) |
|
|
(151,944) |
|
|
|
Interest and debt expense (2) |
|
|
368,241 |
|
|
104,235 |
|
|
62,998 |
|
|
27,938 |
|
|
80,912 |
|
|
92,158 |
|
||
|
Depreciation and amortization (2) |
|
|
376,316 |
|
|
152,986 |
|
|
70,396 |
|
|
34,867 |
|
|
71,556 |
|
|
46,511 |
|
||
|
Income tax expense (2) |
|
|
38,393 |
|
|
1,377 |
|
|
1,306 |
|
|
749 |
|
|
33,649 |
|
|
1,312 |
|
||
|
EBITDA (1) |
|
$ |
1,204,066 |
|
$ |
453,260 |
(3) |
$ |
171,022 |
(4) |
$ |
440,732 |
(5) |
$ |
151,015 |
|
$ |
(11,963) |
(6) |
||
__________________________
See notes on page 64.
62
Net Income and EBITDA by Segment for the Six Months Ended June 30, 2013 and 2012 - continued
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
|
For the Six Months Ended June 30, 2012 |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
|
|
|
|
||||||
|
|
|
|
|
Total |
|
New York |
|
Washington, DC |
|
Properties |
|
Toys |
|
Other |
|
||||||
|
Property rentals |
|
$ |
958,447 |
|
$ |
479,884 |
|
$ |
240,818 |
|
$ |
129,146 |
|
$ |
- |
|
$ |
108,599 |
|
||
|
Straight-line rent adjustments |
|
|
41,966 |
|
|
34,194 |
|
|
3,115 |
|
|
3,580 |
|
|
- |
|
|
1,077 |
|
||
|
Amortization of acquired below-market |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
leases, net |
|
|
26,313 |
|
|
15,318 |
|
|
1,031 |
|
|
7,107 |
|
|
- |
|
|
2,857 |
|
|
|
Total rentals |
|
|
1,026,726 |
|
|
529,396 |
|
|
244,964 |
|
|
139,833 |
|
|
- |
|
|
112,533 |
|
||
|
Tenant expense reimbursements |
|
|
141,906 |
|
|
73,697 |
|
|
20,870 |
|
|
41,962 |
|
|
- |
|
|
5,377 |
|
||
|
Cleveland Medical Mart development project |
|
|
111,363 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
111,363 |
|
||
|
Fee and other income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
BMS cleaning fees |
|
|
32,492 |
|
|
46,558 |
|
|
- |
|
|
- |
|
|
- |
|
|
(14,066) |
|
|
|
|
Signage revenue |
|
|
9,469 |
|
|
9,469 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
Management and leasing fees |
|
|
9,300 |
|
|
2,221 |
|
|
5,167 |
|
|
1,904 |
|
|
- |
|
|
8 |
|
|
|
|
Lease termination fees |
|
|
890 |
|
|
256 |
|
|
128 |
|
|
1 |
|
|
- |
|
|
505 |
|
|
|
|
Other income |
|
|
14,164 |
|
|
2,333 |
|
|
10,558 |
|
|
714 |
|
|
- |
|
|
559 |
|
|
|
Total revenues |
|
|
1,346,310 |
|
|
663,930 |
|
|
281,687 |
|
|
184,414 |
|
|
- |
|
|
216,279 |
|
||
|
Operating expenses |
|
|
489,462 |
|
|
288,862 |
|
|
93,618 |
|
|
68,189 |
|
|
- |
|
|
38,793 |
|
||
|
Depreciation and amortization |
|
|
259,767 |
|
|
110,424 |
|
|
77,570 |
|
|
36,256 |
|
|
- |
|
|
35,517 |
|
||
|
General and administrative |
|
|
102,122 |
|
|
15,241 |
|
|
13,181 |
|
|
12,700 |
|
|
- |
|
|
61,000 |
|
||
|
Cleveland Medical Mart development project |
|
|
106,696 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
106,696 |
|
||
|
Acquisition related costs |
|
|
3,244 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
3,244 |
|
||
|
Total expenses |
|
|
961,291 |
|
|
414,527 |
|
|
184,369 |
|
|
117,145 |
|
|
- |
|
|
245,250 |
|
||
|
Operating income (loss) |
|
|
385,019 |
|
|
249,403 |
|
|
97,318 |
|
|
67,269 |
|
|
- |
|
|
(28,971) |
|
||
|
Income applicable to Toys |
|
|
97,281 |
|
|
- |
|
|
- |
|
|
- |
|
|
97,281 |
|
|
- |
|
||
|
Income (loss) from partially owned entities |
|
|
32,223 |
|
|
11,036 |
|
|
(2,389) |
|
|
698 |
|
|
- |
|
|
22,878 |
|
||
|
Income from Real Estate Fund |
|
|
32,063 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
32,063 |
|
||
|
Interest and other investment (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
income, net |
|
|
(33,507) |
|
|
2,109 |
|
|
73 |
|
|
20 |
|
|
- |
|
|
(35,709) |
|
|
|
Interest and debt expense |
|
|
(254,379) |
|
|
(72,548) |
|
|
(57,097) |
|
|
(32,522) |
|
|
- |
|
|
(92,212) |
|
||
|
Net gain on disposition of wholly owned and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
partially owned assets |
|
|
4,856 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
4,856 |
|
|
|
Income (loss) before income taxes |
|
|
263,556 |
|
|
190,000 |
|
|
37,905 |
|
|
35,465 |
|
|
97,281 |
|
|
(97,095) |
|
||
|
Income tax expense |
|
|
(14,304) |
|
|
(1,665) |
|
|
(1,302) |
|
|
- |
|
|
- |
|
|
(11,337) |
|
||
|
Income (loss) from continuing operations |
|
|
249,252 |
|
|
188,335 |
|
|
36,603 |
|
|
35,465 |
|
|
97,281 |
|
|
(108,432) |
|
||
|
Income (loss) from discontinued operations |
89,240 |
|
|
(640) |
|
|
4,542 |
|
|
26,473 |
|
|
- |
|
|
58,865 |
|
||||
|
Net income (loss) |
|
|
338,492 |
|
|
187,695 |
|
|
41,145 |
|
|
61,938 |
|
|
97,281 |
|
|
(49,567) |
|
||
|
Less net (income) loss attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
noncontrolling interests in: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated subsidiaries |
|
|
(24,318) |
|
|
(5,174) |
|
|
- |
|
|
211 |
|
|
- |
|
|
(19,355) |
|
|
|
|
Operating Partnership |
|
|
(16,608) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(16,608) |
|
|
|
|
Preferred unit distributions of the |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Partnership |
|
|
(7,747) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(7,747) |
|
|
Net income (loss) attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Vornado |
|
|
289,819 |
|
|
182,521 |
|
|
41,145 |
|
|
62,149 |
|
|
97,281 |
|
|
(93,277) |
|
|
|
Interest and debt expense (2) |
|
|
384,024 |
|
|
93,471 |
|
|
66,206 |
|
|
40,540 |
|
|
68,862 |
|
|
114,945 |
|
||
|
Depreciation and amortization (2) |
|
|
375,201 |
|
|
125,575 |
|
|
87,916 |
|
|
44,406 |
|
|
67,211 |
|
|
50,093 |
|
||
|
Income tax expense (2) |
|
|
46,226 |
|
|
1,806 |
|
|
1,557 |
|
|
- |
|
|
29,100 |
|
|
13,763 |
|
||
|
EBITDA (1) |
|
$ |
1,095,270 |
|
$ |
403,373 |
(3) |
$ |
196,824 |
(4) |
$ |
147,095 |
(5) |
$ |
262,454 |
|
$ |
85,524 |
(6) |
||
_____________________________
See notes on the following page.
63
Net Income and EBITDA by Segment for the Six Months Ended June 30, 2013 and 2012 - continued
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes to preceding tabular information: |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
EBITDA represents "Earnings Before Interest, Taxes, Depreciation and Amortization." We consider EBITDA a supplemental measure for making decisions and assessing the unlevered performance of our segments as it relates to the total return on assets as opposed to the levered return on equity. As properties are bought and sold based on a multiple of EBITDA, we utilize this measure to make investment decisions as well as to compare the performance of our assets to that of our peers. EBITDA should not be considered a substitute for net income. EBITDA may not be comparable to similarly titled measures employed by other companies. |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) |
Interest and debt expense, depreciation and amortization and income tax (benefit) expense in the reconciliation of net income (loss) to EBITDA includes our share of these items from partially owned entities. |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) |
The elements of "New York" EBITDA are summarized below. |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended June 30, |
|
|
|||||||||
|
|
(Amounts in thousands) |
2013 |
|
2012 |
|
|
|||||||
|
|
Office |
$ |
304,482 |
|
$ |
277,257 |
|
|
|||||
|
|
Retail |
|
117,612 |
|
|
90,497 |
|
|
|||||
|
|
Alexander's (decrease due to sale of Kings Plaza in November 2012) |
|
20,754 |
|
|
26,397 |
|
|
|||||
|
|
Hotel Pennsylvania |
|
10,412 |
|
|
9,222 |
|
|
|||||
|
|
|
Total New York |
$ |
453,260 |
|
$ |
403,373 |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) |
The elements of "Washington, DC" EBITDA are summarized below. |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended June 30, |
|
|
|||||||||
|
|
(Amounts in thousands) |
2013 |
|
2012 |
|
|
|||||||
|
|
Office, excluding the Skyline Properties (a) |
$ |
133,243 |
|
$ |
153,287 |
|
|
|||||
|
|
Skyline properties |
|
15,705 |
|
|
22,191 |
|
|
|||||
|
|
|
Total Office |
|
148,948 |
|
|
175,478 |
|
|
||||
|
|
Residential |
|
22,074 |
|
|
21,346 |
|
|
|||||
|
|
|
Total Washington, DC |
$ |
171,022 |
|
$ |
196,824 |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
2012 includes EBITDA from discontinued operations and other items that affect comparability, aggregating $9,962. Excluding these items, EBITDA was $143,325. |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5) |
The elements of "Retail Properties" EBITDA are summarized below. |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended June 30, |
|
|
|||||||||
|
|
(Amounts in thousands) |
2013 |
|
2012 |
|
|
|||||||
|
|
Strip shopping centers (a) |
$ |
204,890 |
|
$ |
99,176 |
|
|
|||||
|
|
Regional malls (b) |
|
235,842 |
|
|
47,919 |
|
|
|||||
|
|
|
Total Retail properties |
$ |
440,732 |
|
$ |
147,095 |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
Includes income from discontinued operations, net gains on sale of real estate, and other items that affect comparability, aggregating $130,784 and $26,093 for the six months ended June 30, 2013 and 2012, respectively. Excluding these items, EBITDA was $74,106 and $73,083, respectively. |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(b) |
|
Includes income from discontinued operations, net gains on sale of real estate, and other items that affect comparability, aggregating $203,090 and $16,728 for the six months ended June 30, 2013 and 2012, respectively. Excluding these items, EBITDA was $32,752 and $31,191, respectively. |
|
|
||||||||
64
Net Income and EBITDA by Segment for the Six Months Ended June 30, 2013 and 2012 - continued
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes to preceding tabular information - continued: |
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6) |
The elements of "other" EBITDA are summarized below. |
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended June 30, |
|
|
|||||||||
|
|
(Amounts in thousands) |
2013 |
|
2012 |
|
|
|||||||
|
|
Our share of Real Estate Fund: |
|
|
|
|
|
|
|
|||||
|
|
|
(Loss) income before net realized/unrealized gains |
$ |
(251) |
|
$ |
2,288 |
|
|
||||
|
|
|
Net unrealized gains |
|
11,777 |
|
|
6,995 |
|
|
||||
|
|
|
Carried interest |
|
15,609 |
|
|
2,541 |
|
|
||||
|
|
Total |
|
27,135 |
|
|
11,824 |
|
|
|||||
|
|
Merchandise Mart Building, 7 West 34th Street and trade shows |
|
37,161 |
|
|
32,649 |
|
|
|||||
|
|
555 California Street |
|
21,651 |
|
|
20,692 |
|
|
|||||
|
|
LNR (a) |
|
20,443 |
|
|
27,233 |
|
|
|||||
|
|
Lexington (b) |
|
6,931 |
|
|
16,921 |
|
|
|||||
|
|
Other investments |
|
12,890 |
|
|
20,823 |
|
|
|||||
|
|
|
|
126,211 |
|
|
130,142 |
|
|
|||||
|
|
Corporate general and administrative expenses (c) |
|
(47,587) |
|
|
(44,129) |
|
|
|||||
|
|
Investment income and other, net (c) |
|
28,045 |
|
|
27,628 |
|
|
|||||
|
|
Non-cash impairment loss on J.C. Penney common shares |
|
(39,487) |
|
|
- |
|
|
|||||
|
|
Loss on sale of J.C. Penney common shares |
|
(36,800) |
|
|
- |
|
|
|||||
|
|
Loss from the mark-to-market of J.C. Penney derivative position |
|
(13,475) |
|
|
(57,687) |
|
|
|||||
|
|
Severance costs (primarily reduction in force at the Merchandise Mart) |
|
(4,154) |
|
|
(506) |
|
|
|||||
|
|
Acquisition related costs |
|
(3,951) |
|
|
(3,244) |
|
|
|||||
|
|
Merchandise Mart discontinued operations (including net gains on sale of assets) |
2,146 |
|
|
56,401 |
|
|
||||||
|
|
Net gain on sale of residential condominiums |
|
1,005 |
|
|
1,274 |
|
|
|||||
|
|
Net income attributable to noncontrolling interests in the Operating Partnership |
|
(22,782) |
|
|
(16,608) |
|
|
|||||
|
|
Preferred unit distributions of the Operating Partnership |
|
(1,134) |
|
|
(7,747) |
|
|
|||||
|
|
|
|
|
|
|
|
$ |
(11,963) |
|
$ |
85,524 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
On April 22, 2013, LNR was sold. |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(b) |
|
In the first quarter of 2013, we began accounting for our investment in Lexington as a marketable equity security - available for sale. |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(c) |
|
The amounts in these captions (for this table only) exclude the mark-to-market of our deferred compensation plan assets and offsetting liability. |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA by Region
Below is a summary of the percentages of EBITDA by geographic region (excluding discontinued operations and other gains and losses that affect comparability), from our New York, Washington, DC and Retail Properties segments.
|
|
|
|
|
For the Six Months |
|
|
||
|
|
|
|
|
Ended June 30, |
|
|
||
|
|
|
|
|
2013 |
|
2012 |
|
|
|
|
Region: |
|
|
|
|
|
|
|
|
|
|
New York City metropolitan area |
|
73% |
|
69% |
|
|
|
|
|
Washington, DC / Northern Virginia metropolitan area |
24% |
|
27% |
|
|
|
|
|
|
Puerto Rico |
|
1% |
|
2% |
|
|
|
|
|
California |
1% |
|
1% |
|
|
|
|
|
|
Other geographies |
|
1% |
|
1% |
|
|
|
|
|
|
100% |
|
100% |
|
|
|
65
Results of Operations – Six Months Ended June 30, 2013 Compared to June 30, 2012
Revenues
Our revenues, which consist of property rentals, tenant expense reimbursements, hotel revenues, trade shows revenues, amortization of acquired below-market leases, net of above-market leases and fee income, were $1,405,837,000 for the six months ended June 30, 2013, compared to $1,346,310,000 in the prior year’s six months, an increase of $59,527,000. Below are the details of the increase (decrease) by segment:
|
(Amounts in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
|
|
|
|
|||
|
Increase (decrease) due to: |
|
Total |
|
|
New York |
|
|
Washington, DC |
|
|
Properties |
|
|
Other |
|
|||||||
|
Property rentals: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Acquisitions and other |
|
$ |
51,709 |
|
|
$ |
55,626 |
|
|
$ |
- |
|
|
$ |
(3,917) |
|
|
$ |
- |
|
|
|
|
Properties taken out of service for |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
redevelopment |
|
|
(4,983) |
|
|
|
(448) |
|
|
|
(2,258) |
|
|
|
(2,174) |
|
|
|
(103) |
|
|
|
Hotel Pennsylvania |
|
|
4,416 |
|
|
|
4,416 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
Trade Shows |
|
|
(3,076) |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(3,076) |
|
|
|
|
Same store operations |
|
|
4,258 |
|
|
|
9,396 |
|
|
|
(12,671) |
|
|
|
3,185 |
|
|
|
4,348 |
|
|
|
|
|
|
52,324 |
|
|
|
68,990 |
|
|
|
(14,929) |
|
|
|
(2,906) |
|
|
|
1,169 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tenant expense reimbursements: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Acquisitions and other |
|
|
2,930 |
|
|
|
3,530 |
|
|
|
(341) |
|
|
|
(259) |
|
|
|
- |
|
|
|
|
Properties taken out of service for |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
redevelopment |
|
|
(1,766) |
|
|
|
(135) |
|
|
|
(132) |
|
|
|
(1,401) |
|
|
|
(98) |
|
|
|
Same store operations |
|
|
9,345 |
|
|
|
4,364 |
|
|
|
405 |
|
|
|
2,102 |
|
|
|
2,474 |
|
|
|
|
|
|
|
10,509 |
|
|
|
7,759 |
|
|
|
(68) |
|
|
|
442 |
|
|
|
2,376 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cleveland Medical Mart development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
project |
|
|
(82,230) |
(1) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(82,230) |
(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fee and other income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
BMS cleaning fees |
|
|
681 |
|
|
|
(4,557) |
|
|
|
- |
|
|
|
- |
|
|
|
5,238 |
(2) |
|
|
|
Signage revenue |
|
|
5,359 |
|
|
|
5,359 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
Management and leasing fees |
|
|
2,393 |
|
|
|
2,697 |
|
|
|
1,099 |
|
|
|
(1,105) |
|
|
|
(298) |
|
|
|
|
Lease termination fees |
|
|
66,265 |
|
|
|
5,234 |
|
|
|
422 |
|
|
|
59,796 |
(3) |
|
|
813 |
|
|
|
|
Other income |
|
|
4,226 |
|
|
|
1,636 |
|
|
|
837 |
|
|
|
145 |
|
|
|
1,608 |
|
|
|
|
|
|
78,924 |
|
|
|
10,369 |
|
|
|
2,358 |
|
|
|
58,836 |
|
|
|
7,361 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total increase (decrease) in revenues |
|
$ |
59,527 |
|
|
$ |
87,118 |
|
|
$ |
(12,639) |
|
|
$ |
56,372 |
|
|
$ |
(71,324) |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Primarily due to the project nearing completion. This decrease in revenue is offset by a decrease in development costs expensed in the period. See note (3) on page 67. |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) |
|
Represents the elimination of intercompany fees from operating segments upon consolidation. See note (2) on page 67. |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) |
|
Results primarily from income recognized in the first quarter of 2013 in connection with the settlement of the Stop & Shop litigation. |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
66
Results of Operations – Six Months Ended June 30, 2013 Compared to June 30, 2012 - continued
Expenses
Our expenses, which consist primarily of operating, depreciation and amortization and general and administrative expenses, were $937,904,000 for the six months ended June 30, 2013, compared to $961,291,000 in the prior year’s six months, a decrease of $23,387,000. Below are the details of the increase (decrease) by segment:
|
(Amounts in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
|
|
|
|
|||
|
Increase (decrease) due to: |
|
Total |
|
|
New York |
|
|
Washington, DC |
|
|
Properties |
|
|
Other |
|
|||||||
|
Operating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Acquisitions and other |
|
$ |
20,219 |
|
|
$ |
20,741 |
|
|
$ |
- |
|
|
$ |
(522) |
|
|
$ |
- |
|
|
|
|
Properties taken out of service for |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
redevelopment |
|
|
(7,477) |
|
|
|
(1,006) |
|
|
|
(734) |
|
|
|
(4,599) |
|
|
|
(1,138) |
|
|
|
Non-reimbursable expenses, including |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
bad debt reserves |
|
|
6,907 |
|
|
|
2,830 |
|
|
|
1,518 |
|
|
|
1,430 |
|
|
|
1,129 |
|
|
|
Hotel Pennsylvania |
|
|
3,170 |
|
|
|
3,170 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
Trade Shows |
|
|
(2,453) |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(2,453) |
|
|
|
|
BMS expenses |
|
|
1,411 |
|
|
|
(3,827) |
|
|
|
- |
|
|
|
- |
|
|
|
5,238 |
(2) |
|
|
|
Same store operations |
|
|
9,714 |
|
|
|
7,083 |
|
|
|
1,210 |
|
|
|
3,592 |
|
|
|
(2,171) |
|
|
|
|
|
|
|
31,491 |
|
|
|
28,991 |
|
|
|
1,994 |
|
|
|
(99) |
|
|
|
605 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Acquisitions and other |
|
|
31,012 |
|
|
|
31,843 |
|
|
|
- |
|
|
|
(831) |
|
|
|
- |
|
|
|
|
Properties taken out of service for |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
redevelopment |
|
|
(19,550) |
|
|
|
(195) |
|
|
|
(16,145) |
|
|
|
(3,210) |
|
|
|
- |
|
|
|
Same store operations |
|
|
6,341 |
|
|
|
3,549 |
|
|
|
144 |
|
|
|
(38) |
|
|
|
2,686 |
|
|
|
|
|
|
|
|
17,803 |
|
|
|
35,197 |
|
|
|
(16,001) |
|
|
|
(4,079) |
|
|
|
2,686 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Mark-to-market of deferred |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
compensation plan liability (1) |
|
|
1,787 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,787 |
|
|
|
Severance costs (primarily reduction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
in force at the Merchandise Mart) |
|
|
3,648 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3,648 |
|
|
|
Same store operations |
|
|
1,348 |
|
|
|
2,462 |
|
|
|
617 |
|
|
|
(2,116) |
|
|
|
385 |
|
|
|
|
|
|
|
6,783 |
|
|
|
2,462 |
|
|
|
617 |
|
|
|
(2,116) |
|
|
|
5,820 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cleveland Medical Mart development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
project |
|
|
(80,171) |
(3) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(80,171) |
(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition related costs |
|
|
707 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
707 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total (decrease) increase in expenses |
|
$ |
(23,387) |
|
|
$ |
66,650 |
|
|
$ |
(13,390) |
|
|
$ |
(6,294) |
|
|
$ |
(70,353) |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
This increase in expense is entirely offset by a corresponding increase in income from the mark-to-market of the deferred compensation plan assets, a component of “interest and other investment income (loss), net” on our consolidated statements of income. |
|||||||||||||||||||||
|
|
|
|
||||||||||||||||||||
|
(2) |
Represents the elimination of intercompany fees from operating segments upon consolidation. See note (2) on page 66. |
|||||||||||||||||||||
|
|
|
|
||||||||||||||||||||
|
(3) |
Primarily due to the project nearing completion. This decrease in expense is offset by the decrease in development revenue in the period. See note (1) on page 66. |
|||||||||||||||||||||
|
|
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
67
Results of Operations – Six Months Ended June 30, 2013 Compared to June 30, 2012 - continued
(Loss) Income Applicable to Toys
In the fourth quarter of 2012, we recorded a $40,000,000 non-cash impairment loss on our investment in Toys and disclosed, that if current facts don’t change, our share of Toys’ undistributed income, which in accordance with the equity method of accounting, would increase the carrying amount of our investment above fair value, would require an offsetting impairment loss.
In the first quarter of 2013, we recognized our share of Toys’ fourth quarter net income of $78,542,000 and a corresponding non-cash impairment loss of the same amount.
In the six months ended June 30, 2013, we recognized a net loss of $35,102,000 from our investment in Toys, comprised of $39,834,000 for our 32.6% share of Toys’ net income, partially offset by a $78,542,000 impairment loss (see above), and $3,606,000 of management fee income. In the six months ended June 30, 2012, we recognized net income of $97,281,000 from our investment in Toys, comprised of $92,623,000 for our 32.5% share of Toys’ net income and $4,658,000 of management fee income.
Income from Partially Owned Entities
Summarized below are the components of income (loss) from partially owned entities for the six months ended June 30, 2013 and 2012.
|
|
|
|
|
|
|
|
Percentage |
|
For the Six Months Ended |
|
||||||
|
|
|
|
|
|
|
|
Ownership at |
|
June 30, |
|
||||||
|
|
(Amounts in thousands) |
|
June 30, 2013 |
|
2013 |
|
2012 |
|
||||||||
|
|
Equity in Net Income (Loss): |
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Alexander's (decrease due to sale of Kings Plaza |
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
in November 2012) |
|
|
|
32.4% |
|
$ |
11,827 |
|
|
$ |
15,869 |
|
|
|
|
|
Lexington (1) |
|
n/a |
|
|
(979) |
|
|
|
694 |
|
|
||||
|
|
LNR (2) |
|
n/a |
|
|
18,731 |
|
|
|
22,719 |
|
|
||||
|
|
India real estate ventures |
|
4.0%-36.5% |
|
|
(1,181) |
|
|
|
(4,608) |
|
|
||||
|
|
Partially owned office buildings: |
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
280 Park Avenue |
|
49.5% |
|
|
(4,590) |
|
|
|
(7,550) |
|
|
|||
|
|
|
Warner Building |
|
55.0% |
|
|
(4,342) |
|
|
|
(4,599) |
|
|
|||
|
|
|
666 Fifth Avenue Office Condominium |
|
49.5% |
|
|
3,918 |
|
|
|
3,500 |
|
|
|||
|
|
|
330 Madison Avenue |
|
25.0% |
|
|
2,489 |
|
|
|
812 |
|
|
|||
|
|
|
Rosslyn Plaza |
|
43.7%-50.4% |
|
|
(1,451) |
|
|
|
303 |
|
|
|||
|
|
|
1101 17th Street |
|
55.0% |
|
|
620 |
|
|
|
1,329 |
|
|
|||
|
|
|
One Park Avenue |
|
30.3% |
|
|
374 |
|
|
|
634 |
|
|
|||
|
|
|
West 57th Street Properties |
|
50.0% |
|
|
368 |
|
|
|
565 |
|
|
|||
|
|
|
Fairfax Square |
|
20.0% |
|
|
(63) |
|
|
|
(52) |
|
|
|||
|
|
|
Other partially owned office buildings |
|
Various |
|
|
1,053 |
|
|
|
1,082 |
|
|
|||
|
|
Other investments: |
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Independence Plaza |
|
50.1% |
|
|
(1,118) |
|
|
|
3,415 |
|
|
|||
|
|
|
Monmouth Mall |
|
50.0% |
|
|
1,285 |
|
|
|
660 |
|
|
|||
|
|
|
Downtown Crossing, Boston (3) |
|
n/a |
|
|
(2,358) |
|
|
|
(834) |
|
|
|||
|
|
|
Other investments (4) |
|
Various |
|
|
(2,345) |
|
|
|
(1,716) |
|
|
|||
|
|
|
|
|
|
|
|
|
|
$ |
22,238 |
|
|
$ |
32,223 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
In the first quarter of 2013, we began accounting for our investment in Lexington as a marketable equity security - available for sale. |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) |
|
On April 22, 2013, LNR was sold for $1.053 billion. We owned 26.2% of LNR and received net proceeds of approximately $241,000. |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) |
|
On April 24, 2013, the joint venture sold the site in Downtown Crossing, Boston, and we received approximately $45,000 for our 50% interest. In connection therewith, we recognized a $2,335 impairment loss in the first quarter. |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) |
|
Includes interests in 85 10th Avenue, Fashion Centre Mall, 50-70 West 93rd Street and others. |
|
||||||||||||
68
Results of Operations – Six Months Ended June 30, 2013 Compared to June 30, 2012 - continued
Income from Real Estate Fund
Below are the components of the income from our Real Estate Fund for the six months ended June 30, 2013 and 2012.
|
|
|
|
|
|
|||||
|
|
(Amounts in thousands) |
|
For the Six Months Ended June 30, |
|
|||||
|
|
|
|
2013 |
|
2012 |
|
|||
|
|
Net investment income |
|
$ |
3,925 |
|
$ |
4,084 |
|
|
|
|
Net unrealized gains |
|
|
47,109 |
|
|
27,979 |
|
|
|
|
Income from Real Estate Fund |
|
|
51,034 |
|
|
32,063 |
|
|
|
|
Less (income) attributable to noncontrolling interests |
|
|
(23,899) |
|
|
(20,239) |
|
|
|
|
Income from Real Estate Fund attributable to Vornado (1) |
|
$ |
27,135 |
|
$ |
11,824 |
|
|
|
|
___________________________________ |
|
|||||||
|
|
|
||||||||
|
|
(1) |
Excludes management, leasing and development fees of $1,676 and $1,420 for the six months ended June 30, 2013 and 2012, respectively, which are included as a component of "fee and other income" on our consolidated statements of income. |
|
||||||
Interest and Other Investment Income (Loss), net
Interest and other investment income (loss), net was a loss of $22,658,000 in the six months ended June 30, 2013, compared to loss of $33,507,000 in the prior year’s six months, an increase in income of $10,849,000. This increase resulted from:
|
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands) |
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
J.C. Penney derivative position ($13,475 mark-to-market loss in 2013, compared to a |
|
|
|
|
|
|
|
|
|
|
$57,687 mark-to-market loss in the prior year) |
|
|
$ |
44,212 |
|
|
|
|
Non-cash impairment loss on J.C. Penney common shares in 2013 |
|
|
|
(39,487) |
|
|
|
|
|
Lower dividends and interest on marketable securities |
|
(5,553) |
|
|
|||
|
|
Income from prepayment penalties in connection with the repayment of a mezzanine loan |
|
|
5,267 |
|
|
||
|
|
Increase in the value of investments in our deferred compensation plan (offset by a corresponding |
|
|
|
|
|
||
|
|
|
increase in the liability for plan assets in general and administrative expenses) |
|
|
1,787 |
|
|
|
|
|
Other, net |
|
|
4,623 |
|
|
||
|
|
|
|
|
|
$ |
10,849 |
|
|
Interest and Debt Expense
Interest and debt expense was $243,650,000 in the six months ended June 30, 2013, compared to $254,379,000 in the prior year’s six months, a decrease of $10,729,000. This decrease was primarily due to $17,131,000 of higher capitalized interest in the current period, partially offset by interest expense of $6,315,000 from the financing of the retail condominium at 666 Fifth Avenue and the Outlets at Bergen Town Center in the first quarter of 2013.
Net Gain (Loss) on Disposition of Wholly Owned and Partially Owned Assets
In the six months ended June 30, 2013, we recognized a $35,719,000 loss on disposition of wholly owned and partially owned assets (primarily from the sale of 10,000,000 J.C. Penney common shares), compared to a $4,856,000 net gain in the prior year’s six months (primarily from the sale of residential condominiums and marketable securities).
Income Tax Expense
Income tax expense was $3,950,000 in the six months ended June 30, 2013, compared to $14,304,000 in the prior year’s six months, a decrease of $10,354,000. This decrease resulted primarily from an $8,554,000 income tax provision in the prior year’s six months applicable to a taxable REIT subsidiary that was liquidated in the fourth quarter of 2012.
69
Results of Operations – Six Months Ended June 30, 2013 Compared to June 30, 2012 - continued
Income from Discontinued Operations
We have reclassified the revenues and expenses of the properties that were sold and that are currently held for sale to “income from discontinued operations” and the related assets and liabilities to “assets related to discontinued operations” and “liabilities related to discontinued operations” for all the periods presented in the accompanying financial statements. The table below sets forth the combined results of assets related to discontinued operations for the six months ended June 30, 2013 and 2012.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended June 30, |
|
|||||
|
|
(Amounts in thousands) |
|
2013 |
|
2012 |
|
|||||
|
|
Total revenues |
|
$ |
29,391 |
|
$ |
106,134 |
|
|
||
|
|
Total expenses |
|
|
22,256 |
|
|
76,096 |
|
|
||
|
|
|
|
|
7,135 |
|
|
30,038 |
|
|
||
|
|
Net gains on sale of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Green Acres Mall |
|
|
|
202,275 |
|
|
- |
|
|
|
|
|
901 Market Street, Philadelphia |
|
|
|
33,058 |
|
|
- |
|
|
|
|
|
The Plant |
|
|
|
32,169 |
|
|
- |
|
|
|
|
|
350 West Mart Center |
|
|
|
- |
|
|
54,911 |
|
|
|
|
|
Other real estate |
|
|
|
492 |
|
|
17,802 |
|
|
|
|
Impairment losses |
|
|
|
(4,007) |
|
|
(13,511) |
|
|
|
|
|
Income from discontinued operations |
|
$ |
271,122 |
|
$ |
89,240 |
|
|
||
Net Income Attributable to Noncontrolling Interests in Consolidated Subsidiaries
Net income attributable to noncontrolling interests in consolidated subsidiaries was $26,216,000 in the six months ended June 30, 2013, compared to $24,318,000 in the prior year’s six months, an increase of $1,898,000. This increase resulted primarily from higher net income allocated to the noncontrolling interests of our Real Estate Fund.
Net Income Attributable to Noncontrolling Interests in the Operating Partnership
Net income attributable to noncontrolling interests in the Operating Partnership was $22,782,000 in the six months ended June 30, 2013, compared to $16,608,000 in the prior year’s six months, an increase of $6,174,000. This increase resulted primarily from higher net income subject to allocation to unitholders.
Preferred Unit Distributions of the Operating Partnership
Preferred unit distributions of the Operating Partnership were $1,134,000 in the six months ended June 30, 2013, compared to $7,747,000 in the prior year’s six months, a decrease of $6,613,000. This decrease resulted from the redemption of the 6.875% Series D-15 cumulative redeemable preferred units in May 2013, and the 7.0% Series D-10 and 6.75% Series D-14 cumulative redeemable preferred units in July 2012.
Preferred Share Dividends
Preferred share dividends were $42,070,000 in the six months ended June 30, 2013, compared to $35,574,000 in the prior year’s six months, an increase of $6,496,000. This increase resulted from the issuance of $300,000,000 of 5.70% Series K cumulative redeemable preferred shares in July 2012 and $300,000,000 of 5.40% Series L cumulative redeemable preferred shares in January 2013, partially offset by the redemption of $262,500,000 of 6.75% Series F and Series H cumulative redeemable preferred shares in February 2013 and $75,000,000 of 7.0% Series E cumulative redeemable preferred shares in August 2012.
Preferred Unit and Share Redemptions
In the six months ended June 30, 2013, we recognized $1,130,000 of expense in connection with preferred unit and share redemptions, comprised of $9,230,000 of expense from the redemption of the 6.75% Series F and Series H cumulative redeemable preferred shares in February 2013, partially offset by an $8,100,000 discount from the redemption of all of the 6.875% Series D-15 cumulative redeemable preferred units in May 2013.
70
Results of Operations – Six Months Ended June 30, 2013 Compared to June 30, 2012 - continued
Same Store EBITDA
Same store EBITDA represents EBITDA from property level operations which are owned by us in both the current and prior year reporting periods. Same store EBITDA excludes segment-level overhead expenses, which are expenses that we do not consider to be property-level expenses, as well as other non-operating items. We present same store EBITDA on both a GAAP basis and a cash basis (which excludes income from the straight-lining of rents, amortization of below-market leases, net of above-market leases and other non-cash adjustments). We present these non-GAAP measures to (i) facilitate meaningful comparisons of the operational performance of our properties and segments, (ii) make decisions on whether to buy, sell or refinance properties, and (iii) compare the performance of our properties and segments to those of our peers. Same store EBITDA should not be considered as an alternative to net income or cash flow from operations and may not be comparable to similarly titled measures employed by other companies.
Below are reconciliations of EBITDA to same store EBITDA on a GAAP basis for each of our segments for the six months ended June 30, 2013, compared to the six months ended June 30, 2012.
|
|
|
|
|
|
|
|
|
|
|
||||
|
(Amounts in thousands) |
|
New York |
|
Washington, DC |
|
Retail Properties |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA for the six months ended June 30, 2013 |
|
$ |
453,260 |
|
$ |
171,022 |
|
$ |
440,732 |
|
|||
|
|
Add-back: |
|
|
|
|
|
|
|
|
|
|
||
|
|
|
Non-property level overhead expenses included above |
|
|
17,703 |
|
|
13,798 |
|
|
10,584 |
|
|
|
|
Less EBITDA from: |
|
|
|
|
|
|
|
|
|
|
||
|
|
|
Acquisitions |
|
|
(33,240) |
|
|
- |
|
|
- |
|
|
|
|
|
Dispositions, including net gains on sale |
|
|
- |
|
|
(71) |
|
|
(274,050) |
|
|
|
|
|
Properties taken out-of-service for redevelopment |
|
|
(9,309) |
|
|
(2,806) |
|
|
(1,383) |
|
|
|
|
|
Other non-operating (income) expense |
|
|
(6,887) |
|
|
54 |
|
|
(58,943) |
|
|
|
GAAP basis same store EBITDA for the six months ended June 30, 2013 |
|
$ |
421,527 |
|
$ |
181,997 |
|
$ |
116,940 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA for the six months ended June 30, 2012 |
|
$ |
403,373 |
|
$ |
196,824 |
|
$ |
147,095 |
|
|||
|
|
Add-back: |
|
|
|
|
|
|
|
|
|
|
||
|
|
|
Non-property level overhead expenses included above |
|
|
15,241 |
|
|
13,181 |
|
|
12,700 |
|
|
|
|
Less EBITDA from: |
|
|
|
|
|
|
|
|
|
|
||
|
|
|
Acquisitions |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
|
Dispositions, including net gains on sale |
|
|
(5,408) |
|
|
(9,962) |
|
|
(39,734) |
|
|
|
|
|
Properties taken out-of-service for redevelopment |
|
|
(9,903) |
|
|
(6,065) |
|
|
(9) |
|
|
|
|
|
Other non-operating expense (income) |
|
|
93 |
|
|
531 |
|
|
(6,615) |
|
|
|
GAAP basis same store EBITDA for the six months ended June 30, 2012 |
|
$ |
403,396 |
|
$ |
194,509 |
|
$ |
113,437 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in GAAP basis same store EBITDA - |
|
|
|
|
|
|
|
|
|
|
|||
|
|
Six months ended June 30, 2013 and June 30, 2012 (1) |
|
$ |
18,131 |
|
$ |
(12,512) |
|
$ |
3,503 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% increase (decrease) in GAAP basis same store EBITDA |
|
|
4.5% |
|
|
(6.4%) |
|
|
3.1% |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
See notes on following page |
|
|
|
|
|
|
|
|
|
|
||
71
Results of Operations – Six Months Ended June 30, 2013 Compared to June 30, 2012 - continued
Notes to preceding tabular information
New York:
The $18,131,000 increase in New York GAAP basis same store EBITDA resulted primarily from an increase in Office and Retail GAAP basis same store EBITDA of $13,900,000 and $3,014,000, respectively. The $13,900,000 increase in Office GAAP basis same store EBITDA resulted primarily from an increase in (i) rental revenue of $7,596,000 (due to a $4.51 increase in average annual rents per square foot to $57.03 from $52.52, partially offset by a 150 basis point decrease in average same store occupancy to 94.8% from 96.3%), and (ii) signage revenue and management and leasing fees of $8,243,000, partially offset by (iii) higher operating expenses, net of reimbursements. The $3,014,000 increase in Retail GAAP basis same store EBITDA resulted primarily from an increase in (i) rental revenue of $1,800,000, (principally due a $4.34 increase in average annual rents per square foot to $117.46 from $113.12), and (ii) fee and other income of $1,116,000.
Washington, DC:
The $12,512,000 decrease in Washington, DC GAAP basis same store EBITDA resulted primarily from a decrease in rental revenue of $12,671,000, primarily due to a 570 basis point decrease in office average same store occupancy to 80.2% from 85.9%, a significant portion of which resulted from the effects of the BRAC statute (see page 49).
Retail Properties:
The $3,503,000 increase in Retail Properties GAAP basis same store EBITDA resulted primarily from an increase in Strips GAAP basis same store EBITDA of $3,344,000, which resulted primarily from higher rental revenue of $2,841,000, due to an 80 basis point increase in average same store occupancy to 92.9% from 92.1%.
72
Results of Operations – Six Months Ended June 30, 2013 Compared to June 30, 2012 - continued
Reconciliation of GAAP basis Same Store EBITDA to Cash basis Same Store EBITDA
|
(Amounts in thousands) |
|
New York |
|
Washington, DC |
|
Retail Properties |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP basis same store EBITDA for the six months ended June 30, 2013 |
|
$ |
421,527 |
|
$ |
181,997 |
|
$ |
116,940 |
|
|||
|
Less: Adjustments for straight line rents, amortization of acquired |
|
|
|
|
|
|
|
|
|
|
|||
|
|
below-market leases, net, and other non-cash adjustments |
|
|
(52,073) |
|
|
(6,763) |
|
|
(6,412) |
|
||
|
Cash basis same store EBITDA for the six months ended June 30, 2013 |
|
$ |
369,454 |
|
$ |
175,234 |
|
$ |
110,528 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP basis same store EBITDA for the six months ended June 30, 2012 |
|
$ |
403,396 |
|
$ |
194,509 |
|
$ |
113,437 |
|
|||
|
Less: Adjustments for straight line rents, amortization of acquired |
|
|
|
|
|
|
|
|
|
|
|||
|
|
below-market leases, net, and other non-cash adjustments |
|
|
(64,171) |
|
|
(4,482) |
|
|
(6,403) |
|
||
|
Cash basis same store EBITDA for the six months ended June 30, 2012 |
|
$ |
339,225 |
|
$ |
190,027 |
|
$ |
107,034 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in Cash basis same store EBITDA - |
|
|
|
|
|
|
|
|
|
|
|||
|
|
Six months ended June 30, 2013 vs. June 30, 2012 |
|
$ |
30,229 |
|
$ |
(14,793) |
|
$ |
3,494 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% increase (decrease) in Cash basis same store EBITDA |
|
|
8.9% |
|
|
(7.8%) |
|
|
3.3% |
|
|||
73
SUPPLEMENTAL INFORMATION
Reconciliation of Net Income (Loss) to EBITDA for the Three Months Ended March 31, 2013.
|
|
|
|
|
|
|
|
|
|
Retail |
|
|
|
(Amounts in thousands) |
New York |
|
Washington, DC |
|
Properties |
|
|||||
|
Net income attributable to Vornado for the three months ended |
|
|
|
|
|
|
|
|
|
||
|
|
March 31, 2013 |
$ |
89,088 |
|
$ |
18,889 |
|
$ |
289,584 |
|
|
|
Interest and debt expense |
|
49,689 |
|
|
31,753 |
|
|
14,223 |
|
||
|
Depreciation and amortization |
|
78,413 |
|
|
35,148 |
|
|
18,519 |
|
||
|
Income tax expense |
|
347 |
|
|
454 |
|
|
- |
|
||
|
EBITDA for the three months ended March 31, 2013 |
$ |
217,537 |
|
$ |
86,244 |
|
$ |
322,326 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of EBITDA to GAAP basis Same Store EBITDA – Three Months Ended June 30, 2013 vs. March 31, 2013
|
(Amounts in thousands) |
|
New York |
|
Washington, DC |
|
Retail Properties |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA for the three months ended June 30, 2013 |
|
$ |
235,723 |
|
$ |
84,778 |
|
$ |
118,406 |
|
|||
|
|
Add-back: |
|
|
|
|
|
|
|
|
|
|
||
|
|
|
Non-property level overhead expenses included above |
|
|
8,881 |
|
|
6,873 |
|
|
5,169 |
|
|
|
|
Less EBITDA from: |
|
|
|
|
|
|
|
|
|
|
||
|
|
|
Acquisitions |
|
|
913 |
|
|
- |
|
|
- |
|
|
|
|
|
Dispositions, including net gains on sale |
|
|
- |
|
|
27 |
|
|
(64,466) |
|
|
|
|
|
Properties taken out-of-service for redevelopment |
|
|
(4,900) |
|
|
(1,066) |
|
|
(916) |
|
|
|
|
|
Other non-operating (income) expense |
|
|
(5,679) |
|
|
422 |
|
|
839 |
|
|
|
GAAP basis same store EBITDA for the three months ended June 30, 2013 |
|
$ |
234,938 |
|
$ |
91,034 |
|
$ |
59,032 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA for the three months ended March 31, 2013 |
|
$ |
217,537 |
|
$ |
86,244 |
|
$ |
322,326 |
|
|||
|
|
Add-back: |
|
|
|
|
|
|
|
|
|
|
||
|
|
|
Non-property level overhead expenses included above |
|
|
8,821 |
|
|
6,925 |
|
|
5,415 |
|
|
|
|
Less EBITDA from: |
|
|
|
|
|
|
|
|
|
|
||
|
|
|
Acquisitions |
|
|
(3,684) |
|
|
- |
|
|
- |
|
|
|
|
|
Dispositions, including net gains on sale |
|
|
- |
|
|
(98) |
|
|
(209,583) |
|
|
|
|
|
Properties taken out-of-service for redevelopment |
|
|
(4,410) |
|
|
(1,740) |
|
|
(467) |
|
|
|
|
|
Other non-operating (income) expense |
|
|
(1,207) |
|
|
(368) |
|
|
(59,783) |
|
|
|
GAAP basis same store EBITDA for the three months ended March 31, 2013 |
$ |
217,057 |
|
$ |
90,963 |
|
$ |
57,908 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in GAAP basis same store EBITDA - |
|
|
|
|
|
|
|
|
|
|
|||
|
|
Three months ended June 30, 2013 and March 31, 2013 |
|
$ |
17,881 |
|
$ |
71 |
|
$ |
1,124 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% increase in GAAP basis same store EBITDA |
|
|
8.2% |
|
|
0.1% |
|
|
1.9% |
|
|||
74
SUPPLEMENTAL INFORMATION – CONTINUED
Reconciliation of GAAP basis Same Store EBITDA to Cash basis Same Store EBITDA – Three Months Ended June 30, 2013 vs. March 31, 2013
|
(Amounts in thousands) |
|
New York |
|
Washington, DC |
|
Retail Properties |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP basis same store EBITDA for the three months ended June 30, 2013 |
|
$ |
234,938 |
|
$ |
91,034 |
|
$ |
59,032 |
|
|||
|
Less: Adjustments for straight line rents, amortization of acquired |
|
|
|
|
|
|
|
|
|
|
|||
|
|
below-market leases, net, and other non-cash adjustments |
|
|
(28,108) |
|
|
(2,597) |
|
|
(3,216) |
|
||
|
Cash basis same store EBITDA for the three months ended June 30, 2013 |
|
$ |
206,830 |
|
$ |
88,437 |
|
$ |
55,816 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP basis same store EBITDA for the three months ended March 31, 2013 |
$ |
217,057 |
|
$ |
90,963 |
|
$ |
57,908 |
|
||||
|
Less: Adjustments for straight line rents, amortization of acquired |
|
|
|
|
|
|
|
|
|
|
|||
|
|
below-market leases, net, and other non-cash adjustments |
|
|
(28,740) |
|
|
(4,167) |
|
|
(3,196) |
|
||
|
Cash basis same store EBITDA for the three months ended March 31, 2013 |
|
$ |
188,317 |
|
$ |
86,796 |
|
$ |
54,712 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in Cash basis same store EBITDA - |
|
|
|
|
|
|
|
|
|
|
|||
|
|
Three months ended June 30, 2013 vs. March 31, 2013 |
|
$ |
18,513 |
|
$ |
1,641 |
|
$ |
1,104 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% increase in Cash basis same store EBITDA |
|
|
9.8% |
|
|
1.9% |
|
|
2.0% |
|
|||
75
Liquidity and Capital Resources
Property rental income is our primary source of cash flow and is dependent upon the occupancy and rental rates of our properties. Our cash requirements include property operating expenses, capital improvements, tenant improvements, leasing commissions, dividends to shareholders, distributions to unitholders of the Operating Partnership, as well as acquisition and development costs. Other sources of liquidity to fund cash requirements include proceeds from debt financings, including mortgage loans, senior unsecured borrowings, and our revolving credit facilities; proceeds from the issuance of common and preferred equity; and asset sales.
We anticipate that cash flow from continuing operations over the next twelve months will be adequate to fund our business operations, cash distributions to unitholders of the Operating Partnership, cash dividends to shareholders, debt amortization and recurring capital expenditures. Capital requirements for development expenditures and acquisitions (excluding Fund acquisitions) may require funding from borrowings and/or equity offerings. Our Real Estate Fund has aggregate unfunded commitments of $246,582,000, including $61,645,000 from us.
We may from time to time purchase or retire outstanding debt securities or redeem our equity securities. Such purchases, if any, will depend on prevailing market conditions, liquidity requirements and other factors. The amounts involved in connection with these transactions could be material to our consolidated financial statements.
Cash Flows for the Six Months Ended June 30, 2013
Our cash and cash equivalents were $781,655,000 at June 30, 2013, a $178,664,000 decrease over the balance at December 31, 2012. Our consolidated outstanding debt was $10,024,737,000 at June 30, 2013, a $1,166,597,000 decrease over the balance at December 31, 2012. As of June 30, 2013 and December 31, 2012, $83,982,000 and $1,170,000,000, respectively, was outstanding under our revolving credit facilities. During the remainder of 2013 and 2014, $177,058,000 and $235,548,000, respectively, of our outstanding debt matures; we may refinance this maturing debt as it comes due or choose to repay it.
Cash flows provided by operating activities of $444,800,000 was comprised of (i) net income of $471,248,000, (ii) $61,190,000 of non-cash adjustments, which include depreciation and amortization expense, the effect of straight-lining of rental income, equity in net income of partially owned entities and net gains on sale of real estate, (iii) return of capital from Real Estate Fund investments of $56,664,000, and (iv) distributions of income from partially owned entities of $23,774,000, partially offset by (v) the net change in operating assets and liabilities of $168,076,000, including $30,893,000 related to Real Estate Fund investments.
Net cash provided by investing activities of $1,070,685,000 was comprised of (i) $648,167,000 of proceeds from sales of real estate and related investments, (ii) $281,991,000 of capital distributions from partially owned entities, (iii) $240,474,000 from the sale of LNR, (iv) $160,715,000 of proceeds from the sale of marketable securities, (v) $85,450,000 from the return of the J.C. Penney derivative collateral, (vi) 47,950,000 of proceeds from repayments of mortgages and mezzanine loans receivable, and (vii) $16,596,000 of changes in restricted cash, partially offset by (viii) $113,060,000 of additions to real estate, (ix) $98,447,000 for the funding of the J.C. Penney derivative collateral, (x) $85,550,000 of development costs and construction in progress, (xi) $59,472,000 of investments in partially owned entities, (xii) $53,992,000 of acquisitions of real estate, and (xiii) 137,000 of investment in mortgage and mezzanine loans receivable and other.
Net cash used in financing activities of $1,694,149,000 was comprised of (i) $2,800,441,000 for the repayments of borrowings, (ii) $299,400,000 for purchases of outstanding preferred units and shares, (iii) $272,825,000 of dividends paid on common shares, (iv) $181,510,000 of distributions to noncontrolling interests, (v) $42,451,000 of dividends paid on preferred shares, (vi) $9,520,000 of debt issuance and other costs, and (vii) $332,000 for the repurchase of shares related to stock compensation agreements and related tax holdings, partially offset by (viii) $1,583,357,000 of proceeds from borrowings, (ix) $290,536,000 of proceeds from the issuance of preferred shares, (x) $33,967,000 of contributions from noncontrolling interests in consolidated subsidiaries, and (xi) $4,470,000 of proceeds received from the exercise of employee share options.
76
Liquidity and Capital Resources – continued
Capital Expenditures
Capital expenditures consist of expenditures to maintain assets, tenant improvement allowances and leasing commissions. Recurring capital expenditures include expenditures to maintain a property’s competitive position within the market and tenant improvements and leasing commissions necessary to re-lease expiring leases or renew or extend existing leases. Non-recurring capital improvements include expenditures to lease space that has been vacant for more than nine months and expenditures completed in the year of acquisition and the following two years that were planned at the time of acquisition, as well as tenant improvements and leasing commissions for space that was vacant at the time of acquisition of a property.
Below is a summary of capital expenditures, leasing commissions and a reconciliation of total expenditures on an accrual basis to the cash expended in the six months ended June 30, 2013.
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
|
|
|||
|
(Amounts in thousands) |
Total |
|
New York |
|
Washington, DC |
|
Properties |
|
Other |
||||||||
|
Expenditures to maintain assets |
$ |
23,035 |
|
$ |
10,119 |
|
$ |
4,814 |
|
$ |
1,855 |
|
$ |
6,247 |
|||
|
Tenant improvements |
|
86,797 |
|
|
55,834 |
|
|
17,373 |
|
|
8,032 |
|
|
5,558 |
|||
|
Leasing commissions |
|
30,654 |
|
|
24,840 |
|
|
3,479 |
|
|
1,339 |
|
|
996 |
|||
|
Non-recurring capital expenditures |
|
2,163 |
|
|
2,163 |
|
|
- |
|
|
- |
|
|
- |
|||
|
Total capital expenditures and leasing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
commissions (accrual basis) |
|
142,649 |
|
|
92,956 |
|
|
25,666 |
|
|
11,226 |
|
|
12,801 |
||
|
Adjustments to reconcile to cash basis: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
Expenditures in the current year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
applicable to prior periods |
|
71,961 |
|
|
24,978 |
|
|
17,393 |
|
|
4,576 |
|
|
25,014 |
|
|
|
Expenditures to be made in future |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
periods for the current period |
|
(77,870) |
|
|
(50,081) |
|
|
(18,297) |
|
|
(9,292) |
|
|
(200) |
|
Total capital expenditures and leasing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
commissions (cash basis) |
$ |
136,740 |
|
$ |
67,853 |
|
$ |
24,762 |
|
$ |
6,510 |
|
$ |
37,615 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tenant improvements and leasing commissions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Per square foot per annum |
$ |
4.14 |
|
$ |
5.08 |
|
$ |
6.98 |
|
$ |
1.23 |
|
$ |
- |
||
|
|
Percentage of initial rent |
|
9.6% |
|
|
7.8% |
|
|
16.7% |
|
|
6.4% |
|
|
- |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Development and Redevelopment Expenditures
Development and redevelopment expenditures consist of all hard and soft costs associated with the development or redevelopment of a property, including tenant improvements, leasing commissions, capitalized interest and operating costs until the property is substantially completed and ready for its intended use.
We are in the process of renovating the Springfield Mall, which is expected to be substantially completed in 2014. The estimated cost of this project is approximately $225,000,000, of which $21,500,000 was expended prior to 2013, $100,000,000 is expected to be expended in 2013 and the balance is to be expended in 2014.
We also plan to develop a new 699-unit residential project in Pentagon City, which is expected to be completed in 2016. The project will include a 37,000 square foot Whole Foods Market at the base of the building. The estimated cost of this project is approximately $250,000,000; a significant portion of which is expected to be financed.
77
Liquidity and Capital Resources – continued
Development and Redevelopment Expenditures - continued
Below is a summary of development and redevelopment expenditures incurred in the six months ended June 30, 2013.
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
|
|
|||
|
(Amounts in thousands) |
Total |
|
New York |
|
Washington, DC |
|
Properties |
|
Other |
||||||||
|
Springfield Mall |
$ |
24,707 |
|
$ |
- |
|
$ |
- |
|
$ |
24,707 |
|
$ |
- |
|||
|
220 Central Park South |
|
10,556 |
|
|
- |
|
|
- |
|
|
- |
|
|
10,556 |
|||
|
1290 Avenue of the Americas |
|
8,723 |
|
|
8,723 |
|
|
- |
|
|
- |
|
|
- |
|||
|
Marriott Marquis Times Square - retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
and signage |
|
5,907 |
|
|
5,907 |
|
|
- |
|
|
- |
|
|
- |
||
|
1540 Broadway |
|
4,355 |
|
|
4,355 |
|
|
- |
|
|
- |
|
|
- |
|||
|
LED Signage |
|
3,685 |
|
|
3,685 |
|
|
- |
|
|
- |
|
|
- |
|||
|
1851 South Bell Street (1900 Crystal Drive) |
|
2,685 |
|
|
- |
|
|
2,685 |
|
|
- |
|
|
- |
|||
|
North Plainfield, New Jersey |
|
2,045 |
|
|
- |
|
|
- |
|
|
2,045 |
|
|
- |
|||
|
Other |
|
22,887 |
|
|
3,639 |
|
|
11,481 |
|
|
5,489 |
|
|
2,278 |
|||
|
|
|
|
|
$ |
85,550 |
|
$ |
26,309 |
|
$ |
14,166 |
|
$ |
32,241 |
|
$ |
12,834 |
In addition to the development and redevelopment projects above, we are in the process of retenanting and repositioning 280 Park Avenue (50% owned). Our share of the estimated cost of this project is approximately $62,000,000, of which $11,000,000 was expended prior to 2013 and $12,000,000 has been expended in 2013.
There can be no assurance that any of our development projects will commence, or if commenced, be completed on schedule or within budget.
Cash Flows for the Six Months Ended June 30, 2012
Our cash and cash equivalents were $471,363,000 at June 30, 2012, a $135,190,000 decrease over the balance at December 31, 2011. This decrease was primarily due to cash flows from financing activities, partially offset by cash flows from operating and investing activities, as discussed below.
Cash flows provided by operating activities of $263,864,000 was comprised of (i) net income of $338,492,000, (ii) distributions of income from partially owned entities of $34,613,000, and (iii) $73,175,000 of non-cash adjustments, which include depreciation and amortization expense, the effect of straight-lining of rental income, equity in net income of partially owned entities and net gains on sale of real estate, partially offset by (iv) the net change in operating assets and liabilities of $182,416,000, including $85,867,000 related to Real Estate Fund investments.
Net cash provided by investing activities of $170,894,000 was comprised of (i) $370,037,000 of proceeds from sales of real estate and related investments, (ii) $58,460,000 of proceeds from the sale of marketable securities, (iii) $24,950,000 from the return of the J.C. Penney derivative collateral, (iv) $17,963,000 of capital distributions from partially owned entities, (v) $13,123,000 of proceeds from the repayment of loan to officer, and (vi) $1,994,000 of proceeds from repayments of mortgage and mezzanine loans receivable, partially offset by (vii) $83,368,000 of additions to real estate, (viii) $70,000,000 for the funding of the J.C. Penney derivative collateral, (ix) $58,069,000 of development costs and construction in progress, (x) $57,237,000 of investments in partially owned entities, (xi) $32,156,000 of acquisitions of real estate and other, (xii) $14,658,000 of changes in restricted cash, and (xiii) $145,000 of investment in mortgage and mezzanine loans receivable and other.
Net cash used in financing activities of $569,948,000 was comprised of (i) $1,507,220,000 for the repayments of borrowings, (ii) $256,119,000 of dividends paid on common shares, (iii) $69,367,000 of distributions to noncontrolling interests, (iv) $35,576,000 of dividends paid on preferred shares, (v) $30,034,000 for the repurchase of shares related to stock compensation agreements and related tax holdings, and (vi) $14,648,000 of debt issuance and other costs, partially offset by (vii) $1,225,000,000 of proceeds from borrowings, (viii) $108,349,000 of contributions from noncontrolling interests in consolidated subsidiaries, and (ix) $9,667,000 of proceeds received from exercise of employee share options.
78
Liquidity and Capital Resources – continued
Capital Expenditures in the six months ended June 30, 2012
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
|
|
|||
|
(Amounts in thousands) |
Total |
|
New York |
|
Washington, DC |
|
Properties |
|
Other |
||||||||
|
Expenditures to maintain assets |
$ |
22,625 |
|
$ |
10,033 |
|
$ |
5,244 |
|
$ |
2,665 |
|
$ |
4,683 |
|||
|
Tenant improvements |
|
60,511 |
|
|
25,820 |
|
|
25,332 |
|
|
6,503 |
|
|
2,856 |
|||
|
Leasing commissions |
|
23,438 |
|
|
14,219 |
|
|
7,342 |
|
|
1,755 |
|
|
122 |
|||
|
Non-recurring capital expenditures |
|
4,877 |
|
|
4,095 |
|
|
- |
|
|
- |
|
|
782 |
|||
|
Total capital expenditures and leasing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
commissions (accrual basis) |
|
111,451 |
|
|
54,167 |
|
|
37,918 |
|
|
10,923 |
|
|
8,443 |
||
|
Adjustments to reconcile to cash basis: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
Expenditures in the current year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
applicable to prior periods |
|
58,095 |
|
|
20,667 |
|
|
16,603 |
|
|
4,917 |
|
|
15,908 |
|
|
|
Expenditures to be made in future |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
periods for the current period |
|
(69,209) |
|
|
(33,249) |
|
|
(27,479) |
|
|
(6,951) |
|
|
(1,530) |
|
Total capital expenditures and leasing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
commissions (cash basis) |
$ |
100,337 |
|
$ |
41,585 |
|
$ |
27,042 |
|
$ |
8,889 |
|
$ |
22,821 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tenant improvements and leasing commissions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Per square foot per annum |
$ |
3.56 |
|
$ |
4.57 |
|
$ |
4.91 |
|
$ |
1.05 |
|
$ |
- |
||
|
|
Percentage of initial rent |
|
8.6% |
|
|
7.0% |
|
|
12.7% |
|
|
5.4% |
|
|
- |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Development and Redevelopment Expenditures in the six months ended June 30, 2012
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
|
|
|||
|
(Amounts in thousands) |
Total |
|
New York |
|
Washington, DC |
|
Properties |
|
Other |
||||||||
|
510 Fifth Avenue |
$ |
8,369 |
|
$ |
8,369 |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|||
|
Bergen Town Center |
|
8,114 |
|
|
- |
|
|
- |
|
|
8,114 |
|
|
- |
|||
|
Crystal Square 5 |
|
6,976 |
|
|
- |
|
|
6,976 |
|
|
- |
|
|
- |
|||
|
Beverly Connection |
|
5,842 |
|
|
- |
|
|
- |
|
|
5,842 |
|
|
- |
|||
|
220 Central Park South |
|
3,108 |
|
|
- |
|
|
- |
|
|
- |
|
|
3,108 |
|||
|
1290 Avenue of the Americas |
|
2,947 |
|
|
2,947 |
|
|
- |
|
|
- |
|
|
- |
|||
|
Poughkeepsie, New York |
|
1,411 |
|
|
- |
|
|
- |
|
|
1,411 |
|
|
- |
|||
|
Crystal City Hotel |
|
1,316 |
|
|
- |
|
|
1,316 |
|
|
- |
|
|
- |
|||
|
Crystal Plaza 5 |
|
1,191 |
|
|
- |
|
|
1,191 |
|
|
- |
|
|
- |
|||
|
Other |
|
18,795 |
|
|
5,933 |
|
|
5,327 |
|
|
7,260 |
|
|
275 |
|||
|
|
|
|
|
$ |
58,069 |
|
$ |
17,249 |
|
$ |
14,810 |
|
$ |
22,627 |
|
$ |
3,383 |
79
Liquidity and Capital Resources – continued
Other Commitments and Contingencies
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 is not expected to have a material adverse effect on our financial position, results of operations or cash flows.
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.
Our mortgage loans are non-recourse to us. However, in certain cases we have provided guarantees or master leased tenant space. These guarantees and master leases terminate either upon the satisfaction of specified circumstances or repayment of the underlying loans. As of June 30, 2013, the aggregate dollar amount of these guarantees and master leases is approximately $372,000,000.
At June 30, 2013, $22,053,000 of letters of credit were outstanding under one of our revolving credit facilities. Our credit facilities contain financial covenants that require us to maintain minimum interest coverage and maximum debt to market capitalization ratios, and provide for higher interest rates in the event of a decline in our ratings below Baa3/BBB. Our 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.
Two of our wholly owned subsidiaries that are contracted to develop and operate the Cleveland Medical Mart and Convention Center, in Cleveland, Ohio, are required to fund $11,500,000, primarily for tenant improvements, and they are responsible for operating expenses and are entitled to the net operating income, if any, upon the completion of development and the commencement of operations. As of June 30, 2013, our subsidiaries have funded approximately $3,177,000 of the commitment.
As of June 30, 2013, we expect to fund additional capital to certain of our partially owned entities aggregating approximately $168,000,000.
80
Funds From Operations (“FFO”)
FFO is computed in accordance with the definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts (“NAREIT”). NAREIT defines FFO as GAAP net income or loss adjusted to exclude net gain from sales of depreciated real estate assets, real estate impairment losses, depreciation and amortization expense from real estate assets, extraordinary items and other specified non-cash items, including the pro rata share of such adjustments of unconsolidated subsidiaries. FFO and FFO per diluted share are used by management, investors and analysts to facilitate meaningful comparisons of operating performance between periods and among our peers because it excludes the effect of real estate depreciation and amortization and net gains on sales, which are based on historical costs and implicitly assume that the value of real estate diminishes predictably over time, rather than fluctuating based on existing market conditions. FFO does not represent cash generated from operating activities and is not necessarily indicative of cash available to fund cash requirements and should not be considered as an alternative to net income as a performance measure or cash flows as a liquidity measure. FFO may not be comparable to similarly titled measures employed by other companies. The calculations of both the numerator and denominator used in the computation of income per share are disclosed in Note 20 – Income per Share , in our consolidated financial statements on page 31 of this Quarterly Report on Form 10-Q.
FFO for the Three and Six Months Ended June 30, 2013 and 2012
FFO attributable to common shareholders plus assumed conversions was $235,348,000, or $1.25 per diluted share for the three months ended June 30, 2013, compared to $166,672,000, or $0.89 per diluted share, for the prior year’s quarter. FFO attributable to common shareholders plus assumed conversions was $437,168,000, or $2.33 per diluted share for the six months ended June 30, 2013, compared to $516,328,000, or $2.72 per diluted share, for the prior year’s six months. Details of certain items that affect comparability are discussed in the financial results summary of our “Overview.”
|
|
For The Three Months |
|
For The Six Months |
||||||||||
|
(Amounts in thousands, except per share amounts) |
Ended June 30, |
|
Ended June 30, |
||||||||||
|
Reconciliation of our net income to FFO: |
2013 |
|
2012 |
|
2013 |
|
2012 |
||||||
|
Net income attributable to Vornado |
$ |
158,194 |
|
$ |
38,297 |
|
$ |
421,116 |
|
$ |
289,819 |
||
|
Depreciation and amortization of real property |
|
126,728 |
|
|
126,063 |
|
|
259,241 |
|
|
258,621 |
||
|
Net gains on sale of real estate |
|
(65,665) |
|
|
(16,896) |
|
|
(267,994) |
|
|
(72,713) |
||
|
Real estate impairment losses |
|
2,493 |
|
|
13,511 |
|
|
4,007 |
|
|
13,511 |
||
|
Proportionate share of adjustments to equity in net income |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
of Toys, to arrive at FFO: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization of real property |
|
17,480 |
|
|
16,513 |
|
|
36,805 |
|
|
33,801 |
|
|
|
Real estate impairment losses |
|
620 |
|
|
1,368 |
|
|
4,270 |
|
|
8,394 |
|
|
|
Income tax effect of above adjustments |
|
(6,326) |
|
|
(6,351) |
|
|
(14,376) |
|
|
(14,848) |
|
Proportionate share of adjustments to equity in net income of |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
partially owned entities, excluding Toys, to arrive at FFO: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization of real property |
|
19,486 |
|
|
21,684 |
|
|
41,316 |
|
|
43,060 |
|
|
|
Net gains on sale of real estate |
|
- |
|
|
(234) |
|
|
(465) |
|
|
(895) |
|
|
|
Real estate impairment losses |
|
- |
|
|
- |
|
|
- |
|
|
1,849 |
|
Noncontrolling interests' share of above adjustments |
|
(5,421) |
|
|
(9,524) |
|
|
(3,607) |
|
|
(16,584) |
||
|
FFO |
|
247,589 |
|
|
184,431 |
|
|
480,313 |
|
|
544,015 |
||
|
Preferred share dividends |
|
(20,368) |
|
|
(17,787) |
|
|
(42,070) |
|
|
(35,574) |
||
|
Preferred unit and share redemptions |
|
8,100 |
|
|
- |
|
|
(1,130) |
|
|
- |
||
|
FFO attributable to common shareholders |
|
235,321 |
|
|
166,644 |
|
|
437,113 |
|
|
508,441 |
||
|
Convertible preferred share dividends |
|
27 |
|
|
28 |
|
|
55 |
|
|
57 |
||
|
Interest on 3.88% exchangeable senior debentures |
|
- |
|
|
- |
|
|
- |
|
|
7,830 |
||
|
FFO attributable to common shareholders plus assumed conversions |
$ |
235,348 |
|
$ |
166,672 |
|
$ |
437,168 |
|
$ |
516,328 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Reconciliation of Weighted Average Shares |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Weighted average common shares outstanding |
|
186,931 |
|
|
185,673 |
|
|
186,842 |
|
|
185,521 |
|
|
|
Effect of dilutive securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employee stock options and restricted share awards |
|
742 |
|
|
669 |
|
|
737 |
|
|
700 |
|
|
|
Convertible preferred shares |
|
47 |
|
|
49 |
|
|
48 |
|
|
50 |
|
|
|
3.88% exchangeable senior debentures |
|
- |
|
|
- |
|
|
- |
|
|
3,430 |
|
|
Denominator for FFO per diluted share |
|
187,720 |
|
|
186,391 |
|
|
187,627 |
|
|
189,701 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO attributable to common shareholders plus assumed conversions |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
per diluted share |
$ |
1.25 |
|
$ |
0.89 |
|
$ |
2.33 |
|
$ |
2.72 |
|
81
Item 3. Quantitative and Qualitative
Disclosures About Market Risk
We have exposure to fluctuations in market interest rates. Market interest rates are 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) |
2013 |
|
2012 |
||||||||||||
|
|
|
|
|
|
|
|
Weighted |
|
Effect of 1% |
|
|
|
|
Weighted |
|
|
|
|
|
June 30, |
|
|
Average |
|
Change In |
|
December 31, |
|
Average |
|||
|
Consolidated debt: |
Balance |
|
|
Interest Rate |
|
Base Rates |
|
Balance |
|
Interest Rate |
|||||
|
|
Variable rate |
$ |
1,353,742 |
|
|
2.35% |
|
$ |
13,537 |
|
$ |
3,062,325 |
|
1.85% |
|
|
|
Fixed rate |
|
8,670,995 |
|
|
5.04% |
|
|
- |
|
|
8,129,009 |
|
5.18% |
|
|
|
|
|
$ |
10,024,737 |
|
|
4.67% |
|
|
13,537 |
|
$ |
11,191,334 |
|
4.27% |
|
Pro-rata share of debt of non-consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
entities (non-recourse): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable rate – excluding Toys |
$ |
193,143 |
|
|
2.12% |
|
|
1,931 |
|
$ |
264,531 |
|
2.88% |
|
|
|
Variable rate – Toys |
|
699,034 |
|
|
5.95% |
|
|
6,990 |
|
|
703,922 |
|
5.69% |
|
|
|
Fixed rate (including $982,992 and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$1,148,407 of Toys debt in 2013 and 2012) |
|
2,939,306 |
|
|
7.03% |
|
|
- |
|
|
3,030,476 |
|
7.04% |
|
|
|
|
$ |
3,831,483 |
|
|
6.59% |
|
|
8,921 |
|
$ |
3,998,929 |
|
6.53% |
|
Noncontrolling interests’ share of above |
|
|
|
|
|
|
|
(1,303) |
|
|
|
|
|
||
|
Total change in annual net income |
|
|
|
|
|
|
$ |
21,155 |
|
|
|
|
|
||
|
Per share-diluted |
|
|
|
|
|
|
$ |
0.11 |
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 June 30, 2013, we have one interest rate cap with a principal amount of $60,000,000 and an interest rate of 2.36%. This cap is based on a notional amount of $60,000,000 and caps LIBOR at a rate of 7.00%. In addition, we have one interest rate swap on a $425,000,000 mortgage loan that swapped the rate from LIBOR plus 2.00% (2.19% at June 30, 2013) to a fixed rate of 5.13% for the remaining five-year term of the loan.
As of June 30, 2013, we have investments in mezzanine loans with an aggregate carrying amount of $151,052,000 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 Debt
The estimated fair value of our consolidated debt is calculated based on current market prices and discounted cash flows at the rate at which similar loans could be made currently to borrowers with similar credit ratings, for the remaining term of such debt. As of June 30, 2013, the estimated fair value of our consolidated debt was $10,081,982,000.
Derivative Instruments
We have, and may in the future enter into, derivative positions that do not qualify for hedge accounting treatment, including our economic interest in J.C. Penney common shares. 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 (loss), net” 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 in any given period. In the three months ended June 30, 2013 and 2012, we recognized income of $9,065,000 and a loss of $58,732,000, respectively. In the six months ended June 30, 2013 and 2012, we recognized losses of $13,475,000 and $57,687,000, respectively.
82
Item 4. Controls and
Procedures
Disclosure Controls and Procedures: The Company’s management, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the Company’s 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 report. Based on such evaluation, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that, as of June 30, 2013, such disclosure controls and procedures were effective.
Internal Control Over Financial Reporting: There have not been any changes in the Company’s internal control over financial reporting (as such term is defined in Rule 13a-15(f) under the Securities and Exchange Act of 1934, as amended) during the fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
83
Item 1. 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 is not expected to have a material adverse effect on our financial position, results of operations or cash flows.
Item
1A. Risk Factors
There were no material changes to the Risk Factors disclosed in our Annual Report on Form 10-K for the year ended December 31, 2012.
Item 2. Unregistered
Sales of Equity Securities and Use of Proceeds
During the second quarter of 2013, we issued 17,933 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 the Annual Report on Form 10-K for the year ended December 31, 2012, and such information is incorporated by reference herein.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
Not applicable.
Item 5. Other Information
None.
Item 6. Exhibits
Exhibits required by Item 601 of Regulation S-K are filed herewith or incorporated herein by reference and are listed in the attached Exhibit Index.
84
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
|
|
VORNADO REALTY TRUST |
|
|
|
(Registrant) |
|
|
|
|
|
|
|
|
|
Date: August 5, 2013 |
By: |
/s/ Stephen W. Theriot |
|
|
|
Stephen W. Theriot, Chief Financial Officer
|
85
|
|
EXHIBIT INDEX |
|||||
|
|
|
|
|
|
|
|
|
Exhibit No. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.3 |
|
- |
Articles Supplementary, 5.40% Series L Cumulative Redeemable Preferred Shares of |
* |
|
|
|
|
|
|
Beneficial Interest, liquidation preference $25.00 per share, no par value – Incorporated by |
|
|
|
|
|
|
|
reference to Exhibit 3.6 to Vornado Realty Trust’s Registration Statement on Form 8-A |
|
|
|
|
|
|
|
(File No. 001-11954), filed on January 25, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
3.49 |
|
- |
Forty-Fifth Amendment to Second Amended and Restated Agreement of Limited Partnership, |
* |
|
|
|
|
|
|
dated as of January 25, 2013 – Incorporated by reference to Exhibit 3.1 to Vornado Realty |
|
|
|
|
|
|
|
L.P.’s Current Report on Form 8-K (File No. 001-34482), filed on January 25, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
10.46 |
** |
- |
Letter Agreement between Vornado Realty Trust and Michael D. Fascitelli, dated |
* |
|
|
|
|
|
|
February 27, 2013. Incorporated by reference to Exhibit 99.1 to Vornado Realty Trust’s |
|
|
|
|
|
|
|
Current Report on Form 8-K (File No. 001-11954), filed on February 27, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
10.47 |
** |
- |
Waiver and Release between Vornado Realty Trust and Michael D. Fascitelli, dated |
* |
|
|
|
|
|
|
February 27, 2013. Incorporated by reference to Exhibit 99.2 to Vornado Realty Trust’s |
|
|
|
|
|
|
|
Current Report on Form 8-K (File No. 001-11954), filed on February 27, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
10.48 |
|
- |
Amendment to June 2011 Revolving Credit Agreement dated as of March 28, 2013, by and |
* |
|
|
|
|
|
|
among Vornado Realty L.P., as Borrower, the banks listed on the signature pages, and |
|
|
|
|
|
|
|
J.P. Morgan Chase Bank N.A., as Administrative Agent. Incorporated by reference to |
|
|
|
|
|
|
|
Exhibit 10.48 to Vornado Realty Trust’s Quarterly Report on Form 10-Q for the quarter |
|
|
|
|
|
|
|
ended March 31, 2013 (File No. 001-11954), filed on May 6, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
10.49 |
|
- |
Amendment to November 2011 Revolving Credit Agreement dated as of March 28, 2013, by |
* |
|
|
|
|
|
|
and among Vornado Realty L.P., as Borrower, the banks listed on the signature pages, and |
|
|
|
|
|
|
|
J.P. Morgan Chase Bank N.A., as Administrative Agent. Incorporated by reference to |
|
|
|
|
|
|
|
Exhibit 10.49 to Vornado Realty Trust’s Quarterly Report on Form 10-Q for the quarter |
|
|
|
|
|
|
|
ended March 31, 2013 (File No. 001-11954), filed on May 6, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
10.50 |
** |
- |
Form of Vornado Realty Trust 2013 Outperformance Plan Award Agreement. Incorporated |
* |
|
|
|
|
|
|
by reference to Exhibit 10.50 to Vornado Realty Trust’s Quarterly Report on Form 10-Q |
|
|
|
|
|
|
|
for the quarter ended March 31, 2013 (File No. 001-11954), filed on May 6, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
10.51 |
** |
- |
Employment agreement between Vornado Realty Trust and Stephen W. Theriot dated |
|
|
|
|
|
|
|
June 1, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
15.1 |
|
- |
Letter regarding Unaudited Interim Financial |
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
______________________________
|
|
|
|
|
|
* |
|
Incorporated by reference |
|
|
|
|
|
** |
|
Management contract or compensation agreement |
|
|
|
|
|
|||||
86
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|