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, 2008

 

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 is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See 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, 2008, 153,889,331 of the registrant’s common shares of beneficial interest are outstanding.

 


 


 

PART I.

 

Financial Information:

 

 

 

 

 

 

Item 1.

Financial Statements:

Page Number

 

 

 

 

 

 

Consolidated Balance Sheets (Unaudited) as of
June 30, 2008 and December 31, 2007

3

 

 

 

 

 

 

Consolidated Statements of Income (Unaudited) for the Three and Six
Months Ended June 30, 2008 and 2007

4

 

 

 

 

 

 

Consolidated Statements of Cash Flows (Unaudited) for the
Six Months Ended June 30, 2008 and 2007

5

 

 

 

 

 

 

Notes to Consolidated Financial Statements (Unaudited)

7

 

 

 

 

 

 

Report of Independent Registered Public Accounting Firm

32

 

 

 

 

 

Item 2.

Management’s Discussion and Analysis of Financial Condition
and Results of Operations

33

 

 

 

 

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

68

 

 

 

 

 

Item 4.

Controls and Procedures

69

 

 

 

 

 

 

 

 

 

 

 

 

PART II.

 

Other Information:

 

 

 

 

 

 

Item 1.

Legal Proceedings

70

 

 

 

 

 

Item 1A.

Risk Factors

71

 

 

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

71

 

 

 

 

 

Item 3.

Defaults Upon Senior Securities

71

 

 

 

 

 

Item 4.

Submission of Matters to a Vote of Security Holders

71

 

 

 

 

 

Item 5.

Other Information

71

 

 

 

 

 

Item 6.

Exhibits

71

 

 

 

 

Signatures

 

 

72

 

 

 

 

Exhibit Index

 

 

73

 

 

2

 

 


VORNADO REALTY TRUST

CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

 

(Amounts in thousands, except share and per share amounts)

 

 

 

ASSETS

 

June 30,
2008

 

December 31,
2007

 

Real estate, at cost:

 

 

 

 

 

 

 

Land

 

$

4,417,348

 

$

4,576,479

 

Buildings and improvements

 

 

11,720,752

 

 

11,523,977

 

Development costs and construction in progress

 

 

1,087,294

 

 

821,991

 

Leasehold improvements and equipment

 

 

109,711

 

 

106,060

 

Total

 

 

17,335,105

 

 

17,028,507

 

Less accumulated depreciation and amortization

 

 

(1,969,257

)

 

(1,802,055

)

Real estate, net

 

 

15,365,848

 

 

15,226,452

 

Cash and cash equivalents

 

 

1,712,032

 

 

1,154,595

 

Escrow deposits and restricted cash

 

 

384,019

 

 

378,732

 

Marketable securities

 

 

275,629

 

 

322,992

 

Accounts receivable, net of allowance for doubtful accounts of $23,181 and $19,151

 

 

163,190

 

 

168,183

 

Investments in partially owned entities, including Alexander’s of $140,400 and $122,797

 

 

1,079,359

 

 

1,206,742

 

Investment in Toys “R” Us

 

 

343,116

 

 

298,089

 

Mezzanine loans receivable

 

 

466,674

 

 

492,339

 

Receivable arising from the straight-lining of rents, net of allowance of $3,403 and $3,076

 

 

551,792

 

 

513,137

 

Deferred leasing and financing costs, net of accumulated amortization of $146,760 and $123,624

 

 

303,132

 

 

273,958

 

Assets related to discontinued operations

 

 

112,164

 

 

1,632,318

 

Due from officers

 

 

13,185

 

 

13,228

 

Other assets

 

 

731,433

 

 

798,170

 

 

 

$

21,501,573

 

$

22,478,935

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes and mortgages payable

 

$

8,661,452

 

$

7,938,457

 

Convertible senior debentures

 

 

2,365,237

 

 

2,360,412

 

Senior unsecured notes

 

 

698,964

 

 

698,656

 

Exchangeable senior debentures

 

 

493,679

 

 

492,857

 

Revolving credit facility debt

 

 

 

 

405,656

 

Accounts payable and accrued expenses

 

 

515,863

 

 

480,123

 

Deferred credit

 

 

780,225

 

 

848,852

 

Officers’ deferred compensation plan

 

 

81,824

 

 

67,714

 

Deferred tax liabilities

 

 

19,698

 

 

241,895

 

Other liabilities

 

 

151,767

 

 

118,983

 

Liabilities related to discontinued operations

 

 

750

 

 

1,332,630

 

Total liabilities

 

 

13,769,459

 

 

14,986,235

 

Minority interest, including unitholders in the Operating Partnership

 

 

1,383,350

 

 

1,374,301

 

Commitments and contingencies

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

 

Preferred shares of beneficial interest: no par value per share; authorized 110,000,000
shares; issued and outstanding 33,958,724 and 33,980,362 shares

 

 

824,013

 

 

825,095

 

Common shares of beneficial interest: $.04 par value per share; authorized,
250,000,000 shares; issued and outstanding 153,889,331 and 153,076,606 shares

 

 

6,216

 

 

6,140

 

Additional capital

 

 

5,382,214

 

 

5,339,570

 

Earnings in excess of (less than) distributions

 

 

164,652

 

 

(82,178

)

Accumulated other comprehensive (loss) income

 

 

(28,331

)

 

29,772

 

Total shareholders’ equity

 

 

6,348,764

 

 

6,118,399

 

 

 

$

21,501,573

 

$

22,478,935

 

 

See notes to consolidated financial statements (unaudited).

 

3

 

 


VORNADO REALTY TRUST

CONSOLIDATED STATEMENTS OF INCOME

(UNAUDITED)

 

 

 

For The Three
Months Ended June 30,

 

For The Six
Months Ended June 30,

 

(Amounts in thousands, except per share amounts)

 

2008

 

2007

 

2008

 

2007

 

REVENUES:

 

 

 

 

 

 

 

 

 

 

 

 

 

Property rentals

 

$

558,855

 

$

481,131

 

$

1,092,289

 

$

912,739

 

Tenant expense reimbursements

 

 

84,898

 

 

77,267

 

 

172,058

 

 

149,690

 

Fee and other income

 

 

30,612

 

 

24,822

 

 

59,300

 

 

53,843

 

Total revenues

 

 

674,365

 

 

583,220

 

 

1,323,647

 

 

1,116,272

 

EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating

 

 

256,358

 

 

227,212

 

 

517,609

 

 

438,961

 

Depreciation and amortization

 

 

130,948

 

 

110,768

 

 

261,558

 

 

198,921

 

General and administrative

 

 

50,285

 

 

49,789

 

 

99,670

 

 

90,203

 

Costs of acquisitions not consummated

 

 

726

 

 

 

 

3,009

 

 

8,807

 

Total expenses

 

 

438,317

 

 

387,769

 

 

881,846

 

 

736,892

 

Operating income

 

 

236,048

 

 

195,451

 

 

441,801

 

 

379,380

 

Income applicable to Alexander’s

 

 

15,351

 

 

9,484

 

 

23,280

 

 

23,003

 

(Loss) income applicable to Toys “R” Us

 

 

(30,711

)

 

(20,029

)

 

49,651

 

 

38,632

 

Income (loss) from partially owned entities

 

 

4,285

 

 

8,195

 

 

(26,068

)

 

16,890

 

Interest and other investment income

 

 

23,793

 

 

119,689

 

 

37,897

 

 

173,193

 

Interest and debt expense (including amortization of deferred
financing costs of $4,681 and $3,676 in each three-month
period, respectively, and $8,924 and $7,514 in each six-month period, respectively)

 

 

(150,316

)

 

(140,293

)

 

(298,495

)

 

(270,991

)

Net gains on disposition of wholly owned and partially owned
assets other than depreciable real estate

 

 

3,386

 

 

15,778

 

 

3,386

 

 

16,687

 

Minority interest of partially owned entities

 

 

1,837

 

 

1,346

 

 

2,243

 

 

1,696

 

Income before income taxes

 

 

103,673

 

 

189,621

 

 

233,695

 

 

378,490

 

Income tax (expense) benefit

 

 

(4,915

)

 

(2,508

)

 

212,414

 

 

(2,597

)

Income from continuing operations

 

 

98,758

 

 

187,113

 

 

446,109

 

 

375,893

 

Income from discontinued operations, net of minority interest

 

 

53,005

 

 

478

 

 

154,340

 

 

624

 

Income before allocation to minority limited partners

 

 

151,763

 

 

187,591

 

 

600,449

 

 

376,517

 

Minority limited partners’ interest in the Operating Partnership

 

 

(7,285

)

 

(16,852

)

 

(38,955

)

 

(34,029

)

Perpetual preferred unit distributions of the Operating Partnership

 

 

(4,818

)

 

(4,819

)

 

(9,637

)

 

(9,637

)

Net income

 

 

139,660

 

 

165,920

 

 

551,857

 

 

332,851

 

Preferred share dividends

 

 

(14,274

)

 

(14,295

)

 

(28,549

)

 

(28,591

)

NET INCOME applicable to common shares

 

$

125,386

 

$

151,625

 

$

523,308

 

$

304,260

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME PER COMMON SHARE – BASIC:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

0.48

 

$

1.00

 

$

2.40

 

$

2.01

 

Income from discontinued operations

 

 

0.34

 

 

 

 

1.01

 

 

 

Net income per common share

 

$

0.82

 

$

1.00

 

$

3.41

 

$

2.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME PER COMMON SHARE – DILUTED:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

0.46

 

$

0.96

 

$

2.32

 

$

1.92

 

Income from discontinued operations

 

 

0.33

 

 

 

 

0.94

 

 

 

Net income per common share

 

$

0.79

 

$

0.96

 

$

3.26

 

$

1.92

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DIVIDENDS PER COMMON SHARE

 

$

0.90

 

$

0.85

 

$

1.80

 

$

1.70

 

 

See notes to consolidated financial statements (unaudited).

 

4

 

 


VORNADO REALTY TRUST

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

 

 

 

For The Six Months Ended
June 30,

 

(Amounts in thousands)

 

2008

 

2007

 

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

Net income

 

$

551,857

 

$

332,851

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

Depreciation and amortization (including amortization of debt issuance costs)

 

 

291,689

 

 

249,259

 

Write-off of deferred tax liability

 

 

(222,174

)

 

 

Net gain on sale of Americold

 

 

(112,690

)

 

 

Equity in income of partially owned entities, including Alexander’s and Toys

 

 

(81,431

)

 

(79,333

)

Net gains on sale of real estate

 

 

(57,411

)

 

 

Minority limited partners’ interest in the Operating Partnership

 

 

55,035

 

 

34,022

 

Amortization of below market leases, net

 

 

(49,129

)

 

(34,322

)

Straight-lining of rental income

 

 

(40,710

)

 

(42,128

)

Write-off of pre-development costs

 

 

34,200

 

 

 

Net losses (gains) from derivative positions

 

 

21,830

 

 

(81,454

)

Distributions of income from partially owned entities

 

 

20,051

 

 

11,767

 

Other non-cash adjustments

 

 

15,994

 

 

10,481

 

Perpetual preferred unit distributions of the Operating Partnership

 

 

9,637

 

 

9,637

 

Marketable equity security – impairment loss

 

 

9,073

 

 

 

Minority interest of partially owned entities

 

 

(5,818

)

 

(8,232

)

Net gains on dispositions of wholly owned and partially owned assets
other than depreciable real estate

 

 

(3,386

)

 

(16,687

)

Write-off for costs of acquisitions not consummated

 

 

3,009

 

 

8,707

 

Loss on early extinguishment of debt and write-off of unamortized financing costs

 

 

 

 

5,969

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

Accounts receivable, net

 

 

7,029

 

 

4,744

 

Other assets

 

 

(17,542

)

 

(31,288

)

Accounts payable and accrued expenses

 

 

10,304

 

 

(78,829

)

Other liabilities

 

 

14,099

 

 

4,274

 

Net cash provided by operating activities

 

 

453,516

 

 

299,438

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

Proceeds from sales of real estate and real estate related investments

 

 

350,591

 

 

 

Development costs and construction in progress

 

 

(253,159

)

 

(140,253

)

Distributions of capital from partially owned entities

 

 

140,069

 

 

8,997

 

Investments in partially owned entities

 

 

(96,277

)

 

(166,611

)

Additions to real estate

 

 

(97,804

)

 

(76,164

)

Proceeds received from repayment of notes and mortgage loans receivable

 

 

50,951

 

 

113,291

 

Acquisitions of real estate and other

 

 

(32,484

)

 

(2,585,928

)

Deposits in connection with real estate acquisitions, including pre-acquisition costs

 

 

(9,185

)

 

(20,691

)

Proceeds from sales of, and return of investment in, marketable securities

 

 

8,338

 

 

36,253

 

Investments in notes and mortgage loans receivable

 

 

(7,397

)

 

(204,914

)

Cash restricted, including mortgage escrows

 

 

(16,340

)

 

18,473

 

Purchases of marketable securities

 

 

(2,140

)

 

(151,024

)

Proceeds received from Officer loan repayment

 

 

 

 

2,000

 

Net cash provided by (used in) investing activities

 

 

35,163

 

 

(3,166,571

)

 

See notes to consolidated financial statements (unaudited).

 

5

 

 


VORNADO REALTY TRUST

CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED

(UNAUDITED)

 

(Amounts in thousands)

 

For The Six Months
Ended June 30,

 

 

2008

 

2007

 

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

Proceeds from borrowings

 

 

1,215,500

 

 

2,510,217

 

Repayments of borrowings

 

 

(793,599

)

 

(714,873

)

Dividends paid on common shares

 

 

(276,478

)

 

(257,943

)

Distributions to minority partners

 

 

(47,083

)

 

(41,929

)

Dividends paid on preferred shares

 

 

(28,567

)

 

(28,645

)

Debt issuance costs

 

 

(13,155

)

 

(8,156

)

Proceeds from exercise of share options and other

 

 

12,140

 

 

5,304

 

Purchase of marketable securities in connection with the defeasance of mortgage notes payable

 

 

 

 

(86,653

)

Net cash provided by financing activities

 

 

68,758

 

 

1,377,322

 

Net increase (decrease) in cash and cash equivalents

 

 

557,437

 

 

(1,489,811

)

Cash and cash equivalents at beginning of period

 

 

1,154,595

 

 

2,233,317

 

Cash and cash equivalents at end of period

 

$

1,712,032

 

$

743,506

 

 

 

Supplemental Disclosure of Cash Flow Information:

 

 

 

 

 

 

 

Cash payments for interest (including capitalized interest of $31,817 and $22,640)

 

$

316,642

 

$

289,832

 

Cash payments for income taxes

 

$

4,078

 

$

3,402

 

 

 

 

 

 

 

 

 

Non-Cash Transactions:

 

 

 

 

 

 

 

Financing assumed in acquisitions

 

$

 

$

1,296,398

 

Marketable securities transferred in connection with the defeasance of mortgage notes payable

 

 

 

 

86,653

 

Mortgage notes payable defeased

 

 

 

 

83,542

 

Conversion of Class A Operating Partnership units to common shares

 

 

23,819

 

 

30,885

 

Unrealized net loss on securities available for sale

 

 

(33,737

)

 

(26,970

)

Operating partnership units issued in connection with acquisitions

 

 

 

 

22,382

 

Increases in assets and liabilities resulting from the consolidation of our 50%
investment in H Street partially owned entities upon acquisition of the
remaining 50% interest on April 30, 2007:

 

 

 

 

 

 

 

Real estate, net

 

 

 

 

342,764

 

Restricted cash

 

 

 

 

369

 

Other assets

 

 

 

 

11,648

 

Notes and mortgages payable

 

 

 

 

55,272

 

Accounts payable and accrued expenses

 

 

 

 

3,101

 

Deferred credit

 

 

 

 

2,407

 

Deferred tax liabilities

 

 

 

 

112,797

 

Other liabilities

 

 

 

 

71

 

 

See notes to consolidated financial statements (unaudited).

 

6

 

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

 

1.

Organization

Vornado Realty Trust is a fully-integrated real estate investment trust (“REIT”) and conducts its business through Vornado Realty L.P., a Delaware limited partnership (the “Operating Partnership”). All references to “our,” “we,” “us,” the “Company” and “Vornado” refer to Vornado Realty Trust and its consolidated subsidiaries. We are the sole general partner of, and owned approximately 90.3% of the common limited partnership interest in, the Operating Partnership at June 30, 2008.

 

Substantially all of Vornado Realty Trust’s assets are held through subsidiaries of the Operating Partnership. Accordingly, Vornado Realty Trust’s cash flow and ability to pay dividends to its shareholders is dependent upon the cash flow of the Operating Partnership and the ability of its direct and indirect subsidiaries to first satisfy their obligations to creditors.

 

2.

Basis of Presentation

The accompanying consolidated financial statements are unaudited. 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, 2007, as filed with the SEC. The results of operations for the three and six months ended June 30, 2008, are not necessarily indicative of the operating results for the full year.

 

The accompanying consolidated financial statements include the accounts of Vornado and the Operating Partnership, as well as certain partially owned entities in which we own more than 50%, unless a partner has shared board and management representation and substantive participation rights on all significant business decisions, or 50% or less when (i) we are the primary beneficiary and the entity qualifies as a variable interest entity under Financial Accounting Standards Board (“FASB”) Interpretation No. 46 (Revised), Consolidation of Variable Interest Entities (“FIN 46R”), or (ii) when we are a general partner that meets the criteria under Emerging Issues Task Force (“EITF”) Issue No. 04-5. All significant inter-company amounts have been eliminated. Equity interests in partially owned entities are accounted for under the equity method of accounting when they do not meet the criteria for consolidation and our ownership interest is greater than 20%. When partially owned investments are in partnership form, the 20% threshold for equity method accounting is generally reduced to 3% to 5%, based on our ability to influence the operating and financial policies of the partnership. Investments accounted for under the equity method are initially recorded at cost and subsequently adjusted for our share of the net income or loss and cash contributions and distributions to or from these entities. Investments in partially owned entities that do not meet the criteria for consolidation or for equity method accounting are accounted for on the cost method.

 

We have made estimates and assumptions that affect the reported amounts of assets and liabilities and 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.

 

Certain prior year balances related to discontinued operations and income tax (expense) benefit have been reclassified in order to conform to current year presentation.

 

In connection with purchase accounting for H Street, in July 2005 and April 2007 we recorded an aggregate of $222,174,000 of deferred tax liabilities representing the differences between the tax basis and the book basis of the acquired assets and liabilities multiplied by the effective tax rate. We were required to record these deferred tax liabilities because H Street and its partially owned entities were operated as C Corporations at the time they were acquired. As of January 16, 2008, we had completed all of the actions necessary to enable these entities to elect REIT status effective for the tax year beginning on January 1, 2008. Consequently, in the first quarter of 2008, we reversed the deferred tax liabilities and recognized an income tax benefit of $222,174,000 in our consolidated statement of income.

 

7

 

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

3.

Recently Issued Accounting Literature

In September 2006, the FASB issued Statement No. 157, Fair Value Measurements (“SFAS 157”). SFAS 157 defines fair value, establishes a framework for measuring fair value in accordance with accounting principles generally accepted in the United States of America and expands disclosures about fair value measurements. SFAS 157 was effective for our financial assets and liabilities on January 1, 2008.  The FASB has deferred the implementation of the provisions of SFAS 157 relating to certain non-financial assets and liabilities until January 1, 2009. This standard did not materially affect how we determine fair value, but resulted in certain additional disclosures. SFAS 157 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 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. Financial assets and liabilities measured at fair value in our consolidated financial statements consist of (i) marketable equity securities–available for sale, (ii) derivative positions in marketable equity securities and (iii) the assets of our officers’ deferred compensation plan (primarily marketable equity securities and equity investments in partially owned entities), for which there is a corresponding liability on our consolidated balance sheet. Financial assets and liabilities carried at fair value as of June 30, 2008 are presented in the table below based on the hierarchy used to measure fair value:

 

 

 

 

Fair Value Hierarchy

 

(Amounts in thousands)

 

Total

Level 1

 

Level 2

 

Level 3

 

Marketable equity securities

$

178,181

$

178,181

$

$

 

Officers’ deferred compensation plan assets

 

81,824

 

40,796

 

 

 

 

41,028

(2)

Interest rate caps

 

27

 

 

 

27

 

 

 

Total Assets, reported at fair value (1)

$

260,032

$

218,977

 

$

27

 

$

41,028

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative positions in marketable equity securities

$

4,996

$

 

$

4,996

 

$

 

Officers’ deferred compensation plan liabilities

 

81,824

 

40,796

 

 

 

 

41,028

(2)

Total Liabilities, reported at fair value (1)

$

86,820

$

40,796

 

$

4,996

 

$

41,028

 

___________________

(1)

We chose not to elect the fair value option prescribed by Statement No. 159, The Fair Value Option for Financial Assets and Financial Liabilities (“SFAS 159”), for our financial assets and liabilities that had not been previously carried at fair value. These financial assets and liabilities include our outstanding debt, accounts receivable, accounts payable and investments in partially owned entities.

(2)

The fair value of Level 3 “officers’ deferred compensation plan assets” represents equity investments in certain limited partnerships, for which there is a corresponding Level 3 liability to the officers. The following is a reconciliation of the beginning balance at January 1, 2008 to the ending balance at June 30, 2008: Beginning balance of $50,578, less total unrealized gains/losses included in earnings of $8,294, and purchases, issuances and settlements of $1,256, which equals the ending balance of $41,028. The total unrealized gains and losses related to the plan assets and liabilities are included as a component of “interest and other investment income” and “general and administrative,” respectively, in our consolidated statement of income.

 

In September 2006, the FASB issued Statement No. 158, Employer’s Accounting for Defined Benefit Pension and Other Postretirement Plans, an Amendment of SFAS No. 87, 88, 106 and 132R (“SFAS 158”). SFAS 158 requires an employer to (i) recognize in its statement of financial position an asset for a plan’s over-funded status or a liability for a plan’s under-funded status; (ii) measure a plan’s assets and its obligations that determine its funded status as of the end of the employer’s fiscal year (with limited exceptions); and (iii) recognize changes in the funded status of a defined benefit postretirement plan in the year in which the changes occur. Those changes will be reported in comprehensive income. The adoption of the requirement to recognize the funded status of a benefit plan and the disclosure requirements as of December 31, 2006 did not have a material effect on our consolidated financial statements. The requirement to measure plan assets and benefit obligations to determine the funded status as of the end of the fiscal year and to recognize changes in the funded status in the year in which the changes occur is effective on January 1, 2009. The adoption of the measurement date provisions of this standard is not expected to have a material effect on our consolidated financial statements.

 

In February 2007, the FASB issued SFAS 159, which permits companies to measure many financial instruments and certain other items at fair value.  SFAS 159 was effective on January 1, 2008. We have not elected the fair value option for any of our existing financial instruments on the effective date and have not determined whether we will elect this option for any eligible financial instruments we acquire in the future.

 

8

 

 


 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

3.

Recently Issued Accounting Literature - continued

In December 2007, the FASB issued Statement No. 141R, Business Combinations (“SFAS 141R”). SFAS 141R broadens the guidance of SFAS 141, extending its applicability to all transactions and other events in which one entity obtains control over one or more other businesses. SFAS 141R also broadens the fair value measurement and recognition of assets acquired, liabilities assumed, and interests transferred as a result of business combinations; and requires that acquisition related costs be expensed rather than included as part of the basis of the acquisition. SFAS 141R expands required disclosures to improve the ability to evaluate the nature and financial effects of business combinations. SFAS 141R is effective for all transactions entered into on or after January 1, 2009. The adoption of this standard on January 1, 2009 could materially impact our future financial results to the extent that we acquire significant amounts of real estate, as related acquisition costs will be expensed as incurred compared to our current practice of capitalizing such costs and amortizing them over the estimated useful life of the assets acquired.

 

In December 2007, the FASB issued Statement No. 160, Noncontrolling Interests in Consolidated Financial Statements - An Amendment of ARB No. 51 (“SFAS 160”). SFAS 160 requires a noncontrolling interest in a subsidiary to be reported as equity and the amount of consolidated net income specifically attributable to the noncontrolling interest to be identified in the consolidated financial statements. SFAS 160 also calls for consistency in the manner of reporting changes in the parent’s ownership interest and requires fair value measurement of any noncontrolling equity investment retained in a deconsolidation. SFAS 160 is effective on January 1, 2009. We are currently evaluating the impact SFAS 160 will have on our consolidated financial statements.

 

In March 2008, the FASB issued Statement No. 161, Disclosures about Derivative Instruments and Hedging Activities – an Amendment of FASB Statement No. 133 (“SFAS 161”). SFAS 161 requires enhanced disclosures related to derivative instruments and hedging activities, including disclosures regarding how an entity uses derivative instruments, how derivative instruments and related hedged items are accounted for under FASB Statement No. 133, Accounting for Derivative Instruments and Hedging Activities, and the impact of derivative instruments and related hedged items on an entity’s financial position, financial performance and cash flows. SFAS 161 is effective on January 1, 2009. We believe that the adoption of this standard on January 1, 2009 will not have a material effect on our consolidated financial statements.

 

In May 2008, the FASB issued Staff Position No. APB 14-1, Accounting for Convertible Debt Instruments that may be Settled in Cash upon Conversion (Including Partial Cash Settlement), (the “FSP”). The adoption of this FSP would affect the accounting for our convertible and exchangeable senior debentures and Series D-13 convertible preferred units. The FSP would require the initial proceeds from the sale of our convertible and exchangeable senior debentures and Series D-13 convertible preferred units to be allocated between a liability component and an equity component. The resulting discount would be amortized using the effective interest method over the period the debt is expected to remain outstanding as additional interest expense. The FSP would be effective for our fiscal year beginning on January 1, 2009 and require retroactive application. The adoption of the FSP on January 1, 2009 would result in the recognition of an aggregate unamortized debt discount of $161,259,000 (as of June 30, 2008) in our consolidated balance sheets and additional interest expense in our consolidated statements of income. Our current estimate of the incremental interest expense, net of minority interest, for each reporting period is as follows:

 

(Amounts in thousands)

 

 

 

 

For the year ended December 31:

 

 

 

 

2005

 

$

3,405

 

2006

 

 

6,065

 

2007

 

 

28,233

 

2008

 

 

35,113

 

2009

 

 

37,856

 

2010

 

 

40,114

 

2011

 

 

41,112

 

2012

 

 

8,192

 

 

 

 

9

 

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

3.

Recently Issued Accounting Literature - continued

In May 2008, the FASB issued Statement No. 162, The Hierarchy of Generally Accepted Accounting Principles (“SFAS 162”). The purpose of this statement is to improve financial reporting by providing a consistent framework for determining applicable accounting principles to be used in the preparation of financial statements presented in conformity with GAAP. SFAS 162 will become effective 60 days after the SEC’s approval. We believe that the adoption of this standard on its effective date will not have a material effect on our consolidated financial statements.

 

In May 2008, the FASB issued Statement No. 163, Accounting for Financial Guarantee Insurance Contracts (“SFAS 163”). SFAS 163 was issued to decrease inconsistencies within Statement No. 60, Accounting and Reporting by Insurance Enterprises, and clarify how it applies to financial guarantee insurance contracts issued by insurance enterprises, including the recognition of premium revenue and claim liabilities. SFAS 163 also requires expanded disclosures about financial guarantee insurance contracts. SFAS 163 is effective on January 1, 2009. We believe that the adoption of this standard on January 1, 2009 will not have any effect on our consolidated financial statements.

 

4.

Investments in Partially Owned Entities

Toys “R” Us (“Toys”)

 

Toys prepares its consolidated financial statements using the historical cost basis (“Recap basis”) of accounting. We account for our investment in Toys on the purchase accounting basis. In July 2008, in connection with an audit of Toys’ purchase accounting basis financial statements for its fiscal years 2006 and 2007, it was determined that the purchase accounting basis income tax expense was understated. Our share of this non-cash charge is $14,900,000, which we recognized as part of our equity in Toys’ net loss in the three months ended June 30, 2008. This non-cash charge has no effect on cash actually paid for income taxes or Toys’ previously issued Recap basis consolidated financial statements.

At June 30, 2008, we owned 32.7% of Toys. Toys’ business is highly seasonal. Historically, Toys’ fourth quarter net income accounts for more than 80% of its fiscal year net income. Because Toys’ fiscal year ends on the Saturday nearest January 31, we record our 32.7% share of Toys’ net income or loss on a one-quarter lag basis. Below is a summary of Toys’ latest available financial information.

 

(Amounts in millions)

 

 

 

 

 

Balance Sheet:

 

As of May 3, 2008

 

As of May 5, 2007

 

Total Assets

 

$

11,678

 

$

11,266

 

Total Liabilities

 

$

10,345

 

$

10,156

 

Total Equity

 

$

1,333

 

$

1,110

 

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

Income Statement:

 

May 3, 2008

 

May 5, 2007

 

May 3, 2008

 

May 5, 2007

 

Total Revenues

 

$

2,719

 

$

2,581

 

$

8,546

 

$

8,260

 

Net (Loss) Income

 

$

(95

)

$

(62

)

$

144

 

$

111

 

 

 

Alexander’s (NYSE: ALX)

 

At June 30, 2008, we owned 32.6% of the outstanding common stock of Alexander’s. We manage, lease and develop Alexander’s properties pursuant to agreements, that expire in March of each year and are automatically renewed. As of June 30, 2008, Alexander’s owed us $42,376,000 for fees under these agreements.

 

Based on Alexander’s June 30, 2008 closing share price on the NYSE of $310.60, the market value (“fair value” pursuant to SFAS 157) of our investment in Alexander’s is $513,754,000, or $373,354,000 in excess of the carrying amount on our consolidated balance sheet.

 

 

10

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

4.

Investments in Partially Owned Entities – continued

The Lexington Master Limited Partnership (“Lexington MLP”)

 

At June 30, 2008, we owned 8,149,593 limited partnership units of Lexington MLP which are exchangeable on a one-for-one basis into common shares of Lexington Realty Trust (“Lexington”) (NYSE: LXP) or a 7.7% limited partnership interest. We record our pro rata share of Lexington MLP’s net income or loss on a one-quarter lag basis because we file our consolidated financial statements on Form 10-K and 10-Q prior to the time that Lexington files its financial statements.

 

Based on Lexington’s June 30, 2008 closing share price of $13.63 on the NYSE, the market value (“fair value” pursuant to SFAS 157) of our investment in Lexington MLP was $111,079,000, or $42,693,000 below the carrying amount on our consolidated balance sheet. Lexington’s common shares have traded at market prices in excess of our carrying amount per unit during the last 12 months. We have the ability and intent to hold these units until they recover in value. In addition, we account for our investment in Lexington MLP on the equity method, under which the carrying amount of our investment is reduced by (i) the amount of distributions we receive from Lexington MLP (current annual run rate of $1.32 per unit) and (ii) our pro rata share of Lexington MLP’s net losses. During the six months ended June 30, 2008, the carrying amount of our investment was reduced by approximately $4,564,000. This reduction would have been greater if Lexington MLP did not have net gains on sales of real estate during this period. Based on these factors, we have concluded that the decline in the value of our investment is not “other-than-temporary” as of June 30, 2008. However, if the current market conditions deteriorate further, or a recovery in market value does not occur, we may be required to record additional unrealized or realized losses in future periods.

 

GMH Communities L.P. (“GMH”)

 

Prior to June 11, 2008, we owned 7,337,857 GMH limited partnership units, which were exchangeable on a one-for-one basis into common shares of GMH Communities Trust (“GCT”) (NYSE: GCT), and 2,517,247 common shares of GCT, or 13.8% of the limited partnership interest of GMH, which had an aggregate carrying amount of $101,634,000, or $10.31 per share/unit. We accounted for our investment in GMH on the equity method and recorded our pro rata share of GMH’s net income or loss on a one-quarter lag basis as we filed our consolidated financial statements on Form 10-K and 10-Q prior to the time that GCT filed its financial statements.

 

Pursuant to the sale of GMH’s military housing division and the merger of its student housing division with American Campus Communities, Inc (“ACC”) (NYSE: ACC), subsequent to June 11, 2008 we received an aggregate of $105,180,000, consisting of $82,142,000 in cash and 753,126 shares of ACC common stock valued at $23,038,000 based on ACC’s then closing share price of $30.59, in exchange for our entire interest in GMH. We subsequently sold all of the ACC common shares. The above transactions resulted in a net gain of $2,038,000, which was recognized in the quarter ended June 30, 2008, and is included as a component of “net gains on disposition of wholly owned and partially owned assets other than depreciable real estate” in our consolidated statement of income.

 

The aggregate net income realized from inception of this investment in 2004 through its disposition was $77,000,000.

 

India Real Estate Ventures

 

We are a partner in four joint ventures established to develop real estate in India’s leading cities. During the six months ended June 30, 2008, we funded $39,077,000 of cash to the four ventures, including $34,077,000 to the India Property Fund L.P. (“IPF”). As of June 30, 2008, our aggregate investment in these four ventures was $83,524,000 and our remaining capital commitment to these ventures is $91,923,000, of which $80,923,000 is to IPF. At June 30, 2008 and December 31, 2007, our ownership interest in IPF was 36.5% and 50.6%, respectively. Based on the reduction of our ownership interest in 2008, we no longer consolidate the accounts of IPF into our consolidated financial statements and beginning on January 1, 2008 we account for our investment in IPF under the equity method.

 

11

 

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

4.

Investments in Partially Owned Entities - continued

The carrying amount of our investments in partially owned entities and income (loss) recognized from such investments are as follows:

Investments:
(Amounts in thousands)

 

Balance as of

 

 

 

June 30, 2008

 

December 31, 2007

 

Toys

 

$

343,116

 

$

298,089

 

Lexington MLP

 

$

153,772

 

$

160,868

 

Partially Owned Office Buildings

 

 

259,225

 

 

215,153

 

GMH

 

 

 

 

103,260

 

India Real Estate Ventures

 

 

83,524

 

 

123,997

 

Alexander’s

 

 

140,400

 

 

122,797

 

Beverly Connection Joint Venture (“Beverly Connection”)

 

 

100,526

 

 

91,302

 

Other Equity Method Investments

 

 

341,912

 

 

389,365

 

 

 

$

1,079,359

 

$

1,206,742

 

 

 

Our Share of Net Income (Loss):
(Amounts in thousands)

 

For the Three Months
Ended June 30,

 

For the Six Months
Ended June 30,

 

Toys:

 

2008

 

2007

 

2008

 

2007

 

32.7% share of equity in net (loss) income (see page 10)

 

$

(32,698

)

$

(21,324

)

$

45,657

 

$

35,490

 

Interest and other income

 

 

1,987

 

 

1,295

 

 

3,994

 

 

3,142

 

 

 

$

(30,711

)

$

(20,029

)

$

49,651

 

$

38,632

 

Alexander’s:

 

 

 

 

 

 

 

 

 

 

 

 

 

32.6% share of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in net income before stock appreciation rights
compensation income

 

$

5,331

 

$

4,865

 

$

10,458

 

$

10,981

 

Stock appreciation rights compensation income

 

 

7,157

 

 

1,222

 

 

6,952

 

 

5,916

 

Equity in net income

 

 

12,488

 

 

6,087

 

 

17,410

 

 

16,897

 

Management and leasing fees

 

 

1,979

 

 

2,129

 

 

4,106

 

 

4,310

 

Development fees

 

 

884

 

 

1,268

 

 

1,764

 

 

1,796

 

 

 

$

15,351

 

$

9,484

 

$

23,280

 

$

23,003

 

Beverly Connection:

 

 

 

 

 

 

 

 

 

 

 

 

 

50% share of equity in net income (loss) (1)

 

$

2,326

 

$

(1,062

)

$

635

 

$

(2,389

)

Interest and fee income

 

 

3,529

 

 

2,330

 

 

6,944

 

 

4,607

 

 

 

 

5,855

 

 

1,268

 

 

7,579

 

 

2,218

 

Lexington MLP –7.7% share of equity in net income (loss) (2)

 

 

60

 

 

(242

)

 

1,887

 

 

(242

)

H Street partially owned entities – 50% share of equity in net income

 

 

 

 

3,089

 

 

 

 

4,311

(3)

GMH –13.8% share of equity in net income (loss)

 

 

 

 

31

 

 

 

 

(281

)

India Real Estate Ventures – 4% to 36.5% share of equity in net losses

 

 

(614

)

 

 

 

(1,028

)

 

 

Other (4)

 

 

(1,016

)

 

4,049

 

 

(34,506

)(5)

 

10,884

 

 

 

$

4,285

 

$

8,195

 

$

(26,068

)

$

16,890

 

 

_________________________

See notes on following page.

12

 

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

4.

Investments in Partially Owned Entities - continued

Notes to preceding tabular information

(Amounts in thousands):

 

(1)

The three and six months ended June 30, 2008 include $4,100 for the reversal of non-cash charges recorded by the joint venture in prior periods which, pursuant to paragraph 19(n) of APB Opinion 18 “The Equity Method of Accounting For Investments In Common Stock,” should have been eliminated in the determination of our share of the earnings of the venture.

 

 

(2)

We recognize our share of Lexington MLP’s net earnings on a one-quarter lag basis because we file our consolidated financial statements on Form 10-K and 10-Q prior to the time that Lexington files its financial statements.

 

 

(3)

Represents our 50% share of equity in net income from January 1, 2007 through April 29, 2007. On April 30, 2007, we acquired the remaining 50% interest of these entities and began to consolidate the accounts into our consolidated financial statements and no longer account for this investment under the equity method.

 

 

(4)

Includes our equity in net earnings of partially owned entities, including partially owned office buildings in New York and Washington, DC, the Monmouth Mall, Dune Capital LP, Verde Group LLC, and others.

 

 

(5)

Includes a $34,200 write-off for our share of two joint ventures’ pre-development costs, of which $23,000 represents our 50% share of costs in connection with the abandonment of the “arena move”/Moynihan East portions of the Farley project.

 

 

13

 

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

4.

Investments in Partially Owned Entities - continued

Below is a summary of the debt of partially owned entities as of June 30, 2008 and December 31, 2007, none of which is guaranteed by us.

 

 

100% of
Partially Owned Entities Debt


(Amounts in thousands)

 

June 30,
2008

 

December 31,
2007

Toys (32.7% interest) (as of May 4, 2008 and November 3, 2007, respectively):

 

 

 

 

 

 

$1.3 billion senior credit facility, due 2010, LIBOR plus 3.00%
(6.14% at June 30, 2008)

 

$

1,300,000

 

$

1,300,000

$2.0 billion credit facility, due 2010, LIBOR plus 1.00%-3.75%

 

 

 

 

489,000

Mortgage loan, due 2010, LIBOR plus 1.30% (3.78% at June 30, 2008)

 

 

800,000

 

 

800,000

$804 million secured term loan facility, due 2012, LIBOR plus 4.25%
(9.01% at June 30, 2008)

 

 

797,000

 

 

797,000

Senior U.K. real estate facility, due 2013, with interest at 5.02%

 

 

698,000

 

 

741,000

7.625% bonds, due 2011 (Face value – $500,000)

 

 

483,000

 

 

481,000

7.875% senior notes, due 2013 (Face value – $400,000)

 

 

375,000

 

 

373,000

7.375% senior notes, due 2018 (Face value – $400,000)

 

 

333,000

 

 

331,000

4.51% Spanish real estate facility, due 2013

 

 

204,000

 

 

193,000

$181 million unsecured term loan facility, due 2013, LIBOR plus 5.00%

(7.48% at June 30, 2008)

 

 

180,000

 

 

180,000

Japan bank loans, due 2011-2014, 1.20%-2.80%

 

 

152,000

 

 

161,000

Japan borrowings, due 2008-2011
(weighted average rate of 1.28% at June 30, 2008)

 

 

238,000

 

 

243,000

6.84% Junior U.K. real estate facility, due 2013

 

 

124,000

 

 

132,000

4.51% French real estate facility, due 2013

 

 

98,000

 

 

93,000

8.750% debentures, due 2021 (Face value – $22,000)

 

 

21,000

 

 

21,000

Note at an effective cost of 2.23% due in semi-annual installments through 2008

 

 

 

 

19,000

Multi-currency revolving credit facility, due 2010, LIBOR plus 1.50%-2.00%

 

 

 

 

28,000

Other

 

 

48,000

 

 

41,000

 

 

 

5,851,000

 

 

6,423,000

Alexander’s (32.6% interest):

 

 

 

 

 

 

731 Lexington Avenue mortgage note payable collateralized by the office space,
due in February 2014, with interest at 5.33% (prepayable with yield maintenance)

 

 

378,721

 

 

383,670

731 Lexington Avenue mortgage note payable, collateralized by the retail space,
due in July 2015, with interest at 4.93% (prepayable with yield maintenance)

 

 

320,000

 

 

320,000

Kings Plaza Regional Shopping Center mortgage note payable, due in June 2011,
with interest at 7.46% (prepayable with yield maintenance)

 

 

201,533

 

 

203,456

Rego Park construction loan payable, due in December 2010, LIBOR plus 1.20%
(3.66% at June 30, 2008)

 

 

111,617

 

 

55,786

Rego Park mortgage note payable, due in June 2009, with interest at 7.25%
(prepayable without penalty after March 2009)

 

 

78,844

 

 

79,285

Paramus mortgage note payable, due in October 2011, with interest at 5.92%
(prepayable without penalty)

 

 

68,000

 

 

68,000

 

 

 

1,158,715

 

 

1,110,197

Lexington MLP (7.7% interest) (as of March 31, 2008 and September 30, 2007, respectively):
Portion of first mortgages collateralized by the partnership’s real estate,
due from 2008 to 2024, with a weighted average interest rate of 5.73%
at June 30, 2008 (various prepayment terms)

 

 

2,697,877

 

 

3,320,261

 

 

 

 

 

 

 

GMH – 13.8% interest in mortgage notes payable

 

 

 

 

995,818

 

 

 

 

 

 

 

 

 

14

 

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

4.

Investments in Partially Owned Entities - continued

 

(Amounts in thousands)
100% of
Partially Owned Entities Debt 
Partially owned office buildings:
June 30,
2008
 
December 31,
2007

Kaempfer Properties (2.5% and 5.0% interests in two partnerships) mortgage notes payable,
collateralized by the partnerships’ real estate, due from 2011 to 2031, with a weighted
average interest rate of 5.72% at June 30, 2008 (various prepayment terms)

$

143,640

 

$

144,340

100 Van Ness, San Francisco office complex (9% interest) up to $132 million construction loan payable,
due in July 2013, LIBOR plus 2.75% with an interest rate floor of 6.50%

 

85,249

 

 

330 Madison Avenue (25% interest) mortgage note payable (refinanced in May 2008 up to $150,000),
due in June 2015, with interest at 3.98%

 

70,000

 

 

60,000

Fairfax Square (20% interest) mortgage note payable, due in August 2009, with interest at 7.50%

 

63,440

 

 

64,035

Rosslyn Plaza (46% interest) mortgage note payable, due in December 2011, LIBOR plus 1.0%
(3.46% at June 30, 2008)

 

56,680

 

 

56,680

West 57th Street (50% interest) mortgage note payable, due in October 2009, with interest
at 4.94% (prepayable without penalty after July 2009)

 

29,000

 

 

29,000

825 Seventh Avenue (50% interest) mortgage note payable, due in October 2014,
with interest at 8.07% (prepayable with yield maintenance)

 

21,620

 

 

21,808

India Real Estate Ventures:

 

 

 

 

 

TCG Urban Infrastructure Holdings (25% interest) mortgage notes payable, collateralized by the
entity’s real estate, due from 2008 to 2022, with a weighted average interest rate of 13.14% at
June 30, 2008 (various prepayment terms)

 

163,657

 

 

136,431

India Property Fund L.P. (36.5% interest) $120 million secured revolving credit facility, due in
December 2009, LIBOR plus 2.75% (5.23% at June 30, 2008)

 

85,500

 

 

Verde Realty Master Limited Partnership (8.5% interest) mortgage notes payable,
collateralized by the partnerships’ real estate, due from 2008 to 2037, with a weighted average
interest rate of 6.00% at June 30, 2008 (various prepayment terms)

 

554,786

 

 

487,122

Green Courte Real Estate Partners, LLC (8.3% interest) mortgage notes payable, collateralized
by the partnerships’ real estate, due from 2008 to 2015, with a weighted average interest
rate of 5.33% at June 30, 2008 (various prepayment terms)

 

302,263

 

 

225,704

Beverly Connection (50% interest) mortgage and mezzanine loans payable, with a weighted average
interest rate of 8.32%, $70,000 of which is due to Vornado

 

170,000

 

 

170,000

Monmouth Mall (50% interest) mortgage note payable, due in September 2015, with interest
at 5.44% (prepayable with yield maintenance)

 

165,000

 

 

165,000

San Jose, California Ground-up Development (45% interest) construction loan, due in March 2009,
with a one-year extension option; $114 million fixed at 4.62%, balance at LIBOR plus 1.75%

(4.19% at June 30, 2008)

 

119,456

 

 

101,045

Wells/Kinzie Garage (50% interest) mortgage note payable, due in June 2009, with interest at 7.03%

 

14,246

 

 

14,422

Orleans Hubbard Garage (50% interest) mortgage note payable, due in April 2009,
with interest at 7.03%

 

8,932

 

 

9,045

Other

 

278,405

 

 

282,320

 

 

Based on our ownership interest in the partially owned entities above, our pro rata share of the debt of these partially owned entities was $2,998,810,000 and $3,289,873,000 as of June 30, 2008 and December 31, 2007, respectively.

 

15

 

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

5.

Mezzanine Loans Receivable

 

The following is a summary of our investments in mezzanine loans as of June 30, 2008 and December 31, 2007.

 

(Amounts in thousands)

 

 

 

Interest Rate

 

Carrying Amount as of

 

Mezzanine Loans Receivable:

 

Maturity

 

as of
June 30,
2008

 

June 30,
2008

 

December 31,
2007

 

Tharaldson Lodging Companies

 

04/09

 

6.70%

 

$

76,341

 

$

76,219

 

Riley HoldCo Corp.

 

02/15

 

10.00%

 

 

74,325

 

 

74,268

 

280 Park Avenue

 

06/16

 

10.25%

 

 

73,750

 

 

73,750

 

Equinox

 

02/13

 

14.00%

 

 

78,483

 

 

73,162

 

MPH, net of a valuation allowance of $46,700 and $57,000, respectively (1)

 

(1)

 

(1)

 

 

19,300

 

 

9,000

 

Other

 

11/08-08/15

 

4.75% - 15.0%

 

 

144,475

 

 

185,940

 

 

 

 

 

 

 

$

466,674

 

$

492,339

 

_____________________

 

 

(1)

On June 5, 2007, we acquired a 42% interest in two MPH mezzanine loans totaling $158,700, for $66,000 in cash. The loans, which were due on February 8, 2008 and have not been repaid, are subordinate to $2.9 billion of mortgage and other debt and secured by the equity interests in four New York City properties: Worldwide Plaza, 1540 Broadway office condominium, 527 Madison Avenue and Tower 56. At December 31, 2007, we reduced the net carrying amount of the loans to $9,000, by recognizing a $57,000 non-cash charge which was included as a reduction of “interest and other investment income” in our 2007 consolidated statement of income. On April 2, 2008, we sold a sub-participation interest in the loans for $19,300. The sub-participation did not meet the criteria for sale accounting under Statement of Financial Accounting Standard No. 140 – Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities (“SFAS 140”) because the sub-participant is not free to pledge or exchange the asset. In the first quarter of 2008, we reduced our valuation allowance from $57,000 to $46,700, resulting in the recognition of $10,300 of “interest and other investment income” in our consolidated statement of income.

 

16

 

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

6.

Identified Intangible Assets, Intangible Liabilities and Goodwill

The following summarizes our identified intangible assets, intangible liabilities (deferred credit) and goodwill as of June 30, 2008 and December 31, 2007.

 

 

 

Balance as of

 

(Amounts in thousands)

 

June 30,
2008

 

December 31,
2007

 

 

 

 

 

 

 

 

 

Identified intangible assets (included in other assets):

 

 

 

 

 

 

 

Gross amount

 

$

788,383

 

$

727,205

 

Accumulated amortization

 

 

(220,069

)

 

(163,688

)

Net

 

$

568,314

 

$

563,517

 

Goodwill (included in other assets):

 

 

 

 

 

 

 

Gross amount

 

$

4,345

 

$

4,345

 

Identified intangible liabilities (included in deferred credit):

 

 

 

 

 

 

 

Gross amount

 

$

967,366

 

$

977,574

 

Accumulated amortization

 

 

(223,716

)

 

(163,473

)

Net

 

$

743,650

 

$

814,101

 

 

Amortization of acquired below market leases, net of acquired above market leases (a component of rental income) was $25,858,000 and $20,327,000 for the three months ended June 30, 2008 and 2007, respectively, and $49,129,000 and $34,343,000 for the six months ended June 30, 2008 and 2007, respectively. Estimated annual amortization of acquired below market leases, net of acquired above market leases for each of the five succeeding years is as follows:

 

(Amounts in thousands)

 

 

 

 

2009

 

$

68,411

 

2010

 

 

61,123

 

2011

 

 

57,916

 

2012

 

 

54,265

 

2013

 

 

46,299

 

 

Amortization of all other identified intangible assets (a component of depreciation and amortization expense) was $19,404,000 and $6,779,000 for the three months ended June 30, 2008 and 2007, respectively, and $44,358,000 and $13,084,000 for the six months ended June 30, 2008 and 2007, 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 is as follows:

 

(Amounts in thousands)

 

 

 

 

2009

 

$

58,896

 

2010

 

 

56,253

 

2011

 

 

53,837

 

2012

 

 

49,202

 

2013

 

 

41,254

 

 

We are a tenant under ground leases for certain of our properties. Amortization of these acquired below market leases resulted in an increase to rent expense of $533,000 and $393,000 for the three months ended June 30, 2008 and 2007, respectively, and $1,066,000 and $777,000 for the six months ended June 30, 2008 and 2007, respectively. Estimated annual amortization of these below market leases for each of the five succeeding years is as follows:

 

(Amounts in thousands)

 

 

 

 

2009

 

$

2,133

 

2010

 

 

2,133

 

2011

 

 

2,133

 

2012

 

 

2,133

 

2013

 

 

2,133

 

 

17

 

 


 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

7.

Debt

The following is a summary of our notes and mortgages payable:

 

(Amounts in thousands)

 

 

 

Interest Rate

 

Balance as of

 

Notes and Mortgages Payable:

 

Maturity (1)

 

At June 30, 2008

 

June 30, 2008

 

December 31, 2007

 

Fixed Interest:

 

 

 

 

 

 

 

 

 

 

 

New York Office:

 

 

 

 

 

 

 

 

 

 

 

1290 Avenue of the Americas

 

01/13

 

5.97%

 

$

449,470

 

$

454,166

 

350 Park Avenue

 

01/12

 

5.48%

 

 

430,000

 

 

430,000

 

770 Broadway

 

03/16

 

5.65%

 

 

353,000

 

 

353,000

 

888 Seventh Avenue

 

01/16

 

5.71%

 

 

318,554

 

 

318,554

 

Two Penn Plaza

 

02/11

 

4.97%

 

 

289,722

 

 

292,000

 

909 Third Avenue

 

04/15

 

5.64%

 

 

215,694

 

 

217,266

 

Eleven Penn Plaza

 

12/11

 

5.20%

 

 

208,600

 

 

210,338

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington, DC Office:

 

 

 

 

 

 

 

 

 

 

 

Skyline Place

 

02/17

 

5.74%

 

 

678,000

 

 

678,000

 

Warner Building

 

05/16

 

6.26%

 

 

292,700

 

 

292,700

 

1215, 1225, 1235 Clark Street, 200 12th Street and 251 18th Street

 

10/10-08/13

 

6.75%-7.09%

 

 

201,977

 

 

203,679

 

River House Apartment Complex (2)

 

04/15

 

5.43%

 

 

195,546

 

 

46,339

 

2011, 2032, 2345 Crystal Drive

 

09/08-08/13

 

6.66%-7.08%

 

 

148,388

 

 

150,084

 

1550, 1750 Crystal Drive and 241 18th Street

 

10/10-11/14

 

6.82%-7.08%

 

 

132,182

 

 

133,471

 

Bowen Building

 

06/16

 

6.14%

 

 

115,022

 

 

115,022

 

Reston Executive I, II and III

 

01/13

 

5.57%

 

 

93,000

 

 

93,000

 

1101 17th , 1140 Connecticut, 1730 M and 1150 17th Street

 

08/10

 

6.74%

 

 

88,722

 

 

89,514

 

Universal Buildings

 

04/14

 

4.88%

 

 

61,254

 

 

62,613

 

1750 Pennsylvania Avenue

 

06/12

 

7.26%

 

 

46,893

 

 

47,204

 

1800, 1851, 1901 South Bell Street

 

12/11

 

6.91%

 

 

31,763

 

 

35,558

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

Cross collateralized mortgages payable on
42 shopping centers

 

03/10

 

7.93%

 

 

452,084

 

 

455,907

 

Springfield Mall (including present value of
purchase option)

 

04/13

 

5.45%

 

 

254,817

 

 

256,796

 

Green Acres Mall (3)

 

02/08

 

6.75%

 

 

 

 

137,331

 

Montehiedra Town Center

 

06/16

 

6.04%

 

 

120,000

 

 

120,000

 

Broadway Mall

 

06/13

 

6.42%

 

 

95,975

 

 

97,050

 

828-850 Madison Avenue Condominium

 

06/18

 

5.29%

 

 

80,000

 

 

80,000

 

Las Catalinas Mall

 

11/13

 

6.97%

 

 

61,460

 

 

62,130

 

Other

 

05/09-11/34

 

4.00%-7.57%

 

 

164,441

 

 

165,299

 

 

 

 

 

 

 

 

 

 

 

 

 

Merchandise Mart:

 

 

 

 

 

 

 

 

 

 

 

Merchandise Mart

 

12/16

 

5.57%

 

 

550,000

 

 

550,000

 

High Point Complex

 

08/16

 

6.34%

 

 

221,186

 

 

221,258

 

Boston Design Center

 

09/15

 

5.02%

 

 

71,252

 

 

71,750

 

Washington Design Center

 

11/11

 

6.95%

 

 

45,342

 

 

45,679

 

 

 

 

 

 

 

 

 

 

 

 

 

Other:

 

 

 

 

 

 

 

 

 

 

 

555 California Street

 

05/10-09/11

 

5.97%

 

 

720,150

 

 

719,568

 

Industrial Warehouses

 

10/11

 

6.95%

 

 

25,465

 

 

25,656

 

Total Fixed Interest Notes and Mortgages Payable

 

 

 

5.97%

 

$

7,212,659

 

$

7,230,932

 

_____________________

See notes on page 20.

18

 

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

7.

Debt - continued

 

(Amounts in thousands)

 

 

 

 

Interest Rate
as of

 

Balance as of

 

Notes and Mortgages Payable:

Maturity (1)

 

Spread over
LIBOR

 

June 30,
2008

 

June 30,
2008

 

December 31,
2007

 

Variable Interest:

 

 

 

 

 

 

 

 

 

 

 

 

New York Office:

 

 

 

 

 

 

 

 

 

 

 

 

Manhattan Mall

02/12

 

L+55

 

3.02%

 

$

232,000

 

$

232,000

 

866 UN Plaza

05/11

 

L+40

 

2.90%

 

 

44,978

 

 

44,978

 

Washington, DC Office:

 

 

 

 

 

 

 

 

 

 

 

 

2101 L Street (4)

02/13

 

L+120

 

3.59%

 

 

150,000

 

 

 

Courthouse Plaza One and Two

01/15

 

L+75

 

3.35%

 

 

72,768

 

 

74,200

 

River House Apartments (2)

04/18

 

(2)

 

3.68%

 

 

64,000

 

 

 

Commerce Executive III, IV and V

07/09

 

L+55

 

3.01%

 

 

50,223

 

 

50,223

 

1999 K Street (5)

12/10

 

L+130

 

3.77%

 

 

43,277

 

 

 

220 20th Street (6)

01/11

 

L+115

 

3.63%

 

 

16,453

 

 

 

West End 25 (7)

02/11

 

L+130

 

3.76%

 

 

10,044

 

 

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

Green Acres Mall (3)

02/13

 

L+140

 

3.86%

 

 

335,000

 

 

 

Bergen Town Center (8)

03/13

 

L+150

 

4.11%

 

 

182,136

 

 

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

220 Central Park South

11/10

 

L+235 – L+245

 

4.84%

 

 

128,998

 

 

128,998

 

India Property Fund L.P. (9)

(9)

 

(9)

 

 

 

 

 

82,500

 

Other

07/09 – 10/10

 

Various

 

4.76%

 

 

118,916

 

 

94,626

 

Total Variable Interest Notes and Mortgages Payable

 

 

 

 

3.79%

 

 

1,448,793

 

 

707,525

 

Total Notes and Mortgages Payable

 

 

 

 

5.61%

 

$

8,661,452

 

$

7,938,457

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible Senior Debentures:

 

 

 

 

 

 

 

 

 

 

 

 

Due 2027

04/12

 

 

 

2.85%

 

$

1,379,076

 

$

1,376,278

 

Due 2026

11/11

 

 

 

3.63%

 

 

986,161

 

 

984,134

 

Total Convertible Senior Debentures

 

 

 

 

3.17%

 

$

2,365,237

 

$

2,360,412

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Unsecured Notes:

 

 

 

 

 

 

 

 

 

 

 

 

Senior unsecured notes due 2009

08/09

 

 

 

4.50%

 

$

249,556

 

$

249,365

 

Senior unsecured notes due 2010

12/10

 

 

 

4.75%

 

 

199,530

 

 

199,436

 

Senior unsecured notes due 2011

02/11

 

 

 

5.60%

 

 

249,878

 

 

249,855

 

Total Senior Unsecured Notes

 

 

 

 

4.96%

 

$

698,964

 

$

698,656

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchangeable Senior Debentures due 2025

04/12

 

 

 

3.88%

 

$

493,679

 

$

492,857

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Revolving Credit Facilities:

 

 

 

 

 

 

 

 

 

 

 

 

$1.595 billion unsecured revolving credit facility

09/12

 

L+55

 

 

$

 

$

300,000

 

$1.000 billion unsecured revolving credit facility
($45,690 reserved for outstanding letters of credit)

06/11

 

L+55

 

 

 

 

 

105,656

 

Total Unsecured Revolving Credit Facilities

 

 

 

 

 

$

 

$

405,656

 

 

_______________________

See notes on following page.

 

19

 

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

7.

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. In the case of our convertible and exchangeable debt, represents the earliest date holders may require us to repurchase the debentures.

 

 

(2)

On March 12, 2008, we completed a $260,000 refinancing of the River House Apartment Complex. The financing is comprised of a $196,000 interest-only seven-year 5.43% fixed rate mortgage and a $64,000 interest-only ten-year floating rate mortgage at the Freddie Mac Reference Note Rate plus 1.53% (3.68% at June 30, 2008). We retained net proceeds of $205,000 after repaying the existing loan.

 

 

(3)

On February 11, 2008, we completed a $335,000 refinancing of the Green Acres regional mall. This interest-only loan has a rate of LIBOR plus 1.40% (3.86% at June 30, 2008) and matures in February 2011, with two one-year extension options. We retained net proceeds of $193,000 after repaying the existing loan.

 

 

(4)

On February 26, 2008, we completed a $150,000 financing of 2101 L Street. The loan bears interest at LIBOR plus 1.20% (3.59% at June 30, 2008) and matures in February 2011 with two one-year extension options. We retained net proceeds of $148,000.

 

 

(5)

On March 27, 2008, we closed a construction loan providing up to $124,000 to finance the redevelopment of 1999 K Street. The interest-only loan has a rate of LIBOR plus 1.30% (3.77% at June 30, 2008) and matures in December 2010 with two six-month extension options.

 

 

(6)

On January 18, 2008, we closed a construction loan providing up to $87,000 to finance the residential redevelopment project at 220 20th Street (formally Crystal Plaza Two). The construction loan bears interest at LIBOR plus 1.15% (3.63% at June 30, 2008) and matures in January 2011 with two six-month extension options.

 

 

(7)

On February 20, 2008, we closed a construction loan providing up to $104,000 to finance the residential redevelopment project at 1229-1231 25th Street NW (“West End 25”). The construction loan bears interest at LIBOR plus 1.30% (3.76% at June 30, 2008) and matures in February 2011 with two six-month extension options.

 

 

(8)

On March 24, 2008, we closed a construction loan providing up to $290,000 to finance the redevelopment of a portion of the Bergen Town Center. The interest-only loan has a rate of LIBOR plus 1.50% (4.11% at June 30, 2008) and matures in March 2011 with two one-year extension options.

 

 

(9)

Beginning in the first quarter of 2008, we account for our investment in the India Property Fund on the equity method and no longer consolidate its accounts into our consolidated financial statements, based on the reduction in our ownership interest from 50.6% as of December 31, 2007 to 36.5%.

 

8.

Fee and Other Income

The following table sets forth the details of our fee and other income:

 


(Amounts in thousands)

 

For the Three Months
Ended June 30,

 

For the Six Months
Ended June 30,

 

 

 

2008

 

2007

 

2008

 

2007

 

Tenant cleaning fees

 

$

14,382

 

$

10,527

 

$

27,804

 

$

20,370

 

Management and leasing fees

 

 

3,840

 

 

2,804

 

 

7,808

 

 

10,003

 

Lease termination fees

 

 

561

 

 

1,295

 

 

3,014

 

 

4,721

 

Other income

 

 

11,829

 

 

10,196

 

 

20,674

 

 

18,749

 

 

 

$

30,612

 

$

24,822

 

$

59,300

 

$

53,843

 

 

Fee and other income above include management fee income from Interstate Properties, a related party, of $197,000 and $205,000 for the three months ended June 30, 2008 and 2007, respectively, and $408,000 and $410,000 for the six months ended June 30, 2008 and 2007, respectively. The above table excludes fee income from partially owned entities, which is included in income (loss) from partially owned entities (see Note 4 – Investments in Partially Owned Entities).

 

 

20

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

9.

Discontinued Operations

On March 31, 2008, we sold our 47.6% interest in Americold Realty Trust (“Americold”), our Temperature Controlled Logistics segment, for $220,000,000, in cash, which resulted in a net gain of $112,690,000.

 

On June 6, 2008, we sold our Tysons Dulles Plaza office building complex located in Tysons Corner, Virginia for approximately $152,800,000, in cash, which resulted in a net gain of $56,831,000.

 

In accordance with the provisions of SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets, we classified our Temperature Controlled Logistics segment and our Tysons Dulles Plaza office building complex as discontinued operations and reported their revenues and expenses as “income from discontinued operations, net of minority interest” and the related assets and liabilities as “assets related to discontinued operations” and “liabilities related to discontinued operations” for all periods presented in the accompanying consolidated financial statements. The following table sets forth the assets (primarily net book value of real estate) and liabilities (primarily mortgage debt) related to discontinued operations at June 30, 2008 and December 31, 2007.

 

(Amounts in thousands)

 

Assets related to
Discontinued Operations as of

 

Liabilities related to
Discontinued Operations as of

 

 

 

June 30,
2008

 

December 31,
2007

 

June 30,
2008

 

December 31,
2007

 

H Street – land under sales contract

 

$

108,293

 

$

108,470

 

$

 

$

 

Retail properties

 

 

3,871

 

 

4,030

 

 

 

 

 

Americold

 

 

 

 

1,424,770

 

 

750

 

 

1,332,627

 

Tysons Dulles Plaza

 

 

 

 

95,048

 

 

 

 

3

 

 

 

$

112,164

 

$

1,632,318

 

$

750

 

$

1,332,630

 

 

 

The following table sets forth the combined results of discontinued operations for the three and six months ended June 30, 2008 and 2007.

(Amounts in thousands)

 

For the Three
Months Ended June 30,

 

For the Six
Months Ended June 30,

 

 

 

2008

 

2007

 

2008

 

2007

 

Revenues

 

$

2,940

 

$

211,459

 

$

222,361

 

$

416,868

 

Expenses

 

 

6,766

 

 

210,981

 

 

238,122

 

 

416,244

 

Net (loss) income

 

 

(3,826

)

 

478

 

 

(15,761

)

 

624

 

Net gain on sale of Americold

 

 

 

 

 

 

112,690

 

 

 

Net gain on sale of Tysons Dulles Plaza

 

 

56,831

 

 

 

 

56,831

 

 

 

Net gain on sale of other real estate

 

 

 

 

 

 

580

 

 

 

Income from discontinued operations,
net of minority interest

 

$

53,005

 

$

478

 

$

154,340

 

$

624

 

 

 

21

 

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

10.

Income Per Share

The table below computes (i) basic income per common share - which utilizes weighted average common shares outstanding without regard to potential dilutive common shares, and (ii) diluted income per common share - which includes weighted average common shares outstanding and dilutive common share equivalents. Potentially dilutive common share equivalents include our Series A convertible preferred shares, employee stock options and restricted share awards, exchangeable senior debentures due 2025, as well as Operating Partnership convertible preferred units.

 

(Amounts in thousands, except per share amounts)

For The Three Months
Ended June 30,

 

For The Six Months
Ended June 30,

 

 

2008

 

2007

 

2008

 

2007

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations, net of minority interest in
the Operating Partnership

$

86,655

 

$

165,442

 

$

397,517

 

$

332,227

 

Income from discontinued operations, net of minority interest

 

53,005

 

 

478

 

 

154,340

 

 

624

 

Net income

 

139,660

 

 

165,920

 

 

551,857

 

 

332,851

 

Preferred share dividends

 

(14,274

)

 

(14,295

)

 

(28,549

)

 

(28,591

)

Numerator for basic income per share – net income applicable to
common shares

 

125,386

 

 

151,625

 

 

523,308

 

 

304,260

 

Impact of assumed conversions:

 

 

 

 

 

 

 

 

 

 

 

 

Interest on 3.875% exchangeable senior debentures

 

 

 

5,203

 

 

10,509

 

 

10,512

 

Convertible preferred share dividends

 

48

 

 

69

 

 

100

 

 

143

 

Numerator for diluted income per share – net income
applicable to common shares

$

125,434

 

$

156,897

 

$

533,917

 

$

314,915

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

Denominator for basic income per share – weighted average shares

 

153,675

 

 

151,794

 

 

153,488

 

 

151,612

 

Effect of dilutive securities (1):

 

 

 

 

 

 

 

 

 

 

 

 

Employee stock options and restricted share awards

 

4,691

 

 

6,770

 

 

4,575

 

 

6,916

 

3.875% exchangeable senior debentures

 

 

 

5,559

 

 

5,559

 

 

5,559

 

Convertible preferred shares

 

82

 

 

118

 

 

85

 

 

122

 

Denominator for diluted income per share –
adjusted weighted average shares and assumed conversions

 

158,448

 

 

164,241

 

 

163,707

 

 

164,209

 

INCOME PER COMMON SHARE – BASIC:

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

$

0.48

 

$

1.00

 

$

2.40

 

$

2.01

 

Income from discontinued operations, net of minority interest

 

0.34

 

 

 

 

1.01

 

 

 

Net income per common share

$

0.82

 

$

1.00

 

$

3.41

 

$

2.01

 

INCOME PER COMMON SHARE – DILUTED:

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

$

0.46

 

$

0.96

 

$

2.32

 

$

1.92

 

Income from discontinued operations, net of minority interest

 

0.33

 

 

 

 

0.94

 

 

 

Net income per common share

$

0.79

 

$

0.96

 

$

3.26

 

$

1.92

 

__________________

(1)

The effect of dilutive securities above excludes anti-dilutive weighted average common share equivalents. Accordingly, the three and six months ended June 30, 2008 excludes 7,522 and 1,941 weighted average common share equivalents, respectively. The three and six months ended June 30, 2007, exclude 1,725 and 1,684 weighted average common share equivalents, respectively.

 

11.

Comprehensive Income

(Amounts in thousands)

 

For The Three Months
Ended June 30,

 

For The Six Months
Ended June 30,

 

 

 

2008

 

2007

 

2008

 

2007

 

Net income

 

$

139,660

 

$

165,920

 

$

551,857

 

$

332,851

 

Other comprehensive loss

 

 

(37,852

)

 

(31,720

)

 

(58,103

)

 

(24,959

)

Comprehensive income

 

$

101,808

 

$

134,200

 

$

493,754

 

$

307,892

 

 

Accumulated other comprehensive (loss) income was $(28,331,000) and $29,772,000 as of June 30, 2008 and December 31, 2007, respectively, and consists primarily of accumulated unrealized (loss) income from the mark-to-market of marketable equity securities classified as available-for-sale.

 

22

 

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

12.

Stock-based Compensation

Our Share Option Plan (the “Plan”) provides for grants of incentive and non-qualified stock options, restricted stock, stock appreciation rights, performance shares and limited partnership units to certain of our employees and officers. We account for stock-based compensation in accordance with SFAS No. 123: Accounting for Stock-Based Compensation, as amended by SFAS No. 148: Accounting for Stock-Based Compensation - Transition and Disclosure and as revised by SFAS No. 123R: Share-Based Payment (“SFAS 123R”). We adopted SFAS 123R, using the modified prospective application, on January 1, 2006. Stock based compensation expense for the three and six months ended June 30, 2008 and 2007 consists of stock option awards, restricted common shares, Operating Partnership unit awards and Out-Performance Plan awards. We recognized $8,898,000 and $16,973,000 of stock based compensation expense in the three and six months ended June 30, 2008, respectively, of which $4,320,000 and $7,448,000 relates to our 2006 and 2008 out-performance plans. During the three and six months ended June 30, 2007, we recognized $6,973,000 and $12,620,000 of stock based compensation expense, respectively.

 

2008 Stock Options

 

On March 31, 2008, our Compensation Committee approved a grant of Vornado stock options to senior executives and employees. The options were granted with an exercise price 17.5% in excess of the average of the high and low price of our common shares on the New York Stock Exchange on that date. The options are expensed pro rata over the 5-year vesting period in accordance with SFAS 123R.

 

2008 Out-Performance Plan

 

On March 31, 2008, our Compensation Committee approved a $75,000,000 out-performance plan (the “2008 OPP”) that requires the achievement of performance objectives against both absolute and relative thresholds. The 2008 OPP establishes a potential performance pool in which 71 members of senior management have the opportunity to share in if the total return to our shareholders (the “Total Return”) resulting from both share appreciation and dividends for the four-year period from March 31, 2008 to March 31, 2012 exceeds both an absolute and a relative hurdle. The initial value from which to determine the Total Return is $86.20 per share, a 0.93% premium to the trailing 10-day average closing price on the New York Stock Exchange for our common shares on the date the plan was adopted.

 

The size of the out-performance pool for the 2008 OPP is 6% of the aggregate “out-performance return” subject to a maximum total award of $75,000,000 (the “Maximum Award”). The “out-performance return” is comprised of (i) 3% of the total dollar value of the Total Return in excess of 10% per annum (the “Absolute Component”), plus (ii) 3% of the total dollar value of the Total Return in excess of the Relative Threshold (the “Relative Component”), based on the SNL Equity REIT Index (the “Index”) over the four-year performance period. In the event that the Relative Component creates a negative award as a result of underperforming the Index, the value of any out-performance award potentially earned under the Absolute Component will be reduced dollar for dollar. In addition, awards potentially earned under the Relative Component will be reduced on a ratable sliding scale to the extent the Total Return is less than 10% per annum and to zero to the extent the Total Return is less than 7% per annum. The size of this out-performance pool, if any, will be determined based on the highest 30-trading day trailing average price of our common shares during the final 150 days of the four-year period. During the four-year performance period, participants are entitled to receive 10% of the common dividends paid on Vornado’s common shares for each OPP unit awarded, regardless of whether the OPP units are ultimately earned.

 

The 2008 OPP also provides participants an opportunity to earn partial awards during two interim measurement periods (the “Interim Periods”): (a) one for a period consisting of the first two years of the performance period and (b) one for a period consisting of the final two years of the performance period. For each Interim Period, participants may be entitled to share in 40% ($30,000,000) of the maximum $75,000,000 performance pool if the performance thresholds have been met for the applicable Interim Periods on a pro rated basis. The starting share price for the first Interim Period is $86.20 per share. The starting share price for the second Interim Period is equal to the greater of our common share price on March 31, 2010, or the initial starting share price of $86.20 per share less dividends paid during the first two years of the plan. If the maximum award is earned during the first Interim Period, participants lose the potential to earn the second Interim Period award, but not the potential to earn the remainder of the maximum award over the four-year period. The size of any out-performance pool for an Interim Period will be determined based on the highest 30-day trailing average price of our shares during the final 120 days of the applicable Interim Period.

 

Awards earned under the program (including any awards earned for the Interim Periods), will vest 50% on March 31, 2012 and 50% on March 31, 2013. The 2008 OPP is accounted for in accordance with SFAS 123R. The fair value of the OPP awards on the date of grant, as adjusted for estimated forfeitures, was approximately $21,600,000, which will be amortized into expense over a five-year period beginning on the date of grant through the final vesting period, using a graded vesting attribution model.

 

23

 

 


 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

13.

Commitments and Contingencies

At June 30, 2008, $45,690,000 was reserved for outstanding letters of credit under our $1 billion revolving credit facility. Our credit facilities contain financial covenants, that require us to maintain minimum interest coverage and maximum debt to market capitalization ratios, and provides for higher interest rates in the event of a decline in our ratings below Baa3/BBB. 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.

 

In connection with our investments in partially owned entities, we are committed to fund additional capital aggregating $122,178,000. Of this amount, $80,923,000 relates to our equity commitment to IPF which we have pledged as collateral to IPF’s lender and $18,090,000 relates to capital expenditures committed to the Springfield Mall, in which we have a 97.5% interest.

 

In June 2007 we formed Penn Plaza Insurance Company, LLC (“PPIC”), a wholly owned consolidated subsidiary, to act as a re-insurer with respect to a portion of our earthquake insurance coverage and as a direct insurer for coverage for “certified” acts of terrorism and for nuclear, biological, chemical and radiological (“NBCR”) acts, as defined by the Terrorism Risk Insurance Program Reauthorization Act of 2007 (“TRIPRA”). Coverage for “certified” acts of terrorism is fully reinsured by third party insurance companies and the Federal government with no exposure to PPIC. Prior to the formation of PPIC, we were uninsured for losses under NBCR coverage. Subsequently, we have $1.5 billion of NBCR coverage under TRIPRA, for which PPIC is responsible for 15% of each NBCR loss and the insurance company deductible of $1,000,000. We are ultimately responsible for any loss borne by PPIC.

 

Our debt instruments, consisting of mortgage loans secured by our properties (which are generally non-recourse to us), senior unsecured notes, exchangeable senior debentures, convertible senior debentures and revolving credit agreements, contain customary covenants requiring us to maintain insurance. Although we believe that we have adequate insurance coverage under these agreements, we may not be able to obtain an equivalent amount of coverage at reasonable costs in the future. Further, if lenders insist on greater coverage than we are able to obtain, it could adversely affect our ability to finance and/or refinance our properties and expand our portfolio.

 

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.

 

We enter into agreements for the purchase and resale of U.S. government obligations for periods of up to one week. The obligations purchased under these agreements are held in safekeeping in our name by various money center banks. We have the right to demand additional collateral or return of these invested funds at any time the collateral value is less than 102% of the invested funds plus any accrued earnings thereon. We had $111,960,000 and $82,240,000 of cash invested in these agreements at June 30, 2008 and December 31, 2007, respectively.

 

On January 16, 2008, our Board of Trustees approved the termination of the Vornado Realty Trust Retirement Plan and the Merchandise Mart Properties Pension Plan. The plans were frozen in 1998 and 1999, respectively. The termination is expected to be completed in the third quarter of 2008. Our current estimate of the cost we will incur during the third quarter of 2008 to buy annuities from an insurance company or to make lump-sum payments to plan participants to terminate both plans is approximately $4,000,000.

 

From time to time, we have disposed of substantial amounts of real estate to third parties for which, as to certain properties, we remain contingently liable for rent payments or mortgage indebtedness that cannot be quantified.

 

We have guaranteed the completion of two joint venture development projects. The aggregate estimated cost to complete these projects is approximately $85,000,000.

 

 

 

 

 

24

 

 


 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

13.

Commitments and Contingencies - continued

 

Litigation

 

On January 8, 2003, Stop & Shop filed a complaint with the United States District Court for the District of New Jersey (“USDC-NJ”) claiming we had no right to reallocate and therefore continue to collect $5,000,000 of annual rent from Stop & Shop pursuant to the Master Agreement and Guaranty. Stop & Shop asserted that a prior order of the Bankruptcy Court for the Southern District of New York dated February 6, 2001, as modified on appeal to the District Court for the Southern District of New York on February 13, 2001, froze our right to re-allocate which effectively terminated our right to collect the additional rent from Stop & Shop. On March 3, 2003, after we moved to dismiss for lack of jurisdiction, Stop & Shop voluntarily withdrew its complaint. On March 26, 2003, Stop & Shop filed a new complaint in New York Supreme Court, asserting substantially the same claims as in its USDC-NJ complaint. We removed the action to the United States District Court for the Southern District of New York. In January 2005 that court remanded the action to the New York Supreme Court. On February 14, 2005, we served an answer in which we asserted a counterclaim seeking a judgment for all the unpaid additional rent accruing through the date of the judgment and a declaration that Stop & Shop will continue to be liable for the additional rent as long as any of the leases subject to the Master Agreement and Guaranty remain in effect. On May 17, 2005, we filed a motion for summary judgment. On July 15, 2005, Stop & Shop opposed our motion and filed a cross-motion for summary judgment. On December 13, 2005, the Court issued its decision denying the motions for summary judgment. Both parties appealed the Court’s decision and on December 14, 2006, the Appellate Court division issued a decision affirming the Court’s decision. On January 16, 2007 we filed a motion for the reconsideration of one aspect of the Appellate Court’s decision which was denied on March 13, 2007. We are currently engaged in discovery and anticipate that a trial date will be set for some time in 2008. We intend to vigorously pursue our claims against Stop & Shop. In our opinion, after consultation with legal counsel, the outcome of such matters will not have a material effect on our financial condition, results of operations or cash flows.

 

On May 24, 2007, we acquired a 70% controlling interest in 1290 Avenue of the Americas and the 555 California Street complex. Our 70% interest was acquired through the purchase of all of the shares of a group of foreign companies that own, through U.S. entities, the 1% sole general partnership interest and a 69% limited partnership interest in the partnerships that own the two properties. The remaining 30% limited partnership interest is owned by Donald J. Trump. In August 2005, Mr. Trump brought a lawsuit in the New York State Supreme Court against, among others, the general partners of the partnerships referred to above.   Mr. Trump’s claims arose out of a dispute over the sale price of, and use of proceeds from, the sale of properties located on the former Penn Central rail yards between West 59th and 72nd Streets in Manhattan which were formerly owned by the partnerships. In decisions dated September 14, 2005 and July 24, 2006, the Court denied various of Mr. Trump’s motions and ultimately dismissed all of Mr. Trump’s claims, except for his claim seeking access to books and records. In a decision dated October 1, 2007, the Court determined that Mr. Trump already received access to the books and records to which he was entitled, with the exception of certain documents which were subsequently delivered to Mr. Trump. Mr. Trump has sought re-argument and renewal on, and filed a notice of appeal in connection with, his dismissed claims.  In connection with the acquisition, we agreed to indemnify the sellers for liabilities and expenses arising out of Mr. Trump’s claim that the general partners of the partnerships we acquired did not sell the rail yards at a fair price or could have sold the rail yards for a greater price and any other claims asserted in the legal action; provided however, that if Mr. Trump prevails on certain claims involving partnership matters, other than claims relating to sale price, the sellers will be required to reimburse us for certain costs related to those claims. We believe that the claims relating to the sale price are without merit. All other allegations are not asserted as a basis for damages and regardless of merit would not be material to our consolidated financial statements.

 

There are various other legal actions against us in the ordinary course of business. In our opinion, after consultation with legal counsel, the outcome of such matters will not have a material effect on our financial condition, results of operations or cash flows.

 

25

 

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

14.

Retirement Plans

On January 16, 2008, our Board of Trustees approved the termination of the Vornado Realty Trust Retirement Plan (“Vornado Plan”) and the Merchandise Mart Properties Pension Plan (“Mart Plan”). The termination is expected to be completed in the third quarter of 2008. Our current estimate of the cost we will incur during the third quarter of 2008 to buy annuities from an insurance company or to make lump-sum payments to plan participants to terminate both plans is approximately $4,000,000.

 

The following table sets forth the components of net periodic benefit costs:

 

(Amounts in thousands)

 

For The Three Months
Ended June 30,

 

For The Six Months
Ended June 30,

 

 

 

2008

 

2007

 

2008

 

2007

 

Interest cost

 

$

292

 

$

293

 

$

584

 

$

585

 

Expected return on plan assets

 

 

(309

)

 

(299

)

 

(618

)

 

(598

)

Amortization of net loss

 

 

65

 

 

61

 

 

129

 

 

122

 

Net periodic benefit cost

 

$

48

 

$

55

 

$

95

 

$

109

 

 

Employer Contributions

 

During the six months ended June 30, 2008 and 2007, we contributed $202,000 and $982,000, respectively, to the plans. We anticipate making additional contributions of $2,315,000 to the plans during the remainder of 2008.

 

15.

Costs of Acquisitions Not Consummated

In the three and six months ended June 30, 2008, we wrote-off $726,000 and $3,009,000, respectively, of costs associated with acquisitions not consummated (primarily Hudson Rail Yards). In the three months ended March 31, 2007, we wrote-off $8,807,000 of costs associated with The Equity Office Properties Trust acquisition not consummated.

 

16.

Marketable Equity Securities

In the first quarter of 2008, we determined that an investment in a marketable equity security was “other-than-temporarily” impaired and recorded a non-cash charge of $9,073,000, based on the March 31, 2008 closing share price of this security, which is included in “interest and other investment income” on our consolidated statement of income.

 

26

 

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

17.

Segment Information

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, 2008 and 2007.

 

(Amounts in thousands)

For the Three Months Ended June 30, 2008

 

 

 

Total

 

New York
Office

 

Washington, DC
Office

 

Retail

 

Merchandise
Mart

 

Toys

 

Other (2)

 

Property rentals

 

$

514,258

 

$

180,993

 

$

126,083

 

$

86,968

 

$

68,896

 

$

 

$

51,318

 

Straight-line rents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contractual rent increases

 

 

13,448

 

 

5,500

 

 

3,173

 

 

3,263

 

 

1,416

 

 

 

 

96

 

Amortization of free rent

 

 

5,291

 

 

3,586

 

 

1,329

 

 

1

 

 

311

 

 

 

 

64

 

Amortization of acquired below-
market leases, net

 

 

25,858

 

 

15,412

 

 

1,104

 

 

7,571

 

 

25

 

 

 

 

1,746

 

Total rentals

 

 

558,855

 

 

205,491

 

 

131,689

 

 

97,803

 

 

70,648

 

 

 

 

53,224

 

Tenant expense reimbursements

 

 

84,898

 

 

31,075

 

 

14,833

 

 

31,178

 

 

4,832

 

 

 

 

2,980

 

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant cleaning revenue

 

 

14,382

 

 

18,510

 

 

 

 

 

 

 

 

 

 

(4,128

)

Management and leasing fees

 

 

3,840

 

 

2,495

 

 

1,952

 

 

198

 

 

71

 

 

 

 

(876

)

Lease termination fees

 

 

561

 

 

105

 

 

 

 

290

 

 

166

 

 

 

 

 

Other

 

 

11,829

 

 

4,315

 

 

4,901

 

 

519

 

 

1,633

 

 

 

 

461

 

Total revenues

 

 

674,365

 

 

261,991

 

 

153,375

 

 

129,988

 

 

77,350

 

 

 

 

51,661

 

Operating expenses

 

 

256,358

 

 

106,801

 

 

52,953

 

 

46,346

 

 

35,606

 

 

 

 

14,652

 

Depreciation and amortization

 

 

130,948

 

 

49,452

 

 

32,104

 

 

20,556

 

 

13,786

 

 

 

 

15,050

 

General and administrative

 

 

50,285

 

 

4,857

 

 

5,328

 

 

7,945

 

 

7,031

 

 

 

 

25,124

 

Costs of acquisition not consummated

 

 

726

 

 

 

 

 

 

 

 

 

 

 

 

726

 

Total expenses

 

 

438,317

 

 

161,110

 

 

90,385

 

 

74,847

 

 

56,423

 

 

 

 

55,552

 

Operating income (loss)

 

 

236,048

 

 

100,881

 

 

62,990

 

 

55,141

 

 

20,927

 

 

 

 

(3,891

)

Income applicable to Alexander’s

 

 

15,351

 

 

190

 

 

 

 

190

 

 

 

 

 

 

14,971

 

Loss applicable to Toys

 

 

(30,711

)

 

 

 

 

 

 

 

 

 

(30,711

)

 

 

Income (loss) from partially owned
entities

 

 

4,285

 

 

2,560

 

 

1,573

 

 

6,957

 

 

302

 

 

 

 

(7,107

)

Interest and other investment income

 

 

23,793

 

 

715

 

 

551

 

 

88

 

 

79

 

 

 

 

22,360

 

Interest and debt expense

 

 

(150,316

)

 

(33,754

)

 

(33,140

)

 

(22,290

)

 

(13,019

)

 

 

 

(48,113

)

Net gain on disposition of wholly owned and partially
owned assets other than depreciable real estate

 

 

3,386

 

 

 

 

 

 

 

 

 

 

 

 

3,386

 

Minority interest of partially owned
entities

 

 

1,837

 

 

(876

)

 

 

 

60

 

 

 

 

 

 

2,653

 

Income (loss) before income taxes

 

 

103,673

 

 

69,716

 

 

31,974

 

 

40,146

 

 

8,289

 

 

(30,711

)

 

(15,741

)

Income tax expense

 

 

(4,915

)

 

 

 

(62

)

 

 

 

(181

)

 

 

 

(4,672

)

Income (loss) from continuing
operations

 

 

98,758

 

 

69,716

 

 

31,912

 

 

40,146

 

 

8,108

 

 

(30,711

)

 

(20,413

)

Income (loss) from discontinued
operations, net

 

 

53,005

 

 

 

 

58,081

 

 

(40

)

 

 

 

 

 

(5,036

)

Income (loss) before allocation to
minority limited partners

 

 

151,763

 

 

69,716

 

 

89,993

 

 

40,106

 

 

8,108

 

 

(30,711

)

 

(25,449

)

Minority limited partners’ interest
in the Operating Partnership

 

 

(7,285

)

 

 

 

 

 

 

 

 

 

 

 

(7,285

)

Perpetual preferred unit distributions
of the
Operating Partnership

 

 

(4,818

)

 

 

 

 

 

 

 

 

 

 

 

(4,818

)

Net income (loss)

 

 

139,660

 

 

69,716

 

 

89,993

 

 

40,106

 

 

8,108

 

 

(30,711

)

 

(37,552

)

Interest and debt expense (1)

 

 

192,239

 

 

31,827

 

 

34,086

 

 

25,932

 

 

13,230

 

 

33,906

 

 

53,258

 

Depreciation and amortization(1)

 

 

170,493

 

 

47,005

 

 

33,870

 

 

21,766

 

 

13,919

 

 

34,034

 

 

19,899

 

Income tax expense (benefit) (1)

 

 

5,999

 

 

 

 

60

 

 

 

 

181

 

 

(197

)

 

5,955

 

EBITDA

 

$

508,391

 

$

148,548

 

$

158,009

 

$

87,804

 

$

35,438

 

$

37,032

 

$

41,560

 

 

The Washington, DC Office segment includes a $56,831 net gain on sale of real estate (included in “Income (loss) from discontinued operations, net”). The Other segment EBITDA includes a $3,468 net loss on the mark-to-market of derivative instruments, a $2,038 net gain on disposition of our 13.8% interest in GMH and a $726 write-off for costs of acquisitions not consummated.

_______________________

See notes on page 31.

27

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

17.

Segment Information – continued

(Amounts in thousands)

 

For the Three Months Ended June 30, 2007

 

 

Total

 

New York
Office

 

Washington, DC
Office

 

Retail

 

Merchandise
Mart

 

Toys

 

Other (2)

 

Property rentals

 

$

439,483

 

$

152,850

 

$

112,962

 

$

80,070

 

$

57,483

 

$

 

$

36,118

 

Straight-line rents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contractual rent increases

 

 

10,824

 

 

4,526

 

 

2,573

 

 

2,911

 

 

629

 

 

 

 

185

 

Amortization of free rent

 

 

10,497

 

 

5,726

 

 

3,753

 

 

239

 

 

567

 

 

 

 

212

 

Amortization of acquired below-
market leases, net

 

 

20,327

 

 

10,387

 

 

1,160

 

 

7,608

 

 

90

 

 

 

 

1,082

 

Total rentals

 

 

481,131

 

 

173,489

 

 

120,448

 

 

90,828

 

 

58,769

 

 

 

 

37,597

 

Tenant expense reimbursements

 

 

77,267

 

 

29,642

 

 

11,281

 

 

28,887

 

 

4,914

 

 

 

 

2,543

 

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant cleaning revenue

 

 

10,527

 

 

13,062

 

 

 

 

 

 

 

 

 

 

(2,535

)

Management and leasing fees

 

 

2,804

 

 

974

 

 

1,972

 

 

580

 

 

(19

)

 

 

 

(703

)

Lease termination fees

 

 

1,295

 

 

100

 

 

131

 

 

902

 

 

162

 

 

 

 

 

Other

 

 

10,196

 

 

4,242

 

 

4,171

 

 

301

 

 

2,152

 

 

 

 

(670)

 

Total revenues

 

 

583,220

 

 

221,509

 

 

138,003

 

 

121,498

 

 

65,978

 

 

 

 

36,232

 

Operating expenses

 

 

227,212

 

 

93,287

 

 

44,667

 

 

41,688

 

 

31,796

 

 

 

 

15,774

 

Depreciation and amortization

 

 

110,768

 

 

36,744

 

 

28,577

 

 

22,109

 

 

10,756

 

 

 

 

12,582

 

General and administrative

 

 

49,789

 

 

5,502

 

 

6,079

 

 

6,329

 

 

6,929

 

 

 

 

24,950

 

Costs of acquisition not consummated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total expenses

 

 

387,769

 

 

135,533

 

 

79,323

 

 

70,126

 

 

49,481

 

 

 

 

53,306

 

Operating income (loss)

 

 

195,451

 

 

85,976

 

 

58,680

 

 

51,372

 

 

16,497

 

 

 

 

(17,074

)

Income applicable to Alexander’s

 

 

9,484

 

 

190

 

 

 

 

164

 

 

 

 

 

 

9,130

 

Loss applicable to Toys

 

 

(20,029

)

 

 

 

 

 

 

 

 

 

(20,029

)

 

 

Income from partially owned entities

 

 

8,195

 

 

1,900

 

 

3,743

 

 

2,093

 

 

448

 

 

 

 

11

 

Interest and other investment income

 

 

119,689

 

 

469

 

 

738

 

 

117

 

 

93

 

 

 

 

118,272

 

Interest and debt expense

 

 

(140,293

)

 

(32,113

)

 

(30,520

)

 

(19,775

)

 

(13,048

)

 

 

 

(44,837

)

Net gain on disposition of wholly owned and partially
owned
assets other than depreciable real estate

 

 

15,778

 

 

 

 

 

 

 

 

 

 

 

 

15,778

 

Minority interest of partially owned
entities

 

 

1,346

 

 

(569

)

 

 

 

11

 

 

 

 

 

 

1,904

 

Income (loss) before income taxes

 

 

189,621

 

 

55,853

 

 

32,641

 

 

33,982

 

 

3,990

 

 

(20,029

)

 

83,184

 

Income tax expense

 

 

(2,508

)

 

 

 

(1,867

)

 

(182

)

 

(199

)

 

 

 

(260

)

Income (loss) from continuing operations

 

 

187,113

 

 

55,853

 

 

30,774

 

 

33,800

 

 

3,791

 

 

(20,029

)

 

82,924

 

Income (loss) from discontinued operations, net

 

 

478

 

 

 

 

1,075

 

 

(44

)

 

 

 

 

 

(553

)

Income (loss) before allocation to
minority limited partners

 

 

187,591

 

 

55,853

 

 

31,849

 

 

33,756

 

 

3,791

 

 

(20,029

)

 

82,371

 

Minority limited partners’ interest
in the Operating Partnership

 

 

(16,852

)

 

 

 

 

 

 

 

 

 

 

 

(16,852

)

Perpetual preferred unit distributions
of the Operating Partnership

 

 

(4,819

)

 

 

 

 

 

 

 

 

 

 

 

(4,819

)

Net income (loss)

 

 

165,920

 

 

55,853

 

 

31,849

 

 

33,756

 

 

3,791

 

 

(20,029

)

 

60,700

 

Interest and debt expense (1)

 

 

202,843

 

 

31,831

 

 

32,095

 

 

22,478

 

 

13,264

 

 

40,984

 

 

62,191

 

Depreciation and amortization(1)

 

 

165,990

 

 

36,600

 

 

33,466

 

 

22,912

 

 

10,890

 

 

33,303

 

 

28,819

 

Income tax (benefit) expense (1)

 

 

(8,071

)

 

1,100

 

 

3,831

 

 

182

 

 

199

 

 

(14,934

)

 

1,551

 

EBITDA

 

$

526,682

 

$

125,384

 

$

101,241

 

$

79,328

 

$

28,144

 

$

39,324

 

$

153,261

 

 

The Other segment EBITDA includes a $72,074 net gain on mark-to-market of derivative instruments, a $15,778 net gain on sale of marketable equity securities and $1,677 for our share of India real estate ventures organization costs.

 

________________________

See notes on page 31.

 

28

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

17.

Segment Information - continued

(Amounts in thousands)

For the Six Months Ended June 30, 2008

 

 

 

Total

 

New York
Office

 

Washington, DC
Office

 

Retail

 

Merchandise
Mart

 

Toys

 

Other (2)

 

Property rentals

 

$

1,002,450

 

$

357,496

 

$

249,485

 

$

173,689

 

$

126,439

 

$

 

$

95,341

 

Straight-line rents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contractual rent increases

 

 

31,320

 

 

12,783

 

 

6,443

 

 

9,062

 

 

2,793

 

 

 

 

239

 

Amortization of free rent

 

 

9,390

 

 

4,457

 

 

2,834

 

 

(1,220

)

 

2,664

 

 

 

 

655

 

Amortization of acquired below-
market leases, net

 

 

49,129

 

 

30,741

 

 

2,216

 

 

12,525

 

 

58

 

 

 

 

3,589

 

Total rentals

 

 

1,092,289

 

 

405,477

 

 

260,978

 

 

194,056

 

 

131,954

 

 

 

 

99,824

 

Tenant expense reimbursements

 

 

172,058

 

 

62,598

 

 

30,048

 

 

64,868

 

 

9,421

 

 

 

 

5,123

 

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant cleaning revenue

 

 

27,804

 

 

35,664

 

 

 

 

 

 

 

 

 

 

(7,860

)

Management and leasing fees

 

 

7,808

 

 

3,897

 

 

5,108

 

 

563

 

 

211

 

 

 

 

(1,971

)

Lease termination fees

 

 

3,014

 

 

2,029

 

 

 

 

665

 

 

320

 

 

 

 

 

Other

 

 

20,674

 

 

8,250

 

 

9,101

 

 

140

 

 

3,073

 

 

 

 

110

 

Total revenues

 

 

1,323,647

 

 

517,915

 

 

305,235

 

 

260,292

 

 

144,979

 

 

 

 

95,226

 

Operating expenses

 

 

517,609

 

 

213,447

 

 

104,540

 

 

94,400

 

 

70,974

 

 

 

 

34,248

 

Depreciation and amortization

 

 

261,558

 

 

95,227

 

 

68,970

 

 

41,692

 

 

25,573

 

 

 

 

30,096

 

General and administrative

 

 

99,670

 

 

9,643

 

 

12,397

 

 

15,707

 

 

14,502

 

 

 

 

47,421

 

Costs of acquisition not consummated

 

 

3,009

 

 

 

 

 

 

 

 

 

 

 

 

3,009

 

Total expenses

 

 

881,846

 

 

318,317

 

 

185,907

 

 

151,799

 

 

111,049

 

 

 

 

114,774

 

Operating income (loss)

 

 

441,801

 

 

199,598

 

 

119,328

 

 

108,493

 

 

33,930

 

 

 

 

(19,548

)

Income applicable to Alexander’s

 

 

23,280

 

 

379

 

 

 

 

338

 

 

 

 

 

 

22,563

 

Income applicable to Toys

 

 

49,651

 

 

 

 

 

 

 

 

 

 

49,651

 

 

 

(Loss) income from partially owned
entities

 

 

(26,068

)

 

5,137

 

 

2,852

 

 

9,864

 

 

820

 

 

 

 

(44,741

)

Interest and other investment income

 

 

37,897

 

 

1,423

 

 

1,230

 

 

330

 

 

172

 

 

 

 

34,742

 

Interest and debt expense

 

 

(298,495

)

 

(69,385

)

 

(62,762

)

 

(42,536

)

 

(26,040

)

 

 

 

(97,772

)

Net gain on disposition of wholly owned and partially
owned assets other than depreciable real estate

 

 

3,386

 

 

 

 

 

 

 

 

 

 

 

 

3,386

 

Minority interest of partially owned
entities

 

 

2,243

 

 

(1,821

)

 

 

 

74

 

 

 

 

 

 

3,990

 

Income (loss) before income taxes

 

 

233,695

 

 

135,331

 

 

60,648

 

 

76,563

 

 

8,882

 

 

49,651

 

 

(97,380

)

Income tax benefit (expense)

 

 

212,414

 

 

 

 

221,615

 

 

(2

)

 

(391

)

 

 

 

(8,808

)

Income (loss) from continuing
operations

 

 

446,109

 

 

135,331

 

 

282,263

 

 

76,561

 

 

8,491

 

 

49,651

 

 

(106,188

)

Income (loss) from discontinued
operations, net

 

 

154,340

 

 

 

 

59,068

 

 

(560

)

 

 

 

 

 

95,832

 

Income (loss) before allocation to
minority limited partners

 

 

600,449

 

 

135,331

 

 

341,331

 

 

76,001

 

 

8,491

 

 

49,651

 

 

(10,356

)

Minority limited partners’ interest
in the Operating Partnership

 

 

(38,955

)

 

 

 

 

 

 

 

 

 

 

 

(38,955

)

Perpetual preferred unit distributions
of the
Operating Partnership

 

 

(9,637

)

 

 

 

 

 

 

 

 

 

 

 

(9,637

)

Net income (loss)

 

 

551,857

 

 

135,331

 

 

341,331

 

 

76,001

 

 

8,491

 

 

49,651

 

 

(58,948

)

Interest and debt expense (1)

 

 

400,200

 

 

65,831

 

 

64,714

 

 

49,759

 

 

26,463

 

 

75,401

 

 

118,032

 

Depreciation and amortization(1)

 

 

351,678

 

 

90,625

 

 

73,112

 

 

43,968

 

 

25,826

 

 

68,136

 

 

50,011

 

Income tax (benefit) expense (1)

 

 

(116,781

)

 

 

 

(221,612

)

 

2

 

 

391

 

 

93,722

 

 

10,716

 

EBITDA

 

$

1,186,954

 

$

291,787

 

$

257,545

 

$

169,730

 

$

61,171

 

$

286,910

 

$

119,811

 

 

The Washington, DC Office segment includes a $222,174 reduction in income tax expense resulting from a reversal of deferred tax liabilities in connection with the acquisition of H Street, and a $56,831 net gain on sale of real estate (included in “Income (loss) from discontinued operations, net”). The Other segment EBITDA includes, a $112,690 net gain on sale of our 47.6% interest in Americold (included in “Income (loss) from discontinued operations, net”), a $34,200 write-off of pre-development costs, a $21,830 net loss on the mark-to-market of derivative instruments, a $10,300 reversal of a mezzanine loan loss accrual, a $9,073 impairment loss on a marketable equity security, a $3,009 write-off for costs of acquisitions not consummated and a $2,038 net gain on disposition of our 13.8% interest in GMH.

_______________________

See notes on page 31.

 

29


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

17.

Segment Information – continued

(Amounts in thousands)

 

For the Six Months Ended June 30, 2007

 

 

Total

 

New York
Office

 

Washington, DC
Office

 

Retail

 

Merchandise
Mart

 

Toys

 

Other (2)

 

Property rentals

 

$

836,911

 

$

290,498

 

$

215,764

 

$

157,791

 

$

118,509

 

$

 

$

54,349

 

Straight-line rents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contractual rent increases

 

 

18,038

 

 

7,879

 

 

2,741

 

 

5,808

 

 

1,283

 

 

 

 

327

 

Amortization of free rent

 

 

23,447

 

 

13,185

 

 

8,593

 

 

511

 

 

946

 

 

 

 

212

 

Amortization of acquired below-
market leases, net

 

 

34,343

 

 

17,679

 

 

2,144

 

 

12,847

 

 

120

 

 

     —

 

 

1,553

 

Total rentals

 

 

912,739

 

 

329,241

 

 

229,242

 

 

176,957

 

 

120,858

 

 

 

 

56,441

 

Tenant expense reimbursements

 

 

149,690

 

 

58,350

 

 

20,594

 

 

57,584

 

 

9,707

 

 

 

 

3,455

 

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant cleaning revenue

 

 

20,370

 

 

25,148

 

 

 

 

 

 

 

 

 

 

(4,778

)

Management and leasing fees

 

 

10,003

 

 

1,829

 

 

8,533

 

 

924

 

 

3

 

 

 

 

(1,286

)

Lease termination fees

 

 

4,721

 

 

1,898

 

 

211

 

 

2,407

 

 

205

 

 

 

 

 

Other

 

 

18,749

 

 

8,023

 

 

7,251

 

 

655

 

 

3,434

 

 

 

 

(614

)

Total revenues

 

 

1,116,272

 

 

424,489

 

 

265,831

 

 

238,527

 

 

134,207

 

 

 

 

53,218

 

Operating expenses

 

 

438,961

 

 

181,539

 

 

83,224

 

 

82,205

 

 

63,377

 

 

 

 

28,616

 

Depreciation and amortization

 

 

198,921

 

 

66,549

 

 

53,280

 

 

39,392

 

 

21,847

 

 

 

 

17,853

 

General and administrative

 

 

90,203

 

 

9,448

 

 

14,461

 

 

13,331

 

 

14,367

 

 

 

 

38,596

 

Costs of acquisition not consummated

 

 

8,807

 

 

 

 

 

 

 

 

 

 

 

 

8,807

 

Total expenses

 

 

736,892

 

 

257,536

 

 

150,965

 

 

134,928

 

 

99,591

 

 

 

 

93,872

 

Operating income (loss)

 

 

379,380

 

 

166,953

 

 

114,866

 

 

103,599

 

 

34,616

 

 

 

 

(40,654

)

Income applicable to Alexander’s

 

 

23,003

 

 

378

 

 

 

 

373

 

 

 

 

 

 

22,252

 

Income applicable to Toys

 

 

38,632

 

 

 

 

 

 

 

 

 

 

38,632

 

 

 

Income from partially owned entities

 

 

16,890

 

 

3,187

 

 

7,435

 

 

3,388

 

 

787

 

 

 

 

2,093

 

Interest and other investment income

 

 

173,193

 

 

1,142

 

 

1,051

 

 

192

 

 

188

 

 

 

 

170,620

 

Interest and debt expense

 

 

(270,991

)

 

(61,581

)

 

(65,042

)

 

(39,783

)

 

(25,895

)

 

 

 

(78,690

)

Net gain on disposition of wholly owned and partially
owned
assets other than depreciable real estate

 

 

16,687

 

 

 

 

 

 

 

 

 

 

     —

 

 

16,687

 

Minority interest of partially owned
entities

 

 

1,696

 

 

(569

)

 

 

 

58

 

 

 

 

 

 

2,207

 

Income before income taxes

 

 

378,490

 

 

109,510

 

 

58,310

 

 

67,827

 

 

9,696

 

 

38,632

 

 

94,515

 

Income tax expense

 

 

(2,597

)

 

 

 

(1,643

)

 

(182

)

 

(512

)

 

 

 

(260

)

Income from continuing operations

 

 

375,893

 

 

109,510

 

 

56,667

 

 

67,645

 

 

9,184

 

 

38,632

 

 

94,255

 

Income (loss) from discontinued operations, net

 

 

624

 

 

 

 

2,290

 

 

(78

)

 

 

 

 

 

(1,588

)

Income before allocation to
minority limited partners

 

 

376,517

 

 

109,510

 

 

58,957

 

 

67,567

 

 

9,184

 

 

38,632

 

 

92,667

 

Minority limited partners’ interest
in the Operating Partnership

 

 

(34,029

)

 

 

 

 

 

 

 

 

 

 

 

(34,029

)

Perpetual preferred unit distributions
of the Operating Partnership

 

 

(9,637

)

 

 

 

 

 

 

 

 

 

 

 

(9,637

)

Net income

 

 

332,851

 

 

109,510

 

 

58,957

 

 

67,567

 

 

9,184

 

 

38,632

 

 

49,001

 

Interest and debt expense (1)

 

 

401,614

 

 

61,969

 

 

68,003

 

 

45,275

 

 

26,328

 

 

87,618

 

 

112,421

 

Depreciation and amortization(1)

 

 

329,141

 

 

67,342

 

 

62,310

 

 

41,198

 

 

22,127

 

 

88,699

 

 

47,465

 

Income tax expense (1)

 

 

47,513

 

 

1,100

 

 

5,463

 

 

182

 

 

512

 

 

38,463

 

 

1,793

 

EBITDA

 

$

1,111,119

 

$

239,921

 

$

194,733

 

$

154,222

 

$

58,151

 

$

253,412

 

$

210,680

 

       

The Washington, DC Office segment includes $1,891 of expense for H Street litigation costs. The Other segment EBITDA includes a net gain of $81,451 on the mark-to-market of derivative instruments, a $16,687 net gain on sale of marketable equity securities, an $8,807 write-off for costs of acquisition not consummated and $1,677 for our share of India real estate ventures organization costs.

________________________

See notes on the following page.

 

30


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

17.

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 un-levered 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)

Other EBITDA is comprised of:

 

(Amounts in thousands)

 

For the Three Months
Ended June 30,

 

For the Six Months
Ended June 30,

 

 

 

2008

 

2007

 

2008

 

2007

 

Alexander’s

 

$

22,225

 

$

17,166

 

$

37,112

 

$

37,499

 

555 California Street

 

 

11,743

 

 

6,349

 

 

23,388

 

 

6,349

 

Lexington MLP

 

 

7,391

 

 

5,984

 

 

18,468

 

 

5,984

 

Hotel Pennsylvania

 

 

12,452

 

 

11,177

 

 

17,865

 

 

14,781

 

Industrial warehouses

 

 

1,226

 

 

823

 

 

2,664

 

 

2,196

 

GMH (see page 11)

 

 

 

 

4,177

 

 

 

 

8,345

 

Other investments

 

 

(2,235

)

 

1,052

 

 

(5,069

)

 

4,963

 

 

 

 

52,802

 

 

46,728

 

 

94,428

 

 

80,117

 

Minority limited partners’ interest in the Operating Partnership

 

 

(7,285

)

 

(16,852

)

 

(38,955

)

 

(34,029

)

Perpetual preferred unit distributions of the Operating Partnership

 

 

(4,818

)

 

(4,819

)

 

(9,637

)

 

(9,637

)

Corporate general and administrative expenses

 

 

(22,226

)

 

(20,990

)

 

(42,468

)

 

(33,364

)

Write-off of pre-development costs (see Note (4) on page 13)

 

 

 

 

 

 

(34,200

)

 

 

Costs of acquisitions not consummated

 

 

(726

)

 

 

 

(3,009

)

 

(8,807

)

Investment income and other

 

 

23,813

 

 

131,772

 

 

35,132

 

 

182,834

 

Discontinued operations of Americold, net (including a $112,690
net gain on sale in the six months ended June 30, 2008)

 

 

 

 

17,422

 

 

118,520

 

 

33,566

 

 

 

$

41,560

 

$

153,261

 

$

119,811

 

$

210,680

 

 

 

31

 

 


 

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 as of June 30, 2008, and the related consolidated statements of income for the three-month and six-month periods ended June 30, 2008 and 2007, and of cash flows for the six-month periods ended June 30, 2008 and 2007. These interim financial statements are the responsibility of the Company’s management.

 

We conducted our reviews in accordance with 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 standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheet of Vornado Realty Trust as of December 31, 2007, and the related consolidated statements of income, shareholders’ equity, and cash flows for the year then ended prior to reclassification for the discontinued operations described in Note 9 to the accompanying financial statements (not presented herein); and in our report dated February 26, 2008, we expressed an unqualified opinion on those consolidated financial statements. We also audited the adjustments described in Note 9 that were applied to reclassify the December 31, 2007 consolidated balance sheet of Vornado Realty Trust (not presented herein) for discontinued operations. In our opinion, such adjustments are appropriate and have been properly applied to the previously issued consolidated balance sheet in deriving the accompanying retrospectively adjusted consolidated balance sheet as of December 31, 2007.

 

/s/ DELOITTE & TOUCHE LLP

 

Parsippany, New Jersey

August 5, 2008

 

32

 

 


Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Certain statements contained herein constitute forward-looking statements as such term is defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are not guarantees of performance. They represent our intentions, plans, expectations and beliefs and are subject to numerous assumptions, risks and uncertainties. Our future results, financial condition and business may differ materially from those expressed in these forward-looking statements. You can find many of these statements by looking for words such as “approximates,” “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “would,” “may” or other similar expressions in this 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 and our future results and financial condition, see “Item 1A. Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2007. 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 include a discussion of our consolidated financial statements for the three and six months ended June 30, 2008. 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.

 

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, 2007 in Management’s Discussion and Analysis of Financial Condition. There have been no significant changes to our policies during 2008.

 

33

 

 


Overview

Business Objective and Operating Strategy

 

Our business objective is to maximize shareholder value. We measure our success in meeting this objective by our total return to shareholders. Below is a table comparing our performance to the Morgan Stanley REIT Index (“RMS”) and the SNL REIT Index (“SNL”) for the following periods ending June 30, 2008:

 

 

 

Total Return (1)

 

 

 

Vornado

 

RMS

 

SNL

 

One-year

 

(17.0%)

 

(14.2%)

 

(13.5%)

 

Three-years

 

22.7%

 

15.1%

 

15.8%

 

Five-years

 

151.3%

 

93.3%

 

95.5%

 

Ten-years

 

276.7%

 

172.7%

 

173.7%

 

_________________________

 

(1)

Past performance is not necessarily indicative of how we will perform in the future.

 

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;

 

Investing in fully-integrated operating companies that have a significant real estate component;

 

Developing and redeveloping our existing properties to increase returns and maximize value; and

 

Providing specialty financing to real estate related companies.

 

We expect to finance our growth, acquisitions and investments using internally generated funds, proceeds from possible asset sales and by accessing the public and private capital markets.

 

We have a large concentration of properties in the New York City metropolitan area and in the Washington, DC and Northern Virginia areas. We compete with a large number of real estate property owners and developers, some of which may be willing to accept lower returns on their investments. Principal factors of competition are rent charged, attractiveness of location, the quality of the property and breadth and quality of services provided. Our success depends upon, among other factors, trends of the national, regional and local economies, financial condition and operating results of current and prospective tenants and customers, availability and cost of capital, construction and renovation costs, taxes, governmental regulations, legislation and population trends.

 

Beginning in the second half of 2007, the residential mortgage and capital markets began showing signs of stress, primarily in the form of escalating default rates on sub-prime mortgages, declining residential home values and increasing inventory nationwide. This “credit” crisis spread to the broader commercial credit markets and has reduced the availability of financing and widened spreads. These factors, coupled with a slowing economy, have reduced the volume of real estate transactions and increased capitalization rates. If these conditions continue, our real estate portfolio may experience lower occupancy and effective rents which would result in a corresponding decrease in net income, funds from operations and cash flows. In addition, the value of our investments in joint ventures, marketable securities, and mezzanine loans may also decline as a result of the above factors. Such declines may result in impairment charges and/or valuation allowances which would result in a corresponding decrease in net income and funds from operations.

 

34

 

 


Overview – continued

Quarter Ended June 30, 2008 Financial Results Summary  

 

Net income applicable to common shares for the quarter ended June 30, 2008 was $125,386,000, or $0.79 per diluted share, versus $151,625,000, or $0.96 per diluted share, for the quarter ended June 30, 2007. Net income for the quarter ended June 30, 2008 includes $56,831,000 for our share of net gains on sale of real estate. Net income for the quarters ended June 30, 2008 and 2007 also include certain items that affect comparability which are listed in the table below. The aggregate of these items and net gains on sale of real estate, net of minority interest, increased net income applicable to common shares for the quarter ended June 30, 2008 by $45,883,000, or $0.29 per diluted share and increased net income applicable to common shares for the quarter ended June 30, 2007 by $63,111,000, or $0.38 per diluted share.

 

Funds from operations applicable to common shares plus assumed conversions (“FFO”) for the quarter ended June 30, 2008 was $208,260,000, or $1.27 per diluted share, compared to $281,741,000, or $1.72 per diluted share, for the prior year’s quarter. FFO for the quarters ended June 30, 2008 and 2007 include certain items that affect comparability which are listed in the table below. The aggregate of these items, net of minority interest, decreased FFO for the quarter ended June 30, 2008 by $4,227,000, or $0.03 per diluted share and increased FFO for the quarter ended June 30, 2007 by $70,467,000, or $0.43 per diluted share.

 

(Amounts in thousands)

 

For the Three Months
Ended June 30,

 

 

 

2008

 

2007

 

Items that affect comparability (income) expense:
Partially owned entities – non-cash purchase price accounting adjustments:

 

 

 

 

 

 

 

 

 

Toys

 

$

14,900

 

$

 

Beverly Connection

 

 

(4,100

)

 

 

Derivative positions in marketable equity securities

 

 

3,468

 

 

(72,074

)

Reversal of Alexander’s stock appreciation rights compensation expense

 

 

(7,157

)

 

(1,222

)

Net gain on sale of our 13.8% interest in GMH

 

 

(2,038

)

 

 

Costs of acquisitions not consummated

 

 

726

 

 

 

India real estate ventures – organization costs

 

 

 

 

1,677

 

Other, net

 

 

(1,154

)

 

2,131

 

 

 

 

4,645

 

 

(69,488

)

47.6% share of Americold’s FFO (Net loss of $557 in the three months ended
June 30, 2007) – sold on March 31, 2008

 

 

 

 

(6,348

)

13.8% share of GMH’s FFO (Equity in net income of $31 in the three months ended June 30, 2007)

 

 

 

 

(1,714

)

 

 

 

4,645

 

 

(77,550

)

Minority limited partners’ share of above adjustments

 

 

(418

)

 

7,083

 

Total items that affect comparability

 

$

4,227

 

$

(70,467

)

 

We did not recognize income during the quarter ended June 30, 2008, on certain assets with an aggregate carrying amount of approximately $1.4 billion at June 30, 2008, because they were out of service for redevelopment. Assets under development include all or portions of the Bergen Town Center, 2101 L Street, 220 20th Street, 1229-1231 25th Street (“West End 25”), 1999 K Street, 220 Central Park South, 40 East 66th Street, and certain investments in joint ventures including Beverly Connection, Wasserman and 800 17th Street/PNC Place investments.

 

The percentage increase in the same-store Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”) of our operating segments for the quarter ended June 30, 2008 over the quarter ended June 30, 2007 and the trailing quarter ended March 31, 2008 are summarized below.

Quarter Ended:

 

 

 

 

 

 

 

 

New York

Office

 

Washington, DC

Office

 

Retail

 

Merchandise
Mart

 

June 30, 2008 vs. June 30, 2007

 

7.0%

 

3.9%

 

3.3%

 

15.2%(1)

 

June 30, 2008 vs. March 31, 2008

 

2.7%

 

1.3%

 

0.7%

 

30.7%(2)

 

_________________________

(1)

Results primarily from an increase in EBITDA from the Art Chicago trade show which operated at a loss in 2007, its initial year of operation.

(2)

Results from the timing of trade shows.

 

Calculations of same-store EBITDA, reconciliations of net income to EBITDA and FFO and the reasons we consider these non-GAAP financial measures useful are provided in the following pages of Management’s Discussion and Analysis of Financial Condition and Results of Operations.

 

35

 

 


Overview – continued

Six Months Ended June 30, 2008 Financial Results Summary  

 

Net income applicable to common shares for the six months ended June 30, 2008 was $523,308,000, or $3.26 per diluted share, versus $304,260,000, or $1.92 per diluted share, for the six months ended June 30, 2007. Net income for the six months ended June 30, 2008 includes $62,833,000 for our share of net gains on sale of real estate. Net income for the six months ended June 30, 2008 and 2007 also include certain items that affect comparability which are listed in the table below. The aggregate of these items and net gains on sale of real estate, net of minority interest, increased net income applicable to common shares for the six months ended June 30, 2008 by $305,998,000, or $1.87 per diluted share and increased net income applicable to common shares for the six months ended June 30, 2007 by $59,677,000, or $0.36 per diluted share.

 

FFO for the six months ended June 30, 2008 was $743,471,000, or $4.54 per diluted share, compared to $551,906,000, or $3.36 per diluted share, for the prior year’s six months. FFO for the six months ended June 30, 2008 and 2007 includes certain items that affect comparability which are listed in the table below. The aggregate of these items, net of minority interest, increased FFO for the six months ended June 30, 2008 by $255,382,000, or $1.56 per diluted share and increased FFO for the six months ended June 30, 2007 by $74,641,000, or $0.45 per diluted share.

 

(Amounts in thousands)

 

For the Six Months
Ended June 30,

 

 

 

2008

 

2007

 

Items that affect comparability (income) expense:

 

 

 

 

 

 

 

Reversal of deferred income taxes initially recorded in connection with H Street acquisition (see below)

 

$

(222,174

)

$

 

Net gain on sale of our 47.6% interest in Americold

 

 

(112,690

)

 

 

Derivative positions in marketable equity security

 

 

21,830

 

 

(81,454

)

Write-off of pre-development costs (see below)

 

 

34,200

 

 

 

Partially owned entities – non-cash purchase price accounting adjustments:

 

 

 

 

 

 

 

Toys

 

 

14,900

 

 

 

Beverly Connection

 

 

(4,100

)

 

 

Reversal of MPH mezzanine loan loss accrual

 

 

(10,300

)

 

 

Marketable equity security - impairment loss

 

 

9,073

 

 

 

Reversal of Alexander’s stock appreciation rights compensation expense

 

 

(6,952

)

 

(5,916

)

Net gain on sale of our 13.8% interest in GMH

 

 

(2,038

)

 

 

Costs of acquisitions not consummated

 

 

3,009

 

 

8,807

 

Prepayment penalties and write-off of unamortized
financing costs

 

 

 

 

5,861

 

India real estate ventures – organization costs

 

 

 

 

1,677

 

H Street litigation costs

 

 

 

 

1,891

 

Other, net

 

 

509

 

 

2,131

 

 

 

 

(274,733

)

 

(67,003

)

47.6% share of Americold’s FFO (Net losses of $1,076 and $1,505 in each six-month period,
respectively) – sold on March 31, 2008

 

 

(6,098

)

 

(12,151

)

13.8% share of GMH’s FFO (Equity in net loss of $281 in the six months ended June 30, 2007)

 

 

 

 

(3,033

)

 

 

 

(280,831

)

 

(82,187

)

Minority limited partners’ share of above adjustments

 

 

25,449

 

 

7,546

 

Total items that affect comparability

 

$

(255,382

)

$

(74,641

)

 

In connection with the purchase accounting for H Street, in July 2005 and April 2007 we recorded an aggregate of $222,174,000 of deferred tax liabilities representing the differences between the tax basis and the book basis of the acquired assets and liabilities multiplied by the effective tax rate. We were required to record these deferred tax liabilities because H Street and its partially owned entities were operated as C Corporations at the time they were acquired. As of January 16, 2008, we had completed all of the actions necessary to enable these entities to elect REIT status effective for the tax year beginning on January 1, 2008. Consequently, in the first quarter of 2008, we reversed the deferred tax liabilities and recognized an income tax benefit of $222,174,000 in our consolidated statement of income.

 

The six months ended June 30, 2008 includes a $34,200,000 write-off for our share of two joint ventures’ pre-development costs, of which $23,000,000 represents our 50% share of costs in connection with the abandonment of the “arena move”/Moynihan East portions of the Farley project.

 

36

 

 


Overview – continued

The percentage increase in the same-store “EBITDA” of our operating segments for the six months ended June 30, 2008 over the six months ended June 30, 2007 is summarized below.

 

 

 

New York

Office

 

Washington, DC

Office

 

Retail

 

Merchandise
Mart

 

June 30, 2008 vs. June 30, 2007

 

6.7%

 

5.7%

 

4.2%

 

4.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

2008 Dispositions:

 

On March 31, 2008, we sold our 47.6% interest in Americold, our Temperature Controlled Logistics segment, for $220,000,000, in cash, which resulted in a net gain of $112,690,000.

 

On June 6, 2008, we sold our Tysons Dulles Plaza office building complex located in Tysons Corner, Virginia for approximately $152,800,000, in cash, which resulted in a net gain of $56,831,000.

 

Pursuant to the sale of GMH’s military housing division and the merger of its student housing division with American Campus Communities, Inc (“ACC”) (NYSE: ACC), subsequent to June 11, 2008 we received an aggregate of $105,180,000, consisting of $82,142,000 in cash and 753,126 shares of ACC common stock valued at $23,038,000 based on ACC’s then closing share price of $30.59, in exchange for our entire interest in GMH. We subsequently sold all of the ACC common shares. The above transactions resulted in a net gain of $2,038,000, which was recognized in the quarter ended June 30, 2008, and is included as a component of “net gains on disposition of wholly owned and partially owned assets other than depreciable real estate” in our consolidated statement of income.

 

2008 Financings:

 

On January 18, 2008, we closed a construction loan providing up to $87,000,000 to finance the residential redevelopment project at 220 20th Street (formally Crystal Plaza Two). The construction loan bears interest at LIBOR plus 1.15% (3.63% at June 30, 2008) and matures in January 2011 with two six-month extension options. As of June 30, 2008, $7,000,000 was drawn under this loan.

 

On February 11, 2008, we completed a $335,000,000 refinancing of the Green Acres regional mall. This interest-only loan has a rate of LIBOR plus 1.40% (3.86% at June 30, 2008) and matures in February 2011, with two one-year extension options. We retained net proceeds of $193,000,000 after repaying the existing loan.

 

On February 20, 2008, we closed a construction loan providing up to $104,000,000 to finance the residential redevelopment project at 1229-1231 25th Street NW (“West End 25”). The construction loan bears interest at LIBOR plus 1.30% (3.76% at June 30, 2008) and matures in February 2011 with two six-month extension options. As of June 30, 2008, $6,500,000 was drawn under this loan.

 

On February 26, 2008, we completed a $150,000,000 financing of our 2101 L Street property located in Washington, DC. The loan bears interest at LIBOR plus 1.20% (3.59% at June 30, 2008) and matures in February 2011 with two one-year extension options. We retained net proceeds of $148,000,000.

 

On March 12, 2008 we completed a $260,000,000 refinancing of the River House Apartment Complex. The financing is comprised of a $196,000,000 interest-only seven year 5.43% fixed rate mortgage and a $64,000,000 interest-only ten year floating rate mortgage at the Freddie Mac Reference Note Rate plus 1.53% (3.68% at June 30, 2008). We retained net proceeds of $205,000,000 after repaying the existing loan.

 

On March 24, 2008, we closed a construction loan providing up to $290,000,000 to finance the redevelopment of a portion of the Bergen Town Center. The interest-only loan has a rate of LIBOR plus 1.50% (4.11% at June 30, 2008) and matures in March 2011 with two one-year extension options. As of June 30, 2008, $158,000,000 was drawn under this loan.

 

On March 27, 2008, we closed a construction loan providing up to $124,000,000 to finance the redevelopment of 1999 K Street. The interest-only loan has a rate of LIBOR plus 1.30% (3.77% at June 30, 2008) and matures in December 2010 with two 6-month extension options. As of June 30, 2008, $31,000,000 was drawn under this loan.

 

 

37

 

 


Overview - continued

The following table sets forth certain information for the properties we own directly or indirectly, including leasing activity. The leasing activity presented below is based on leases signed during the period and is not intended to coincide with the commencement of rental revenue recognition in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Tenant improvements and leasing commissions are presented below based on square feet leased during the period, on a per square foot and per square foot per annum basis based on weighted average lease terms and as a percentage of initial rent per square foot.

 

(Square feet in thousands)

 

 

 

 

 

 

 

 

 

New York

 

Washington, DC

 

 

 

Merchandise Mart

 

As of June 30, 2008:

 

Office

 

Office

 

Retail

 

Office

 

Showroom

 

Square feet (in service)

 

 

16,074

 

 

17,553

 

 

21,928

 

 

2,390

 

 

6,360

 

Number of properties

 

 

28

 

 

85

 

 

177

 

 

8

 

 

8

 

Occupancy rate

 

 

97.5%

 

 

93.9%

 

 

94.5%

 

 

96.7%

 

 

93.4%

 

Leasing Activity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended June 30, 2008:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square feet

 

 

435

 

 

395

 

 

286

 

 

157

 

 

260

 

Initial rent per square foot (1)

 

$

67.83

 

$

40.52

 

$

31.47

 

$

23.91

 

$

32.16

 

Weighted average lease terms (years)

 

 

9.5

 

 

6.8

 

 

8.4

 

 

9.4

 

 

5.8

 

Rent per square foot – relet space:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square feet

 

 

392

 

 

220

 

 

136

 

 

91

 

 

242

 

Initial Rent (1)

 

$

70.39

 

$

36.69

 

$

30.01

 

$

23.73

 

$

32.06

 

Prior escalated rent

 

$

47.00

 

$

33.71

 

$

24.74

 

$

26.27

 

$

32.60

 

Percentage increase (decrease):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash basis

 

 

49.8%

(2)

 

8.8%

 

 

21.3%

(2)

 

(9.7)%

 

 

(1.7)%

 

GAAP basis

 

 

46.8%

(2)

 

15.9%

 

 

25.0%

(2)

 

2.7%

 

 

13.6%

 

Rent per square foot – vacant space:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square feet

 

 

43

 

 

175

 

 

150

 

 

66

 

 

18

 

Initial rent (1)

 

$

44.06

 

$

45.36

 

$

32.79

 

$

24.17

 

$

33.53

 

Tenant improvements and leasing
commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per square foot

 

$

51.37

 

$

13.14

 

$

11.55

 

$

50.05

 

$

13.07

 

Per square foot per annum

 

$

5.41

 

$

1.93

 

$

1.38

 

$

5.35

 

$

2.27

 

Percentage of initial rent

 

 

8.0%

 

 

4.8%

 

 

4.4%

 

 

22.4%

 

 

7.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2008:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square feet

 

 

780

 

 

1,274

 

 

580

 

 

158

 

 

463

 

Initial rent per square foot (1)

 

$

71.52

 

$

38.18

 

$

30.71

 

$

23.91

 

$

29.58

 

Weighted average lease terms (years)

 

 

9.0

 

 

7.5

 

 

7.7

 

 

9.3

 

 

5.4

 

Rent per square foot – relet space:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square feet

 

 

718

 

 

919

 

 

355

 

 

92

 

 

441

 

Initial Rent (1)

 

$

73.49

 

$

35.09

 

$

29.64

 

$

23.72

 

$

29.26

 

Prior escalated rent

 

$

49.66

 

$

29.13

 

$

25.36

 

$

26.22

 

$

29.40

 

Percentage increase (decrease):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash basis

 

 

48.0%

(2)

 

20.5%

(2)

 

16.9%

(2)

 

(9.5)%

 

 

(0.5)%

 

GAAP basis

 

 

51.5%

(2)

 

21.1%

(2)

 

24.5%

(2)

 

2.6%

 

 

12.2%

 

Rent per square foot – vacant space:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square feet

 

 

62

 

 

355

 

 

225

 

 

66

 

 

22

 

Initial rent (1)

 

$

48.81

 

$

46.20

 

$

32.41

 

$

24.17

 

$

35.99

 

Tenant improvements and leasing
commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per square foot

 

$

48.90

 

$

19.88

 

$

9.49

 

$

49.76

 

$

9.14

 

Per square foot per annum

 

$

5.43

 

$

2.65

 

$

1.24

 

$

5.34

 

$

1.69

 

Percentage of initial rent

 

 

7.6%

 

 

6.9%

 

 

4.0%

 

 

22.3%

 

 

5.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

38

 

 


Overview (continued)

 

(Square feet and cubic feet in thousands)

 

 

 

 

 

 

   

New York

 

Washington, DC

     

Merchandise Mart

 
   

Office

 

Office

 

Retail

 

Office

   

Showroom

 

As of March 31, 2008:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square feet/ cubic feet

 

 

16,025

 

 

17,874

 

 

21,820

 

 

2,390

 

 

6,169

 

Number of properties

 

 

28

 

 

88

 

 

176

 

 

8

 

 

8

 

Occupancy rate

 

 

97.6

%

 

93.4

%

 

94.2

%

 

92.6

%

 

93.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2007:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square feet/ cubic feet

 

 

15,994

 

 

17,931

 

 

21,934

 

 

2,390

 

 

6,139

 

Number of properties

 

 

28

 

 

84

 

 

177

 

 

8

 

 

8

 

Occupancy rate

 

 

97.6

%

 

93.3

%

 

94.3

%

 

96.8

%

 

93.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 2007:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square feet/ cubic feet

 

 

15,962

 

 

17,900

 

 

21,053

 

 

2,756

 

 

6,330

 

Number of properties

 

 

28

 

 

84

 

 

175

 

 

9

 

 

9

 

Occupancy rate

 

 

97.8

%

 

93.6

%

 

93.4

%

 

96.3

%

 

91.3

%

 

_______________________________

(1)

Most leases include periodic step-ups in rent which are not reflected in the initial rent per square foot leased.

(2)

Because GAAP requires tenant leases to be marked to fair value when they are acquired, the cash basis increase is greater than the GAAP basis rent increase when the acquired space is relet.

 

39

 

 


Overview - continued

 

Recently Issued Accounting Literature

 

In September 2006, the Financial Accounting Standards Board (“FASB”) issued Statement No. 157, Fair Value Measurements (“SFAS 157”). SFAS 157 defines fair value, establishes a framework for measuring fair value in accordance with GAAP and expands disclosures about fair value measurements. SFAS 157 was effective for our financial assets and liabilities on January 1, 2008.  The FASB has deferred the implementation of the provisions of SFAS 157 relating to certain non-financial assets and liabilities until January 1, 2009. This standard did not materially affect how we determine fair value, but resulted in certain additional disclosures. SFAS 157 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 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. Financial assets and liabilities measured at fair value in our consolidated financial statements consist of (i) marketable equity securities–available for sale, (ii) derivative positions in marketable equity securities and (iii) the assets of our officers’ deferred compensation plan (primarily marketable equity securities and equity investments in partially owned entities), for which there is a corresponding liability on our consolidated balance sheet. Financial assets and liabilities carried at fair value as of June 30, 2008 are presented in the table below based on the hierarchy used to measure fair value:

 

 

 

 

 

Fair Value Hierarchy

 

(Amounts in thousands)

 

Total

         

Level 1

        

Level 2

          

Level 3

 

Marketable equity securities

$

178,181

$

178,181

 

$

 

$

 

Officers’ deferred compensation plan assets

 

81,824

 

40,796

 

 

 

 

41,028

(2)

Interest rate caps

 

27

 

 

 

27

 

 

 

Total Assets, reported at fair value (1)

$

260,032

$

218,977

 

$

27

 

$

41,028

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative positions in marketable equity securities

$

4,996

$

 

$

4,996

 

$

 

Officers’ deferred compensation plan liabilities

 

81,824

 

40,796

 

 

 

 

41,028

(2)

Total Liabilities, reported at fair value (1)

$

86,820

$

40,796

 

$

4,996

 

$

41,028

 

___________________

(1)

We chose not to elect the fair value option prescribed by Statement No. 159, The Fair Value Option for Financial Assets and Financial Liabilities (“SFAS 159”), for our financial assets and liabilities that had not been previously carried at fair value. These financial assets and liabilities include our outstanding debt, accounts receivable, accounts payable and investments in partially owned entities.

(2)

The fair value of Level 3 “officers’ deferred compensation plan assets” represents equity investments in certain limited partnerships, for which there is a corresponding Level 3 liability to the officers. The following is a reconciliation of the beginning balance at January 1, 2008 to the ending balance at June 30, 2008: Beginning balance of $50,578, less total unrealized gains/losses included in earnings of $8,294, and purchases, issuances and settlements of $1,256, which equals the ending balance of $41,028. The total unrealized gains and losses related to the plan assets and liabilities are included as a component of “interest and other investment income” and “general and administrative,” respectively, in our consolidated statement of income.

 

In September 2006, the FASB issued Statement No. 158, Employer’s Accounting for Defined Benefit Pension and Other Postretirement Plans, an Amendment of SFAS No. 87, 88, 106 and 132R (“SFAS 158”). SFAS 158 requires an employer to (i) recognize in its statement of financial position an asset for a plan’s over-funded status or a liability for a plan’s under-funded status; (ii) measure a plan’s assets and its obligations that determine its funded status as of the end of the employer’s fiscal year (with limited exceptions); and (iii) recognize changes in the funded status of a defined benefit postretirement plan in the year in which the changes occur. Those changes will be reported in comprehensive income. The adoption of the requirement to recognize the funded status of a benefit plan and the disclosure requirements as of December 31, 2006 did not have a material effect on our consolidated financial statements. The requirement to measure plan assets and benefit obligations to determine the funded status as of the end of the fiscal year and to recognize changes in the funded status in the year in which the changes occur is effective on January 1, 2009. The adoption of the measurement date provisions of this standard is not expected to have a material effect on our consolidated financial statements.

 

In February 2007, the FASB issued SFAS 159, which permits companies to measure many financial instruments and certain other items at fair value.  SFAS 159 was effective on January 1, 2008. We have not elected the fair value option for any of our existing financial instruments on the effective date and have not determined whether we will elect this option for any eligible financial instruments we acquire in the future.

 

40

 


Overview - continued

 

Recently Issued Accounting Literature - continued

 

In December 2007, the FASB issued Statement No. 141R, Business Combinations (“SFAS 141R”). SFAS 141R broadens the guidance of SFAS 141, extending its applicability to all transactions and other events in which one entity obtains control over one or more other businesses. SFAS 141R also broadens the fair value measurement and recognition of assets acquired, liabilities assumed, and interests transferred as a result of business combinations; and stipulates that acquisition related costs be expensed rather than included as part of the basis of the acquisition. SFAS 141R expands required disclosures to improve the ability to evaluate the nature and financial effects of business combinations. SFAS 141R is effective for all transactions entered into on or after January 1, 2009. The adoption of this standard on January 1, 2009 could materially impact our future financial results to the extent that we acquire significant amounts of real estate, as related acquisition costs will be expensed as incurred compared to our current practice of capitalizing such costs and amortizing them over the estimated useful life of the assets acquired.

 

In December 2007, the FASB issued Statement No. 160, Noncontrolling Interests in Consolidated Financial Statements - An Amendment of ARB No. 51 (“SFAS 160”). SFAS 160 requires a noncontrolling interest in a subsidiary to be reported as equity and the amount of consolidated net income specifically attributable to the noncontrolling interest to be identified in the consolidated financial statements. SFAS 160 also calls for consistency in the manner of reporting changes in the parent’s ownership interest and requires fair value measurement of any noncontrolling equity investment retained in a deconsolidation. SFAS 160 is effective on January 1, 2009. We are currently evaluating the impact SFAS 160 will have on our consolidated financial statements.

 

In March 2008, the FASB issued Statement No. 161, Disclosures about Derivative Instruments and Hedging Activities – an Amendment of FASB Statement No. 133 (“SFAS 161”). SFAS 161 requires enhanced disclosures related to derivative instruments and hedging activities, including disclosures regarding how an entity uses derivative instruments, how derivative instruments and related hedged items are accounted for under FASB Statement No. 133, Accounting for Derivative Instruments and Hedging Activities, and the impact of derivative instruments and related hedged items on an entity’s financial position, financial performance and cash flows. SFAS 161 is effective on January 1, 2009. We believe that the adoption of this standard on January 1, 2009 will not have a material effect on our consolidated financial statements.

 

In May 2008, the FASB issued Staff Position No. APB 14-1, Accounting for Convertible Debt Instruments that may be Settled in Cash upon Conversion (Including Partial Cash Settlement), (the “FSP”). The adoption of this FSP would affect the accounting for our convertible and exchangeable senior debentures and Series D-13 convertible preferred units. The FSP would require the initial proceeds from the sale of our convertible and exchangeable senior debentures and Series D-13 convertible preferred units to be allocated between a liability component and an equity component. The resulting discount would be amortized using the effective interest method over the period the debt is expected to remain outstanding as additional interest expense. The FSP would be effective for our fiscal year beginning on January 1, 2009 and require retroactive application. The adoption of the FSP on January 1, 2009 would result in the recognition of an aggregate unamortized debt discount of $161,259,000 (as of June 30, 2008) on our consolidated balance sheet and additional interest expense on our consolidated statements of income. Our current estimate of the incremental interest expense, net of minority interest, for each reporting period is as follows:

 

 

(Amounts in thousands)

 

 

 

 

For the year ended December 31:

 

 

 

 

2005

 

$

3,405

 

2006

 

 

6,065

 

2007

 

 

28,233

 

2008

 

 

35,113

 

2009

 

 

37,856

 

2010

 

 

40,114

 

2011

 

 

41,112

 

2012

 

 

8,192

 

 

 

 

 

 

41

 

 


 

Overview - continued

 

Recently Issued Accounting Literature - continued

 

In May 2008, the FASB issued Statement No. 162, The Hierarchy of Generally Accepted Accounting Principles (“SFAS 162”). The purpose of this statement is to improve financial reporting by providing a consistent framework for determining applicable accounting principles to be used in the preparation of financial statements presented in conformity with GAAP. SFAS 162 will become effective 60 days after the SEC’s approval. We believe that the adoption of this standard on its effective date will not have a material effect on our consolidated financial statements.

 

In May 2008, the FASB issued Statement No. 163, Accounting for Financial Guarantee Insurance Contracts (“SFAS 163”). SFAS 163 was issued to decrease inconsistencies within Statement No. 60, Accounting and Reporting by Insurance Enterprises, and clarify how it applies to financial guarantee insurance contracts issued by insurance enterprises, including the recognition of premium revenue and claim liabilities. SFAS 163 also requires expanded disclosures about financial guarantee insurance contracts. SFAS 163 is effective on January 1, 2009. We believe that the adoption of this standard on January 1, 2009 will not have any effect on our consolidated financial statements.

 

42

 

 


Net Income and EBITDA by Segment for the Three Months Ended June 30, 2008 and 2007

 

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, 2008 and 2007.

 

(Amounts in thousands)

 

For the Three Months Ended June 30, 2008

 

 

 

Total

 

New York
Office

 

Washington, DC
Office

 

Retail

 

Merchandise
Mart

 

Toys

 

Other (2)

 

Property rentals

 

$

514,258

 

$

180,993

 

$

126,083

 

$

86,968

 

$

68,896

 

$

 

$

51,318

 

Straight-line rents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contractual rent increases

 

 

13,448

 

 

5,500

 

 

3,173

 

 

3,263

 

 

1,416

 

 

 

 

96

 

Amortization of free rent

 

 

5,291

 

 

3,586

 

 

1,329

 

 

1

 

 

311

 

 

 

 

64

 

Amortization of acquired below-
market leases, net

 

 

25,858

 

 

15,412

 

 

1,104

 

 

7,571

 

 

25

 

 

 

 

1,746

 

Total rentals

 

 

558,855

 

 

205,491

 

 

131,689

 

 

97,803

 

 

70,648

 

 

 

 

53,224

 

Tenant expense reimbursements

 

 

84,898

 

 

31,075

 

 

14,833

 

 

31,178

 

 

4,832

 

 

 

 

2,980

 

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant cleaning revenue

 

 

14,382

 

 

18,510

 

 

 

 

 

 

 

 

 

 

(4,128

)

Management and leasing fees

 

 

3,840

 

 

2,495

 

 

1,952

 

 

198

 

 

71

 

 

 

 

(876

)

Lease termination fees

 

 

561

 

 

105

 

 

 

 

290

 

 

166

 

 

 

 

 

Other

 

 

11,829

 

 

4,315

 

 

4,901

 

 

519

 

 

1,633

 

 

 

 

461

 

Total revenues

 

 

674,365

 

 

261,991

 

 

153,375

 

 

129,988

 

 

77,350

 

 

 

 

51,661

 

Operating expenses

 

 

256,358

 

 

106,801

 

 

52,953

 

 

46,346

 

 

35,606

 

 

 

 

14,652

 

Depreciation and amortization

 

 

130,948

 

 

49,452

 

 

32,104

 

 

20,556

 

 

13,786

 

 

 

 

15,050

 

General and administrative

 

 

50,285

 

 

4,857

 

 

5,328

 

 

7,945

 

 

7,031

 

 

 

 

25,124

 

Costs of acquisition not consummated

 

 

726

 

 

 

 

 

 

 

 

 

 

 

 

726

 

Total expenses

 

 

438,317

 

 

161,110

 

 

90,385

 

 

74,847

 

 

56,423

 

 

 

 

55,552

 

Operating income (loss)

 

 

236,048

 

 

100,881

 

 

62,990

 

 

55,141

 

 

20,927

 

 

 

 

(3,891

)

Income applicable to Alexander’s

 

 

15,351

 

 

190

 

 

 

 

190

 

 

 

 

 

 

14,971

 

Loss applicable to Toys

 

 

(30,711

)

 

 

 

 

 

 

 

 

 

(30,711

)

 

 

Income (loss) from partially owned
entities

 

 

4,285

 

 

2,560

 

 

1,573

 

 

6,957

 

 

302

 

 

 

 

(7,107

)

Interest and other investment income

 

 

23,793

 

 

715

 

 

551

 

 

88

 

 

79

 

 

 

 

22,360

 

Interest and debt expense

 

 

(150,316

)

 

(33,754

)

 

(33,140

)

 

(22,290

)

 

(13,019

)

 

 

 

(48,113

)

Net gain on disposition of wholly owned and partially
owned assets other than depreciable real estate

 

 

3,386

 

 

 

 

 

 

 

 

 

 

 

 

3,386

 

Minority interest of partially owned
entities

 

 

1,837

 

 

(876

)

 

 

 

60

 

 

 

 

 

 

2,653

 

Income (loss) before income taxes

 

 

103,673

 

 

69,716

 

 

31,974

 

 

40,146

 

 

8,289

 

 

(30,711

)

 

(15,741

)

Income tax expense

 

 

(4,915

)

 

 

 

(62

)

 

 

 

(181

)

 

 

 

(4,672

)

Income (loss) from continuing
operations

 

 

98,758

 

 

69,716

 

 

31,912

 

 

40,146

 

 

8,108

 

 

(30,711

)

 

(20,413

)

Income (loss) from discontinued
operations, net

 

 

53,005

 

 

 

 

58,081

 

 

(40

)

 

 

 

 

 

(5,036

)

Income (loss) before allocation to
minority limited partners

 

 

151,763

 

 

69,716

 

 

89,993

 

 

40,106

 

 

8,108

 

 

(30,711

)

 

(25,449

)

Minority limited partners’ interest
in the Operating Partnership

 

 

(7,285

)

 

 

 

 

 

 

 

 

 

 

 

(7,285

)

Perpetual preferred unit distributions
of the Operating Partnership

 

 

(4,818

)

 

 

 

 

 

 

 

 

 

 

 

(4,818

)

Net income (loss)

 

 

139,660

 

 

69,716

 

 

89,993

 

 

40,106

 

 

8,108

 

 

(30,711

)

 

(37,552

)

Interest and debt expense (1)

 

 

192,239

 

 

31,827

 

 

34,086

 

 

25,932

 

 

13,230

 

 

33,906

 

 

53,258

 

Depreciation and amortization(1)

 

 

170,493

 

 

47,005

 

 

33,870

 

 

21,766

 

 

13,919

 

 

34,034

 

 

19,899

 

Income tax expense (benefit) (1)

 

 

5,999

 

 

 

 

60

 

 

 

 

181

 

 

(197

)

 

5,955

 

EBITDA

 

$

508,391

 

$

148,548

 

$

158,009

 

$

87,804

 

$

35,438

 

$

37,032

 

$

41,560

 

 

The Washington, DC Office segment includes a $56,831 net gain on sale of real estate (included in “Income (loss) from discontinued operations, net”). The Other segment EBITDA includes a $3,468 net loss on the mark-to-market of derivative instruments, a $2,038 net gain on disposition of our 13.8% interest in GMH and a $726 write-off for costs of acquisitions not consummated.

 

___________________

See notes on page 45.

 

43


Net Income and EBITDA by Segment for the Three Months Ended June 30, 2008 and 2007 - continued

 

(Amounts in thousands)

 

For the Three Months Ended June 30, 2007

 

 

Total

 

New York
Office

 

Washington, DC
Office

 

Retail

 

Merchandise
Mart

 

Toys

 

Other (2)

 

Property rentals

 

$

439,483

 

$

152,850

 

$

112,962

 

$

80,070

 

$

57,483

 

$

 

$

36,118

 

Straight-line rents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contractual rent increases

 

 

10,824

 

 

4,526

 

 

2,573

 

 

2,911

 

 

629

 

 

 

 

185

 

Amortization of free rent

 

 

10,497

 

 

5,726

 

 

3,753

 

 

239

 

 

567

 

 

 

 

212

 

Amortization of acquired below-
market leases, net

 

 

20,327

 

 

10,387

 

 

1,160

 

 

7,608

 

 

90

 

 

 

 

1,082

 

Total rentals

 

 

481,131

 

 

173,489

 

 

120,448

 

 

90,828

 

 

58,769

 

 

 

 

37,597

 

Tenant expense reimbursements

 

 

77,267

 

 

29,642

 

 

11,281

 

 

28,887

 

 

4,914

 

 

 

 

2,543

 

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant cleaning revenue

 

 

10,527

 

 

13,062

 

 

 

 

 

 

 

 

 

 

(2,535

)

Management and leasing fees

 

 

2,804

 

 

974

 

 

1,972

 

 

580

 

 

(19

)

 

 

 

(703

)

Lease termination fees

 

 

1,295

 

 

100

 

 

131

 

 

902

 

 

162

 

 

 

 

 

Other

 

 

10,196

 

 

4,242

 

 

4,171

 

 

301

 

 

2,152

 

 

 

 

(670)

 

Total revenues

 

 

583,220

 

 

221,509

 

 

138,003

 

 

121,498

 

 

65,978

 

 

 

 

36,232

 

Operating expenses

 

 

227,212

 

 

93,287

 

 

44,667

 

 

41,688

 

 

31,796

 

 

 

 

15,774

 

Depreciation and amortization

 

 

110,768

 

 

36,744

 

 

28,577

 

 

22,109

 

 

10,756

 

 

 

 

12,582

 

General and administrative

 

 

49,789

 

 

5,502

 

 

6,079

 

 

6,329

 

 

6,929

 

 

 

 

24,950

 

Costs of acquisition not consummated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total expenses

 

 

387,769

 

 

135,533

 

 

79,323

 

 

70,126

 

 

49,481

 

 

 

 

53,306

 

Operating income (loss)

 

 

195,451

 

 

85,976

 

 

58,680

 

 

51,372

 

 

16,497

 

 

 

 

(17,074

)

Income applicable to Alexander’s

 

 

9,484

 

 

190

 

 

 

 

164

 

 

 

 

 

 

9,130

 

Loss applicable to Toys

 

 

(20,029

)

 

 

 

 

 

 

 

 

 

(20,029

)

 

 

Income from partially owned entities

 

 

8,195

 

 

1,900

 

 

3,743

 

 

2,093

 

 

448

 

 

 

 

11

 

Interest and other investment income

 

 

119,689

 

 

469

 

 

738

 

 

117

 

 

93

 

 

 

 

118,272

 

Interest and debt expense

 

 

(140,293

)

 

(32,113

)

 

(30,520

)

 

(19,775

)

 

(13,048

)

 

 

 

(44,837

)

Net gain on disposition of wholly owned and partially
owned
assets other than depreciable real estate

 

 

15,778

 

 

 

 

 

 

 

 

 

 

 

 

15,778

 

Minority interest of partially owned
entities

 

 

1,346

 

 

(569

)

 

 

 

11

 

 

 

 

 

 

1,904

 

Income (loss) before income taxes

 

 

189,621

 

 

55,853

 

 

32,641

 

 

33,982

 

 

3,990

 

 

(20,029

)

 

83,184

 

Income tax expense

 

 

(2,508

)

 

 

 

(1,867

)

 

(182

)

 

(199

)

 

 

 

(260

)

Income (loss) from continuing operations

 

 

187,113

 

 

55,853

 

 

30,774

 

 

33,800

 

 

3,791

 

 

(20,029

)

 

82,924

 

Income (loss) from discontinued operations, net

 

 

478

 

 

 

 

1,075

 

 

(44

)

 

 

 

 

 

(553

)

Income (loss) before allocation to
minority limited partners

 

 

187,591

 

 

55,853

 

 

31,849

 

 

33,756

 

 

3,791

 

 

(20,029

)

 

82,371

 

Minority limited partners’ interest
in the Operating Partnership

 

 

(16,852

)

 

 

 

 

 

 

 

 

 

 

 

(16,852

)

Perpetual preferred unit distributions
of the Operating Partnership

 

 

(4,819

)

 

 

 

 

 

 

 

 

 

 

 

(4,819

)

Net income (loss)

 

 

165,920

 

 

55,853

 

 

31,849

 

 

33,756

 

 

3,791

 

 

(20,029

)

 

60,700

 

Interest and debt expense (1)

 

 

202,843

 

 

31,831

 

 

32,095

 

 

22,478

 

 

13,264

 

 

40,984

 

 

62,191

 

Depreciation and amortization(1)

 

 

165,990

 

 

36,600

 

 

33,466

 

 

22,912

 

 

10,890

 

 

33,303

 

 

28,819

 

Income tax (benefit) expense (1)

 

 

(8,071

)

 

1,100

 

 

3,831

 

 

182

 

 

199

 

 

(14,934

)

 

1,551

 

EBITDA

 

$

526,682

 

$

125,384

 

$

101,241

 

$

79,328

 

$

28,144

 

$

39,324

 

$

153,261

 

 

The Other segment EBITDA includes a $72,074 net gain on mark-to-market of derivative instruments, a $15,778 net gain on sale of marketable equity securities and $1,677 for our share of India real estate ventures organization costs.

 

______________________________

See notes on following page.

 

44


 

Net Income and EBITDA by Segment for the Three Months Ended June 30, 2008 and 2007 - 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 un-levered 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)

Other EBITDA is comprised of:

 

 

(Amounts in thousands)

 

For the Three Months
Ended June 30,

 

 

 

2008

 

2007

 

Alexander’s

 

$

22,225

 

$

17,166

 

555 California Street

 

 

11,743

 

 

6,349

 

Lexington MLP

 

 

7,391

 

 

5,984

 

Hotel Pennsylvania

 

 

12,452

 

 

11,177

 

Industrial warehouses

 

 

1,226

 

 

823

 

GMH

 

 

 

 

4,177

 

Other investments

 

 

(2,235

)

 

1,052

 

 

 

 

52,802

 

 

46,728

 

Minority limited partners’ interest in the Operating Partnership

 

 

(7,285

)

 

(16,852

)

Perpetual preferred unit distributions of the Operating Partnership

 

 

(4,818

)

 

(4,819

)

Corporate general and administrative expenses

 

 

(22,226

)

 

(20,990

)

Costs of acquisitions not consummated

 

 

(726

)

 

 

Investment income and other

 

 

23,813

 

 

131,772

 

Discontinued operations of Americold, net (sold on March 31, 2008)

 

 

 

 

17,422

 

 

 

$

41,560

 

$

153,261

 

 

 

45

 

 


Results of Operations – Three Months Ended June 30, 2008 Compared to June 30, 2007

 

Revenues

Our revenues, which consist of property rentals, tenant expense reimbursements, hotel revenues, trade shows revenues, amortization of acquired below market leases, and fee income, were $674,365,000 for the quarter ended June 30, 2008, compared to $583,220,000 in the prior year’s first quarter, an increase of $91,145,000. Below are the details of the increase (decrease) by segment:

 

(Amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

Property rentals:

 

Total

 

New York
Office

 

Washington, DC
Office

 

Retail

 

Merchandise
Mart

 

Other

 

Increase (decrease) due to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1290 Avenue of the Americas

 

$

18,329

 

$

18,329

 

$

 

$

 

$

 

$

 

555 California Street

 

 

13,559

 

 

 

 

 

 

 

 

 

 

13,559

 

H Street (effect of consolidating from
May 1, 2007 vs. equity method prior)

 

 

4,815

 

 


 

 

4,815

 

 


 

 

 

 

 

Other

 

 

5,708

 

 

 

 

414

 

 

5,302

 

 

(8

)

 

 

Development/Redevelopment

 

 

(2,514

)

 

 

 

(551

)

 

(1,435

)

 

 

 

(528

)

Amortization of acquired below market leases, net

 

 

5,527

 

 

5,025

 

 

(60

)

 

(37

)

 

(65

)

 

664

 

Operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel Pennsylvania

 

 

2,052

 

 

 

 

 

 

 

 

 

 

2,052

(1)

Trade shows

 

 

11,679

 

 

 

 

 

 

 

 

11,679

(2)

 

 

Leasing activity (see page 38)

 

 

18,569

 

 

8,648

 

 

6,623

 

 

3,145

 

 

273

 

 

(120

)

Total increase in property rentals

 

 

77,724

 

 

32,002

 

 

11,241

 

 

6,975

 

 

11,879

 

 

15,627

 

Tenant expense reimbursements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) due to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions/development

 

 

4,067

 

 

1,752

 

 

610

 

 

969

 

 

 

 

736

 

Operations

 

 

3,564

 

 

(319

)(3)

 

2,942

 

 

1,322

 

 

(82

)

 

(299

)

Total increase (decrease) in tenant expense
reimbursements

 

 

7,631

 

 

1,433

 

 

3,552

 

 

2,291

 

 

(82

)

 

437

 

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease cancellation fee income

 

 

(734

)

 

5

 

 

(131

)

 

(612

)

 

4

 

 

 

Management and leasing fees

 

 

1,036

 

 

1,521

 

 

(20

)

 

(382

)

 

90

 

 

(173

)

BMS Cleaning revenue

 

 

3,855

 

 

5,448

 

 

 

 

 

 

 

 

(1,593

)(4)

Other

 

 

1,633

 

 

73

 

 

730

 

 

218

 

 

(519

)

 

1,131

 

Total increase (decrease) in fee and
other income

 

 

5,790

 

 

7,047

 

 

579

 

 

(776

)

 

(425

)

 

(635

)

Total increase in revenues

 

$

91,145

 

$

40,482

 

$

15,372

 

$

8,490

 

$

11,372

 

$

15,429

 

 

______________________________

(1)

Revenue per available room (“REVPAR”) was $152.70 for the three months ended June 30, 2008 compared to $139.21 for the prior year’s quarter.

 

(2)

Primarily from (i) $5,879 due to the timing of three trade shows held in April 2008 versus March 2007, and (ii) higher revenues from the Art Chicago Show.

 

(3)

Primarily from a decrease in real estate taxes and new tenant base years.

 

(4)

Represents the elimination of inter-company cleaning revenue from our other operating segments upon consolidation. See page 47 for the elimination of inter-company cleaning charges.

 

46

 

 


Results of Operations – Three Months Ended June 30, 2008 Compared to June 30, 2007 (continued)

 

Expenses

Our expenses, which consist of operating, depreciation and amortization and general and administrative expenses, were $438,317,000 for the quarter ended June 30, 2008, compared to $387,769,000 in the prior year’s quarter, an increase of $50,548,000. Below are the details of the increase (decrease) by segment:

 

(Amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

Operating:

 

Total

 

New York
Office

 

Washington, DC
Office

 

Retail

 

Merchandise
Mart

 

Other

 

Increase (decrease) due to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1290 Avenue of the Americas

 

$

7,395

 

$

7,395

 

$

 

$

 

$

 

$

 

555 California Street

 

 

6,233

 

 

 

 

 

 

 

 

 

 

6,233

 

H Street (effective of consolidating from
May 1, 2007 vs. equity method prior)

 

 

1,073

 

 


 

 

1,073

 

 


 

 


 

 

 

Other

 

 

2,662

 

 

 

 

586

 

 

1,696

 

 

380

 

 

 

Development/Redevelopment

 

 

(81

)

 

 

 

(253

)

 

172

 

 

 

 

 

Hotel activity

 

 

683

 

 

 

 

 

 

 

 

 

 

683

 

Trade shows activity

 

 

1,687

 

 

 

 

 

 

 

 

1,687

(1)

 

 

Operations

 

 

9,494

 

 

6,119

(2)

 

6,880

 

 

2,790

 

 

1,743

 

 

(8,038

)(3)

Total increase (decrease) in operating expenses

 

 

29,146

 

 

13,514

 

 

8,286

 

 

4,658

 

 

3,810

 

 

(1,122

)

Depreciation and amortization:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) due to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions/Development

 

 

7,484

 

 

9,756

 

 

(2,774

)

 

(2,297

)

 

 

 

2,799

 

Operations (due to additions to buildings and improvements)

 

 

12,696

 

 

2,952

 

 

6,301

 

 

744

 

 

3,030

 

 

(331

)

Total increase (decrease) in depreciation and amortization

 

 

20,180

 

 

12,708

 

 

3,527

 

 

(1,553

)

 

3,030

 

 

2,468

 

General and administrative:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) due to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions/Development and Other

 

 

2,134

 

 

(152

)

 

259

 

 

1,245

 

 

 

 

782

 

Operations

 

 

(1,638

)

 

(493

)

 

(1,010

)

 

371

 

 

102

 

 

(608

)

Total increase (decrease) in general and administrative

 

 

496

 

 

(645

)

 

(751

)

 

1,616

 

 

102

 

 

174

 

Costs of acquisitions not consummated

 

 

726

 

 

 

 

 

 

 

 

 

 

726

 

Total increase in expenses

 

$

50,548

 

$

25,577

 

$

11,062

 

$

4,721

 

$

6,942

 

$

2,246

 

 

______________________________

(1)

Primarily from the timing of three trade shows held in April 2008 versus March 2007.

 

(2)

Primarily from a $4,667 increase in BMS operating expenses and a $3,454 increase in property level operating expenses, partially offset by, a $1,082 decrease in bad debt expense and a $920 decrease in real estate taxes.

 

(3)

Primarily from an increase in the elimination of inter-company fees of our operating segments upon consolidation.

 

 

47

 

 


Results of Operations – Three Months Ended June 30, 2008 Compared to June 30, 2007 (continued)

 

Income Applicable to Alexander’s

 

Our 32.6% share of Alexander’s net income (comprised of equity in net income, management, leasing, and development fees) was $15,351,000 for the three months ended June 30, 2008, compared to $9,484,000 for the prior year’s first quarter, an increase of $5,867,000. This increase was primarily due to $7,157,000 of income for our share of the reversal of accrued stock appreciation rights compensation expense in the current quarter, compared to $1,222,000 for our share of such income in the prior year’s quarter.

 

Loss Applicable to Toys

 

Our 32.7% share of Toys’ net loss (comprised of equity in net loss, interest income on loans receivable, and management fees) was $30,711,000 for the three months ended June 30, 2008, or $30,908,000 before our share of Toys’ income tax benefit, compared to $20,029,000, or $34,963,000 before our share of Toys’ income tax benefit for the prior year’s quarter.

 

Toys prepares its consolidated financial statements using the historical cost basis (“Recap basis”) of accounting. We account for our investment in Toys on the purchase accounting basis. In July 2008, in connection with an audit of Toys’ purchase accounting basis financial statements for its fiscal years 2006 and 2007, it was determined that the purchase accounting basis income tax expense was understated. Our share of this non-cash charge is $14,900,000, which we recognized as part of our equity in Toys’ net loss in the three months ended June 30, 2008. This non-cash charge has no effect on cash actually paid for income taxes or Toys’ previously issued Recap basis consolidated financial statements.

Historically, Toys’ fourth quarter net income, which we recorded on a lag basis in our first quarter, accounts for more than 80% of Toys’ fiscal year net income.

 

48

 

 


Results of Operations – Three Months Ended June 30, 2008 Compared to June 30, 2007 (continued)

 

Income (Loss) from Partially Owned Entities

Summarized below are the components of income (loss) from partially owned entities for the three months ended June 30, 2008 and 2007.

 

(Amounts in thousands, except share and per share amounts)

 

For The Three Months
Ended June 30,

 

Equity in Net Income (Loss):

 

2008

 

2007

 

Beverly Connection:

 

 

          

 

 

50% share of equity in net income (loss) (1)

 

$

2,326

 

$

(1,062

)

Interest and fee income

 

 

3,529

 

 

2,330

 

 

 

 

5,855

 

 

1,268

 

Lexington MLP – 7.7% share of equity in net income (loss) (2)

 

 

60

 

 

(242

)

India real estate ventures – 4% to 36.5% share of equity in net losses (3)

 

 

(614

)

 

 

GMH Communities L.P. – 13.8% share of equity in net income in 2007 (4)

 

 

 

 

31

 

H Street partially owned entities – 50% share of equity in net income (5)

 

 

 

 

3,089

 

Other (6)

 

 

(1,016

)

 

4,049

 

 

 

$

4,285

 

$

8,195

 

________________________

 

(1)

The three months ended June 30, 2008 includes $4,100 for the reversal of non-cash charges recorded by the joint venture in prior periods which, pursuant to paragraph 19(n) of APB Opinion 18 “The Equity Method of Accounting For Investments In Common Stock,” should have been eliminated in the determination of our share of the earnings of the venture.

 

(2)

We recognize our share of Lexington MLP’s net earnings on a one-quarter lag basis because we file our consolidated financial statements on Form 10-K and 10-Q prior to the time that Lexington files its financial statements.

 

(3)

We are a partner in four joint ventures established to develop real estate in India’s leading cities. During the six months ended June 30, 2008, we funded $39,077 of cash to the four ventures, including $34,077 to the India Property Fund L.P. (“IPF”). As of June 30, 2008, our aggregate investment in these four ventures was $83,524 and our remaining capital commitment to these ventures is $91,923, of which $80,923 is to IPF. At June 30, 2008 and December 31, 2007, our ownership interest in IPF was 36.5% and 50.6%, respectively. Based on the reduction of our ownership interest in 2008, we no longer consolidate the accounts of IPF into our consolidated financial statements and beginning on January 1, 2008 we account for our investment in IPF under the equity method.

 

(4)

Pursuant to the sale of GMH’s military housing division and the merger of its student housing division with American Campus Communities, Inc (“ACC”) (NYSE: ACC), in June 2008, we received an aggregate of $105,180, consisting of $82,142 in cash and 753,126 shares of ACC common stock valued at $23,038 based on ACC’s then closing share price of $30.59, in exchange for our entire interest in GMH. We subsequently sold all of the ACC common shares. The above transactions resulted in a net gain of $2,038, which was recognized in the quarter ended June 30, 2008, and is included as a component of “net gains on disposition of wholly owned and partially owned assets other than depreciable real estate” in our consolidated statement of income.

 

(5)

On April 30, 2007, we acquired the corporations that own the remaining 50% interest in these entities. As of April 30, 2007, we consolidate the accounts of these entities into our consolidated financial statements and no longer account for them on the equity method.

 

(6)

Includes our equity in net earnings of partially owned entities, including partially owned office buildings in New York and Washington, DC, the Monmouth Mall, Dune Capital LP, Verde Group LLC, and others.

 

 

49

 

 


Results of Operations – Three Months Ended June 30, 2008 Compared to June 30, 2007 (continued)

 

Interest and Other Investment Income

Interest and other investment income (mark-to-market of derivative positions, interest income on mortgage loans receivable, other interest income and dividend income) was $23,793,000 for the three months ended June 30, 2008, compared to $119,689,000 in the prior year’s quarter, a decrease of $95,896,000. This decrease resulted primarily from:

 

(Amounts in thousands)

 

 

 

 

Derivative positions in marketable equity securities – net loss of $3,468 this quarter compared
to a net gain of $72,074 in the prior year’s quarter

 

$

(75,542

)

Decrease in interest income as a result of lower average yields on investments
(2.2% in the current quarter compared to 5.2% in the prior year’s quarter)

 

 

(13,902

)

Other, net

 

 

(6,452

)

 

 

$

(95,896

)

 

Interest and Debt Expense

Interest and debt expense was $150,316,000 in the three months ended June 30, 2008, compared to $140,293,000 in the prior year’s quarter, an increase of $10,023,000. This increase resulted primarily from $19,966,000 of interest expense on $929,811,000 of debt resulting from property acquisitions and refinancings subsequent to the second quarter of 2007, partially offset by reductions in interest expense of (i) $4,095,000 as a result of repaying the $500 million senior unsecured debentures in May 2007, (ii) $3,586,000 due to a 2.77% decrease in weighted average interest rates on our variable rate debt, and (iii) $2,622,000 of higher capitalized interest due to a larger amount of assets under development.

 

Net Gains on Disposition of Wholly Owned and Partially Owned Assets Other than Depreciable Real Estate

Net gains on disposition of wholly owned and partially owned assets other than depreciable real estate was $3,386,000 in the three months ended June 30, 2008, compared to $15,778,000 in the three months ended June 30, 2007. The three months ended June 30, 2008 includes a $2,038,000 net gain on disposition of our 13.8% interest in GMH and net gains on sale of marketable securities. The three months ended June 30, 2007 represents net gains on sale of marketable securities.

 

Minority Interest of Partially Owned Entities

Minority interest of partially owned entities was income of $1,837,000 in the six months ended June 30, 2008, compared to income of $1,346,000 in the prior year’s three months and represents the minority partners’ pro rata share of the net loss of consolidated partially owned entities, including 1290 Avenue of the Americas, 555 California Street, 220 Central Park South, Wasserman and the Springfield Mall.

 

Income Tax Expense

Income tax expense was $4,915,000 in the quarter ended June 30, 2008, compared to $2,508,000 in the prior year’s quarter, an increase of $2,407,000. This increase was primarily due to the acquisitions of 1290 Avenue of the Americas and 555 California Street in May 2007.

 

 

50

 

 


Results of Operations – Three Months Ended June 30, 2008 Compared to June 30, 2007 (continued)

 

Discontinued Operations  

The combined results of discontinued operations for the three months ended June 30, 2008 and 2007 include the operating results of Tysons Dulles Plaza, which was sold on June 10, 2008; Americold, which was sold on March 31, 2008; 19.6 acres of land we acquired as part of our acquisition of H Street, of which 11 acres were sold in September 2007; Vineland, New Jersey, which was sold on July 16, 2007; Crystal Mall Two, which was sold on August 9, 2007; and Arlington Plaza, which was sold on October 17, 2007.

 

(Amounts in thousands)

 

For the Three Months
Ended June 30,

 

 

 

2008

 

2007

 

Total revenues

 

$

2,940

 

$

211,459

 

Total expenses

 

 

6,766

 

 

210,981

 

Net (loss) income

 

 

(3,826

)

 

478

 

Net gain on sale of Tysons Dulles Plaza

 

 

56,831

 

 

 

Income from discontinued operations, net of minority interest

 

$

53,005

 

$

478

 

 

Minority Limited Partners’ Interest in the Operating Partnership

Minority limited partners’ interest in the Operating Partnership was $7,285,000 in the three months ended June 30, 2008, compared to $16,852,000 in the prior year’s quarter, a decrease of $9,567,000. This decrease results primarily from lower net income subject to allocation to the minority limited partners.

 

Perpetual Preferred Unit Distributions of the Operating Partnership

Perpetual preferred unit distributions of the Operating Partnership were $4,818,000 in the three months ended June 30, 2008, compared to $4,819,000 in the prior year’s quarter.

 

Preferred Share Dividends

Preferred share dividends were $14,274,000 in the three months ended June 30, 2008, compared to $14,295,000 in the prior year’s quarter.

 

51

 

 


Results of Operations – Three Months Ended June 30, 2008 Compared to June 30, 2007 (continued)

 

EBITDA by Segment

Below are the details of the changes in EBITDA by segment for the three months ended June 30, 2008 from the three months ended June 30, 2007.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Amounts in thousands)

Total

           

New York
Office

           

Washington, DC
Office

           

Retail

          

Merchandise
Mart

 

Toys 

    

Other 

Three Months ended
June 30, 2007

$

526,682

 

$

125,384

 

$

101,241

 

$

79,328

 

$

28,144

 

$

39,324

 

$

153,261

2008 Operations:
Same store operations(1)

 

 

 

 

8,431

 

 

3,754

 

 

2,364

 

 

5,315

 

 

 

 

 

 

Acquisitions, dispositions and non-same
store
income and expenses

 

 

 

 

14,733

 

 

53,014

 

 

6,112

 

 

1,979

 

 

 

 

 

 

Three Months ended
June 30, 2008

$

508,391

 

$

148,548

 

$

158,009

 

$

87,804

 

$

35,438

 

$

37,032

 

$

41,560

% increase in
same store operations

 

 

 

 

7.0%

 

 

3.9%

 

 

3.3%

 

 

15.2

% (2)

 

 

 

 

 

 

__________________________

(1)

Represents the increase in property-level operations which were owned for the same period in each year and excludes the effect of property acquisitions, dispositions and other non-operating items that affect comparability, including divisional general and administrative expenses. We utilize this measure to make decisions on whether to buy or sell properties as well as to compare the performance of our properties to that of our peers. Same store operations may not be comparable to similarly titled measures employed by other companies.

 

(2)

Results primarily from an increase in EBITDA from the Art Chicago trade show which operated at a loss in 2007, its initial year of operation.

 

52

 

 


Net Income and EBITDA by Segment for the Six Months Ended June 30, 2008 and 2007

 

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, 2008 and 2007.

 

(Amounts in thousands)

 

For the Six Months Ended June 30, 2008

 

 

 

Total

 

New York
Office

 

Washington, DC
Office

 

Retail

 

Merchandise
Mart

 

Toys

 

Other (2)

 

Property rentals

 

$

1,002,450

 

$

357,496

 

$

249,485

 

$

173,689

 

$

126,439

 

$

 

$

95,341

 

Straight-line rents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contractual rent increases

 

 

31,320

 

 

12,783

 

 

6,443

 

 

9,062

 

 

2,793

 

 

 

 

239

 

Amortization of free rent

 

 

9,390

 

 

4,457

 

 

2,834

 

 

(1,220

)

 

2,664

 

 

 

 

655

 

Amortization of acquired below-
market leases, net

 

 

49,129

 

 

30,741

 

 

2,216

 

 

12,525

 

 

58

 

 

 

 

3,589

 

Total rentals

 

 

1,092,289

 

 

405,477

 

 

260,978

 

 

194,056

 

 

131,954

 

 

 

 

99,824

 

Tenant expense reimbursements

 

 

172,058

 

 

62,598

 

 

30,048

 

 

64,868

 

 

9,421

 

 

 

 

5,123

 

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant cleaning revenue

 

 

27,804

 

 

35,664

 

 

 

 

 

 

 

 

 

 

(7,860

)

Management and leasing fees

 

 

7,808

 

 

3,897

 

 

5,108

 

 

563

 

 

211

 

 

 

 

(1,971

)

Lease termination fees

 

 

3,014

 

 

2,029

 

 

 

 

665

 

 

320

 

 

 

 

 

Other

 

 

20,674

 

 

8,250

 

 

9,101

 

 

140

 

 

3,073

 

 

 

 

110

 

Total revenues

 

 

1,323,647

 

 

517,915

 

 

305,235

 

 

260,292

 

 

144,979

 

 

 

 

95,226

 

Operating expenses

 

 

517,609

 

 

213,447

 

 

104,540

 

 

94,400

 

 

70,974

 

 

 

 

34,248

 

Depreciation and amortization

 

 

261,558

 

 

95,227

 

 

68,970

 

 

41,692

 

 

25,573

 

 

 

 

30,096

 

General and administrative

 

 

99,670

 

 

9,643

 

 

12,397

 

 

15,707

 

 

14,502

 

 

 

 

47,421

 

Costs of acquisition not consummated

 

 

3,009

 

 

 

 

 

 

 

 

 

 

 

 

3,009

 

Total expenses

 

 

881,846

 

 

318,317

 

 

185,907

 

 

151,799

 

 

111,049

 

 

 

 

114,774

 

Operating income (loss)

 

 

441,801

 

 

199,598

 

 

119,328

 

 

108,493

 

 

33,930

 

 

 

 

(19,548

)

Income applicable to Alexander’s

 

 

23,280

 

 

379

 

 

 

 

338

 

 

 

 

 

 

22,563

 

Income applicable to Toys

 

 

49,651

 

 

 

 

 

 

 

 

 

 

49,651

 

 

 

(Loss) income from partially owned
entities

 

 

(26,068

)

 

5,137

 

 

2,852

 

 

9,864

 

 

820

 

 

 

 

(44,741

)

Interest and other investment income

 

 

37,897

 

 

1,423

 

 

1,230

 

 

330

 

 

172

 

 

 

 

34,742

 

Interest and debt expense

 

 

(298,495

)

 

(69,385

)

 

(62,762

)

 

(42,536

)

 

(26,040

)

 

 

 

(97,772

)

Net gain on disposition of wholly owned and partially
owned assets other than depreciable real estate

 

 

3,386

 

 

 

 

 

 

 

 

 

 

 

 

3,386

 

Minority interest of partially owned
entities

 

 

2,243

 

 

(1,821

)

 

 

 

74

 

 

 

 

 

 

3,990

 

Income (loss) before income taxes

 

 

233,695

 

 

135,331

 

 

60,648

 

 

76,563

 

 

8,882

 

 

49,651

 

 

(97,380

)

Income tax benefit (expense)

 

 

212,414

 

 

 

 

221,615

 

 

(2

)

 

(391

)

 

 

 

(8,808

)

Income (loss) from continuing
operations

 

 

446,109

 

 

135,331

 

 

282,263

 

 

76,561

 

 

8,491

 

 

49,651

 

 

(106,188

)

Income (loss) from discontinued
operations, net

 

 

154,340

 

 

 

 

59,068

 

 

(560

)

 

 

 

 

 

95,832

 

Income (loss) before allocation to
minority limited partners

 

 

600,449

 

 

135,331

 

 

341,331

 

 

76,001

 

 

8,491

 

 

49,651

 

 

(10,356

)

Minority limited partners’ interest
in the Operating Partnership

 

 

(38,955

)

 

 

 

 

 

 

 

 

 

 

 

(38,955

)

Perpetual preferred unit distributions
of the
Operating Partnership

 

 

(9,637

)

 

 

 

 

 

 

 

 

 

 

 

(9,637

)

Net income (loss)

 

 

551,857

 

 

135,331

 

 

341,331

 

 

76,001

 

 

8,491

 

 

49,651

 

 

(58,948

)

Interest and debt expense (1)

 

 

400,200

 

 

65,831

 

 

64,714

 

 

49,759

 

 

26,463

 

 

75,401

 

 

118,032

 

Depreciation and amortization(1)

 

 

351,678

 

 

90,625

 

 

73,112

 

 

43,968

 

 

25,826

 

 

68,136

 

 

50,011

 

Income tax (benefit) expense (1)

 

 

(116,781

)

 

 

 

(221,612

)

 

2

 

 

391

 

 

93,722

 

 

10,716

 

EBITDA

 

$

1,186,954

 

$

291,787

 

$

257,545

 

$

169,730

 

$

61,171

 

$

286,910

 

$

119,811

 

 

The Washington, DC Office segment includes a $222,174 reduction in income tax expense resulting from a reversal of deferred tax liabilities in connection with the acquisition of H Street, and a $56,831 net gain on sale of real estate (included in “Income (loss) from discontinued operations, net”). The Other segment EBITDA includes, a $112,690 net gain on sale of our 47.6% interest in Americold (included in “Income (loss) from discontinued operations, net”), a $34,200 write-off of pre-development costs, a $21,830 net loss on the mark-to-market of derivative instruments, a $10,300 reversal of a mezzanine loan loss accrual, a $9,073 impairment loss on a marketable equity security, a $3,009 write-off for costs of acquisitions not consummated and a $2,038 net gain on disposition of our 13.8% interest in GMH.

___________________

See notes on page 55.

53

 


Net Income and EBITDA by Segment for the Six Months Ended June 30, 2008 and 2007 - continued

(Amounts in thousands)

 

For the Six Months Ended June 30, 2007

 

 

Total

 

New York
Office

 

Washington, DC
Office

 

Retail

 

Merchandise
Mart

 

Toys

 

Other (2)

 

Property rentals

 

$

836,911

 

$

290,498

 

$

215,764

 

$

157,791

 

$

118,509

 

$

 

$

54,349

 

Straight-line rents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contractual rent increases

 

 

18,038

 

 

7,879

 

 

2,741

 

 

5,808

 

 

1,283

 

 

 

 

327

 

Amortization of free rent

 

 

23,447

 

 

13,185

 

 

8,593

 

 

511

 

 

946

 

 

 

 

212

 

Amortization of acquired below-
market leases, net

 

 

34,343

 

 

17,679

 

 

2,144

 

 

12,847

 

 

120

 

 

     —

 

 

1,553

 

Total rentals

 

 

912,739

 

 

329,241

 

 

229,242

 

 

176,957

 

 

120,858

 

 

 

 

56,441

 

Tenant expense reimbursements

 

 

149,690

 

 

58,350

 

 

20,594

 

 

57,584

 

 

9,707

 

 

 

 

3,455

 

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant cleaning revenue

 

 

20,370

 

 

25,148

 

 

 

 

 

 

 

 

 

 

(4,778

)

Management and leasing fees

 

 

10,003

 

 

1,829

 

 

8,533

 

 

924

 

 

3

 

 

 

 

(1,286

)

Lease termination fees

 

 

4,721

 

 

1,898

 

 

211

 

 

2,407

 

 

205

 

 

 

 

 

Other

 

 

18,749

 

 

8,023

 

 

7,251

 

 

655

 

 

3,434

 

 

 

 

(614

)

Total revenues

 

 

1,116,272

 

 

424,489

 

 

265,831

 

 

238,527

 

 

134,207

 

 

 

 

53,218

 

Operating expenses

 

 

438,961

 

 

181,539

 

 

83,224

 

 

82,205

 

 

63,377

 

 

 

 

28,616

 

Depreciation and amortization

 

 

198,921

 

 

66,549

 

 

53,280

 

 

39,392

 

 

21,847

 

 

 

 

17,853

 

General and administrative

 

 

90,203

 

 

9,448

 

 

14,461

 

 

13,331

 

 

14,367

 

 

 

 

38,596

 

Costs of acquisition not consummated

 

 

8,807

 

 

 

 

 

 

 

 

 

 

 

 

8,807

 

Total expenses

 

 

736,892

 

 

257,536

 

 

150,965

 

 

134,928

 

 

99,591

 

 

 

 

93,872

 

Operating income (loss)

 

 

379,380

 

 

166,953

 

 

114,866

 

 

103,599

 

 

34,616

 

 

 

 

(40,654

)

Income applicable to Alexander’s

 

 

23,003

 

 

378

 

 

 

 

373

 

 

 

 

 

 

22,252

 

Income applicable to Toys

 

 

38,632

 

 

 

 

 

 

 

 

 

 

38,632

 

 

 

Income from partially owned entities

 

 

16,890

 

 

3,187

 

 

7,435

 

 

3,388

 

 

787

 

 

 

 

2,093

 

Interest and other investment income

 

 

173,193

 

 

1,142

 

 

1,051

 

 

192

 

 

188

 

 

 

 

170,620

 

Interest and debt expense

 

 

(270,991

)

 

(61,581

)

 

(65,042

)

 

(39,783

)

 

(25,895

)

 

 

 

(78,690

)

Net gain on disposition of wholly owned and partially
owned
assets other than depreciable real estate

 

 

16,687

 

 

 

 

 

 

 

 

 

 

 

 

16,687

 

Minority interest of partially owned
entities

 

 

1,696

 

 

(569

)

 

 

 

58

 

 

 

 

 

 

2,207

 

Income before income taxes

 

 

378,490

 

 

109,510

 

 

58,310

 

 

67,827

 

 

9,696

 

 

38,632

 

 

94,515

 

Income tax expense

 

 

(2,597

)

 

 

 

(1,643

)

 

(182

)

 

(512

)

 

 

 

(260

)

Income from continuing operations

 

 

375,893

 

 

109,510

 

 

56,667

 

 

67,645

 

 

9,184

 

 

38,632

 

 

94,255

 

Income (loss) from discontinued operations, net

 

 

624

 

 

 

 

2,290

 

 

(78

)

 

 

 

 

 

(1,588

)

Income before allocation to
minority limited partners

 

 

376,517

 

 

109,510

 

 

58,957

 

 

67,567

 

 

9,184

 

 

38,632

 

 

92,667

 

Minority limited partners’ interest
in the Operating Partnership

 

 

(34,029

)

 

 

 

 

 

 

 

 

 

 

 

(34,029

)

Perpetual preferred unit distributions
of the Operating Partnership

 

 

(9,637

)

 

 

 

 

 

 

 

 

 

 

 

(9,637

)

Net income

 

 

332,851

 

 

109,510

 

 

58,957

 

 

67,567

 

 

9,184

 

 

38,632

 

 

49,001

 

Interest and debt expense (1)

 

 

401,614

 

 

61,969

 

 

68,003

 

 

45,275

 

 

26,328

 

 

87,618

 

 

112,421

 

Depreciation and amortization(1)

 

 

329,141

 

 

67,342

 

 

62,310

 

 

41,198

 

 

22,127

 

 

88,699

 

 

47,465

 

Income tax expense (1)

 

 

47,513

 

 

1,100

 

 

5,463

 

 

182

 

 

512

 

 

38,463

 

 

1,793

 

EBITDA

 

$

1,111,119

 

$

239,921

 

$

194,733

 

$

154,222

 

$

58,151

 

$

253,412

 

$

210,680

 

 

 

The Washington, DC Office segment includes $1,891 of expense for H Street litigation costs. The Other segment EBITDA includes a net gain of $81,451 on the mark-to-market of derivative instruments, a $16,687 net gain on sale of marketable equity securities, an $8,807 write-off for costs of acquisition not consummated and $1,677 for our share of India real estate ventures organization costs.

 

______________________________

See notes on following page.

54

 


Net Income and EBITDA by Segment for the Six Months Ended June 30, 2008 and 2007 - 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 un-levered 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)

Other EBITDA is comprised of:

 

 

(Amounts in thousands)

 

For the Six Months
Ended June 30,

 

 

 

2008

 

2007

 

Alexander’s

 

$

37,112

 

$

37,499

 

555 California Street

 

 

23,388

 

 

6,349

 

Lexington MLP

 

 

18,468

 

 

5,984

 

Hotel Pennsylvania

 

 

17,865

 

 

14,781

 

Industrial warehouses

 

 

2,664

 

 

2,196

 

GMH

 

 

 

 

8,345

 

Other investments

 

 

(5,069

)

 

4,963

 

 

 

 

94,428

 

 

80,117

 

Minority limited partners’ interest in the Operating Partnership

 

 

(38,955

)

 

(34,029

)

Perpetual preferred unit distributions of the Operating Partnership

 

 

(9,637

)

 

(9,637

)

Corporate general and administrative expenses

 

 

(42,468

)

 

(33,364

)

Write-off of pre-development costs

 

 

(34,200

)

 

 

Costs of acquisitions not consummated

 

 

(3,009

)

 

(8,807

)

Investment income and other

 

 

35,132

 

 

182,834

 

Discontinued operations of Americold, net (including a $112,690 net gain
on sale in 2008)

 

 

118,520

 

 

33,566

 

 

 

$

119,811

 

$

210,680

 

 

 

55

 

 


Results of Operations – Six Months Ended June 30, 2008 Compared to June 30, 2007 - continued

 

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 $1,323,647,000 for the six months ended June 30, 2008, compared to $1,116,272,000 in the prior year’s six months, an increase of $207,375,000. Below are the details of the increase (decrease) by segment:

 

(Amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

Property rentals:

 

Total

 

New York
Office

 

Washington, DC
Office

 

Retail

 

Merchandise
Mart

 

Other

 

Increase (decrease) due to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1290 Avenue of the Americas

 

$

46,780

 

$

46,780

 

$

 

$

 

$

 

$

 

555 California Street

 

 

37,301

 

 

 

 

 

 

 

 

 

 

37,301

 

H Street (effect of consolidating from
May 1, 2007 vs. equity method prior)

 

 

19,330

 

 

 

 

19,330

 

 

 

 

 

 

 

Other

 

 

17,847

 

 

 

 

1,280

 

 

11,948

 

 

4,619

 

 

 

Development/Redevelopment

 

 

(4,638

)

 

 

 

(2,100

)

 

(2,010

)

 

 

 

(528

)

Amortization of acquired below market leases, net

 

 

14,786

 

 

13,062

 

 

72

 

 

(322

)

 

(62

)

 

2,036

 

Operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel Pennsylvania

 

 

4,828

 

 

 

 

 

 

 

 

 

 

4,828

(1)

Trade shows

 

 

6,479

 

 

 

 

 

 

 

 

6,479

 

 

 

Leasing activity (see page 38)

 

 

36,837

 

 

16,394

 

 

13,154

 

 

7,483

 

 

60

 

 

(254

)

Total increase in property rentals

 

 

179,550

 

 

76,236

 

 

31,736

 

 

17,099

 

 

11,096

 

 

43,383

 

Tenant expense reimbursements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) due to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions/development

 

 

12,588

 

 

6,041

 

 

2,235

 

 

2,463

 

 

 

 

1,849

 

Operations

 

 

9,780

 

 

(1,793

)(2)

 

7,219

 

 

4,821

 

 

(286

)

 

(181

)

Total increase (decrease) in tenant expense
reimbursements

 

 

22,368

 

 

4,248

 

 

9,454

 

 

7,284

 

 

(286

)

 

1,668

 

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease cancellation fee income

 

 

(1,707

)

 

131

 

 

(211

)

 

(1,742

)

 

115

 

 

 

Management and leasing fees

 

 

(2,195

)

 

2,068

 

 

(3,425

)(3)

 

(361

)

 

208

 

 

(685

)

BMS Cleaning revenue

 

 

7,434

 

 

10,516

 

 

 

 

 

 

 

 

(3,082

)(4)

Other

 

 

1,925

 

 

227

 

 

1,850

 

 

(515

)

 

(361

)

 

724

 

Total increase (decrease) in fee and
other income

 

 

5,457

 

 

12,942

 

 

(1,786

)

 

(2,618

)

 

(38

)

 

(3,043

)

Total increase in revenues

 

$

207,375

 

$

93,426

 

$

39,404

 

$

21,765

 

$

10,772

 

$

42,008

 

 

______________________________

(1)

Revenue per available room (“REVPAR”) was $131.12 for the six months ended June 30, 2008 compared to $114.31 for the prior year’s six months.

 

(2)

Primarily from a decrease in real estate taxes and new tenant base years.

 

(3)

Primarily from leasing fees in 2007 in connection with our management of a development project.

 

(4)

Represents the elimination of inter-company cleaning revenue from our other operating segments upon consolidation. See page 57 for the elimination of inter-company cleaning charges.

 

56

 

 


Results of Operations – Six Months Ended June 30, 2008 Compared to June 30, 2007 - continued

 

Expenses

Our expenses, which consist of operating, depreciation and amortization and general and administrative expenses, were $881,846,000 for the six months ended June 30, 2008, compared to $736,892,000 in the prior year’s six months, an increase of $144,954,000. Below are the details of the increase (decrease) by segment:

 

(Amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

Operating:

 

Total

 

New York
Office

 

Washington, DC
Office

 

Retail

 

Merchandise
Mart

 

Other

 

Increase (decrease) due to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1290 Avenue of the Americas

 

$

19,148

 

$

19,148

 

$

 

$

 

$

 

$

 

555 California Street

 

 

17,442

 

 

 

 

 

 

 

 

 

 

17,442

 

H Street (effective of consolidating from
May 1, 2007 vs. equity method prior)

 

 

8,300

 

 

 

 

8,300

 

 

 

 

 

 

 

Other

 

 

10,067

 

 

 

 

1,386

 

 

4,273

 

 

4,408

 

 

 

Development/Redevelopment

 

 

51

 

 

 

 

(812

)

 

863

 

 

 

 

 

Hotel activity

 

 

1,618

 

 

 

 

 

 

 

 

 

 

1,618

 

Trade shows activity

 

 

464

 

 

 

 

 

 

 

 

464

 

 

 

Operations

 

 

21,558

 

 

12,760

(1)

 

12,442

 

 

7,059

 

 

2,725

 

 

(13,428

)(2)

Total increase in operating expenses

 

 

78,648

 

 

31,908

 

 

21,316

 

 

12,195

 

 

7,597

 

 

5,632

 

Depreciation and amortization:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase due to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions/Development

 

 

43,308

 

 

23,618

 

 

6,793

 

 

848

 

 

 

 

12,049

 

Operations (due to additions to buildings and improvements)

 

 

19,329

 

 

5,060

 

 

8,897

 

 

1,452

 

 

3,726

 

 

194

 

Total increase in depreciation and amortization

 

 

62,637

 

 

28,678

 

 

15,690

 

 

2,300

 

 

3,726

 

 

12,243

 

General and administrative:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) due to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions/Development and Other

 

 

6,339

 

 

 

 

(14

)

 

1,635

 

 

 

 

4,718

 

Operations

 

 

3,128

 

 

195

 

 

(2,050

)

 

741

 

 

135

 

 

4,107

(3)

Total increase (decrease) in general and administrative

 

 

9,467

 

 

195

 

 

(2,064

)

 

2,376

 

 

135

 

 

8,825

 

Costs of acquisitions not consummated

 

 

(5,798

)

 

 

 

 

 

 

 

 

 

(5,798

)

Total increase in expenses

 

$

144,954

 

$

60,781

 

$

34,942

 

$

16,871

 

$

11,458

 

$

20,902

 

 

______________________________

(1)

Primarily from a $9,179 increase in BMS operating expenses and a $4,835 increase in property level operating expenses, partially offset by a $1,992 decrease in real estate taxes.

 

(2)

Primarily from an increase in the elimination of inter-company fees of our operating segments upon consolidation.

 

(3)

Primarily from an increase in compensation expense and professional fees.

 

 

57

 

 


Results of Operations – Six Months Ended June 30, 2008 Compared to June 30, 2007 - continued

 

Income Applicable to Alexander’s

 

Our 32.6% share of Alexander’s net income (comprised of equity in net income, management, leasing, and development fees) was $23,280,000 for the six months ended June 30, 2008, compared to $23,003,000 for the prior year’s six months, an increase of $277,000.

 

Income Applicable to Toys

 

Our 32.7% share of Toys’ net income (comprised of equity in net income, interest income on loans receivable, and management fees) was $49,651,000 for the six months ended June 30, 2008, or $143,373,000 before our share of Toys’ income tax expense, compared to $38,632,000, or $77,095,000 before our share of Toys’ income tax expense for the prior year’s six months. Toys prepares its consolidated financial statements using the historical cost basis (“Recap basis”) of accounting. We account for our investment in Toys on the purchase accounting basis. In July 2008, in connection with an audit of Toys’ purchase accounting basis financial statements for its fiscal years 2006 and 2007, it was determined that the purchase accounting basis income tax expense was understated. Our share of this non-cash charge is $14,900,000, which we recognized as part of our equity in Toys’ net loss in the three months ended June 30, 2008. This non-cash charge has no effect on cash actually paid for income taxes or Toys’ previously issued Recap basis consolidated financial statements.

(Loss) Income from Partially Owned Entities

Summarized below are the components of (loss) income from partially owned entities for the six months ended June 30, 2008 and 2007.

 

(Amounts in thousands, except share and per share amounts)

Equity in Net (Loss) Income:

 

For The Six Months
Ended June 30,

 

 

 

2008

 

2007

 

Beverly Connection:

 

 

 

 

 

50% share of equity in net income (loss) (1)

 

$

635

 

$

(2,389

)

Interest and fee income

 

 

6,944

 

 

4,607

 

 

 

 

7,579

 

 

2,218

 

Lexington MLP – 7.7% share of equity in net income (loss) (2)

 

 

1,887

 

 

(242

)

India real estate ventures – 4% to 36.5% share of equity in net loss (3)

 

 

(1,028

)

 

 

GMH Communities L.P. – 13.8% share of equity in net loss in 2007 (4)

 

 

 

 

(281

)

H Street partially owned entities – 50% share of equity in net income (5)

 

 

 

 

4,311

 

Other (6) (7)

 

 

(34,506

)

 

10,884

 

 

 

$

(26,068

)

$

16,890

 

________________________

 

(1)

The six months ended June 30, 2008 includes $4,100 for the reversal of non-cash charges recorded by the joint venture in prior periods which, pursuant to paragraph 19(n) of APB Opinion 18 “The Equity Method of Accounting For Investments In Common Stock,” should have been eliminated in the determination of our share of the earnings of the venture.

 

(2)

We recognize our share of Lexington MLP’s net earnings on a one-quarter lag basis because we file our consolidated financial statements on Form 10-K and 10-Q prior to the time that Lexington files its financial statements.

 

(3)

We are a partner in four joint ventures established to develop real estate in India’s leading cities. During the six months ended June 30, 2008, we funded $39,077 of cash to the four ventures, including $34,077 to the India Property Fund L.P. (“IPF”). As of June 30, 2008, our aggregate investment in these four ventures was $83,524 and our remaining capital commitment to these ventures is $91,923, of which $80,923 is to IPF. At June 30, 2008 and December 31, 2007, our ownership interest in IPF was 36.5% and 50.6%, respectively. Based on the reduction of our ownership interest in 2008, we no longer consolidate the accounts of IPF into our consolidated financial statements and beginning on January 1, 2008 we account for our investment in IPF under the equity method.

 

(4)

Pursuant to the sale of GMH’s military housing division and the merger of its student housing division with American Campus Communities, Inc (“ACC”) (NYSE: ACC), in June 2008, we received an aggregate of $105,180, consisting of $82,142 in cash and 753,126 shares of ACC common stock valued at $23,038 based on ACC’s then closing share price of $30.59, in exchange for our entire interest in GMH. We subsequently sold all of the ACC common shares. The above transactions resulted in a net gain of $2,038, which was recognized in the quarter ended June 30, 2008, and is included as a component of “net gains on disposition of wholly owned and partially owned assets other than depreciable real estate” in our consolidated statement of income.

 

(5)

On April 30, 2007, we acquired the corporations that own the remaining 50% interest in these entities. As of April 30, 2007, we consolidate the accounts of these entities into our consolidated financial statements and no longer account for them on the equity method.

 

(6)

Includes our equity in net earnings of partially owned entities, including partially owned office buildings in New York and Washington, DC, the Monmouth Mall, Dune Capital LP, Verde Group LLC, and others.

 

(7)

The six months ended June 30, 2008 includes a $34,200 write-off for our share of two joint ventures’ pre-development costs, of which $23,000 represents our 50% share of costs in connection with the abandonment of the “arena move”/Moynihan East portions of the Farley project.

 

 

58

 

 


Results of Operations – Six Months Ended June 30, 2008 Compared to June 30, 2007 - continued

 

Interest and Other Investment Income

Interest and other investment income (mark-to-market of derivative positions, interest income on mortgage loans receivable, other interest income and dividend income) was $37,897,000 in the six months ended June 30, 2008, compared to $173,193,000 in the prior year’s six months, a decrease of $135,296,000. This decrease resulted primarily from:

 

(Amounts in thousands)

 

 

 

 

Derivative positions in marketable equity securities – net loss of $21,830 in the current year’s six months compared to a net gain of $81,454 in the prior year’s six months

 

$

(103,284

)

Decrease in interest income as a result of lower average yields on investments
(2.7% in the current year’s six months compared to 5.1% in the prior year’s six months)

 

 

(29,292

)

Partial reversal of MPH mezzanine loan loss accrual (see below)

 

 

10,300

 

Marketable equity security - impairment loss

 

 

(9,073

)

Other, net

 

 

(3,947

)

 

 

$

(135,296

)

 

On June 5, 2007, we acquired a 42% interest in two MPH mezzanine loans totaling $158,700,000, for $66,000,000 in cash. The loans, which were due on February 8, 2008 and have not been repaid, are subordinate to $2.9 billion of mortgage and other debt and secured by the equity interests in four New York City properties: Worldwide Plaza, 1540 Broadway office condominium, 527 Madison Avenue and Tower 56. As of December 31, 2007, we reduced the net carrying amount of the loans to $9,000,000 by recognizing a $57,000,000 non-cash charge which is included as a reduction of “interest and other investment income” on our consolidated statement of income. On April 2, 2008, we sold a sub-participation interest in the loans for $19,300,000. The sub-participation did not meet the criteria for sale accounting under Statement of Financial Accounting Standard No. 140 Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities (“SFAS 140”) because the sub-participant is not free to pledge or exchange the asset. In the first quarter of 2008, we reduced our valuation allowance from $57,000,000 to $46,700,000, resulting in the recognition of $10,300,000 of “interest and other investment income” in our consolidated statement of income in the six months ended June 30, 2008.

 

Interest and Debt Expense

Interest and debt expense was $298,495,000 in the six months ended June 30, 2008, compared to $270,991,000 in the prior year’s six months, an increase of $27,504,000. This increase resulted primarily from $45,632,000 of interest expense on $929,811,000 of debt resulting from property acquisitions and refinancings subsequent to the first half of 2007, partially offset by $9,177,000 of higher capitalized interest related to a larger amount of assets under development, and $5,771,000 as a result of debt extinguishments in 2007.

 

Net Gains on Disposition of Wholly Owned and Partially Owned Assets Other than Depreciable Real Estate

Net gains on disposition of wholly owned and partially owned assets other than depreciable real estate was $3,386,000 in the six months ended June 30, 2008, compared to $16,687,000 in the six months ended June 30, 2007. The six months ended June 30, 2008 includes a $2,038,000 net gain on disposition of our 13.8% interest in GMH and net gains on sale of marketable securities. The six months ended June 30, 2007 represents net gains on sale of marketable securities.

 

Minority Interest of Partially Owned Entities

Minority interest of partially owned entities was income of $2,243,000 in the six months ended June 30, 2008, compared to income of $1,696,000 in the prior years six months and represents the minority partners’ pro rata share of the net income or loss of consolidated partially owned entities, including 1290 Avenue of the Americas, 555 California Street, 220 Central Park South, Wasserman and the Springfield Mall.

 

 

59

 

 


Results of Operations – Six Months Ended June 30, 2008 Compared to June 30, 2007 - continued

 

Income Tax Benefit / Expense

In the six months ended June 30, 2008, we had an income tax benefit of $212,414,000, compared to an expense of $2,597,000 in the prior year’s six months, a decrease of $215,011,000. The decrease results from $222,174,000 for the reversal of deferred taxes recorded in connection with the acquisition of H Street. We were required to record these deferred tax liabilities because H Street and its partially owned entities were operated as C Corporations at the time they were acquired. As of January 16, 2008, we had completed all of the actions necessary to enable these entities to elect REIT status effective for the tax year beginning on January 1, 2008. Consequently, in the first quarter of 2008, we reversed the deferred tax liabilities and recognized an income tax benefit of $222,174,000 in our consolidated statement of income.

 

Discontinued Operations (including $112,690,000 net gain on sale of Americold in 2008)

The combined results of discontinued operations for the six months ended June 30, 2008 and 2007 include the operating results of Tysons Dulles Plaza, which was sold on June 10, 2008; Americold, which was sold on June 30, 2008; 19.6 acres of land we acquired as part of our acquisition of H Street, of which 11 acres were sold in September 2007; Vineland, New Jersey, which was sold on July 16, 2007; Crystal Mall Two, which was sold on August 9, 2007; and Arlington Plaza, which was sold on October 17, 2007.

 

(Amounts in thousands)

 

For the Six Months
Ended June 30,

 

 

 

2008

 

2007

 

Total revenues

 

$

222,361

 

$

416,868

 

Total expenses

 

 

238,122

 

 

416,244

 

Net (loss) income

 

 

(15,761

)

 

624

 

Net gain on sale of Americold

 

 

112,690

 

 

 

Net gain on sale of Tysons Dulles Plaza

 

 

56,831

 

 

 

Net gain on sale of real estate

 

 

580

 

 

 

Income from discontinued operations, net of minority interest

 

$

154,340

 

$

624

 

 

Minority Limited Partners’ Interest in the Operating Partnership

Minority limited partners’ interest in the Operating Partnership was $38,955,000 in the six months ended June 30, 2008, compared to $34,029,000 in the prior year’s six months, an increase of $4,926,000. This increase results primarily from higher net income subject to allocation to the minority limited partners.

 

Perpetual Preferred Unit Distributions of the Operating Partnership

Perpetual preferred unit distributions of the Operating Partnership were $9,637,000 in the six-month periods ended June 30, 2008 and 2007.

 

Preferred Share Dividends

Preferred share dividends were $28,549,000 in the six months ended June 30, 2008, compared to $28,591,000 in the prior year’s six months.

 

60

 


Results of Operations – Six Months Ended June 30, 2008 Compared to June 30, 2007 - continued

 

EBITDA by Segment

Below are the details of the changes in EBITDA by segment for the six months ended June 30, 2008 from the six months ended June 30, 2007.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Amounts in thousands)

 

Total

      

New York
Office

      

Washington, DC
Office

      

Retail

      

Merchandise
Mart

 

Toys

        

Other

Six Months ended
June 30, 2007

 

$

1,111,119

 

$

239,921

 

$

194,733

 

$

154,222

 

$

58,151

 

$

253,412

 

$

210,680

2008 Operations:
Same store operations(1)

 

 

 

 

 

15,905

 

 

10,369

 

 

5,950

 

 

3,276

 

 

 

 

 

 

Acquisitions, dispositions and non-same
store
income and expenses

 

 

 

 

 

35,961

 

 

52,443

 

 

9,558

 

 

(256

)

 

 

 

 

 

Six Months ended
June 30, 2008

 

$

1,186,954

 

$

291,787

 

$

257,545

 

$

169,730

 

$

61,171

 

$

286,910

 

$

119,811

% increase in
same store operations

 

 

 

 

 

6.7%

 

 

5.7%

 

 

4.2%

 

 

4.5%

 

 

 

 

 

 

 

__________________________

(1)

Represents the increase in property-level operations which were owned for the same period in each year and excludes the effect of property acquisitions, dispositions and other non-operating items that affect comparability, including divisional general and administrative expenses. We utilize this measure to make decisions on whether to buy or sell properties as well as to compare the performance of our properties to that of our peers. Same store operations may not be comparable to similarly titled measures employed by other companies.

 

61

 

 


LIQUIDITY AND CAPITAL RESOURCES

 

We may from time to time seek to purchase or retire our outstanding debt securities though cash purchases and/or exchanges for our equity securities, in open market purchases, privately negotiated transactions or otherwise. Such purchases and/or exchanges, if any, will depend on prevailing market conditions, our 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, 2008

Property rental income is our primary source of cash flow and is dependent upon the occupancy and rental rates of our properties. Other sources of liquidity to fund our cash requirements include proceeds from debt financings, including mortgage loans and corporate level unsecured borrowings; our $2.6 billion revolving credit facility; proceeds from the issuance of common and preferred equity; and asset sales. Our cash requirements include property operating expenses, capital improvements, tenant improvements, leasing commissions, distributions to our common and preferred shareholders, as well as acquisition and development costs. Our cash and cash equivalents were $1,712,032,000 at June 30, 2008, a $557,437,000 increase over the balance at December 31, 2007. This increase resulted from $453,516,000 of net cash provided by operating activities $68,758,000 of net cash provided by financing activities and $35,163,000 of net cash provided by investing activities. Property rental income represents our primary source of net cash provided by operating activities.

 

Our consolidated outstanding debt was $12,219,332,000 at June 30, 2008, a $323,294,000 increase over the balance at December 31, 2007. This increase resulted primarily from debt associated with property refinancings during the current quarter. As of June 30, 2008 and December 31, 2007, $0 and $405,656,000, respectively, was outstanding under our revolving credit facilities. During 2008 and 2009, $58,057,000 and $421,019,000 of our outstanding debt matures, respectively. We may refinance such debt or choose to repay all or a portion, using existing cash balances or our revolving credit facilities.

 

Our share of debt of unconsolidated subsidiaries was $2,998,810,000 at June 30, 2008, a $291,063,000 decrease from the balance at December 31, 2007. This resulted primarily from a decrease in our share of Toys “R” Us outstanding debt of $187,135,000 and $137,722,000 resulting from the disposition of our 13.8% interest in GMH.

 

Cash flows provided by operating activities of $453,516,000 was primarily comprised of (i) net income of $551,857,000, net of $132,282,000 of non-cash adjustments, including depreciation and amortization expense, the effect of straight-lining of rental income, equity in net income of partially owned entities, minority interest expense, (ii) distributions of income from partially owned entities of $20,051,000, and (iii) the net change in operating assets and liabilities of $13,890,000.

 

Net cash provided by investing activities of $35,163,000 were primarily comprised of (i) proceeds from the sale of real estate and investments (primarily Americold and Tysons Dulles Plaza) of $350,591,000, (ii) distributions of capital from partially owned entities of $140,069,000 and (iii) proceeds received from repayments on mortgage loans receivable of $50,951,000, partially offset by, (iv) development and redevelopment expenditures of $253,159,000, (v) investments in partially owned entities of $96,277,000, (vi) additions to real estate of $97,804,000, (vii) acquisitions of real estate and related investments of $32,484,000 and (viii) investments in notes and mortgage loans receivable of $7,397,000.

 

Net cash provided by financing activities of $68,758,000 was primarily comprised of (i) proceeds from borrowings of $1,215,500,000, partially offset by, (ii) repayments of borrowings of $793,599,000, (iii) dividends paid on common shares of $276,478,000, (iv) distributions to minority partners of $47,083,000 and (v) dividends paid on preferred shares of $28,567,000.

 

Capital Expenditures

Capital expenditures are categorized as follows:

 

Recurring -- capital improvements expended to maintain a property’s competitive position within the market and tenant improvements and leasing commissions for costs to re-lease expiring leases or renew or extend existing leases.

 

Non-recurring -- capital improvements completed in the year of acquisition and the following two years which were planned at the time of acquisition and tenant improvements and leasing commissions for space which was vacant at the time of acquisition of a property.

 

Development and redevelopment expenditures include all hard and soft costs associated with the development or redevelopment of a property, including tenant improvements, leasing commissions and capitalized interest and operating costs until the property is substantially complete and ready for its intended use.

 

62

 

 


LIQUIDITY AND CAPITAL RESOURCES - continued

 

Below are the details of capital expenditures, leasing commissions and development and redevelopment expenditures and a reconciliation of total expenditures on an accrual basis to the cash expended in the six months ended June 30, 2008.

 

(Amounts in thousands)

   
Total
New York
Office
Washington, DC
Office
Retail
Merchandise
Mart
Other
 

Capital Expenditures

(Accrual basis):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenditures to maintain the assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recurring

 

$

26,259

 

$

10,481

 

$

5,432

 

$

1,595

 

$

7,089

 

$

1,662

 

Non-recurring

 

 

6,098

 

 

2,237

 

 

1,094

 

 

 

 

 

 

2,767

 

Total

 

 

32,357

 

 

12,718

 

 

6,526

 

 

1,595

 

 

7,089

 

 

4,429

 

Tenant improvements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recurring

 

 

48,632

 

 

15,596

 

 

18,981

 

 

3,805

 

 

10,250

 

 

 

Non-recurring

 

 

7,134

 

 

6,822

 

 

 

 

284

 

 

 

 

28

 

Total

 

 

55,766

 

 

22,418

 

 

18,981

 

 

4,089

 

 

10,250

 

 

28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasing Commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recurring

 

 

16,633

 

 

10,101

 

 

4,183

 

 

523

 

 

1,826

 

 

 

Non-recurring

 

 

6,004

 

 

5,908

 

 

 

 

75

 

 

 

 

21

 

Total

 

 

22,637

 

 

16,009

 

 

4,183

 

 

598

 

 

1,826

 

 

21

 

Tenant improvements and leasing commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per square foot

 

$

24.91

 

$

48.90

 

$

19.88

 

$

9.49

 

$

19.47

 

$

 

Per square foot per annum

 

$

3.24

 

$

5.43

 

$

2.65

 

$

1.24

 

$

3.05

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Capital Expenditures and Leasing
Commissions (accrual basis)

 

$

110,760

 

$

51,145

 

$

29,690

 

$

6,282

 

$

19,165

 

$

4,478

 

Adjustments to reconcile accrual
basis to cash basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenditures in the current year
applicable to prior periods

 

 

72,689

 

 

36,925

 

 

11,116

 

 

3,262

 

 

18,515

 

 

2,871

 

Expenditures to be made in future
periods for the current period

 

 

(65,053

)

 

(34,332

)

 

(18,158

)

 

(4,687

)

 

(7,827

)

 

(49

)

Total Capital Expenditures and
Leasing Commissions (Cash basis)

 

$

118,396

 

$

53,738

 

$

22,648

 

$

4,857

 

$

29,853

 

$

7,300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Development and Redevelopment
Expenditures (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bergen Town Center

 

$

55,902

 

$

 

$

 

$

55,902

 

$

 

$

 

Wasserman venture

 

 

29,910

 

 

 

 

 

 

 

 

 

 

29,910

 

220 Central Park South

 

 

23,481

 

 

 

 

 

 

 

 

 

 

23,481

 

40 East 66th Street

 

 

18,563

 

 

 

 

 

 

 

 

 

 

18,563

 

Crystal Plaza Two

 

 

14,309

 

 

 

 

14,309

 

 

 

 

 

 

 

1999 K Street

 

 

13,733

 

 

 

 

13,733

 

 

 

 

 

 

 

Manhattan Mall

 

 

13,524

 

 

 

 

 

 

13,524

 

 

 

 

 

2101 L Street

 

 

7,916

 

 

 

 

7,916

 

 

 

 

 

 

 

Springfield Mall

 

 

6,100

 

 

 

 

 

 

6,100

 

 

 

 

 

North Bergen, New Jersey

 

 

4,130

 

 

 

 

 

 

4,130

 

 

 

 

 

Green Acres Mall

 

 

2,671

 

 

 

 

 

 

2,671

 

 

 

 

 

Other

 

 

62,920

 

 

11,740

 

 

18,997

 

 

22,084

 

 

4,213

 

 

5,886

 

 

 

$

253,159

 

$

11,740

 

$

54,955

 

$

104,411

 

$

4,213

 

$

77,840

 

_______________________

(1)

Excludes development expenditures of partially owned, non-consolidated investments.

 

 

63

 

 


LIQUIDITY AND CAPITAL RESOURCES - CONTINUED

 

Cash Flows for the Six Months Ended June 30, 2007

 

Our cash and cash equivalents were $743,506,000 at June 30, 2007, a $1,489,811,000 decrease over the balance at December 31, 2006. This decrease resulted from $3,166,571,000 of net cash used in investing activities, partially offset by, $1,377,322,000 of net cash provided by financing activities and $299,438,000 of net cash provided by operating activities. Property rental income represents our primary source of net cash provided by operating activities.

 

Our consolidated outstanding debt was $12,572,462,000 at June 30, 2007, a $3,017,664,000 increase over the balance at December 31, 2006. This increase resulted primarily from the issuance of $1.4 billion of convertible senior debentures due 2027 and from mortgage debt associated with asset acquisitions and property refinancings during the current quarter. As of June 30, 2007 and December 31, 2006, our revolving credit facility had a $94,000,000 balance and a zero outstanding balance, respectively.

 

Our share of debt of unconsolidated subsidiaries was $2,989,235,000 at June 30, 2007, a $333,772,000 decrease from the balance at December 31, 2006. This decrease resulted primarily from our $351,302,000 share of Toys’ decrease in outstanding debt.

 

Cash flows provided by operating activities of $299,438,000 was primarily comprised of (i) net income of $332,851,000, after adjustments of $55,919,000 for non-cash items, including depreciation and amortization expense, net gains from derivative positions, the effect of straight-lining of rental income, equity in net income of partially owned entities, minority interest expense, and (ii) distributions of income from partially owned entities of $11,767,000, partially offset by (iii) the net change in operating assets and liabilities of $101,099,000.

 

Net cash used in investing activities of $3,166,571,000 was primarily comprised of (i) acquisitions of real estate of $2,585,928,000, (ii) investments in notes and mortgage loans receivable of $204,914,000, (iii) deposits in connection with real estate acquisitions and pre-acquisition costs of $20,691,000, (iv) investments in partially owned entities of $166,611,000, (v) development and redevelopment expenditures of $140,253,000, and (vi) investments in marketable securities of $151,024,000, partially offset by (vii) proceeds received from repayments on mortgage loans receivable of $113,291,000.

 

Net cash provided by financing activities of $1,377,322,000 was primarily comprised of (i) proceeds from borrowings of $2,510,217,000, of which $1,372,000,000 were proceeds received from the offering of the 2.85% convertible senior debentures due 2027, partially offset by, (ii) repayments of borrowings of $714,873,000, (iii) dividends paid on common shares of $257,943,000, (iv) purchases of marketable securities in connection with the legal defeasance of mortgage notes payable of $86,653,000, (v) distributions to minority partners of $41,929,000, and (vi) dividends paid on preferred shares of $28,645,000.

 

 

 

64

 

 


LIQUIDITY AND CAPITAL RESOURCES - continued

Capital Expenditures

 

Below are the details of capital expenditures, leasing commissions and development and redevelopment expenditures and a reconciliation of total expenditures on an accrual basis to the cash expended in the six months ended June 30, 2007.

 

(Amounts in thousands)

 

Total

 

New York
Office

 

Washington, DC
Office

 

Retail

 

Merchandise
Mart

 

 

Other

 

Capital Expenditures

(Accrual basis):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenditures to maintain the assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recurring

 

$

16,697

 

$

4,571

 

$

5,813

 

$

192

 

$

6,121

 

 

$

 

Non-recurring

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

16,697

 

 

4,571

 

 

5,813

 

 

192

 

 

6,121

 

 

 

 

Tenant improvements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recurring

 

 

39,299

 

 

11,619

 

 

14,330

 

 

1,722

 

 

11,628

 

 

 

 

Non-recurring

 

 

260

 

 

 

 

 

 

260

 

 

 

 

 

 

Total

 

 

39,559

 

 

11,619

 

 

14,330

 

 

1,982

 

 

11,628

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasing Commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recurring

 

 

15,985

 

 

6,728

 

 

4,692

 

 

2,258

 

 

2,307

 

 

 

 

Non-recurring

 

 

111

 

 

 

 

 

 

111

 

 

 

 

 

 

Total

 

 

16,096

 

 

6,728

 

 

4,692

 

 

2,369

 

 

2,307

 

 

 

 

Tenant improvements and leasing
commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per square foot

 

$

18.03

 

$

40.95

 

$

12.38

 

$

11.68

 

$

18.99

 

 

$

 

Per square foot per annum

 

$

2.52

 

$

5.85

 

$

2.00

 

$

1.32

 

$

2.27

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Capital Expenditures and
Leasing Commissions
(accrual basis)

 

$

72,352

 

$

22,918

 

$

24,835

 

$

4,543

 

$

20,056

 

 

$

 

Adjustments to reconcile accrual
basis to cash basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenditures in the current year
applicable to prior periods

 

 

40,297

 

 

9,776

 

 

20,477

 

 

2,769

 

 

7,275

 

 

 

 

Expenditures to be made in future
periods for the current period

 

 

(45,597

)

 

(15,736

)

 

(14,973

)

 

(3,947

)

 

(10,941

)

 

 

 

Total Capital Expenditures and
Leasing Commissions
(Cash basis)

 

$

67,052

 

$

16,958

 

$

30,339

 

$

3,365

 

$

16,390

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Development and Redevelopment
Expenditures (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bergen Town Center

 

$

32,747

 

$

 

$

 

$

32,747

 

$

 

 

$

 

Crystal Mall Two

 

 

18,663

 

 

 

 

18,663

 

 

 

 

 

 

 

 

Green Acres Mall

 

 

16,975

 

 

 

 

 

 

16,975

 

 

 

 

 

 

2101 L Street

 

 

15,502

 

 

 

 

15,502

 

 

 

 

 

 

 

 

North Bergen, New Jersey

 

 

11,435

 

 

 

 

 

 

11,435

 

 

 

 

 

 

Wasserman venture

 

 

9,605

 

 

 

 

 

 

 

 

 

 

 

9,605

 

220 Central Park South

 

 

7,251

 

 

 

 

 

 

 

 

 

 

 

7,251

 

1925 K Street

 

 

2,772

 

 

 

 

2,772

 

 

 

 

 

 

 

 

Springfield Mall

 

 

2,617

 

 

 

 

 

 

2,617

 

 

 

 

 

 

Arlington Plaza

 

 

1,810

 

 

 

 

1,810

 

 

 

 

 

 

 

 

1740 Broadway

 

 

1,204

 

 

1,204

 

 

 

 

 

 

 

 

 

 

Other

 

 

19,672

 

 

2,163

 

 

6,377

 

 

6,518

 

 

 

 

 

4,614

 

 

 

$

140,253

 

$

3,367

 

$

45,124

 

$

70,292

 

$

 

 

$

21,470

 

___________________________

(1)

Excludes development expenditures of partially owned, non-consolidated investments.

 

65

 

 


SUPPLEMENTAL INFORMATION

 

Three Months Ended June 30, 2008 vs. Three Months Ended March 31, 2008

Our revenues and expenses are subject to seasonality during the year which impacts quarter-by-quarter net earnings, cash flows and funds from operations. The business of Toys is highly seasonal. Historically, Toys’ fourth quarter net income, which we recorded on a one-quarter lag basis in our first quarter, accounts for more than 80% of Toys’ fiscal year net income. The Office and Merchandise Mart segments have historically experienced higher utility costs in the first and third quarters of the year. The Merchandise Mart segment also has experienced higher earnings in the second and fourth quarters of the year due to major trade shows occurring in those quarters.

 

Below are the details of the changes in EBITDA by segment for the three months ended June 30, 2008 from the three months ended March 31, 2008.

 

(Amounts in thousands)

Total

      

New York
Office

 

Washington, DC
Office

      

Retail

      

Merchandise
Mart

 

Toys

      

Other

 

For the three months ended
March 31, 2008

$

678,563

 

$

143,239

 

$

99,536

 

$

81,926

 

$

25,733

 

$

249,878

 

$

78,251

 

2008 Operations:
Same store operations(1)

 

 

 

 

4,044

 

 

1,364

 

 

520

 

 

10,210

 

 

 

 

 

 

 

Acquisitions, dispositions
and non-same store
income and expenses

 

 

 

 

1,265

 

 

57,109

 

 

5,358

 

 

(505

)

 

 

 

 

 

 

For the three months
ended June 30, 2008

$

508,391

 

$

148,548

 

$

158,009

 

$

87,804

 

$

35,438

 

$

37,032

 

$

41,560

 

% increase in same store
operations

 

 

 

 

2.7%

 

 

1.3%

 

 

0.7%

 

 

30.7%

(2)

 

 

 

 

 

 

______________________________________

 

(1)

Represents the increase in property-level operations which were owned for the same period in each year and excludes the effect of property acquisitions, dispositions and other non-operating items that affect comparability, including divisional general and administrative expenses. We utilize this measure to make decisions on whether to buy or sell properties as well as to compare the performance of our properties to that of our peers. Same store operations may not be comparable to similarly titled measures employed by other companies.

 

 

(2)

Results from the timing of trade shows.

 

 

 

The following table reconciles net income to EBITDA for the quarter ended March 31, 2008.

 

(Amounts in thousands)

Total

 

New York
Office

 

Washington, DC
Office

 

Retail

 

Merchandise
Mart

 

Toys

 

Other

 

Net income (loss) for the
three months ended
March 31, 2008

$

412,197

 

$

65,615

 

$

251,338

 

$

35,895

 

$

383

 

$

80,362

 

$

(21,396

)

Interest and debt expense

 

207,961

 

 

34,004

 

 

30,628

 

 

23,827

 

 

13,233

 

 

41,495

 

 

64,774

 

Depreciation and
amortization

 

181,185

 

 

43,620

 

 

39,242

 

 

22,202

 

 

11,907

 

 

34,102

 

 

30,112

 

Income tax (benefit)
expense

 

(122,780

)

 

 

 

(221,672

)

 

2

 

 

210

 

 

93,919

 

 

4,761

 

EBITDA for the three
months ended
March 31, 2008

$

678,563

 

$

143,239

 

$

99,536

 

$

81,926

 

$

25,733

 

$

249,878

 

$

78,251

 

 

 

66

 

 


FUNDS FROM OPERATIONS (“FFO”)

 

FFO is computed in accordance with the definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts (“NAREIT”). NAREIT defines FFO as net income or loss determined in accordance with GAAP, excluding extraordinary items as defined under GAAP and gains or losses from sales of previously depreciated operating real estate assets, plus specified non-cash items, such as real estate asset depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. FFO and FFO per diluted share are used by management, investors and industry analysts as supplemental measures of operating performance of equity REITs. FFO and FFO per diluted share should be evaluated along with GAAP net income and income per diluted share (the most directly comparable GAAP measures), as well as cash flow from operating activities, investing activities and financing activities, in evaluating the operating performance of equity REITs. Management believes that FFO and FFO per diluted share are helpful to investors as supplemental performance measures because these measures exclude the effect of depreciation, amortization and gains or losses from sales of real estate, all of which are based on historical costs which implicitly assumes that the value of real estate diminishes predictably over time. Since real estate values instead have historically risen or fallen with market conditions, these non-GAAP measures can facilitate comparisons of operating performance between periods and among other equity REITs. FFO does not represent cash generated from operating activities in accordance with GAAP and is not necessarily indicative of cash available to fund cash needs as disclosed in Our Statements of Cash Flows. FFO should not be considered as an alternative to net income as an indicator of our operating performance or as an alternative to cash flows as a measure of liquidity. The calculations of both the numerator and denominator used in the computation of income per share are disclosed in footnote 10 – Income Per Share, in the notes to our consolidated financial statements on page 22 of this Quarterly Report on Form 10-Q.

 

FFO for the Three and Six Months Ended June 30, 2008, and 2007

 

FFO applicable to common shares plus assumed conversions was $208,260,000, or $1.27 per diluted share for the three months ended June 30, 2008, compared to $281,741,000, or $1.72 per diluted share in the prior year’s quarter. FFO applicable to common shares plus assumed conversions was $743,471,000 or $4.54 per diluted share, for the six months ended June 30, 2008, compared to $551,906,000, or $3.36 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.”

 

(Amounts in thousands except per share amounts)

 

For The Three
Months Ended June 30,

 

For The Six
Months Ended June 30,

 

Reconciliation of Net Income to FFO:

 

2008

 

2007

 

2008

 

2007

 

Net income

 

$

139,660

 

$

165,920

 

$

551,857

 

$

332,851

 

Depreciation and amortization of real property

 

 

122,227

 

 

114,511

 

 

252,087

 

 

208,176

 

Net gains on sale of real estate

 

 

(56,831

)

 

 

 

(57,411

)

 

 

Proportionate share of adjustments to equity in net income of Toys to arrive at FFO:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization of real property

 

 

16,358

 

 

17,112

 

 

33,010

 

 

51,035

 

Net gain on sale of real estate

 

 

 

 

(493

)

 

 

 

(493

)

Income tax effect of above adjustments

 

 

(5,948

)

 

(5,807

)

 

(11,776

)

 

(17,690

)

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

 

 

11,668

 

 

13,403

 

 

23,254

 

 

22,464

 

Net gains on sale of real estate

 

 

(1,772

)

 

 

 

(7,194

)

 

 

Minority limited partners’ share of above adjustments

 

 

(8,130

)

 

(13,882

)

 

(22,416

)

 

(26,500

)

FFO

 

 

217,232

 

 

290,764

 

 

761,411

 

 

569,843

 

Preferred share dividends

 

 

(14,274

)

 

(14,295

)

 

(28,549

)

 

(28,591

)

FFO applicable to common shares

 

 

202,958

 

 

276,469

 

 

732,862

 

 

541,252

 

Interest on 3.875% exchangeable senior debentures

 

 

5,254

 

 

5,203

 

 

10,509

 

 

10,512

 

Series A convertible preferred dividends

 

 

48

 

 

69

 

 

100

 

 

142

 

FFO applicable to common shares plus assumed conversions

 

$

208,260

 

$

281,741

 

$

743,471

 

$

551,906

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Weighted Average Shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

153,675

 

 

151,794

 

 

153,488

 

 

151,612

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Employee stock options and restricted share awards

 

 

4,690

 

 

6,770

 

 

4,575

 

 

6,916

 

3.875% exchangeable senior debentures

 

 

5,559

 

 

5,559

 

 

5,559

 

 

5,559

 

Series A convertible preferred shares

 

 

82

 

 

118

 

 

85

 

 

122

 

Denominator for diluted FFO per share

 

 

164,006

 

 

164,241

 

 

163,707

 

 

164,209

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO applicable to common shares plus assumed conversions per diluted share

 

$

1.27

 

$

1.72

 

$

4.54

 

$

3.36

 

 

 

67

 

 


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)

As at June 30, 2008

 

As at December 31, 2007

Consolidated debt:

Balance

 

Weighted
Average
Interest Rate

 

Effect of 1%
Change In
Base Rates

 


Balance

 

Weighted
Average
Interest Rate

Variable rate

$

1,448,793

 

3.79%

 

$

14,488

 

$

1,113,181

 

5.86%

Fixed rate

 

10,770,539

 

5.19%

 

 

 

 

10,782,857

 

5.24%

 

$

12,219,332

 

5.02%

 

 

14,488

 

$

11,896,038

 

5.29%

Pro-rata share of debt of non-
consolidated entities (non-recourse):

 

 

 

 

 

 

 

 

 

 

 

 

Variable rate – excluding Toys

$

266,851

 

4.33%

 

 

2,668

 

$

193,655

 

6.74%

Variable rate – Toys

 

903,944

 

5.23%

 

 

9,039

 

 

1,072,431

 

7.14%

Fixed rate (including $1,010,270,
and $1,010,487 of Toys debt in
2008 and 2007)

 

1,828,015

 

7.08%

 

 

 

 

2,023,787

 

6.88%

 

$

2,998,810

 

6.28%

 

 

11,707

 

$

3,289,873

 

6.96%

Minority limited partners’ share of above

 

 

 

 

 

 

(2,620

)

 

 

 

 

Total change in annual net income

 

 

 

 

 

$

23,575

 

 

 

 

 

Per share-diluted

 

 

 

 

 

$

0.15

 

 

 

 

 

 

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, 2008, variable rate debt with an aggregate principal amount of $410,998,000 and a weighted average interest rate of 3.80% was subject to LIBOR caps. These caps are based on a notional amount of $412,000,000 and cap LIBOR at a weighted average rate of 6.34%. As of June 30, 2008, we have investments in mezzanine loans with an aggregate carrying amount of $99,788,000 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

 

As of June 30, 2008, the carrying amount of our debt exceeds its aggregate fair value by approximately $168,803,000, based on discounted cash flows at the current rate at which similar loans would be made to borrowers with similar credit ratings for the remaining term of such debt.

 

Derivative Instruments in Marketable Equity Securities

 

We have, and may in the future enter into, derivative positions in marketable equity securities that do not qualify for hedge accounting treatment. Because these derivatives do not qualify for hedge accounting treatment, the gains or losses resulting from their mark-to-market at the end of each reporting period are recognized as an increase or decrease in “interest and other investment income” on our consolidated statements of income. In addition, we are, and may in the future be, subject to additional expense based on the notional amount of the derivative positions and a specified spread over LIBOR. Because the market value of these instruments can vary significantly between periods, we may experience significant fluctuations in the amount of our investment income or expense.

 

During the three and six months ended June 30, 2008 we recognized net losses of $3,468,000 and $21,830,000, respectively, and during the three and six months ended June 30, 2007 we recognized net gains of $72,074,000, and $81,454,000, respectively, after all expenses and LIBOR charges.

 

 

 

68

 

 


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, 2008, 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.

 

69

 

 


PART II.

OTHER INFORMATION

 

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, including the matters referred to below, are not expected to have a material adverse effect on our financial position, results of operations or cash flows.

 

Stop & Shop

On January 8, 2003, Stop & Shop filed a complaint with the United States District Court for the District of New Jersey (“USDC-NJ”) claiming that we had no right to reallocate and therefore continue to collect the $5,000,000 of annual rent from Stop & Shop pursuant to the Master Agreement and Guaranty, because of the expiration of the East Brunswick, Jersey City, Middletown, Union and Woodbridge leases to which the $5,000,000 of additional rent was previously allocated. Stop & Shop asserted that a prior order of the Bankruptcy Court for the Southern District of New York dated February 6, 2001, as modified on appeal to the District Court for the Southern District of New York on February 13, 2001, froze our right to re-allocate which effectively terminated our right to collect the additional rent from Stop & Shop. On March 3, 2003, after we moved to dismiss for lack of jurisdiction, Stop & Shop voluntarily withdrew its complaint. On March 26, 2003, Stop & Shop filed a new complaint in New York Supreme Court, asserting substantially the same claims as in its USDC-NJ complaint. We removed the action to the United States District Court for the Southern District of New York. In January 2005 that court remanded the action to the New York Supreme Court. On February 14, 2005, we served an answer in which we asserted a counterclaim seeking a judgment for all the unpaid additional rent accruing through the date of the judgment and a declaration that Stop & Shop will continue to be liable for the additional rent as long as any of the leases subject to the Master Agreement and Guaranty remain in effect. On May 17, 2005, we filed a motion for summary judgment. On July 15, 2005, Stop & Shop opposed our motion and filed a cross-motion for summary judgment. On December 13, 2005, the Court issued its decision denying the motions for summary judgment. Both parties appealed the Court’s decision and on December 14, 2006, the Appellate Court division issued a decision affirming the Court’s decision. On January 16, 2007, we filed a motion for the reconsideration of one aspect of the Appellate Court’s decision which was denied on March 13, 2007. We are currently engaged in discovery and anticipate that a trial date will be set for some time in 2008. We intend to vigorously pursue our claims against Stop & Shop. In our opinion, after consultation with legal counsel, the outcome of such matters will not have a material effect on our financial condition, results of operations or cash flows.

 

1290 Avenue of the Americas and 555 California Street

 

On May 24, 2007, we acquired a 70% controlling interest in 1290 Avenue of the Americas and the 555 California Street complex. Our 70% interest was acquired through the purchase of all of the shares of a group of foreign companies that own, through U.S. entities, the 1% sole general partnership interest and a 69% limited partnership interest in the partnerships that own the two properties. The remaining 30% limited partnership interest is owned by Donald J. Trump.

 

In August 2005, Mr. Trump brought a lawsuit in the New York State Supreme Court against, among others, the general partners of the partnerships referred to above.   Mr. Trump’s claims arose out of a dispute over the sale price of and use of proceeds from, the sale of properties located on the former Penn Central rail yards between West 59th and 72nd Streets in Manhattan which were formerly owned by the partnerships. In decisions dated September 14, 2005 and July 24, 2006, the Court denied various of Mr. Trump’s motions and ultimately dismissed all of Mr. Trump’s claims, except for his claim seeking access to books and records. In a decision dated October 1, 2007, the Court determined that Mr. Trump had already received access to the books and records to which he was entitled, with the exception of certain documents which were subsequently delivered to Mr. Trump. Mr. Trump has sought re-argument and renewal on, and filed a notice of appeal in connection with, his dismissed claims.  

 

In connection with the acquisition, we agreed to indemnify the sellers for liabilities and expenses arising out of Mr. Trump’s claim that the general partners of the partnerships we acquired did not sell the rail yards at a fair price or could have sold the rail yards for a greater price and any other claims asserted in the legal action; provided however, that if Mr. Trump prevails on certain claims involving partnership matters, other than claims relating to sale price, the sellers will be required to reimburse us for certain costs related to those claims. We believe that the claims relating to the sale price are without merit. All other allegations are not asserted as a basis for damages and regardless of merit would not be material to our consolidated financial statements.

 

70

 


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, 2007.

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

None.

 

Item 3.

Defaults Upon Senior Securities

None.

 

Item 4.

Submission of Matters to a Vote of Security Holders

On May 15, 2008, we held our annual meeting of shareholders. The shareholders voted on the following matters: (i) the election of four nominees to serve on the Board of Trustees for a three-year term and until their respective successors are duly elected and qualified, (ii) the ratification of the selection of independent auditors with regard to the current fiscal year and (iii) a shareholder proposal requesting that the Board of Trustees initiate the appropriate process to amend the Company’s governance documents to provide that trustee nominees be elected by an affirmative vote of the majority of votes cast at the annual meeting of shareholders, with a plurality vote standard retained for contested trustee elections, that is, when the number of trustee nominees exceeds the number of board seats. The results of the voting are shown below:

 

 

Votes Cast for

Votes Cast Against or Withheld

Abstentions

(i)     Election of Trustees:

 

 

Anthony W. Deering

117,026,596

14,222,065

Michael Lynne

123,205,927

8,042,734

Robert H. Smith

120,384,294

10,864,367

Ronald G. Targan

122,429,738

8,818,923

 

 

 

(ii)   Ratification of selection of independent
        
auditors for the current fiscal year

129,777,483

654,438

816,740

 

 

 

(iii)   Shareholder proposal regarding majority
         
voting in the election of trustees

75,170,930

40,624,393

897,327

 

In addition to the four Trustees re-elected, Steven Roth, Michael D. Fascitelli, Russell B. Wight, Jr., Robert P. Kogod, David Mandelbaum, Dr. Richard West and Candace K. Beinecke continue to serve as Trustees after the meeting.

 

Because of the nature of the above elections, there were no broker non-votes.

 

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.

 

 

 

71

 

 


SIGNATURES

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, 2008

By:

 /s/  Joseph Macnow

 

 

Joseph Macnow, Executive Vice President -
Finance and Administration and
Chief Financial Officer (duly authorized officer

and principal financial and accounting officer)

 

72

 

 


EXHIBIT INDEX

Exhibit No.

 

 

 

 

3.1

 

-

Articles of Restatement of Vornado Realty Trust, as filed with the State Department of Assessments and Taxation of Maryland on July 30, 2007 - Incorporated by reference to Exhibit 3.75 to Vornado Realty Trust’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2007 (File No. 001-11954), filed on July 31, 2007

*

 

 

 

 

 

3.2

 

-

Amended and Restated Bylaws of Vornado Realty Trust, as amended on March 2, 2000 - Incorporated by reference to Exhibit 3.12 to Vornado Realty Trust’s Annual Report on Form 10-K for the year ended December 31, 1999 (File No. 001-11954), filed on March 9, 2000

*

 

 

 

 

 

3.3

 

-

Second Amended and Restated Agreement of Limited Partnership of Vornado Realty L.P., dated as of October 20, 1997 (the “Partnership Agreement”) – Incorporated by reference to Exhibit 3.26 to Vornado Realty Trust’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2003 (File No. 001-11954), filed on May 8, 2003

*

 

 

 

 

 

3.4

 

-

Amendment to the Partnership Agreement, dated as of December 16, 1997 – Incorporated by reference to Exhibit 3.27 to Vornado Realty Trust’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2003 (File No. 001-11954), filed on May 8, 2003

*

 

 

 

 

 

3.5

 

-

Second Amendment to the Partnership Agreement, dated as of April 1, 1998 – Incorporated by reference to Exhibit 3.5 to Vornado Realty Trust’s Registration Statement on Form S-3 (File No. 333-50095), filed on April 14, 1998

*

 

 

 

 

 

3.6

 

-

Third Amendment to the Partnership Agreement, dated as of November 12, 1998 - Incorporated by reference to Exhibit 3.2 to Vornado Realty Trust’s Current Report on Form 8-K (File No. 001-11954), filed on November 30, 1998

*

 

 

 

 

 

3.7

 

-

Fourth Amendment to the Partnership Agreement, dated as of November 30, 1998 - Incorporated by reference to Exhibit 3.1 to Vornado Realty Trust’s Current Report on Form 8-K (File No. 001-11954), filed on February 9, 1999

*

 

 

 

 

 

3.8

 

-

Fifth Amendment to the Partnership Agreement, dated as of March 3, 1999 - Incorporated by reference to Exhibit 3.1 to Vornado Realty Trust’s Current Report on Form 8-K (File No. 001-11954), filed on March 17, 1999

*

 

 

 

 

 

3.9

 

-

Sixth Amendment to the Partnership Agreement, dated as of March 17, 1999 - Incorporated by reference to Exhibit 3.2 to Vornado Realty Trust’s Current Report on Form 8-K (File No. 001-11954), filed on July 7, 1999

*

 

 

 

 

 

3.10

 

-

Seventh Amendment to the Partnership Agreement, dated as of May 20, 1999 - Incorporated by reference to Exhibit 3.3 to Vornado Realty Trust’s Current Report on Form 8-K (File No. 001-11954), filed on July 7, 1999

*

 

 

 

 

 

3.11

 

-

Eighth Amendment to the Partnership Agreement, dated as of May 27, 1999 - Incorporated by reference to Exhibit 3.4 to Vornado Realty Trust’s Current Report on Form 8-K (File No. 001-11954), filed on July 7, 1999

*

 

 

 

 

 

3.12

 

-

Ninth Amendment to the Partnership Agreement, dated as of September 3, 1999 - Incorporated by reference to Exhibit 3.3 to Vornado Realty Trust’s Current Report on Form 8-K (File No. 001-11954), filed on October 25, 1999

*

 

 

 

 

 

3.13

 

-

Tenth Amendment to the Partnership Agreement, dated as of September 3, 1999 - Incorporated by reference to Exhibit 3.4 to Vornado Realty Trust’s Current Report on Form 8-K (File No. 001-11954), filed on October 25, 1999

*

 

 

 

 

 

 


*

 

_______________________
Incorporated by reference.

 

 

73

 

 


 

3.14

 

-

Eleventh Amendment to the Partnership Agreement, dated as of November 24, 1999 - Incorporated by reference to Exhibit 3.2 to Vornado Realty Trust’s Current Report on Form 8-K (File No. 001-11954), filed on December 23, 1999

*

 

 

 

 

 

3.15

 

-

Twelfth Amendment to the Partnership Agreement, dated as of May 1, 2000 - Incorporated by reference to Exhibit 3.2 to Vornado Realty Trust’s Current Report on Form 8-K (File No. 001-11954), filed on May 19, 2000

*

 

 

 

 

 

3.16

 

-

Thirteenth Amendment to the Partnership Agreement, dated as of May 25, 2000 - Incorporated by reference to Exhibit 3.2 to Vornado Realty Trust’s Current Report on Form 8-K (File No. 001-11954), filed on June 16, 2000

*

 

 

 

 

 

3.17

 

-

Fourteenth Amendment to the Partnership Agreement, dated as of December 8, 2000 - Incorporated by reference to Exhibit 3.2 to Vornado Realty Trust’s Current Report on Form 8-K (File No. 001-11954), filed on December 28, 2000

*

 

 

 

 

 

3.18

 

-

Fifteenth Amendment to the Partnership Agreement, dated as of December 15, 2000 - Incorporated by reference to Exhibit 4.35 to Vornado Realty Trust’s Registration Statement on Form S-8 (File No. 333-68462), filed on August 27, 2001

*

 

 

 

 

 

3.19

 

-

Sixteenth Amendment to the Partnership Agreement, dated as of July 25, 2001 - Incorporated by reference to Exhibit 3.3 to Vornado Realty Trust’s Current Report on Form 8-K (File No. 001-11954), filed on October 12, 2001

*

 

 

 

 

 

3.20

 

-

Seventeenth Amendment to the Partnership Agreement, dated as of September 21, 2001 - Incorporated by reference to Exhibit 3.4 to Vornado Realty Trust’s Current Report on Form 8-K (File No. 001-11954), filed on October 12, 2001

*

 

 

 

 

 

3.21

 

-

Eighteenth Amendment to the Partnership Agreement, dated as of January 1, 2002 - Incorporated by reference to Exhibit 3.1 to Vornado Realty Trust’s Current Report on Form 8-K/A (File No. 001-11954), filed on March 18, 2002

*

 

 

 

 

 

3.22

 

-

Nineteenth Amendment to the Partnership Agreement, dated as of July 1, 2002 - Incorporated by reference to Exhibit 3.47 to Vornado Realty Trust’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2002 (File No. 001-11954), filed on August 7, 2002

*

 

 

 

 

 

3.23

 

-

Twentieth Amendment to the Partnership Agreement, dated April 9, 2003 - Incorporated by reference to Exhibit 3.46 to Vornado Realty Trust’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2003 (File No. 001-11954), filed on May 8, 2003

*

 

 

 

 

 

3.24

 

-

Twenty-First Amendment to the Partnership Agreement, dated as of July 31, 2003 - Incorporated by reference to Exhibit 3.47 to Vornado Realty Trust’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2003 (File No. 001-11954), filed on November 7, 2003

*

 

 

 

 

 

3.25

 

-

Twenty-Second Amendment to the Partnership Agreement, dated as of November 17, 2003 – Incorporated by reference to Exhibit 3.49 to Vornado Realty Trust’s Annual Report on Form 10-K for the year ended December 31, 2003 (File No. 001-11954), filed on March 3, 2004

*

 

 

 

 

 

3.26

 

-

Twenty-Third Amendment to the Partnership Agreement, dated May 27, 2004 – Incorporated by reference to Exhibit 99.2 to Vornado Realty Trust’s Current Report on Form 8-K (File No. 001-11954), filed on June 14, 2004

*

 

 

 

 

 

3.27

 

-

Twenty-Fourth Amendment to the Partnership Agreement, dated August 17, 2004 – Incorporated by reference to Exhibit 3.57 to Vornado Realty Trust and Vornado Realty L.P.’s Registration Statement on Form S-3 (File No. 333-122306), filed on January 26, 2005

*

 

 

 

 

 

 


*

 

_______________________
Incorporated by reference.

 

 

74

 

 


 

3.28

 

-

Twenty-Fifth Amendment to the Partnership Agreement, dated November 17, 2004 – Incorporated by reference to Exhibit 3.58 to Vornado Realty Trust and Vornado Realty L.P.’s Registration Statement on Form S-3 (File No. 333-122306), filed on January 26, 2005

*

 

 

 

 

 

3.29

 

-

Twenty-Sixth Amendment to the Partnership Agreement, dated December 17, 2004 – Incorporated by reference to Exhibit 3.1 to Vornado Realty L.P.’s Current Report on Form 8-K (File No. 000-22685), filed on December 21, 2004

*

 

 

 

 

 

3.30

 

-

Twenty-Seventh Amendment to the Partnership Agreement, dated December 20, 2004 – Incorporated by reference to Exhibit 3.2 to Vornado Realty L.P.’s Current Report on Form 8-K (File No. 000-22685), filed on December 21, 2004

*

 

 

 

 

 

3.31

 

-

Twenty-Eighth Amendment to the Partnership Agreement, dated December 30, 2004 - Incorporated by reference to Exhibit 3.1 to Vornado Realty L.P.’s Current Report on Form 8-K (File No. 000-22685), filed on January 4, 2005

*

 

 

 

 

 

3.32

 

-

Twenty-Ninth Amendment to the Partnership Agreement, dated June 17, 2005 - Incorporated by reference to Exhibit 3.1 to Vornado Realty L.P.’s Current Report on Form 8-K (File No. 000-22685), filed on June 21, 2005

*

 

 

 

 

 

3.33

 

-

Thirtieth Amendment to the Partnership Agreement, dated August 31, 2005 - Incorporated by reference to Exhibit 3.1 to Vornado Realty L.P.’s Current Report on Form 8-K (File No. 000-22685), filed on September 1, 2005

*

 

 

 

 

 

3.34

 

-

Thirty-First Amendment to the Partnership Agreement, dated September 9, 2005 - Incorporated by reference to Exhibit 3.1 to Vornado Realty L.P.’s Current Report on Form 8-K (File No. 000-22685), filed on September 14, 2005

*

 

 

 

 

 

3.35

 

-

Thirty-Second Amendment and Restated Agreement of Limited Partnership, dated as of December 19, 2005 – Incorporated by reference to Exhibit 3.59 to Vornado Realty L.P.’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2006 (File No. 000-22685), filed on May 8, 2006

*

 

 

 

 

 

3.36

 

-

Thirty-Third Amendment to Second Amended and Restated Agreement of Limited Partnership, dated as of April 25, 2006 – Incorporated by reference to Exhibit 10.2 to Vornado Realty Trust’s Form 8-K (File No. 001-11954), filed on May 1, 2006

*

 

 

 

 

 

3.37

 

-

Thirty-Fourth Amendment to Second Amended and Restated Agreement of Limited Partnership, dated as of May 2, 2006 – Incorporated by reference to Exhibit 3.1 to Vornado Realty L.P.’s Current Report on Form 8-K (File No. 000-22685), filed on May 3, 2006

*

 

 

 

 

 

3.38

 

-

Thirty-Fifth Amendment to Second Amended and Restated Agreement of Limited Partnership, dated as of August 17, 2006 – Incorporated by reference to Exhibit 3.1 to Vornado Realty L.P.’s Form 8-K (File No. 000-22685), filed on August 23, 2006

*

 

 

 

 

 

3.39

 

-

Thirty-Sixth Amendment to Second Amended and Restated Agreement of Limited Partnership, dated as of October 2, 2006 – Incorporated by reference to Exhibit 3.1 to Vornado Realty L.P.’s Form 8-K (File No. 000-22685), filed on January 22, 2007

*

 

 

 

 

 

3.40

 

-

Thirty-Seventh Amendment to Second Amended and Restated Agreement of Limited Partnership, dated as of June 28, 2007 – Incorporated by reference to Exhibit 3.1 to Vornado Realty L.P.’s Current Report on Form 8-K (File No. 000-22685), filed on June 27, 2007

*

 

 

 

 

 

 


*

 

_______________________
Incorporated by reference.

 

 

75

 

 


 

3.41

 

-

Thirty-Eighth Amendment to Second Amended and Restated Agreement of Limited Partnership, dated as of June 28, 2007 – Incorporated by reference to Exhibit 3.2 to Vornado Realty L.P.’s Current Report on Form 8-K (File No. 000-22685), filed on June 27, 2007

*

 

 

 

 

 

3.42

 

-

Thirty-Ninth Amendment to Second Amended and Restated Agreement of Limited Partnership, dated as of June 28, 2007 – Incorporated by reference to Exhibit 3.3 to Vornado Realty L.P.’s Current Report on Form 8-K (File No. 000-22685), filed on June 27, 2007

*

 

 

 

 

 

3.43

 

-

Fortieth Amendment to Second Amended and Restated Agreement of Limited Partnership, dated as of June 28, 2007 – Incorporated by reference to Exhibit 3.4 to Vornado Realty L.P.’s Current Report on Form 8-K (File No. 000-22685), filed on June 27, 2007

*

 

 

 

 

 

3.44

 

-

Forty-First Amendment to Second Amended and Restated Agreement of Limited Partnership, dated as of March 31, 2008 – Incorporated by reference to Exhibit 3.44 to Vornado Realty Trust’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2008 (file No. 001-11954), filed on May 6, 2008

*

 

 

 

 

 

4.1

 

-

Indenture and Servicing Agreement, dated as of March 1, 2000, among Vornado Finance LLC, LaSalle Bank National Association, ABN Amro Bank N.V. and Midland Loan Services, Inc. - Incorporated by reference to Exhibit 10.48 to Vornado Realty Trust’s Annual Report on Form 10-K for the year ended December 31, 1999 (File No. 001-11954), filed on March 9, 2000

*

 

 

 

 

 

4.2

 

-

Indenture, dated as of June 24, 2002, between Vornado Realty L.P. and The Bank of New York, as Trustee - Incorporated by reference to Exhibit 4.1 to Vornado Realty L.P.’s Current Report on Form 8-K (File No. 000-22685), filed on June 24, 2002

*

 

 

 

 

 

4.3

 

-

Indenture, dated as of November 25, 2003, between Vornado Realty L.P. and The Bank of New York, as Trustee - Incorporated by reference to Exhibit 4.10 to Vornado Realty Trust’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2005 (File No. 001-11954), filed on April 28, 2005

*

 

 

 

 

 

4.4

 

-

Indenture, dated as of November 20, 2006, among Vornado Realty Trust, as Issuer, Vornado Realty L.P., as Guarantor and The Bank of New York, as Trustee – Incorporated by reference to Exhibit 4.1 to Vornado Realty Trust’s Current Report on Form 8-K (File No. 001-11954), filed on November 27, 2006

*

 

 

 

 

 

 

 

 

Certain instruments defining the rights of holders of long-term debt securities of Vornado Realty Trust and its subsidiaries are omitted pursuant to Item 601(b)(4)(iii) of Regulation S-K. Vornado Realty Trust hereby undertakes to furnish to the Securities and Exchange Commission, upon request, copies of any such instruments.

 

 

 

 

 

 

10.1

**

-

Vornado Realty Trust’s 1993 Omnibus Share Plan - Incorporated by reference to Exhibit 4.1 to Vornado Realty Trust’s Registration Statement on Form S-8 (File No. 331-09159), filed on July 30, 1996

*

 

 

 

 

 

10.2

**

-

Vornado Realty Trust’s 1993 Omnibus Share Plan, as amended - Incorporated by reference to Exhibit 4.1 to Vornado Realty Trust’s Registration Statement on Form S-8 (File No. 333-29011), filed on June 12, 1997

*

 

 

 

 

 

10.3

 

-

Master Agreement and Guaranty, between Vornado, Inc. and Bradlees New Jersey, Inc. dated as of May 1, 1992 - Incorporated by reference to Vornado, Inc.’s Quarterly Report on Form 10-Q for the quarter ended March 31, 1992 (File No. 001-11954), filed May 8, 1992

*

 

 

 

 

 

10.4

 

-

Registration Rights Agreement between Vornado, Inc. and Steven Roth, dated December 29, 1992 - Incorporated by reference to Vornado Realty Trust’s Annual Report on Form 10-K for the year ended December 31, 1992 (File No. 001-11954), filed February 16, 1993

*

 


*
**

 

_______________________
Incorporated by reference.
Management contract or compensatory agreement.

 

 

 

76

 

 


 

 

 

 

 

 

10.5

 

-

Stock Pledge Agreement between Vornado, Inc. and Steven Roth dated December 29, 1992 - Incorporated by reference to Vornado, Inc.’s Annual Report on Form 10-K for the year ended December 31, 1992 (File No. 001-11954), filed February 16, 1993

*

 

 

 

 

 

10.6

 

-

Management Agreement between Interstate Properties and Vornado, Inc. dated July 13, 1992 - Incorporated by reference to Vornado, Inc.’s Annual Report on Form 10-K for the year ended December 31, 1992 (File No. 001-11954), filed February 16, 1993

*

 

 

 

 

 

10.7

**

-

Employment Agreement, dated as of April 15, 1997, by and among Vornado Realty Trust, The Mendik Company, L.P. and David R. Greenbaum - Incorporated by reference to Exhibit 10.4 to Vornado Realty Trust’s Current Report on Form 8-K (File No. 001-11954), filed on April 30, 1997

*

 

 

 

 

 

10.8

 

-

Consolidated and Restated Mortgage, Security Agreement, Assignment of Leases and Rents and Fixture Filing, dated as of March 1, 2000, between Entities named therein (as Mortgagors) and Vornado (as Mortgagee) - Incorporated by reference to Exhibit 10.47 to Vornado Realty Trust’s Annual Report on Form 10-K for the year ended December 31, 1999 (File No. 001-11954), filed on March 9, 2000

*

 

 

 

 

 

10.9

**

-

Promissory Note from Steven Roth to Vornado Realty Trust, dated December 23, 2005 – Incorporated by reference to Exhibit 10.15 to Vornado Realty Trust Annual Report on Form 10-K for the year ended December 31, 2005 (File No. 001-11954), filed on February 28, 2006

*

 

 

 

 

 

10.10

**

-

Letter agreement, dated November 16, 1999, between Steven Roth and Vornado Realty Trust - Incorporated by reference to Exhibit 10.51 to Vornado Realty Trust’s Annual Report on Form 10-K for the year ended December 31, 1999 (File No. 001-11954), filed on March 9, 2000

*

 

 

 

 

 

10.11

 

-

Agreement and Plan of Merger, dated as of October 18, 2001, by and among Vornado Realty Trust, Vornado Merger Sub L.P., Charles E. Smith Commercial Realty L.P., Charles E. Smith Commercial Realty L.L.C., Robert H. Smith, individually, Robert P. Kogod, individually, and Charles E. Smith Management, Inc. - Incorporated by reference to Exhibit 2.1 to Vornado Realty Trust’s Current Report on Form 8-K (File No. 001-11954), filed on January 16, 2002

*

 

 

 

 

 

10.12

 

-

Registration Rights Agreement, dated January 1, 2002, between Vornado Realty Trust and the holders of the Units listed on Schedule A thereto - Incorporated by reference to Exhibit 10.2 to Vornado Realty Trust’s Current Report on Form 8-K/A (File No. 1-11954), filed on March 18, 2002

*

 

 

 

 

 

10.13

 

-

Tax Reporting and Protection Agreement, dated December 31, 2001, by and among Vornado, Vornado Realty L.P., Charles E. Smith Commercial Realty L.P. and Charles E. Smith Commercial Realty L.L.C. - Incorporated by reference to Exhibit 10.3 to Vornado Realty Trust’s Current Report on Form 8-K/A (File No. 1-11954), filed on March 18, 2002

*

 

 

 

 

 

10.14

**

-

Employment Agreement between Vornado Realty Trust and Michael D. Fascitelli, dated March 8, 2002 - Incorporated by reference to Exhibit 10.7 to Vornado Realty Trust’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2002 (File No. 001-11954), filed on May 1, 2002

*

 

 

 

 

 

10.15

**

-

First Amendment, dated October 31, 2002, to the Employment Agreement between Vornado Realty Trust and Michael D. Fascitelli, dated March 8, 2002 - Incorporated by reference to Exhibit 99.6 to the Schedule 13D filed by Michael D. Fascitelli on November 8, 2002

*

 

 

 

 

 

 


*
**

 

_______________________
Incorporated by reference.
Management contract or compensatory agreement.

 

 

77

 

 


 

10.16

 

-

Registration Rights Agreement, dated as of July 21, 1999, by and between Vornado Realty Trust and the holders of Units listed on Schedule A thereto - Incorporated by reference to Exhibit 10.2 to Vornado Realty Trust’s Registration Statement on Form S-3 (File No. 333-102217), filed on December 26, 2002

*

 

 

 

 

 

10.17

 

-

Form of Registration Rights Agreement between Vornado Realty Trust and the holders of Units listed on Schedule A thereto - Incorporated by reference to Exhibit 10.3 to Vornado Realty Trust’s Registration Statement on Form S-3 (File No. 333-102217), filed on December 26, 2002

*

 

 

 

 

 

10.18

 

-

Amendment to Real Estate Retention Agreement, dated as of July 3, 2002, by and between Alexander’s, Inc. and Vornado Realty L.P. - Incorporated by reference to Exhibit 10(i)(E)(3) to Alexander’s Inc.’s Quarterly Report for the quarter ended June 30, 2002 (File No. 001-06064), filed on August 7, 2002

*

 

 

 

 

 

10.19

 

-

59th Street Real Estate Retention Agreement, dated as of July 3, 2002, by and between Vornado Realty L.P., 731 Residential LLC and 731 Commercial LLC - Incorporated by reference to Exhibit 10(i)(E)(4) to Alexander’s Inc.’s Quarterly Report for the quarter ended June 30, 2002 (File No. 001-06064), filed on August 7, 2002

*

 

 

 

 

 

10.20

 

-

Amended and Restated Management and Development Agreement, dated as of July 3, 2002, by and between Alexander’s, Inc., the subsidiaries party thereto and Vornado Management Corp. - Incorporated by reference to Exhibit 10(i)(F)(1) to Alexander’s Inc.’s Quarterly Report for the quarter ended June 30, 2002 (File No. 001-06064), filed on August 7, 2002

*

 

 

 

 

 

10.21

 

-

59th Street Management and Development Agreement, dated as of July 3, 2002, by and between 731 Residential LLC, 731 Commercial LLC and Vornado Management Corp. - Incorporated by reference to Exhibit 10(i)(F)(2) to Alexander’s Inc.’s Quarterly Report for the quarter ended June 30, 2002 (File No. 001-06064), filed on August 7, 2002

*

 

 

 

 

 

10.22

 

-

Amendment dated May 29, 2002, to the Stock Pledge Agreement between Vornado Realty Trust and Steven Roth dated December 29, 1992 - Incorporated by reference to Exhibit 5 of Interstate Properties’ Schedule 13D/A dated May 29, 2002 (File No. 005-44144), filed on May 30, 2002

*

 

 

 

 

 

10.23

**

-

Vornado Realty Trust’s 2002 Omnibus Share Plan - Incorporated by reference to Exhibit 4.2 to Vornado Realty Trust’s Registration Statement on Form S-8 (File No. 333-102216) filed December 26, 2002

*

 

 

 

 

 

10.24

 

-

Registration Rights Agreement by and between Vornado Realty Trust and Bel Holdings LLC dated as of November 17, 2003 – Incorporated by reference to Exhibit 10.68 to Vornado Realty Trust’s Annual Report on Form 10-K for the year ended December 31, 2003 (File No. 001-11954), filed on March 3, 2004

*

 

 

 

 

 

10.25

 

-

Registration Rights Agreement, dated as of May 27, 2004, by and between Vornado Realty Trust and 2004 Realty Corp. – Incorporated by reference to Exhibit 10.75 to Vornado Realty Trust’s Annual Report on Form 10-K for the year ended December 31, 2004 (File No. 001-11954), filed on February 25, 2005

*

 

 

 

 

 

10.26

 

-

Registration Rights Agreement, dated as of December 17, 2004, by and between Vornado Realty Trust and Montebello Realty Corp. 2002 – Incorporated by reference to Exhibit 10.76 to Vornado Realty Trust’s Annual Report on Form 10-K for the year ended December 31, 2004 (File No. 001-11954), filed on February 25, 2005

*

 

 

 

 

 

 


*
**

 

_______________________
Incorporated by reference.
Management contract or compensatory agreement.

 

 

78

 

 


 

10.27

**

-

Form of Stock Option Agreement between the Company and certain employees – Incorporated by reference to Exhibit 10.77 to Vornado Realty Trust’s Annual Report on Form 10-K for the year ended December 31, 2004 (File No. 001-11954), filed on February 25, 2005

*

 

 

 

 

 

10.28

**

-

Form of Restricted Stock Agreement between the Company and certain employees – Incorporated by reference to Exhibit 10.78 to Vornado Realty Trust’s Annual Report on Form 10-K for the year ended December 31, 2004 (File No. 001-11954), filed on February 25, 2005

*

 

 

 

 

 

10.29

**

-

Employment Agreement between Vornado Realty Trust and Sandeep Mathrani, dated February 22, 2005 and effective as of January 1, 2005 – Incorporated by reference to Exhibit 10.76 to Vornado Realty Trust’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2005 (File No. 001-11954), filed on April 28, 2005

*

 

 

 

 

 

10.30

 

-

Contribution Agreement, dated May 12, 2005, by and among Robert Kogod, Vornado Realty L.P. and certain Vornado Realty Trust’s affiliates – Incorporated by reference to Exhibit 10.49 to Vornado Realty Trust’s Annual Report on Form 10-K for the year ended December 31, 2005 (File No. 001-11954), filed on February 28, 2006

*

 

 

 

 

 

10.31

**

-

Amendment, dated March 17, 2006, to the Vornado Realty Trust Omnibus Share Plan – Incorporated by reference to Exhibit 10.50 to Vornado Realty Trust’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2006 (File No. 001-11954), filed on May 2, 2006

*

 

 

 

 

 

10.32

**

-

Form of Vornado Realty Trust 2006 Out-Performance Plan Award Agreement, dated as of April 25, 2006 – Incorporated by reference to Exhibit 10.1 to Vornado Realty Trust’s Form 8-K (File No. 001-11954), filed on May 1, 2006

*

 

 

 

 

 

10.33

**

-

Form of Vornado Realty Trust 2002 Restricted LTIP Unit Agreement – Incorporated by reference to Vornado Realty Trust’s Form 8-K (Filed No. 001-11954), filed on May 1, 2006

*

 

 

 

 

 

10.34

 

-

Revolving Credit Agreement, dated as of June 28, 2006, among the Operating Partnership, the banks party thereto, JPMorgan Chase Bank, N.A., as Administrative Agent, Bank of America, N.A. and Citicorp North America, Inc., as Syndication Agents, Deutsche Bank Trust Company Americas, Lasalle Bank National Association, and UBS Loan Finance LLC, as Documentation Agents and Vornado Realty Trust – Incorporated by reference to Exhibit 10.1 to Vornado Realty Trust’s Form 8-K (File No. 001-11954), filed on June 28, 2006

*

 

 

 

 

 

10.35

**

-

Amendment No.2, dated May 18, 2006, to the Vornado Realty Trust Omnibus Share Plan – Incorporated by reference to Exhibit 10.53 to Vornado Realty Trust’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2006 (File No. 001-11954), filed on August 1, 2006

*

 

 

 

 

 

10.36

**

-

Amended and Restated Employment Agreement between Vornado Realty Trust and Joseph Macnow dated July 27, 2006 – Incorporated by reference to Exhibit 10.54 to Vornado Realty Trust’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2006 (File No. 001-11954), filed on August 1, 2006

*

 

 

 

 

 

10.37

 

-

Guaranty, made as of June 28, 2006, by Vornado Realty Trust, for the benefit of JP Morgan Chase Bank – Incorporated by reference to Exhibit 10.53 to Vornado Realty Trust’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2006 (File No. 001-11954), filed on October 31, 2006

*

 

 

 

 

 

10.38

**

-

Amendment, dated October 26, 2006, to the Vornado Realty Trust Omnibus Share Plan – Incorporated by reference to Exhibit 10.54 to Vornado Realty Trust’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2006 (File No. 001-11954), filed on October 31, 2006

*

 


*
**

 

_______________________
Incorporated by reference.
Management contract or compensatory agreement.

 

 

79

 

 


 

10.39

**

-

Amendment to Real Estate Retention Agreement, dated January 1, 2007, by and between Vornado Realty L.P. and Alexander’s Inc. – Incorporated by reference to Exhibit 10.55 to Vornado Realty Trust’s Annual Report on Form 10-K for the year ended December 31, 2006 (File No. 001-11954), filed on February 27, 2007

*

 

 

 

 

 

10.40

**

-

Amendment to 59th Street Real Estate Retention Agreement, dated January 1, 2007, by and among Vornado Realty L.P., 731 Retail One LLC, 731 Restaurant LLC, 731 Office One LLC and 731 Office Two LLC. – Incorporated by reference to Exhibit 10.56 to Vornado Realty Trust’s Annual Report on Form 10-K for the year ended December 31, 2006 (File No. 001-11954), filed on February 27, 2007

*

 

 

 

 

 

10.41

 

-

Stock Purchase Agreement between the Sellers identified and Vornado America LLC, as the Buyer, dated as of March 5, 2007 – Incorporated by reference to Exhibit 10.45 to Vornado Realty Trust’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2007 (File No. 001-11954), filed on May 1, 2007

*

 

 

 

 

 

10.42

**

-

Employment Agreement between Vornado Realty Trust and Mitchell Schear, as of April 19, 2007 – Incorporated by reference to Exhibit 10.46 to Vornado Realty Trust’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2007 (File No. 001-11954), filed on May 1, 2007

*

 

 

 

 

 

10.43

 

-

Revolving Credit Agreement, dated as of September 28, 2007, among Vornado Realty L.P. as borrower, Vornado Realty Trust as General Partner, the Banks signatory thereto, each as a Bank, JPMorgan Chase Bank, N.A. as Administrative Agent, Bank of America, N.A. as Syndication Agent, Citicorp North America, Inc., Deutsche Bank Trust Company Americas, and UBS Loan Finance LLC as Documentation Agents, and J.P. Morgan Securities Inc. and Bank of America Securities LLC as Lead Arrangers and Bookrunners. - Incorporated by reference to Exhibit 10.1 to Vornado Realty Trust’s Current Report on Form 8-K (File No. 001-11954), filed on October 4, 2007

*

 

 

 

 

 

10.44

 

-

Second Amendment to Revolving Credit Agreement, dated as of September 28, 2007, by and among Vornado Realty L.P. as borrower, Vornado Realty Trust as General Partner, the Banks listed on the signature pages thereof, and J.P. Morgan Chase Bank N.A., as Administrative Agent for the Banks - Incorporated by reference to Exhibit 10.2 to Vornado Realty Trust’s Current Report on Form 8-K (File No. 001-11954), filed on October 4, 2007

*

 

 

 

 

 

10.45

**

-

Form of Vornado Realty Trust 2002 Omnibus Share Plan Non-Employee Trustee Restricted LTIP Unit Agreement – Incorporated by reference to Exhibit 10.45 to Vornado Realty Trust’s Annual Report on Form 10-K for the year ended December 31, 2007 (File No. 001-11954) filed on February 26, 2008

*

 

 

 

 

 

10.46

**

-

Form of Vornado Realty Trust 2008 Out-Performance Plan Award Agreement – Incorporated by reference to Exhibit 10.46 to Vornado Realty Trust’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2008 (File No. 001-11954) filed on May 6, 2008

*

 

 

 

 

 

15.1

 

-

Letter Regarding Unaudited Interim Financial Information

 

 

 

 

 

 

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 compensatory agreement.

 

 

 

80