UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 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, 2007

 

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, accelerated filer, or a non-accelerated filer.

See definitions of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act.

 

x Large Accelerated Filer         o Accelerated Filer         o Non-Accelerated Filer

 

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, 2007, 152,007,909 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, 2007 and December 31, 2006

3

 

 

 

 

 

 

Consolidated Statements of Income (Unaudited) for the Three and Six Months
Ended June 30, 2007 and June 30, 2006

4

 

 

 

 

 

 

Consolidated Statements of Cash Flows (Unaudited) for the
Six Months Ended June 30, 2007 and June 30, 2006

5

 

 

 

 

 

 

Notes to Consolidated Financial Statements (Unaudited)

7

 

 

 

 

 

 

Report of Independent Registered Public Accounting Firm

35

 

 

 

 

 

Item 2.

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

36

 

 

 

 

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

74

 

 

 

 

 

Item 4.

Controls and Procedures

75

 

 

 

 

 

 

 

 

 

 

 

 

PART II.

 

Other Information:

 

 

 

 

 

 

Item 1.

Legal Proceedings

76

 

 

 

 

 

Item 1A.

Risk Factors

77

 

 

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

77

 

 

 

 

 

Item 3.

Defaults Upon Senior Securities

77

 

 

 

 

 

Item 4.

Submission of Matters to a Vote of Security Holders

77

 

 

 

 

 

Item 5.

Other Information

77

 

 

 

 

 

Item 6.

Exhibits

77

 

 

 

 

Signatures

 

 

78

 

 

 

 

Exhibit Index

 

 

79

 

 

2

 


Part I.

Financial Information

Item 1.

Financial Statements

VORNADO REALTY TRUST

CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

 

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

 

 

 

ASSETS

 

June 30,
2007

 

December 31,
2006

 

Real estate, at cost:

 

 

 

 

 

 

 

Land

 

$

4,507,532

 

$

2,773,136

 

Buildings and improvements

 

 

12,819,785

 

 

9,967,415

 

Development costs and construction in progress

 

 

572,518

 

 

417,671

 

Leasehold improvements and equipment

 

 

395,911

 

 

372,432

 

Total

 

 

18,295,746

 

 

13,530,654

 

Less accumulated depreciation and amortization

 

 

(2,190,858

)

 

(1,968,678

)

Real estate, net

 

 

16,104,888

 

 

11,561,976

 

Cash and cash equivalents

 

 

743,506

 

 

2,233,317

 

Escrow deposits and restricted cash

 

 

355,074

 

 

140,351

 

Marketable securities

 

 

416,810

 

 

316,727

 

Accounts receivable, net of allowance for doubtful accounts of $19,401 and $17,727

 

 

251,002

 

 

230,908

 

Investments and advances to partially owned entities, including
Alexander’s of $99,613 and $82,114

 

 

1,151,879

 

 

1,135,669

 

Investment in Toys “R” Us

 

 

353,384

 

 

317,145

 

Notes and mortgage loans receivable

 

 

658,863

 

 

561,164

 

Receivable arising from the straight-lining of rents, net of allowance of $2,117 and $2,334

 

 

485,722

 

 

441,345

 

Due from officers

 

 

13,187

 

 

15,197

 

Assets related to discontinued operations

 

 

223,908

 

 

24,604

 

Other assets

 

 

1,380,673

 

 

975,878

 

 

 

$

22,138,896

 

$

17,954,281

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

Notes and mortgages payable

 

$

8,932,484

 

$

6,886,884

 

Convertible senior debentures

 

 

2,355,587

 

 

980,083

 

Senior unsecured notes

 

 

698,347

 

 

1,196,600

 

Exchangeable senior debentures

 

 

492,044

 

 

491,231

 

Revolving credit facility debt

 

 

94,000

 

 

 

Accounts payable and accrued expenses

 

 

487,188

 

 

531,977

 

Deferred credit

 

 

923,542

 

 

331,760

 

Officers’ compensation payable

 

 

65,679

 

 

60,955

 

Deferred tax liabilities

 

 

130,975

 

 

30,341

 

Liabilities related to discontinued operations

 

 

42,533

 

 

15,161

 

Other liabilities

 

 

167,553

 

 

150,315

 

Total liabilities

 

 

14,389,932

 

 

10,675,307

 

Minority interest, including unitholders in the Operating Partnership

 

 

1,538,116

 

 

1,128,204

 

Commitments and contingencies

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

 

Preferred shares of beneficial interest: no par value per share; authorized 110,000,000
shares; issued and outstanding 33,983,977 and 34,051,635 shares

 

 

825,276

 

 

828,660

 

Common shares of beneficial interest: $.04 par value per share; authorized
200,000,000 shares; issued and outstanding 152,007,909 and 151,093,373 shares

 

 

6,120

 

 

6,083

 

Additional capital

 

 

5,331,692

 

 

5,287,923

 

Earnings less than distributions

 

 

(22,862

)

 

(69,188

)

Accumulated other comprehensive income

 

 

68,004

 

 

92,963

 

Deferred compensation shares earned but not yet delivered

 

 

2,618

 

 

4,329

 

Total shareholders’ equity

 

 

6,210,848

 

 

6,150,770

 

 

 

$

22,138,896

 

$

17,954,281

 

 

See notes to consolidated financial statements.

 

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)

 

2007

 

2006

 

2007

 

2006

 

REVENUES:

 

 

 

 

 

 

 

 

 

 

 

 

 

Property rentals

 

$

484,763

 

$

393,476

 

$

920,130

 

$

761,579

 

Temperature Controlled Logistics

 

 

206,474

 

 

187,047

 

 

406,567

 

 

382,897

 

Tenant expense reimbursements

 

 

77,370

 

 

60,920

 

 

149,903

 

 

122,647

 

Fee and other income

 

 

24,850

 

 

21,589

 

 

53,913

 

 

43,246

 

Total revenues

 

 

793,457

 

 

663,032

 

 

1,530,513

 

 

1,310,369

 

EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating

 

 

392,757

 

 

319,851

 

 

763,701

 

 

651,766

 

Depreciation and amortization

 

 

132,457

 

 

98,880

 

 

241,263

 

 

189,185

 

General and administrative

 

 

59,555

 

 

51,715

 

 

112,439

 

 

96,447

 

Costs of acquisitions not consummated

 

 

 

 

 

 

8,807

 

 

 

Total expenses

 

 

584,769

 

 

470,446

 

 

1,126,210

 

 

937,398

 

Operating income

 

 

208,688

 

 

192,586

 

 

404,303

 

 

372,971

 

Income applicable to Alexander’s

 

 

9,484

 

 

14,750

 

 

23,003

 

 

11,155

 

(Loss) income applicable to Toys “R” Us

 

 

(20,029

)

 

(7,884

)

 

38,632

 

 

44,876

 

Income from partially owned entities

 

 

8,593

 

 

14,635

 

 

17,698

 

 

20,686

 

Interest and other investment income

 

 

120,513

 

 

16,623

 

 

174,992

 

 

39,098

 

Interest and debt expense (including amortization of deferred
financing costs of $3,845 and $3,559 in each three month
period, respectively, and $7,996 and $7,134 in each six
month period, respectively)

 

 

(156,179

)

 

(120,822

)

 

(303,192

)

 

(224,716

)

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

 

 

15,778

 

 

56,947

 

 

16,687

 

 

57,495

 

Minority interest of partially owned entities

 

 

4,349

 

 

3,118

 

 

8,232

 

 

2,844

 

Income before income taxes

 

 

191,197

 

 

169,953

 

 

380,355

 

 

324,409

 

Provision for income taxes

 

 

(3,566

)

 

(848

)

 

(3,767

)

 

(1,980

)

Income from continuing operations

 

 

187,631

 

 

169,105

 

 

376,588

 

 

322,429

 

(Loss) income from discontinued operations, net of
minority interest

 

 

(40

)

 

16,762

 

 

(71

)

 

33,497

 

Income before allocation to minority limited partners

 

 

187,591

 

 

185,867

 

 

376,517

 

 

355,926

 

Minority limited partners’ interest in the Operating Partnership

 

 

(16,852

)

 

(17,324

)

 

(34,029

)

 

(33,198

)

Perpetual preferred unit distributions of the
Operating Partnership

 

 

(4,819

)

 

(5,374

)

 

(9,637

)

 

(10,347

)

Net income

 

 

165,920

 

 

163,169

 

 

332,851

 

 

312,381

 

Preferred share dividends

 

 

(14,295

)

 

(14,404

)

 

(28,591

)

 

(28,811

)

NET INCOME applicable to common shares

 

$

151,625

 

$

148,765

 

$

304,260

 

$

283,570

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME PER COMMON SHARE – BASIC:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

1.00

 

$

0.93

 

$

2.01

 

$

1.77

 

Income from discontinued operations

 

 

 

 

0.12

 

 

 

 

0.24

 

Net income per common share

 

$

1.00

 

$

1.05

 

$

2.01

 

$

2.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME PER COMMON SHARE – DILUTED:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

0.96

 

$

0.88

 

$

1.92

 

$

1.68

 

Income from discontinued operations

 

 

 

 

0.11

 

 

 

 

0.22

 

Net income per common share

 

$

0.96

 

$

0.99

 

$

1.92

 

$

1.90

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DIVIDENDS PER COMMON SHARE

 

$

0.85

 

$

0.80

 

$

1.70

 

$

1.60

 

 

See notes to consolidated financial statements.

 

4

 


VORNADO REALTY TRUST

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

 

 

 

For The Six Months
Ended June 30,

 

(Amounts in thousands)

 

2007

 

2006

 

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

Net income

 

$

332,851

 

$

312,381

 

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

 

 

 

 

 

 

 

Depreciation and amortization (including amortization of debt issuance costs)

 

 

249,259

 

 

200,353

 

Net (gains) losses from derivative positions

 

 

(81,454

)

 

5,076

 

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

 

 

(79,333

)

 

(76,717

)

Straight-lining of rental income

 

 

(42,128

)

 

(30,182

)

Amortization of below market leases, net

 

 

(34,322

)

 

(8,471

)

Minority limited partners’ interest in the Operating Partnership

 

 

34,022

 

 

33,198

 

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

 

 

(16,687

)

 

(57,495

)

Distributions of income from partially owned entities

 

 

11,767

 

 

19,318

 

Perpetual preferred unit distributions of the Operating Partnership

 

 

9,637

 

 

10,347

 

Costs of acquisitions not consummated

 

 

8,707

 

 

 

Minority interest of partially owned entities

 

 

(8,232

)

 

(2,844

)

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

 

 

5,969

 

 

 

Other non-cash adjustments

 

 

10,481

 

 

 

Net gains on sale of real estate

 

 

 

 

(33,769

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

Accounts receivable, net

 

 

4,744

 

 

44,364

 

Accounts payable and accrued expenses

 

 

(78,829

)

 

(69,495

)

Other assets

 

 

(31,288

)

 

(13,545

)

Other liabilities

 

 

4,274

 

 

26,722

 

Net cash provided by operating activities

 

 

299,438

 

 

359,241

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

Acquisitions of real estate

 

 

(2,585,928

)

 

(244,938

)

Investments in partially owned entities

 

 

(166,611

)

 

(89,584

)

Investments in notes and mortgage loans receivable

 

 

(204,914

)

 

(260,667

)

Purchases of marketable securities

 

 

(151,024

)

 

(57,992

)

Development costs and construction in progress

 

 

(140,253

)

 

(112,650

)

Proceeds received from repayment of notes and mortgage loans receivable

 

 

113,291

 

 

20,248

 

Additions to real estate

 

 

(76,164

)

 

(90,443

)

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

 

 

36,253

 

 

132,898

 

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

 

 

(20,691

)

 

(44,163

)

Cash restricted, including mortgage escrows

 

 

18,473

 

 

(40,752

)

Distributions of capital from partially owned entities

 

 

8,997

 

 

29,703

 

Proceeds received from Officer loan repayment

 

 

2,000

 

 

 

Proceeds from sales of real estate

 

 

 

 

110,388

 

Proceeds received on settlement of derivatives (primarily Sears Holdings)

 

 

 

 

135,028

 

Net cash used in investing activities

 

 

(3,166,571

)

 

(512,924

)

 

 

See notes to consolidated financial statements.

 

5

 


VORNADO REALTY TRUST

CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED

(UNAUDITED)

 

(Amounts in thousands)

 

For The Six Months
Ended June 30,

 

 

2007

 

2006

 

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

Proceeds from borrowings

 

 

2,510,217

 

 

1,401,291

 

Repayments of borrowings

 

 

(714,873

)

 

(786,519

)

Dividends paid on common shares

 

 

(257,943

)

 

(226,310

)

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

 

 

(86,653

)

 

 

Distributions to minority partners

 

 

(41,929

)

 

(41,265

)

Dividends paid on preferred shares

 

 

(28,645

)

 

(28,853

)

Debt issuance costs

 

 

(8,156

)

 

(8,077

)

Proceeds from exercise of share options and other

 

 

5,304

 

 

9,157

 

Proceeds from issuance of preferred shares and units

 

 

 

 

34,145

 

Net cash provided by financing activities

 

 

1,377,322

 

 

353,569

 

Net (decrease) increase in cash and cash equivalents

 

 

(1,489,811

)

 

199,886

 

Cash and cash equivalents at beginning of period

 

 

2,233,317

 

 

294,504

 

Cash and cash equivalents at end of period

 

$

743,506

 

$

494,390

 

               

Supplemental Disclosure of Cash Flow Information:

 

 

 

 

 

 

 

Cash payments for interest (including capitalized
interest of $24,188 and $6,094)

 

$

289,832

 

$

216,824

 

 

 

 

 

 

 

 

 

Non-Cash Transactions:

 

 

 

 

 

 

 

Financing assumed in acquisitions

 

$

1,296,398

 

$

272,846

 

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

 

 

86,653

 

 

 

Mortgage notes payable legally defeased

 

 

83,542

 

 

 

Conversion of Class A Operating Partnership units to
common shares

 

 

30,885

 

 

3,560

 

Unrealized net (loss) gain on securities available for sale

 

 

(26,970

)

 

15,173

 

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.

 

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 89.9% of the common limited partnership interest in, the Operating Partnership at June 30, 2007.

 

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 have been condensed or omitted. These condensed consolidated financial statements 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, 2006, as filed with the Securities and Exchange Commission. The results of operations for the three and six months ended June 30, 2007, 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. We consolidate our 47.6% investment in AmeriCold Realty Trust because we have the contractual right to appoint three out of five members of its Board of Trustees, and therefore determined that we have a controlling interest. 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 provision for income taxes have been reclassified in order to conform to current year presentation.

 

 

7

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

3.

Recently Issued Accounting Literature

In July 2006, the Financial Accounting Standards Board (“FASB”) issued Interpretation No. 48, Accounting for Uncertainty in Income Taxes, an Interpretation of FASB Statement No. 109 (“FIN 48”). FIN 48 establishes new evaluation and measurement processes for all income tax positions taken. FIN 48 also requires expanded disclosures of income tax matters. The adoption of this standard on January 1, 2007 did not have a material effect on our consolidated financial statements.

 

In September 2006, the FASB issued Statement No. 157, Fair Value Measurements (“SFAS No. 157”). SFAS No. 157 provides guidance for using fair value to measure assets and liabilities. This statement clarifies the principle that fair value should be based on the assumptions that market participants would use when pricing an asset or liability. SFAS No. 157 establishes a fair value hierarchy, giving the highest priority to quoted prices in active markets and the lowest priority to unobservable data. SFAS No. 157 applies whenever other standards require assets or liabilities to be measured at fair value. This statement is effective in fiscal years beginning after November 15, 2007. We believe that the adoption of this standard on January 1, 2008 will not have a material effect on our consolidated financial statements.

 

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 No. 158”). SFAS No. 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 for fiscal years ending after December 15, 2008. The adoption of the measurement date provisions of this standard is not expected to have a material effect on our consolidated financial statements.

 

In February 2007, the FASB issued Statement No. 159, The Fair Value Option for Financial Assets and Financial Liabilities (“SFAS No. 159”). SFAS No. 159 expands opportunities to use fair value measurement in financial reporting and permits entities to choose to measure many financial instruments and certain other items at fair value.  This Statement is effective for fiscal years beginning after November 15, 2007.  We have not decided if we will choose to measure any eligible financial assets and liabilities at fair value upon the adoption of this standard on January 1, 2008.

 

On July 25, 2007, the FASB authorized a FASB Staff Position (the “proposed FSP”) that, if issued, would affect the accounting for our convertible and exchangeable senior debentures. If issued in the form expected, the proposed FSP would require that the initial debt proceeds from the sale of our convertible and exchangeable senior debentures be allocated between a liability component and an equity component. The resulting debt discount would be amortized over the period the debt is expected to be outstanding as additional interest expense. The proposed FSP is expected to be effective for fiscal years beginning after December 15, 2007, require retroactive application and  result in approximately $47,000,000 ($42,000,000 net of minority interest) of additional interest expense per annum.

 

8

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

4.

Acquisitions

 

100 West 33rd Street, New York City (the “Manhattan Mall”)

 

On January 10, 2007, we acquired the Manhattan Mall for approximately $689,000,000 in cash. This mixed-use property is located on the entire Sixth Avenue block-front between 32nd and 33rd Streets in Manhattan and contains approximately 1,000,000 square feet, including 812,000 square feet of office space and 164,000 square feet of retail space. Included as part of the transaction are 250,000 square feet of additional air rights. The property is adjacent to our 1,400,000 square foot Hotel Pennsylvania. At closing, we completed a $232,000,000 financing secured by the property, which bears interest at LIBOR plus 0.55% (5.87% at June 30, 2007) and matures in two years with three one-year extension options. The operations of the office component of the property are included in the New York Office segment and the operations of the retail component are included in the Retail segment. We consolidate the accounts of this property into our consolidated financial statements from the date of acquisition.

 

Bruckner Plaza, Bronx, New York

 

On January 11, 2007, we acquired the Bruckner Plaza shopping center, and an adjacent parcel containing 114,000 square feet which is ground leased to a third party, for approximately $165,000,000 in cash. The property is located on Bruckner Boulevard in the Bronx, New York and contains 386,000 square feet of retail space. We consolidate the accounts of this property into our consolidated financial statements from the date of acquisition.

 

1290 Avenue of the Americas and 555 California Street

 

On May 24, 2007, we acquired a 70% controlling interest in 1290 Avenue of the Americas, a 2,000,000 square foot Manhattan office building, located on the block-front between 51st and 52nd Street on Avenue of the Americas, and the 3-building 555 California Street complex (“555 California Street”) containing 1,800,000 square feet, known as the Bank of America Center, located at California and Montgomery Streets in San Francisco’s financial district. The purchase price for our 70% interest in the real estate was approximately $1.8 billion, consisting of $1.0 billion of cash and $797,000,000 of existing debt. Our share of the debt is comprised of $308,000,000 secured by 1290 Avenue of the Americas and $489,000,000 secured by 555 California Street. Our 70% interest was acquired through the purchase of all of the shares of a group of foreign companies that own, through U.S. entities, the 1% sole general partnership interest and a 69% limited partnership interest in the partnerships that own the two properties. The remaining 30% limited partnership interest is owned by Donald J. Trump. We consolidate the accounts of these properties into our consolidated financial statements from the date of acquisition.

 

In August 2005, Mr. Trump brought a lawsuit in the New York State Supreme Court against, among others, the general partners of the partnerships referred to above.   Mr. 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, which remains pending.  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.

 

 

9

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

4.

Acquisitions - continued

1290 Avenue of the Americas and 555 California Street - continued

 

The following summarizes our allocation of the purchase price to the assets and liabilities acquired.

 

 

(Amounts in thousands)

 

 

 

 

Land

 

$

652,144

 

Building

 

 

1,219,968

 

Acquired above-market leases

 

 

33,205

 

Other assets

 

 

223,083

 

Acquired in-place leases

 

 

173,922

 

Assets acquired

 

 

2,302,322

 

Mortgage debt

 

 

812,380

 

Acquired below-market leases

 

 

223,764

 

Other liabilities

 

 

40,784

 

Liabilities acquired

 

 

1,076,928

 

Net assets acquired ($1.0 billion excluding
net working capital acquired and closing costs)

 

$

1,225,394

 

 

 

Our initial valuation of the assets and liabilities acquired (70% interest) is preliminary and subject to change within the one-year period from the date of closing, as additional valuation information becomes available.

 

The following table presents our pro forma condensed consolidated statements of income for the three and six months ended June 30, 2007 and 2006 as if the above transaction occurred on January 1, 2006. The unaudited pro forma information is not necessarily indicative of what our actual results would have been had the transaction been consummated on January 1, 2006, nor does it represent the results of operations for any future periods. In our opinion all adjustments necessary to reflect this transaction have been made.

 

 

 

Pro forma

 

Condensed Consolidated
Statements of Income

 

For the Three Months
Ended June 30,

 

For the Six Months
Ended June 30,

 

(Amounts in thousands, except per share amounts)

 

2007

 

2006

 

2007

 

2006

 

Revenues

 

$

856,481

 

$

754,571

 

$

1,685,076

 

$

1,493,447

 

Income before allocation to limited partners

 

$

173,612

 

$

174,936

 

$

351,607

 

$

334,065

 

Minority limited partners’ interest in
the Operating Partnership

 

 

(16,547

)

 

(17,324

)

 

(33,724

)

 

(33,198

)

Perpetual preferred unit distributions of
the Operating Partnership

 

 

(4,819

)

 

(5,374

)

 

(9,637

)

 

(10,347

)

Net income

 

 

152,246

 

 

152,238

 

 

308,246

 

 

290,520

 

Preferred share dividends

 

 

(14,295

)

 

(14,404

)

 

(28,591

)

 

(28,811

)

Net income applicable to common shares

 

$

137,951

 

$

137,834

 

$

279,655

 

$

261,709

 

Net income per common share – basic

 

$

0.91

 

$

0.97

 

$

1.84

 

$

1.85

 

Net income per common share - diluted

 

$

0.87

 

$

0.92

 

$

1.77

 

$

1.76

 

 

10

 


 

 

 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

4.

Acquisitions - continued

H Street Building Corporation (“H Street”)

 

In July 2005, we acquired H Street, which owns a 50% interest in real estate assets located in Pentagon City, Virginia and Washington, DC. On April 30, 2007, we acquired the corporations that own the remaining 50% interest in these assets for approximately $383,000,000, consisting of $333,000,000 in cash and $50,000,000 of existing mortgages. These assets include twin office buildings located in Washington, DC, containing 577,000 square feet, and assets located in Pentagon City, Virginia comprised of 34 acres of land leased to three residential and retail operators, a 1,670 unit high-rise apartment complex and 10 acres of vacant land. In conjunction with this acquisition all existing litigation has been dismissed. Beginning on April 30, 2007, we consolidate the accounts of these entities into our consolidated financial statements and no longer account for them on the equity method.

 

Further, we have agreed to sell approximately 19.6 of the 34 acres of land to one of the existing ground lessees in two closings over a two-year period for approximately $220,000,000 in cash. The first closing was completed on May 11, 2007 for approximately $104,000,000. Our net gain on sale of $15,831,000 was deferred because the buyer’s cash down payment was not sufficient for gain recognition pursuant to Statement of Financial Accounting Standards (“SFAS”) No. 66 – Accounting For Sales of Real Estate, and will be recognized upon receipt of the remaining sale proceeds in the fourth quarter of 2007. In April 2007, we received letters from the two remaining ground lessees claiming a right of first offer on the sale of the land, one of which has since retracted its letter and reserved its rights under the lease.

 

Our total purchase price for 100% of the assets we will own, after the anticipated proceeds from the land sale, is $409,000,000, consisting of $286,000,000 in cash and $123,000,000 of existing mortgages.

 

Toys “R” Us Stores

 

On May 31, 2007, we acquired four properties from Toys “R” Us (“Toys”) for $12,242,000 in cash, which completed our September 2006 agreement to acquire 43 stores that were closed as part of Toys’ January 2006 store closing program. We consolidate the accounts of these properties into our consolidated financial statements from the date of acquisition. Our $1,045,000 share of Toys net gain on this transaction was recorded as an adjustment to the basis of our investment in Toys and was not recorded as income.

 

India Property Fund LP

 

In 2005 and 2006, we invested $94,200,000 in two joint ventures established to acquire, manage and develop real estate in India. On June 14, 2007, we committed to contribute $95,000,000 to a third venture, the India Property Fund, LP (the “Fund”), also established to acquire, manage and develop real estate in India. We satisfied $77,000,000 of our commitment by contributing our interest in one of the above mentioned joint ventures to the Fund. The Fund will seek to raise additional equity; as of June 30, 2007, we own 95% of the Fund and therefore consolidate the accounts of the Fund into our consolidated financial statements, pursuant to the requirements of FIN 46 (R) - Consolidation of Variable Interest Entities.   

 

 

 

 

11

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

4.

Acquisitions - continued

 

Shopping Center Portfolio Acquisition

 

On June 26, 2007, we entered into an agreement to acquire a 15 shopping center portfolio aggregating approximately 1.9 million square feet. The properties are located primarily in Northern New Jersey and Long Island, New York. The purchase price is approximately $351,000,000, consisting of approximately $120,000,000 of cash, $89,000,000 of newly issued Vornado Realty L.P. redeemable preferred and common units and $142,000,000 of existing debt. On June 28, 2007, we completed the acquisition of five of the shopping centers for $116,561,000, consisting of $94,179,000 in cash, $15,993,000 in Vornado Realty L.P. preferred units and $6,389,000 of Vornado Realty L.P. common units. We consolidate the accounts of these properties into our consolidated financial statements from the date of acquisition. The closing of the remaining shopping centers is expected to occur in two additional tranches and be completed by the end of 2007, subject to customary closing conditions.

 

5.

Derivative Instruments and Related Marketable Securities

Investment in McDonald’s Corporation (“McDonalds”) (NYSE: MCD)

 

As of June 30, 2007, we own 858,000 common shares of McDonalds which we acquired in July 2005 for $25,346,000, an average price of $29.54 per share. These shares are recorded as marketable equity securities on our consolidated balance sheets and are classified as “available for sale.” Appreciation or depreciation in the fair market value of these shares is recorded as an increase or decrease in “accumulated other comprehensive income” in the shareholders’ equity section of our consolidated balance sheets and not recognized in income. At June 30, 2007, based on McDonalds’ closing stock price of $50.76 per share, $18,207,000 of appreciation in the value of these shares was included in “accumulated other comprehensive income” on our consolidated balance sheet.

 

As of June 30, 2007, we own 13,696,000 McDonalds common shares (“option shares”) through a series of privately negotiated transactions with a financial institution pursuant to which we purchased a call option and simultaneously sold a put option at the same strike price on McDonalds’ common shares. The option shares have a weighted-average strike price of $32.70 per share, or an aggregate of $447,822,000, expire on various dates between July 30, 2007 and September 10, 2007 and provide for net cash settlement. Under these agreements, the strike price for each pair of options increases at an annual rate of LIBOR plus 45 basis points (up to 95 basis points under certain circumstances) and is credited for the dividends received on the shares. The options provide us with the same economic gain or loss as if we had purchased the underlying common shares and borrowed the aggregate purchase price at an annual rate of LIBOR plus 45 basis points. Because these options are derivatives and do not qualify for hedge accounting treatment, the gains or losses resulting from the mark-to-market of the options at the end of each reporting period are recognized as an increase or decrease in “interest and other investment income” on our consolidated statements of income.

 

For the three and six months ended June 30, 2007, we recognized net gains of $71,390,000, and $74,613,000, respectively, representing the mark-to-market of the option shares to $50.76 per share, net of the expense resulting from the LIBOR charges. For the three and six months ended June 30, 2006, we recognized a net loss of $14,515,000 and $8,215,000, respectively, representing the mark-to-market of the option shares to $33.60 per share, net of the expense resulting from the LIBOR charges.

 

Our aggregate net gain from inception of this investment in 2005 through June 30, 2007 is $248,687,000.

 

 

12

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

6.

Investments in Partially Owned Entities

Toys “R” Us (“Toys”)

 

As of June 30, 2007, we own 32.8% of Toys. Below is a summary of Toys’ latest available financial information.

 

(Amounts in thousands)

 

 

 

 

 

Balance Sheet:

 

As of May 5, 2007

 

As of April 29, 2006

 

Total Assets

 

$

11,265,800

 

$

12,385,000

 

Total Liabilities

 

$

10,155,700

 

$

11,138,000

 

Total Equity

 

$

1,110,100

 

$

1,247,000

 

 

 

 

 

For the Three
Months Ended

 

For the Six
Months Ended

 

Income Statement:

 

May 5, 2007

 

April 29, 2006

 

May 5, 2007

 

April 29, 2006

 

Total Revenues

 

$

2,581,000

 

$

2,389,000

 

$

8,260,000

 

$

7,275,000

 

Net (Loss) Income

 

$

(61,800

)

$

(34,000

)

$

111,100

 

$

116,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The business of Toys is highly seasonal. Historically, Toys’ fourth quarter net income accounts for more than 80% of its fiscal year net income. Because Toys’ fiscal year ends on the Saturday nearest January 31, we record our 32.8% share of Toys’ net income or loss on a one-quarter lag basis.

 

Alexander’s (NYSE: ALX)

 

As of June 30, 2007, we own 32.8% of the outstanding common stock of Alexander’s. We manage, lease and develop Alexander’s properties pursuant to agreements, which expire in March of each year and are automatically renewable. As of June 30, 2007, Alexander’s owed us $37,998,000 for fees under these agreements.

 

As of June 30, 2007, the market value of our investment in Alexander’s was $668,657,000, based on Alexander’s June 29, 2007 closing share price of $404.25.

 

The Lexington Master Limited Partnership (“Lexington MLP”)

 

On December 31, 2006, Newkirk Realty Trust (NYSE: NKT) was acquired in a merger by Lexington Corporate Properties Trust (“Lexington”) (NYSE: LXP), a real estate investment trust. We owned 10,186,991 limited partnership units (representing a 15.8% investment ownership interest) of Newkirk MLP, which was also acquired by Lexington as a subsidiary, and was renamed Lexington MLP. The units in Newkirk MLP, which we accounted for on the equity method, were converted on a 0.80 for 1 basis into limited partnership units of Lexington MLP, which we also account for on the equity method. The Lexington MLP units are exchangeable on a one-for-one basis into common shares of Lexington.

 

As of June 30, 2007, we own 8,149,593 limited partnership units of Lexington MLP, or a 7.1% ownership 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. Accordingly, our “equity in net income or loss from partially owned entities” for the three and six months ended June 30, 2007 includes our share of Lexington MLP’s net income for its first quarter ended March 31, 2007.

 

As of June 30, 2007, the market value of our investment in Lexington MLP was $169,512,000, based on Lexington’s June 29, 2007 closing share price of $20.80.

 

 

 

13

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

6.

Investments in Partially Owned Entities - continued

 

GMH Communities L.P. (“GMH”)

 

As of June 30, 2007, we own 7,337,857 limited partnership units (which are exchangeable on a one-for-one basis into common shares of GMH Communities Trust (“GCT”) (NYSE: GCT), a real estate investment trust that conducts its business through GMH and of which it is the sole general partner, and 2,517,247 common shares of GCT (1,817,247 shares were received upon exercise of our warrants discussed below), or 13.5% of the limited partnership interest of GMH. We account for our investment in GMH on the equity method and record our pro rata share of GMH’s net income or loss on a one-quarter lag basis as we file our consolidated financial statements on Form 10-K and 10-Q prior to the time that GCT files its financial statements.

 

Our “equity in net income or loss from partially owned entities” for the three and six months ended June 30, 2006 did not include any income or loss related to GMH’s fourth quarter of 2005 or first quarter of 2006 because GMH had delayed the filing of its annual report on Form 10-K for the year ended December 31, 2005 until July 31, 2006 and had delayed its quarterly report on Form 10-Q for the quarter ended March 31, 2006 until September 15, 2006.

 

As of June 30, 2007, the market value of our investment in GMH and GCT was $95,496,000, based on GCT’s June 29, 2007 closing share price of $9.69.

 

Downtown Crossing Joint Venture

 

On January 26, 2007, a joint venture in which we have a 50% interest, acquired the Filene’s property located in the Downtown Crossing district of Boston, Massachusetts for approximately $100,000,000 in cash, of which our share was $50,000,000. The venture plans to redevelop the property to include over 1,200,000 square feet, consisting of office, retail, condominium apartments and a hotel. The project is subject to governmental approvals. Our investment in the joint venture is accounted for under the equity method.

 

 

 

 

 

 

 

14

 


`

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

6.

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)

 

As of
June 30, 2007

 

As of
December 31, 2006

 

Toys

 

$

353,384

 

$

317,145

 

H Street non-consolidated subsidiaries (see page 11)

 

$

35,968

 

$

207,353

 

Lexington MLP, formerly Newkirk MLP

 

 

181,633

 

 

184,961

 

Partially Owned Office Buildings (1)

 

 

162,197

 

 

150,954

 

Alexander’s

 

 

99,613

 

 

82,114

 

GMH (see page 14)

 

 

99,769

 

 

103,302

 

India Real Estate Ventures

 

 

98,775

 

 

93,716

 

Beverly Connection Joint Venture

 

 

86,595

 

 

82,101

 

Other Equity Method Investments

 

 

387,329

 

 

231,168

 

 

 

$

1,151,879

 

$

1,135,669

 

 

 

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

 

For the Three Months
Ended June 30,

 

For the Six Months
Ended June 30,

 

Toys:

 

2007

 

2006

 

2007

 

2006

 

32.8% share of equity in net (loss) income

 

$

(21,324

)

$

(11,169

)

$

35,490

 

$

38,106

 

Interest and other income

 

 

1,295

 

 

3,285

 

 

3,142

 

 

6,770

 

 

 

$

(20,029

)

$

(7,884

)

$

38,632

 

$

44,876

 

Alexander’s:

 

 

 

 

 

 

 

 

 

 

 

 

 

32.8% in 2007 and 33.0% in 2006 share of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in net income before net gain on sale of condominiums
and stock appreciation rights compensation expense

 

$

4,865

 

$

4,453

 

$

10,981

 

$

8,596

 

Stock appreciation rights compensation income (expense)

 

 

1,222

 

 

4,836

 

 

5,916

 

 

(7,559

)

Net gain on sale of condominiums

 

 

 

 

2,722

 

 

 

 

4,580

 

Equity in net income

 

 

6,087

 

 

12,011

 

 

16,897

 

 

5,617

 

Management and leasing fees

 

 

2,129

 

 

2,545

 

 

4,310

 

 

5,133

 

Development and guarantee fees

 

 

1,268

 

 

194

 

 

1,796

 

 

405

 

 

 

$

9,484

 

$

14,750

 

$

23,003

 

$

11,155

 

H Street Non-Consolidated Subsidiaries:

 

 

 

 

 

 

 

 

 

 

 

 

 

50% share of equity in net income

 

$

3,089

(2)

$

4,311

(3)

$

5,923

 

$

4,311

(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beverly Connection:

 

 

 

 

 

 

 

 

 

 

 

 

 

50% share of equity in net loss

 

 

(1,062

)

 

(2,056

)

 

(2,389

)

 

(6,023

)

Interest and fee income

 

 

2,330

 

 

3,405

 

 

4,607

 

 

6,337

 

 

 

 

1,268

 

 

1,349

 

 

2,218

 

 

314

 

GMH:

 

 

 

 

 

 

 

 

 

 

 

 

 

13.5% in 2007 and 2006 share of equity in net income (loss)

 

 

31

 

 

 

 

(281

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lexington MLP, formerly Newkirk MLP:

 

 

 

 

 

 

 

 

 

 

 

 

 

7.1% in 2007 and 15.8% in 2006 share of equity in net (loss)
income

 

 

(242

)

 

4,370

 

 

(242

)

 

8,573

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

4,447

 

 

4,605

 

 

10,080

 

 

7,488

 

 

 

$

8,593

 

$

14,635

 

$

17,698

 

$

20,686

 

_________________________

See notes on following page.

15

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

6.

Investments in Partially Owned Entities - continued

Notes to preceding tabular information:

 

 

(1)

Includes interests in 330 Madison Avenue (25%), 825 Seventh Avenue (50%), Fairfax Square (20%), Kaempfer equity interests in three office buildings (2.5% to 5.0%), Rosslyn Plaza (46%) and West 57th Street properties (50%).

 

 

(2)

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 partially owned entities and began to consolidate the accounts into our consolidated financial statements and no longer account for this investment under the equity method on a one-quarter lag basis. For further details see footnote 4. Acquisitions.

 

 

(3)

Prior to the quarter ended June 30, 2006, two 50% owned entities that were contesting our acquisition of H Street impeded access to their financial information and accordingly, we were unable to record our pro rata share of their earnings. During the quarter ended June 30, 2006, we recognized equity in net income of $4,311 from these entities of which $2,731 was for the periods from July 20, 2005 (date of acquisition) to December 31, 2005 and $1,580 was for the quarter ended March 31, 2006.

 

16

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

6.

Investments in Partially Owned Entities - continued

Below is a summary of the debt of partially owned entities as of June 30, 2007 and December 31, 2006, none of which is guaranteed by us.

 

 

100% of
Partially Owned Entities Debt


(Amounts in thousands)

 

June 30,
2007

 

December 31,
2006

Toys (32.8% interest):

 

 

 

   

 

 

$1.3 billion senior credit facility, due 2008, LIBOR plus 3.00%
(8.32% at June 30, 2007)

 

$

1,300,000

 

$

1,300,000

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

 

 

 

 

836,000

$804 million secured term loan facility, due 2012, LIBOR plus 4.25%
(9.67% at June 30, 2007)

 

 

800,000

 

 

800,000

Mortgage loan, due 2007, LIBOR plus 1.30% (6.62% at June 30, 2007)

 

 

800,000

 

 

800,000

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

 

 

708,000

 

 

676,000

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

 

 

479,000

 

 

477,000

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

 

 

371,000

 

 

369,000

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

 

 

330,000

 

 

328,000

$181 million unsecured loan facility, due 2013, LIBOR + 5.00% (10.32% at June 30, 2007)

 

 

180,000

 

 

Toys “R” Us - Japan short-term borrowings, 2006, tiered rates
(weighted average rate of 0.84% at June 30, 2007)

 

 

211,000

 

 

285,000

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

 

 

21,000

 

 

193,000

4.51% Spanish real estate facility, due 2013

 

 

181,000

 

 

171,000

Toys “R” Us - Japan bank loans, due 2007-2014, 1.30% - 2.80%

 

 

139,000

 

 

156,000

6.81% Junior U.K. real estate facility, due 2013

 

 

127,000

 

 

118,000

4.51% French real estate facility, due 2013

 

 

87,000

 

 

83,000

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

 

 

31,000

 

 

50,000

$200 million asset sale facility, due 2008, LIBOR plus 3.00% - 4.00% (9.32% at June 30, 2007)

 

 

44,000

 

 

44,000

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

 

 

 

 

190,000

Other

 

 

41,000

 

 

39,000

 

 

 

5,850,000

 

 

6,915,000

Alexander’s (32.8% interest):

 

 

 

 

 

 

731 Lexington Avenue mortgage note payable collateralized by the office space,
due in February 2014, with interest at 5.33% (prepayable without penalty)

 

 

388,487

 

 

393,233

731 Lexington Avenue mortgage note payable, collateralized by the retail space,
due in July 2015, with interest at 4.93% (prepayable without penalty)

 

 

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)

 

 

205,306

 

 

207,130

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

 

 

79,710

 

 

80,135

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

 

 

68,000

 

 

68,000

 

 

 

1,061,503

 

 

1,068,498

Lexington MLP (formerly Newkirk MLP) (7.1% interest in 2007 and 15.8% interest in 2006):
Portion of first mortgages collateralized by the partnership’s real estate,
due from 2007 to 2024, with a weighted average interest rate of 5.94% (various prepayment terms)

 

 

2,188,402

 

 

2,101,104

 

 

 

 

 

 

 

GMH (13.5% interest):
Mortgage notes payable, collateralized by 71 properties, due from 2007 to 2024, with a weighted
average interest rate of 5.56% (various prepayment terms)

 

 

1,238,637

 

 

957,788

 

 

 

 

 

 

 

H Street non-consolidated entities (9.78% interest):
Mortgage notes payable, collateralized by 3 properties, due from 2007 to 2029, with a weighted
average interest rate of 7.31% (various prepayment terms)

 

 

238,407

 

 

351,584

 

 

17

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

6.

Investments in Partially Owned Entities - continued

 


(Amounts in thousands)

 

100% of
Partially Owned Entities Debt

 


Partially owned office buildings:

 

June 30,
2007

 
December 31,
2006

 

Kaempfer Properties (2.5% to 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 6.61% at June 30, 2007 (various prepayment terms)

 

$

144,980

$

145,640

 

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

 

 

64,620

 

65,178

 

330 Madison Avenue (25% interest) mortgage note payable, due in April 2008,
with interest at 6.52% (prepayable with yield maintenance)

 

 

60,000

 

60,000

 

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

 

 

21,987

 

22,159

 

Rosslyn Plaza (46% interest) mortgage note payable, due in November 2007, with interest at
7.28% (prepayable without penalty)

 

 

57,038

 

57,396

 

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

 

 

 

 

 

 

 

 

Verde Realty Master Limited Partnership (7.45% interest) mortgage notes payable,
collateralized by the partnerships’ real estate, due from 2007 to 2025, with a weighted average
interest rate of 5.68% at June 30, 2007 (various prepayment terms)

 

 

332,068

 

311,133

 

 

 

 

 

 

 

 

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

 

 

165,000

 

165,000

 

 

 

 

 

 

 

 

Green Courte Real Estate Partners, LLC (8.3% interest) mortgage notes payable, collateralized
by the partnerships’ real estate, due from 2007 to 2015, with a weighted average interest
rate of 5.58% (various prepayment terms)

 

 

215,436

 

201,556

 

 

 

 

 

 

 

 

San Jose, California Ground-up Development (45% interest) construction loan, due in March 2009,
with a one-year extension option and interest at LIBOR plus 1.75% (7.13% at June 30, 2007)

 

 

57,099

 

50,659

 

 

 

 

 

 

 

 

Beverly Connection (50% interest) mortgage and mezzanine loans payable, due in February 2008 and
July 2008, with a weighted average interest rate of 10.02%, $70,000 of which is due to Vornado
(prepayable with yield maintenance)

 

 

170,000

 

170,000

 

 

 

 

 

 

 

 

TCG Urban Infrastructure Holdings (25% interest) mortgage notes payable, collateralized by the
entity’s real estate, due from 2007 to 2022, with a weighted average interest rate of 10.40% at
June 30, 2007 (various prepayment terms)

 

 

80,252

 

45,601

 

 

 

 

 

 

 

 

478-486 Broadway (50% interest) mortgage note payable, due October 2007, with interest at 8.53%
(LIBOR plus 3.15%) (prepayable with yield maintenance)

 

 

20,000

 

20,000

 

 

 

 

 

 

 

 

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

 

 

14,592

 

14,756

 

 

 

 

 

 

 

 

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

 

 

9,153

 

9,257

 

 

 

 

 

 

 

 

Other

 

 

36,272

 

23,656

 

 

 

Based on our ownership interest in the partially-owned entities above, our pro rata share of the debt of these partially-owned entities was $2,989,235,000 and $3,323,007,000 as of June 30, 2007 and December 31, 2006, respectively.

 

18

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

7.

Notes and Mortgage Loans Receivable

 

Blackstone/Equity Office Properties Loan

 

On March 29, 2007, we acquired a 9.4% interest in a $772,600,000 mezzanine loan for $72,400,000 in cash. During April and May of 2007, we were repaid the $72,400,000 outstanding balance of the mezzanine loan in multiple principal payments, together with accrued interest of $506,000, which was recognized as “interest and other investment income” in the three months ended June 30, 2007.

 

Fortress Loan

 

In 2006, we acquired bonds for $99,500,000 in cash, representing a 7% interest in two margin loans aggregating $1.430 billion. On March 30, 2007, we were repaid $35,348,000, together with accrued interest of $2,205,000 and a prepayment premium of $177,000, which was recognized as “interest and other investment income” in the three months ended March 31, 2007. On July 10, 2007, an additional $13,221,000 was repaid, together with accrued interest of $27,000. The remaining balance of our investment in the bonds of $50,931,000, is due in December 2007.

 

MPH Mezzanine Loans

 

On June 5, 2007, we acquired a 42% interest in two mezzanine loans totaling $158,700,000, for $66,403,000 in cash. The loans bear interest at LIBOR plus 5.32% (10.64% at June 30, 2007) and mature in February 2008. The loans are subordinate to $2.9 billion of other debt and are secured by the equity interests in four New York City properties: Worldwide Plaza, 1540 Broadway office condominium, 527 Madison Avenue and Tower 56.

 

19

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

8.

Identified Intangible Assets, Intangible Liabilities and Goodwill

The following summarizes our identified intangible assets (acquired above-market leases and in-place leases), intangible liabilities (acquired below market leases) and goodwill as of June 30, 2007 and December 31, 2006.

 

(Amounts in thousands)

 

June 30,
2007

 

December 31,
2006

 

 

 

 

 

 

 

 

 

Identified intangible assets (included in other assets):

 

 

 

 

 

 

 

Gross amount

 

$

773,593

 

$

395,109

 

Accumulated amortization

 

 

(128,316

)

 

(90,857

)

Net

 

$

645,277

 

$

304,252

 

Goodwill (included in other assets):

 

 

 

 

 

 

 

Gross amount

 

$

7,280

 

$

7,280

 

Identified intangible liabilities (included in deferred credit):

 

 

 

 

 

 

 

Gross amount

 

$

987,805

 

$

370,638

 

Accumulated amortization

 

 

(110,152

)

 

(62,829

)

Net

 

$

877,653

 

$

307,809

 

 

Amortization of acquired below market leases, net of acquired above market leases (a component of rental income) was $20,317,000 and $34,322,000 for the three and six months ended June 30, 2007 and $3,672,000 and $8,471,000 for the three and six months ended June 30, 2006. The estimated annual amortization of acquired below market leases, net of acquired above market leases for each of the five succeeding years is as follows:

 

(Amounts in thousands)

 

 

 

 

2008

 

$

89,323

 

2009

 

 

76,490

 

2010

 

 

69,327

 

2011

 

 

65,911

 

2012

 

 

50,061

 

 

The estimated annual amortization of all other identified intangible assets (a component of depreciation and amortization expense) including acquired in-place leases, customer relationships, and third party contracts for each of the five succeeding years is as follows:

 

(Amounts in thousands)

 

 

 

 

2008

 

$

61,752

 

2009

 

 

60,387

 

2010

 

 

58,286

 

2011

 

 

56,176

 

2012

 

 

50,952

 

 

We are a tenant under ground leases for certain properties acquired during 2006 and 2007. Amortization of these acquired below market leases net of acquired above market leases resulted in an increase to rent expense of $393,000 and $777,000 for the three and six months ended June 30, 2007. The estimated annual amortization of these below market leases for each of the five succeeding years is as follows:

 

(Amounts in thousands)

 

 

 

 

2008

 

$

1,577

 

2009

 

 

1,577

 

2010

 

 

1,577

 

2011

 

 

1,577

 

2012

 

 

1,577

 

 

20

 


 

 

 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

9.

Debt

(Amounts in thousands)

 

 

 

Interest Rate
as of

 

Balance as of

 

Notes and Mortgages Payable:

 

Maturity

 

June 30,
2007

 

June 30,
2007

 

December 31,
2006

 

Fixed Interest:

 

 

 

 

 

 

 

 

 

NYC Office:

 

 

 

 

 

 

 

 

 

 

 

1290 Avenue of the Americas 

 

09/12

 

5.97%

 

$

458,237

 

$

 

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%

 

 

294,221

 

 

296,428

 

909 Third Avenue

 

04/15

 

5.64%

 

 

218,765

 

 

220,314

 

Eleven Penn Plaza

 

12/14

 

5.20%

 

 

211,970

 

 

213,651

 

866 UN Plaza (1)

 

N/A

 

N/A

 

 

 

 

45,467

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington DC Office:

 

 

 

 

 

 

 

 

 

 

 

Skyline Place (2)

 

02/17

 

5.74%

 

 

678,000

 

 

155,358

 

Warner Building

 

05/16

 

6.26%

 

 

292,700

 

 

292,700

 

Crystal Gateway 1-4 and Crystal Square 5

 

07/12-07/19

 

6.75%-7.09%

 

 

205,562

 

 

207,389

 

Crystal Park 1-4 (3)

 

09/08-08/13

 

6.66%-7.08%

 

 

151,947

 

 

201,012

 

Crystal Square 2, 3 and 4

 

10/10-11/14

 

6.82%-7.08%

 

 

134,900

 

 

136,317

 

Bowen Building

 

06/16

 

6.14%

 

 

115,022

 

 

115,022

 

H Street (4)

 

06/29

 

4.88%

 

 

110,974

 

 

 

Reston Executive I, II and III

 

01/13

 

5.57%

 

 

93,000

 

 

93,000

 

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

 

08/10

 

6.74%

 

 

90,355

 

 

91,232

 

Courthouse Plaza 1 and 2

 

01/08

 

7.05%

 

 

73,594

 

 

74,413

 

Crystal Gateway N. and Arlington Plaza

 

11/07

 

6.77%

 

 

51,999

 

 

52,605

 

1750 Pennsylvania Avenue

 

06/12

 

7.26%

 

 

47,504

 

 

47,803

 

Crystal Malls 1-4

 

12/11

 

6.91%

 

 

39,193

 

 

42,675

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

Cross collateralized mortgages payable on 42 shopping centers

 

03/10

 

7.93%

 

 

459,589

 

 

463,135

 

Springfield Mall (including present value of purchase
option of $70,133)

 

04/13

 

5.45%

 

 

260,495

 

 

262,391

 

Green Acres Mall

 

02/08

 

6.75%

 

 

138,874

 

 

140,391

 

Montehiedra Town Center

 

06/16

 

6.04%

 

 

120,000

 

 

120,000

 

Broadway Mall

 

06/13

 

5.30%

 

 

98,104

 

 

99,154

 

828-850 Madison Avenue Condominium

 

06/18

 

5.29%

 

 

80,000

 

 

80,000

 

Las Catalinas Mall

 

11/13

 

6.97%

 

 

62,671

 

 

63,403

 

Other Retail Properties

 

05/09-10/18

 

4.00%-7.40%

 

 

87,335

 

 

50,450

 

 

 

 

 

 

 

 

 

 

 

 

 

Merchandise Mart:

 

 

 

 

 

 

 

 

 

 

 

Merchandise Mart

 

12/16

 

5.57%

 

 

550,000

 

 

550,000

 

High Point Complex

 

08/16

 

6.34%

 

 

221,329

 

 

220,000

 

Boston Design Center

 

09/15

 

5.02%

 

 

72,000

 

 

72,000

 

Washington Design Center

 

11/11

 

6.95%

 

 

46,005

 

 

46,328

 

 

 

 

 

 

 

 

 

 

 

 

 

Temperature Controlled Logistics:

 

 

 

 

 

 

 

 

 

 

 

Cross collateralized mortgages payable on 50 properties

 

02/11-12/16

 

5.48%

 

 

1,055,746

 

 

1,055,712

 

 

 

 

 

 

 

 

 

 

 

 

 

Other:

 

 

 

 

 

 

 

 

 

 

 

555 California Street 

 

08/11

 

5.83%

 

 

689,023

 

 

 

Industrial Warehouses

 

10/11

 

6.95%

 

 

46,837

 

 

47,179

 

Total Fixed Interest Notes and Mortgages Payable

 

 

 

5.93%

 

 

8,357,505

 

 

6,657,083

 

_______________________
See notes on page 23.

21

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

9.

Debt - continued

 

(Amounts in thousands)

 

 

 

 

Interest Rate
as of

 

Balance as of

Notes and Mortgages Payable:

Maturity

 

Spread over
LIBOR

 

June 30,
2007

 

June 30,
2007

 

December 31,
2006

Variable Interest:

 

 

 

 

 

 

 

 

 

 

 

New York Office:

 

 

 

 

 

 

 

 

 

 

 

100 West 33rd Street

02/09

 

L+55

 

5.87%

 

$

232,000

 

$

866 UN Plaza (1)

05/09

 

L+40

 

5.78%

 

 

44,978

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington, DC Office:

 

 

 

 

 

 

 

 

 

 

 

Commerce Executive III, IV and V

07/07

 

L+70

 

6.02%

 

 

50,272

 

 

50,523

1925 K Street (5)

N/A

 

N/A

 

N/A

 

 

 

 

19,422

 

 

 

 

 

 

 

 

 

 

 

 

Other:

 

 

 

 

 

 

 

 

 

 

 

220 Central Park South

11/08

 

L+235-L+245

 

7.69%

 

 

122,990

 

 

122,990

India Property Fund $82.5 million secured
revolving credit facility

03/08

 

Prime

 

8.25%

 

 

80,000

 

 

Other

07/07-04/10

 

Various

 

7.50%

 

 

44,739

 

 

36,866

Total Variable Interest Notes and Mortgages
Payable

 

 

 

 

6.78%

 

 

574,979

 

 

229,801

Total Notes and Mortgages Payable

 

 

 

 

5.98%

 

$

8,932,484

 

$

6,886,884

 

 

 

 

 

 

 

 

 

 

 

 

Convertible Senior Debentures:

 

 

 

 

 

 

 

 

 

 

 

Due 2027 (6)

04/12 (8)

 

 

 

2.85%

 

$

1,373,478

 

$

Due 2026

11/11 (8)

 

 

 

3.63%

 

 

982,109

 

 

980,083

Total Convertible Senior Debentures

 

 

 

 

3.17%

 

$

2,355,587

 

$

980,083

 

 

 

 

 

 

 

 

 

 

 

 

Senior Unsecured Notes:

 

 

 

 

 

 

 

 

 

 

 

Senior unsecured notes due 2009

08/09

 

 

 

4.50%

 

$

249,174

 

$

248,984

Senior unsecured notes due 2010

12/10

 

 

 

4.75%

 

 

199,341

 

 

199,246

Senior unsecured notes due 2011

02/11

 

 

 

5.60%

 

 

249,832

 

 

249,808

Senior unsecured notes due 2007 at fair value (7)

N/A

 

N/A

 

N/A

 

 

 

 

498,562

Total senior unsecured notes

 

 

 

 

4.96%

 

$

698,347

 

$

1,196,600

 

 

 

 

 

 

 

 

 

 

 

 

Exchangeable Senior Debentures due 2025

04/12 (8)

 

 

 

3.88%

 

$

492,044

 

$

491,231

 

 

 

 

 

 

 

 

 

 

 

 

$1 billion unsecured revolving credit facility
($46,949 reserved for outstanding
letters of credit)

06/10

 

L+30

 

5.64%

 

$

94,000

 

$

 

 

 

 

 

 

 

 

 

 

 

 

AmeriCold $30 million secured revolving
credit facility ($18,444 reserved for
outstanding letters of credit)

10/08

 

L+175

 

N/A

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

_______________________

See notes on following page.

 

22

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

9.

Debt - continued

Notes to preceding tabular information:

($ in thousands, except per share amounts)

 

 

(1)

On May 14, 2007, we completed a $44,978 financing of our 866 UN Plaza property. This interest only loan bears interest at LIBOR plus 0.40% and matures in May 2009. The net proceeds were used to repay the existing loan and closing costs.

 

 

(2)

On January 26, 2007, we completed a $678,000 financing of our Skyline Complex in Fairfax Virginia, consisting of eight office buildings containing 2,560,000 square feet. The loan bears interest only at 5.74% and matures in February 2017. We retained net proceeds of approximately $515,000 after repaying existing loans and closing costs, including $5,771 for prepayment penalties and defeasance costs which is included in “interest and debt expense” in the six months ended June 30, 2007.

 

 

(3)

On March 30, 2007, we repaid the $47,011 balance of the Crystal Park 2 mortgage.

 

 

(4)

See Note 6. Investments in Partially Owned Entities for details.

 

 

(5)

On March 1, 2007, we repaid the $19,394 balance of the 1925 K Street mortgage.

 

 

(6)

On March 21, 2007, Vornado Realty Trust sold $1.4 billion aggregate principal amount of 2.85% convertible senior debentures due 2027, pursuant to an effective registration statement. The aggregate net proceeds from this offering, after underwriters’ discounts and expenses, were approximately $1.37 billion. The debentures are redeemable at our option beginning in 2012 for the principal amount plus accrued and unpaid interest. Holders of the debentures have the right to require us to repurchase their debentures in 2012, 2017, and 2022 and in certain other limited circumstances. The debentures are convertible, under certain circumstances, for cash and Vornado common shares at an initial conversion rate of 6.1553 common shares per $1,000 of principal amount of debentures. The initial conversion price is $162.46, which represents a premium of 30% over the March 21, 2007 closing price of $124.97 for our common shares. The principal amount of debentures will be settled for cash and the amount in excess of the principal defined as the conversion value will be settled in cash or, at our election, Vornado common shares.

 

We are amortizing the underwriters’ discount on a straight-line basis (which approximates the interest method) over the period from the date of issuance to the date of earliest redemption of April 1, 2012. Because the conversion option associated with the debentures when analyzed as a freestanding instrument meets the criteria to be classified as equity specified by paragraphs 12 to 32 of EITF 00-19 “Accounting for Derivative Financial Instruments Indexed to, and Potentially Settled in, a Company’s own Common Stock,” separate accounting for the conversion option under SFAS No. 133 “Accounting for Derivative Instruments and Hedging Activities” is not appropriate.

 

The net proceeds of the offering were contributed to the Operating Partnership in the form of an inter-company loan and the Operating Partnership guaranteed the payment of the debentures.

 

 

(7)

On May 11, 2007, we redeemed our $500,000 5.625% senior unsecured notes at the face amount plus accrued interest.

 

 

(8)

Represents the earliest date the bond holders can require us to repurchase the debentures.

 

 

23

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

10.

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,

 

 

 

2007

 

2006

 

2007

 

2006

 

Tenant cleaning fees

 

$

10,527

 

$

7,511

 

$

20,370

 

$

15,653

 

Management and leasing fees

 

 

2,804

 

 

2,534

 

 

10,003

 

 

5,182

 

Lease termination fees

 

 

1,294

 

 

5,907

 

 

4,735

 

 

10,389

 

Other income

 

 

10,225

 

 

5,637

 

 

18,805

 

 

12,022

 

 

 

$

24,850

 

$

21,589

 

$

53,913

 

$

43,246

 

 

Fee and other income above include management fee income from Interstate Properties, a related party, of $205,000 and $194,000 in the three months ended June 30, 2007 and 2006, respectively and $410,000 and $382,000 in the six months ended June 30, 2007 and 2006, respectively. The above table excludes fee income from partially owned entities, which is included in income from partially owned entities (see Note 6 – Investments in Partially-Owned Entities).

 

11.

Discontinued Operations

The following table sets forth the assets and liabilities related to discontinued operations at June 30, 2007 and December 31, 2006. Assets related to discontinued operations consist primarily of the net book value of real estate. Liabilities related to discontinued operations consist primarily of below market lease intangibles and deferred tax liabilities established at acquisition.

 

(Amounts in thousands)

 

Assets related to
Discontinued Operations
as of

 

Liabilities related to
Discontinued Operations
as of

 

 

 

June 30,
2007

 

December 31,
2006

 

June 30,
2007

 

December 31,
2006

 

H Street – land subject to ground leases

 

$

223,000

 

$

23,696

 

$

42,533

 

$

15,161

 

Vineland, New Jersey

 

 

908

 

 

908

 

 

 

 

 

Total

 

$

223,908

 

$

24,604

 

$

42,533

 

$

15,161

 

 

The following table sets forth the combined results of operations related to discontinued operations for the three and six months ended June 30, 2007 and 2006.

 

(Amounts in thousands)

 

For the Three Months
Ended June 30,

 

For the Six Months
Ended June 30,

 

 

 

2007

 

2006

 

2007

 

2006

 

Revenues

 

$

 

$

266

 

$

20

 

$

2,393

 

Expenses

 

 

40

 

 

1,113

 

 

91

 

 

2,665

 

Net loss

 

 

(40

)

 

(847

)

 

(71

)

 

(272

)

Net gain on sale of 1919 South Eads Street

 

 

 

 

17,609

 

 

 

 

17,609

 

Net gain on sale of 424 Sixth Avenue

 

 

 

 

 

 

 

 

9,218

 

Net gain on sale of 33 North Dearborn Street

 

 

 

 

 

 

 

 

4,835

 

Net gain on disposition of other real estate

 

 

 

 

 

 

 

 

2,107

 

(Loss) income from discontinued operations,
net of minority interest

 

$

(40

)

$

16,762

 

$

(71

)

$

33,497

 

 

 

24

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

12.

Income Per Share

The following table provides a reconciliation of both net income and the number of common shares used in the computation of (i) basic income per common share - which utilizes the weighted average number of common shares outstanding without regard to dilutive potential common shares, and (ii) diluted income per common share - which includes the weighted average common shares and potentially dilutive share equivalents. Potentially dilutive 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,

 

 

 

2007

 

2006

 

2007

 

2006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

165,960

 

$

146,407

 

$

332,922

 

$

278,884

 

(Loss) income from discontinued operations, net of minority interest

 

 

(40

)

 

16,762

 

 

(71

)

 

33,497

 

Net income

 

 

165,920

 

 

163,169

 

 

332,851

 

 

312,381

 

Preferred share dividends

 

 

(14,295

)

 

(14,404

)

 

(28,591

)

 

(28,811

)

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

 

 

151,625

 

 

148,765

 

 

304,260

 

 

283,570

 

Impact of assumed conversions:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on 3.875% exchangeable senior debentures

 

 

5,203

 

 

5,094

 

 

10,512

 

 

10,188

 

Convertible preferred share dividends

 

 

69

 

 

179

 

 

143

 

 

370

 

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

 

$

156,897

 

$

154,038

 

$

314,915

 

$

294,128

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator for basic income per share –
weighted average shares

 

 

151,794

 

 

141,418

 

 

151,612

 

 

141,275

 

Effect of dilutive securities (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

Employee stock options and restricted share awards

 

 

6,770

 

 

7,640

 

 

6,916

 

 

7,529

 

3.875% exchangeable senior debentures

 

 

5,559

 

 

5,531

 

 

5,559

 

 

5,531

 

Convertible preferred shares

 

 

118

 

 

304

 

 

122

 

 

315

 

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

 

 

164,241

 

 

154,893

 

 

164,209

 

 

154,650

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME PER COMMON SHARE – BASIC:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

1.00

 

$

0.93

 

$

2.01

 

$

1.77

 

Income from discontinued operations, net of minority interest

 

 

 

 

0.12

 

 

 

 

0.24

 

Net income per common share

 

$

1.00

 

$

1.05

 

$

2.01

 

$

2.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME PER COMMON SHARE – DILUTED:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

0.96

 

$

0.88

 

$

1.92

 

$

1.68

 

Income from discontinued operations, net of minority interest

 

 

 

 

0.11

 

 

 

 

0.22

 

Net income per common share

 

$

0.96

 

$

0.99

 

$

1.92

 

$

1.90

 

__________________

(1)

The effect of dilutive securities above excludes anti-dilutive weighted average common share equivalents. Substantially all of the anti-dilutive common share equivalents represent Class A common units of the Operating Partnership owned by minority partners. The three and six months ended June 30, 2007, exclude 16,511,521 and 16,600,981 weighted average common share equivalents, respectively. The three and six months ended June 30, 2006, exclude 16,443,457 and 16,551,507 weighted average common share equivalents, respectively.

 

25

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

13.

Comprehensive Income

(Amounts in thousands)

 

For The Three Months
Ended June 30,

 

For The Six Months
Ended June 30,

 

 

 

2007

 

2006

 

2007

 

2006

 

Net income

 

$

165,920

 

$

163,169

 

$

332,851

 

$

312,381

 

Other comprehensive loss

 

 

(31,720

)

 

(53,446

)

 

(24,959

)

 

(38,260

)

Comprehensive income

 

$

134,200

 

$

109,723

 

$

307,892

 

$

274,121

 

 

 

Substantially all of other comprehensive loss for the three and six months ended June 30, 2007 and 2006 relates to the mark-to-market of marketable equity securities classified as available-for-sale.

 

14.

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 No. 123R”). We adopted SFAS No. 123R, using the modified prospective application, on January 1, 2006. Stock based compensation expense for the three and six months ended June 30, 2007 and 2006 consists of stock option awards, restricted common share and Operating Partnership unit awards and our 2006 Out-Performance Plan awards.

 

During the three months ended June 30, 2007 and 2006, we recognized $6,461,000 and $2,873,000 of stock-based compensation expense, respectively and in the six months ended June 30, 2007 and 2006 we recognized $12,620,000 and $4,236,000 of stock-based compensation expense, respectively.

 

 

26

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

15.

Commitments and Contingencies

At June 30, 2007, our $1 billion revolving credit facility, which expires in June 2010, had a $94,000,000 outstanding balance and $46,949,000 reserved for outstanding letters of credit. This facility contains financial covenants, which require us to maintain minimum interest coverage and maximum debt to market capitalization ratios, and provides for higher interest rates in the event of a decline in our ratings below Baa3/BBB. At June 30, 2007, AmeriCold’s $30,000,000 revolving credit facility had a zero outstanding balance and $18,444,000 reserved for outstanding letters of credit. This facility requires AmeriCold to maintain, on a trailing four-quarter basis, a minimum of $30,000,000 of free cash flow, as defined. Both of these facilities contain customary conditions precedent to borrowing, including representations and warranties and also contain customary events of default that could give rise to accelerated repayment, including such items as failure to pay interest or principal.

 

We have made acquisitions and investments in partially owned entities for which we are committed to fund additional capital aggregating $171,655,000. Of this amount, $95,000,000 relates to our equity commitment to the India Property Fund, LP, and $23,500,000 relates to capital expenditures to be funded over the next five years at the Springfield Mall, in which we have a 97.5% interest.

 

On November 10, 2005, we committed to fund the junior portion of up to $30,530,000 of a $173,000,000 construction loan to an entity developing a mixed-use building complex in Boston, Massachusetts, at the north end of the Boston Harbor. We earn current-pay interest at 30-day LIBOR plus 11%. The loan matures in November 2008, with a one-year extension option. As of June 30, 2007, we have funded $8,952,000 of this commitment.

 

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, or if the Terrorism Risk Insurance Extension Act of 2005 is not extended past 2007, 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 $138,540,000 and $219,990,000 of cash invested in these agreements at June 30, 2007 and December 31, 2006, respectively.

 

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.

 

 

 

27

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

15.

Commitments and Contingencies - continued

Litigation

 

Stop & Shop

 

On January 8, 2003, Stop & Shop filed a complaint with the United States District Court for the District of New Jersey claiming we had no right to reallocate and therefore continue to collect $5,000,000 of annual rent from Stop & Shop pursuant to the Master Agreement and Guaranty. On May 17, 2005, we filed a motion for summary judgment. On July 15, 2005, Stop & Shop opposed our motion and filed a cross-motion for summary judgment. On December 13, 2005, the Court issued its decision denying the motions for summary judgment. Both parties appealed the 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. On April 16, 2007, the Court directed that discovery should be completed by December 2007, with a trial date to be determined thereafter. We intend to vigorously pursue our claims against Stop & Shop.

 

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

 

In August 2005, Mr. Trump brought a lawsuit in the New York State Supreme Court against, among others, the general partners of the partnerships referred to above.   Mr. 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, which remains pending.  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 have 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 flow.

 

28

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

16.

Retirement Plans

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,

 

 

 

2007

 

2006

 

2007

 

2006

 

Service cost

 

$

231

 

$

75

 

$

347

 

$

243

 

Interest cost

 

 

2,100

 

 

1,254

 

 

3,297

 

 

2,460

 

Expected return on plan assets

 

 

(2,889

)

 

(1,474

)

 

(4,483

)

 

(2,948

)

Amortization of net loss

 

 

73

 

 

108

 

 

140

 

 

181

 

Net periodic benefit cost

 

$

(485

)

$

(37

)

$

(699

)

$

(64

)

 

Employer Contributions

 

We made contributions of $982,000 and $4,272,000 to the plans during the six months ended June 30, 2007 and 2006, respectively. We anticipate additional contributions of $1,482,000 to the plans during the remainder of 2007.

 

17.

Costs of Acquisition Not Consummated

In the first quarter of 2007, we wrote-off $8,807,000 of costs associated with the Equity Office Properties Trust acquisition not consummated.

 

18.

Related Party Transactions

Transactions with Affiliates and Officers and Trustees of the Company

 

On March 13, 2007, Michael Fascitelli, our President and President of Alexander’s, exercised 350,000 of his Alexander’s stock appreciation rights (“SARS”), which were scheduled to expire on March 14, 2007 and received $144.18 for each SAR exercised, representing the difference between Alexander’s stock price of $388.01 (the average of the high and low market price) on the date of exercise and the exercise price of $243.83.

 

On March 26, 2007, Joseph Macnow, Executive Vice President – Finance and Administration and Chief Financial Officer, repaid to the Company his $2,000,000 outstanding loan which was scheduled to mature in June 2007.

 

Effective as of April 19, 2007, we entered into a new employment agreement with Mitchell Schear, the President of our Washington, DC Office Division. This agreement, which replaced his prior agreement, was approved by the Compensation Committee of our Board of Trustees and provides for a term of five years and is automatically renewable for one-year terms thereafter. The agreement also provides for a minimum salary of $1,000,000 per year and bonuses and other customary benefits. Pursuant to the terms of the agreement, on April 19, 2007, the Compensation Committee granted an option to Mr. Schear to acquire 200,000 of our common shares at an exercise price of $119.94 per share. These options vest ratably over three years beginning in 2010 and accelerate on a change of control or if we terminate his employment without cause or by him for breach by us. The agreement also provides that if we terminate Mr. Schear’s employment without cause or by him for breach by us, he will receive a lump-sum payment equal to one time salary and bonus, up to a maximum of $2,000,000.

 

29

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

19.

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, 2007 and 2006.

(Amounts in thousands)

 

For the Three Months Ended June 30, 2007

 

 

 

 

 

Office

 

 

 

 

 

Temperature

 

 

 

 

 

 

 

Total

 

New
York

 

Washington,
DC

 

Retail

 

Merchandise
Mart

 

Controlled
Logistics

 

Toys

 

Other (2)

 

Property rentals

 

$

442,793

 

$

152,850

 

$

113,054

 

$

80,070

 

$

60,701

 

$

 

$

 

$

36,118

 

Straight-line rents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contractual rent increases

 

 

11,156

 

 

4,526

 

 

2,915

 

 

2,911

 

 

619

 

 

 

 

 

 

185

 

Amortization of free rent

 

 

10,497

 

 

5,726

 

 

3,760

 

 

239

 

 

560

 

 

 

 

 

 

212

 

Amortization of acquired below-
market leases, net

 

 

20,317

 

 

10,387

 

 

1,150

 

 

7,608

 

 

90

 

 

 

 

 

 

1,082

 

Total rentals

 

 

484,763

 

 

173,489

 

 

120,879

 

 

90,828

 

 

61,970

 

 

 

 

 

 

37,597

 

Temperature Controlled Logistics

 

 

206,474

 

 

 

 

 

 

 

 

 

 

206,474

 

 

 

 

 

Tenant expense reimbursements

 

 

77,370

 

 

29,642

 

 

10,772

 

 

28,887

 

 

5,526

 

 

 

 

 

 

2,543

 

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant cleaning fees

 

 

10,527

 

 

13,062

 

 

 

 

 

 

 

 

 

 

 

 

(2,535

)

Management and leasing fees

 

 

2,804

 

 

974

 

 

1,972

 

 

580

 

 

(19

)

 

 

 

 

 

(703

)

Lease termination fees

 

 

1,294

 

 

100

 

 

130

 

 

902

 

 

162

 

 

 

 

 

 

 

Other

 

 

10,225

 

 

4,242

 

 

3,911

 

 

301

 

 

2,441

 

 

 

 

 

 

(670

)

Total revenues

 

 

793,457

 

 

221,509

 

 

137,664

 

 

121,498

 

 

70,080

 

 

206,474

 

 

 

 

36,232

 

Operating expenses

 

 

392,757

 

 

93,287

 

 

44,961

 

 

41,688

 

 

33,279

 

 

163,768

 

 

 

 

15,774

 

Depreciation and amortization

 

 

132,457

 

 

36,744

 

 

29,219

 

 

22,109

 

 

11,391

 

 

20,412

 

 

 

 

12,582

 

General and administrative

 

 

59,555

 

 

5,502

 

 

6,034

 

 

6,329

 

 

6,983

 

 

9,757

 

 

 

 

24,950

 

Total expenses

 

 

584,769

 

 

135,533

 

 

80,214

 

 

70,126

 

 

51,653

 

 

193,937

 

 

 

 

53,306

 

Operating income (loss)

 

 

208,688

 

 

85,976

 

 

57,450

 

 

51,372

 

 

18,427

 

 

12,537

 

 

 

 

(17,074

)

Income applicable to Alexander’s

 

 

9,484

 

 

190

 

 

 

 

164

 

 

 

 

 

 

 

 

9,130

 

Loss applicable to Toys “R” Us

 

 

(20,029

)

 

 

 

 

 

 

 

 

 

 

 

(20,029

)

 

 

Income from partially owned entities

 

 

8,593

 

 

1,111

 

 

3,743

 

 

2,093

 

 

448

 

 

398

 

 

 

 

800

 

Interest and other investment income

 

 

120,513

 

 

469

 

 

742

 

 

117

 

 

93

 

 

820

 

 

 

 

118,272

 

Interest and debt expense

 

 

(156,179

)

 

(32,113

)

 

(30,149

)

 

(19,775

)

 

(13,048

)

 

(16,257

)

 

 

 

(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

 

 

4,349

 

 

(569

)

 

 

 

11

 

 

 

 

3,003

 

 

 

 

1,904

 

Income (loss) before income taxes

 

 

191,197

 

 

55,064

 

 

31,786

 

 

33,982

 

 

5,920

 

 

501

 

 

(20,029

)

 

83,973

 

Provision for income taxes

 

 

(3,566

)

 

 

 

(1,825

)

 

(182

)

 

(241

)

 

(1,058

)

 

 

 

(260

)

Income (loss) from
continuing operations

 

 

187,631

 

 

55,064

 

 

29,961

 

 

33,800

 

 

5,679

 

 

(557

)

 

(20,029

)

 

83,713

 

(Loss) income from discontinued
operations, net

 

 

(40

)

 

 

 

 

 

(44

)

 

 

 

 

 

 

 

4

 

Income (loss) before allocation to
minority limited partners

 

 

187,591

 

 

55,064

 

 

29,961

 

 

33,756

 

 

5,679

 

 

(557

)

 

(20,029

)

 

83,717

 

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

 

 

55,064

 

 

29,961

 

 

33,756

 

 

5,679

 

 

(557

)

 

(20,029

)

 

62,046

 

Interest and debt expense (1)

 

 

202,843

 

 

31,831

 

 

32,095

 

 

22,478

 

 

13,264

 

 

7,735

 

 

40,984

 

 

54,456

 

Depreciation and amortization(1)

 

 

165,990

 

 

36,600

 

 

32,831

 

 

22,912

 

 

11,525

 

 

9,740

 

 

33,303

 

 

19,079

 

Income tax (benefit) expense (1)

 

 

(8,071

)

 

1,100

 

 

3,789

 

 

182

 

 

241

 

 

504

 

 

(14,934

)

 

1,047

 

EBITDA

 

$

526,682

 

$

124,595

 

$

98,676

 

$

79,328

 

$

30,709

 

$

17,422

 

$

39,324

 

$

136,628

 

 

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 of expense for our share of India Property Fund LP organization costs.

_______________________

See notes on page 34.

30

 


 

 

 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

19.

Segment Information – continued

(Amounts in thousands)

 

For the Three Months Ended June 30, 2006

 

 

 

 

 

Office

 

 

 

 

 

Temperature

 

 

 

 

 

 

 

Total

 

New
York

 

Washington,
DC

 

Retail

 

Merchandise
Mart

 

Controlled
Logistics

 

Toys

 

Other (2)

 

Property rentals

 

$

372,192

 

$

120,115

 

$

103,010

 

$

64,541

 

$

61,885

 

$

 

$

 

$

22,641

 

Straight-line rents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contractual rent increases

 

 

7,991

 

 

1,994

 

 

2,320

 

 

2,101

 

 

1,597

 

 

 

 

 

 

(21

)

Amortization of free rent

 

 

9,621

 

 

1,927

 

 

6,089

 

 

1,263

 

 

342

 

 

 

 

 

 

 

Amortization of acquired below-
market leases, net

 

 

3,672

 

 

(11

)

 

946

 

 

2,338

 

 

(93

)

 

 

 

 

 

492

 

Total rentals

 

 

393,476

 

 

124,025

 

 

112,365

 

 

70,243

 

 

63,731

 

 

 

 

 

 

23,112

 

Temperature Controlled Logistics

 

 

187,047

 

 

 

 

 

 

 

 

 

 

187,047

 

 

 

 

 

Tenant expense reimbursements

 

 

60,920

 

 

23,805

 

 

6,511

 

 

25,059

 

 

4,915

 

 

 

 

 

 

630

 

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant cleaning fees

 

 

7,511

 

 

9,819

 

 

 

 

 

 

 

 

 

 

 

 

(2,308

)

Management and leasing fees

 

 

2,534

 

 

258

 

 

1,885

 

 

360

 

 

31

 

 

 

 

 

 

 

Lease termination fees

 

 

5,907

 

 

5,388

 

 

5

 

 

 

 

514

 

 

 

 

 

 

 

Other

 

 

5,637

 

 

2,296

 

 

1,920

 

 

80

 

 

1,341

 

 

 

 

 

 

 

Total revenues

 

 

663,032

 

 

165,591

 

 

122,686

 

 

95,742

 

 

70,532

 

 

187,047

 

 

 

 

21,434

 

Operating expenses

 

 

319,851

 

 

72,046

 

 

36,494

 

 

31,688

 

 

22,514

 

 

145,896

 

 

 

 

11,213

 

Depreciation and amortization

 

 

98,880

 

 

22,917

 

 

29,902

 

 

12,407

 

 

11,104

 

 

17,921

 

 

 

 

4,629

 

General and administrative

 

 

51,715

 

 

4,140

 

 

7,846

 

 

5,294

 

 

7,045

 

 

9,606

 

 

 

 

17,784

 

Total expenses

 

 

470,446

 

 

99,103

 

 

74,242

 

 

49,389

 

 

40,663

 

 

173,423

 

 

 

 

33,626

 

Operating income (loss)

 

 

192,586

 

 

66,488

 

 

48,444

 

 

46,353

 

 

29,869

 

 

13,624

 

 

 

 

(12,192

)

Income applicable to Alexander’s

 

 

14,750

 

 

186

 

 

 

 

178

 

 

 

 

 

 

 

 

14,386

 

Loss applicable to Toys “R” Us

 

 

(7,884

)

 

 

 

 

 

 

 

 

 

 

 

(7,884

)

 

 

Income from partially owned entities

 

 

14,635

 

 

1,166

 

 

5,058

 

 

2,188

 

 

445

 

 

369

 

 

 

 

5,409

 

Interest and other investment income

 

 

16,623

 

 

180

 

 

378

 

 

353

 

 

66

 

 

1,364

 

 

 

 

14,282

 

Interest and debt expense

 

 

(120,822

)

 

(20,848

)

 

(26,187

)

 

(24,131

)

 

(3,542

)

 

(18,452

)

 

 

 

(27,662

)

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

 

 

56,947

 

 

 

 

 

 

 

 

 

 

 

 

 

 

56,947

 

Minority interest of partially owned
entities

 

 

3,118

 

 

 

 

 

 

29

 

 

1

 

 

2,847

 

 

 

 

241

 

Income (loss) before income taxes

 

 

169,953

 

 

47,172

 

 

27,693

 

 

24,970

 

 

26,839

 

 

(248

)

 

(7,884

)

 

51,411

 

Provision for income taxes

 

 

(848

)

 

 

 

(602

)

 

 

 

(78

)

 

(168

)

 

 

 

 

Income (loss) from continuing operations

 

 

169,105

 

 

47,172

 

 

27,091

 

 

24,970

 

 

26,761

 

 

(416

)

 

(7,884

)

 

51,411

 

Income (loss) from discontinued
operations, net

 

 

16,762

 

 

 

 

16,807

 

 

(42

)

 

(3

)

 

 

 

 

 

 

Income (loss) before allocation to
minority limited partners

 

 

185,867

 

 

47,172

 

 

43,898

 

 

24,928

 

 

26,758

 

 

(416

)

 

(7,884

)

 

51,411

 

Minority limited partners’ interest
in the Operating Partnership

 

 

(17,324

)

 

 

 

 

 

 

 

 

 

 

 

 

 

(17,324

)

Perpetual preferred unit
distributions of the
Operating Partnership

 

 

(5,374

)

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,374

)

Net income (loss)

 

 

163,169

 

 

47,172

 

 

43,898

 

 

24,928

 

 

26,758

 

 

(416

)

 

(7,884

)

 

28,713

 

Interest and debt expense (1)

 

 

171,778

 

 

21,523

 

 

30,315

 

 

27,118

 

 

3,762

 

 

8,779

 

 

44,348

 

 

35,933

 

Depreciation and amortization(1)

 

 

133,377

 

 

23,850

 

 

34,724

 

 

13,320

 

 

11,245

 

 

8,553

 

 

32,522

 

 

9,163

 

Income tax (benefit) expense (1)

 

 

(28,642

)

 

 

 

3,620

 

 

 

 

78

 

 

81

 

 

(32,522

)

 

101

 

EBITDA

 

$

439,682

 

$

92,545

 

$

112,557

 

$

65,366

 

$

41,843

 

$

16,997

 

$

36,464

 

$

73,910

 

 

Washington, DC office segment EBITDA includes net gains on sale of real estate of $17,609. In addition, the Other Segment EBITDA includes a $55,438 net gain on sale of marketable equity securities and $10,410 net loss on mark-to-market of derivative instruments.

________________________

See notes on page 34.

 

31

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

19.

Segment Information – continued

(Amounts in thousands)

 

For the Six Months Ended June 30, 2007

 

 

 

 

 

Office

 

 

 

 

 

Temperature

 

 

 

 

 

 

 

Total

 

New
York

 

Washington,
DC

 

Retail

 

Merchandise
Mart

 

Controlled
Logistics

 

Toys

 

Other (2)

 

Property rentals

 

$

843,680

 

$

290,498

 

$

216,233

 

$

157,791

 

$

124,809

 

$

 

$

 

$

54,349

 

Straight-line rents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contractual rent increases

 

 

18,681

 

 

7,879

 

 

3,394

 

 

5,808

 

 

1,273

 

 

 

 

 

 

327

 

Amortization of free rent

 

 

23,447

 

 

13,185

 

 

8,609

 

 

511

 

 

930

 

 

 

 

 

 

212

 

Amortization of acquired below-
market leases, net

 

 

34,322

 

 

17,679

 

 

2,123

 

 

12,847

 

 

120

 

 

 

 

 

 

1,553

 

Total rentals

 

 

920,130

 

 

329,241

 

 

230,359

 

 

176,957

 

 

127,132

 

 

 

 

 

 

56,441

 

Temperature Controlled Logistics

 

 

406,567

 

 

 

 

 

 

 

 

 

 

406,567

 

 

 

 

 

Tenant expense reimbursements

 

 

149,903

 

 

58,350

 

 

19,705

 

 

57,584

 

 

10,809

 

 

 

 

 

 

3,455

 

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant cleaning fees

 

 

20,370

 

 

25,148

 

 

 

 

 

 

 

 

 

 

 

 

(4,778

)

Management and leasing fees

 

 

10,003

 

 

1,829

 

 

8,533

 

 

924

 

 

3

 

 

 

 

 

 

(1,286

)

Lease termination fees

 

 

4,735

 

 

1,898

 

 

225

 

 

2,407

 

 

205

 

 

 

 

 

 

 

Other

 

 

18,805

 

 

8,023

 

 

6,738

 

 

655

 

 

4,003

 

 

 

 

 

 

(614

)

Total revenues

 

 

1,530,513

 

 

424,489

 

 

265,560

 

 

238,527

 

 

142,152

 

 

406,567

 

 

 

 

53,218

 

Operating expenses

 

 

763,701

 

 

181,539

 

 

83,720

 

 

82,205

 

 

66,325

 

 

321,296

 

 

 

 

28,616

 

Depreciation and amortization

 

 

241,263

 

 

66,549

 

 

54,567

 

 

39,392

 

 

23,067

 

 

39,835

 

 

 

 

17,853

 

General and administrative

 

 

112,439

 

 

9,448

 

 

14,362

 

 

13,331

 

 

14,485

 

 

22,217

 

 

 

 

38,596

 

Costs of acquisition not consummated

 

 

8,807

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,807

 

Total expenses

 

 

1,126,210

 

 

257,536

 

 

152,649

 

 

134,928

 

 

103,877

 

 

383,348

 

 

 

 

93,872

 

Operating income (loss)

 

 

404,303

 

 

166,953

 

 

112,911

 

 

103,599

 

 

38,275

 

 

23,219

 

 

 

 

(40,654

)

Income applicable to Alexander’s

 

 

23,003

 

 

378

 

 

 

 

373

 

 

 

 

 

 

 

 

22,252

 

Income applicable to Toys “R” Us

 

 

38,632

 

 

 

 

 

 

 

 

 

 

 

 

38,632

 

 

 

Income from partially owned entities

 

 

17,698

 

 

2,398

 

 

7,435

 

 

3,388

 

 

787

 

 

808

 

 

 

 

2,882

 

Interest and other investment income

 

 

174,992

 

 

1,142

 

 

1,059

 

 

192

 

 

188

 

 

1,791

 

 

 

 

170,620

 

Interest and debt expense

 

 

(303,192

)

 

(61,581

)

 

(64,464

)

 

(39,783

)

 

(25,895

)

 

(32,779

)

 

 

 

(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

 

 

8,232

 

 

(569

)

 

 

 

58

 

 

 

 

6,536

 

 

 

 

2,207

 

Income (loss) before income taxes

 

 

380,355

 

 

108,721

 

 

56,941

 

 

67,827

 

 

13,355

 

 

(425

)

 

38,632

 

 

95,304

 

Provision for income taxes

 

 

(3,767

)

 

 

 

(1,584

)

 

(182

)

 

(571

)

 

(1,170

)

 

 

 

(260

)

Income (loss) from continuing
operations

 

 

376,588

 

 

108,721

 

 

55,357

 

 

67,645

 

 

12,784

 

 

(1,595

)

 

38,632

 

 

95,044

 

(Loss) income from discontinued
operations, net

 

 

(71

)

 

 

 

 

 

(78

)

 

 

 

 

 

 

 

7

 

Income (loss) before allocation to
minority limited partners

 

 

376,517

 

 

108,721

 

 

55,357

 

 

67,567

 

 

12,784

 

 

(1,595

)

 

38,632

 

 

95,051

 

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 (loss)

 

 

332,851

 

 

108,721

 

 

55,357

 

 

67,567

 

 

12,784

 

 

(1,595

)

 

38,632

 

 

51,385

 

Interest and debt expense (1)

 

 

401,614

 

 

61,969

 

 

68,003

 

 

45,275

 

 

26,328

 

 

15,596

 

 

87,618

 

 

96,825

 

Depreciation and amortization(1)

 

 

329,141

 

 

67,342

 

 

61,090

 

 

41,198

 

 

23,347

 

 

19,008

 

 

88,699

 

 

28,457

 

Income tax expense (1)

 

 

47,513

 

 

1,100

 

 

5,404

 

 

182

 

 

571

 

 

557

 

 

38,463

 

 

1,236

 

EBITDA

 

$

1,111,119

 

$

239,132

 

$

189,854

 

$

154,222

 

$

63,030

 

$

33,566

 

$

253,412

 

$

177,903

 

 

Other segment EBITDA includes an $81,451 net gain on mark-to-market of derivative instruments, a $16,687 net gain on sale of marketable equity securities, $8,807 of expense for costs of an acquisition not consummated and $1,677 of expense for our share of India Property Fund LP organization costs.

_______________________

See notes on page 34.

 

32

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

19.

Segment Information – continued

(Amounts in thousands)

 

For the Six Months Ended June 30, 2006

 

 

 

 

 

Office

 

 

 

 

 

Temperature

 

 

 

 

 

 

 

Total

 

New
York

 

Washington,
DC

 

Retail

 

Merchandise
Mart

 

Controlled
Logistics

 

Toys

 

Other (2)

 

Property rentals

 

$

722,926

 

$

239,817

 

$

202,873

 

$

125,525

 

$

115,845

 

$

 

$

 

$

38,866

 

Straight-line rents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contractual rent increases

 

 

13,251

 

 

2,154

 

 

3,869

 

 

4,085

 

 

3,192

 

 

 

 

 

 

(49

)

Amortization of free rent

 

 

16,931

 

 

3,794

 

 

9,623

 

 

2,621

 

 

893

 

 

 

 

 

 

 

Amortization of acquired below-
market leases, net

 

 

8,471

 

 

(22

)

 

2,130

 

 

4,547

 

 

22

 

 

 

 

 

 

1,794

 

Total rentals

 

 

761,579

 

 

245,743

 

 

218,495

 

 

136,778

 

 

119,952

 

 

 

 

 

 

40,611

 

Temperature Controlled Logistics

 

 

382,897

 

 

 

 

 

 

 

 

 

 

382,897

 

 

 

 

 

Tenant expense reimbursements

 

 

122,647

 

 

48,352

 

 

14,356

 

 

48,610

 

 

9,869

 

 

 

 

 

 

1,460

 

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant cleaning fees

 

 

15,653

 

 

19,830

 

 

 

 

 

 

 

 

 

 

 

 

(4,177

)

Management and leasing fees

 

 

5,182

 

 

488

 

 

3,930

 

 

720

 

 

44

 

 

 

 

 

 

 

Lease termination fees

 

 

10,389

 

 

9,159

 

 

66

 

 

371

 

 

793

 

 

 

 

 

 

 

Other

 

 

12,022

 

 

4,846

 

 

3,045

 

 

951

 

 

3,179

 

 

 

 

 

 

1

 

Total revenues

 

 

1,310,369

 

 

328,418

 

 

239,892

 

 

187,430

 

 

133,837

 

 

382,897

 

 

 

 

37,895

 

Operating expenses

 

 

651,766

 

 

146,133

 

 

71,505

 

 

60,164

 

 

50,919

 

 

300,228

 

 

 

 

22,817

 

Depreciation and amortization

 

 

189,185

 

 

45,678

 

 

55,014

 

 

22,814

 

 

22,199

 

 

34,990

 

 

 

 

8,490

 

General and administrative

 

 

96,447

 

 

8,013

 

 

15,763

 

 

10,217

 

 

13,025

 

 

19,008

 

 

 

 

30,421

 

Total expenses

 

 

937,398

 

 

199,824

 

 

142,282

 

 

93,195

 

 

86,143

 

 

354,226

 

 

 

 

61,728

 

Operating income (loss)

 

 

372,971

 

 

128,594

 

 

97,610

 

 

94,235

 

 

47,694

 

 

28,671

 

 

 

 

(23,833

)

Income applicable to Alexander’s

 

 

11,155

 

 

399

 

 

 

 

358

 

 

 

 

 

 

 

 

10,398

 

Income applicable to Toys “R” Us

 

 

44,876

 

 

 

 

 

 

 

 

 

 

 

 

44,876

 

 

 

Income from partially owned entities

 

 

20,686

 

 

1,810

 

 

5,724

 

 

2,230

 

 

779

 

 

764

 

 

 

 

9,379

 

Interest and other investment income

 

 

39,098

 

 

368

 

 

693

 

 

473

 

 

126

 

 

1,996

 

 

 

 

35,442

 

Interest and debt expense

 

 

(224,716

)

 

(41,122

)

 

(49,037

)

 

(43,792

)

 

(7,069

)

 

(32,714

)

 

 

 

(50,982

)

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

 

 

57,495

 

 

 

 

 

 

 

 

 

 

 

 

 

 

57,495

 

Minority interest of partially owned
entities

 

 

2,844

 

 

 

 

 

 

29

 

 

4

 

 

2,379

 

 

 

 

432

 

Income before income taxes

 

 

324,409

 

 

90,049

 

 

54,990

 

 

53,533

 

 

41,534

 

 

1,096

 

 

44,876

 

 

38,331

 

Provision for income taxes

 

 

(1,980

)

 

 

 

(835

)

 

 

 

(119

)

 

(1,026

)

 

 

 

 

Income from continuing operations

 

 

322,429

 

 

90,049

 

 

54,155

 

 

53,533

 

 

41,415

 

 

70

 

 

44,876

 

 

38,331

 

Income from discontinued
operations, net

 

 

33,497

 

 

 

 

16,356

 

 

9,298

 

 

5,736

 

 

2,107

 

 

 

 

 

Income before allocation to
minority limited partners

 

 

355,926

 

 

90,049

 

 

70,511

 

 

62,831

 

 

47,151

 

 

2,177

 

 

44,876

 

 

38,331

 

Minority limited partners’ interest
in the Operating Partnership

 

 

(33,198

)

 

 

 

 

 

 

 

 

 

 

 

 

 

(33,198

)

Perpetual preferred unit
distributions of the
Operating Partnership

 

 

(10,347

)

 

 

 

 

 

 

 

 

 

 

 

 

 

(10,347

)

Net income (loss)

 

 

312,381

 

 

90,049

 

 

70,511

 

 

62,831

 

 

47,151

 

 

2,177

 

 

44,876

 

 

(5,214

)

Interest and debt expense (1)

 

 

342,239

 

 

42,434

 

 

54,399

 

 

49,456

 

 

7,511

 

 

15,565

 

 

105,449

 

 

67,425

 

Depreciation and amortization(1)

 

 

258,808

 

 

47,214

 

 

61,385

 

 

26,566

 

 

22,481

 

 

16,701

 

 

66,686

 

 

17,775

 

Income tax (benefit) expense (1)

 

 

(2,904

)

 

 

 

3,853

 

 

 

 

119

 

 

489

 

 

(7,556

)

 

191

 

EBITDA

 

$

910,524

 

$

179,697

 

$

190,148

 

$

138,853

 

$

77,262

 

$

34,932

 

$

209,455

 

$

80,177

 

 

EBITDA includes net gains on sale of real estate of $33,769, of which $17,609 is included in the Washington, DC segment $9,218 is included in the Retail segment, $4,835 is included in the Merchandise Mart segment and $2,107 is included in the Temperature Controlled Logistics segment. In addition, the Other Segment EBITDA includes a $55,438 net gain on sale of marketable equity securities and a $5,974 net loss on mark-to-market of derivative instruments.

________________________

See notes on the following page.

 

33

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

19.

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,

 

 

 

2007

 

2006

 

2007

 

2006

 

Alexander’s

 

$

17,166

 

$

21,970

 

$

37,499

 

$

25,506

 

Hotel Pennsylvania

 

 

11,177

 

 

7,872

 

 

14,781

 

 

10,559

 

555 California Street 

 

 

6,349

 

 

 

 

6,349

 

 

 

Lexington MLP

 

 

5,984

 

 

8,467

 

 

5,984

 

 

16,737

 

GMH

 

 

4,177

 

 

 

 

8,345

 

 

 

Industrial warehouses

 

 

823

 

 

1,509

 

 

2,196

 

 

3,021

 

Other investments

 

 

1,841

 

 

3,789

 

 

5,752

 

 

6,403

 

 

 

 

47,517

 

 

43,607

 

 

80,906

 

 

62,226

 

Investment income and other

 

 

131,772

 

 

69,490

 

 

182,834

 

 

89,497

 

Corporate general and administrative expenses

 

 

(20,990

)

 

(16,489

)

 

(33,364

)

 

(28,001

)

Minority limited partners’ interest in the Operating Partnership

 

 

(16,852

)

 

(17,324

)

 

(34,029

)

 

(33,198

)

Perpetual preferred unit distributions of the Operating Partnership

 

 

(4,819

)

 

(5,374

)

 

(9,637

)

 

(10,347

)

Costs of acquisition not consummated

 

 

 

 

 

 

(8,807

)

 

 

 

 

$

136,628

 

$

73,910

 

$

177,903

 

$

80,177

 

 

 

34

 


 

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, 2007, and the related consolidated statements of income for the three-month and six-month periods ended June 30, 2007 and 2006 and of cash flows for the six-month periods ended June 30, 2007 and 2006. 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 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, 2006, and the related consolidated statements of income, shareholders’ equity, and cash flows for the year then ended (not presented herein); and in our report dated February 27, 2007, we expressed an unqualified opinion on those consolidated financial statements. We also audited the adjustments described in Note 11 that were applied to reclassify the December 31, 2006 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 balance sheet as of December 31, 2006.

 

/s/ DELOITTE & TOUCHE LLP

 

Parsippany, New Jersey

July 31, 2007

 

35

 


 

 

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 involve risks, uncertainties and assumptions. 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 similar expressions in this quarterly report on Form 10-Q. These forward-looking statements are subject to numerous assumptions, risks and uncertainties. Many of the factors that will determine these items are beyond our ability to control or predict. Factors that may cause actual results to differ materially from those contemplated by the forward-looking statements include, but are not limited to, those set forth in our Annual Report on Form 10-K for the year ended December 31, 2006 under “Forward Looking Statements” and “Item 1. Business – Certain Factors That May Adversely Affect Our Business and Operations.” 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. We expressly disclaim any responsibility to update forward-looking statements, whether as a result of new information, future events or otherwise. Accordingly, investors should use caution in relying on forward-looking statements, which are based on results and trends at the time they are made, to anticipate future results or trends.

 

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, 2007. 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, 2006 in Management’s Discussion and Analysis of Financial Condition. There have been no significant changes to our policies during 2007.

 

36

 


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”) for the following periods ending June 30, 2007:

 

 

 

 

Total Return (1)

 

 

 

Vornado

 

RMS

 

One-year

 

16.4%

 

12.1%

 

Three-years

 

116.8%

 

78.2%

 

Five-years

 

203.8%

 

134.0%

 

Ten-years

 

413.0%

 

240.0%

 

_________________________

 

(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.

 

Competition

 

We compete with a large number of real estate property owners and developers. Principal factors of competition are rent charged, attractiveness of location and quality and breadth of services provided. Our success depends upon, among other factors, trends of the national 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. Economic growth has been fostered, in part, by low interest rates, Federal tax cuts, and increases in government spending. To the extent economic growth stalls, we may experience lower occupancy rates, which may lead to lower initial rental rates, higher leasing costs and a corresponding decrease in our net income, funds from operations and cash flow. Alternatively, if economic growth is sustained, we may experience higher occupancy rates leading to higher initial rents and higher interest rates causing an increase in our weighted average cost of capital and a corresponding effect on our net income, funds from operations and cash flow. Our net income and funds from operations will also be affected by the seasonality of Toys’ business and competition from discount and mass merchandisers.

 

37

 


Overview (continued)

Quarter Ended June 30, 2007 Financial Results Summary  

 

Net income applicable to common shares for the quarter ended June 30, 2007 was $151,625,000, or $0.96 per diluted share, versus $148,765,000, or $0.99 per diluted share, for the quarter ended June 30, 2006. Net income for the quarters ended June 30, 2007 and 2006 includes certain items that affect comparability which are listed in the table on page 40. Net income for the quarter ended June 30, 2006 also includes $17,609,000 for our share of the net gain on sale of 1919 South Eads Street. The aggregate of these items, net of minority interest, increased net income applicable to common shares for the quarter ended June 30, 2007 by $63,589,000, or $0.39 per diluted share and increased net income for the quarter ended June 30, 2006 by $55,828,000, or $0.36 per diluted share.

 

Funds from operations applicable to common shares plus assumed conversions (“FFO”) for the quarter ended June 30, 2007 was $281,741,000, or $1.72 per diluted share, compared to $230,430,000, or $1.49 per diluted share, for the prior year’s quarter. FFO for the quarters ended June 30, 2007 and 2006 includes certain items that affect comparability which are listed in the table on page 40. The aggregate of these items, net of minority interest, increased FFO for the quarter ended June 30, 2007 by $63,141,000, or $0.39 per diluted share and increased FFO for the quarter ended June 30, 2006 by $39,908,000, or $0.26 per diluted share.

 

Net income per diluted share and FFO per diluted share for the quarter ended June 30, 2007 were negatively impacted by an increase in weighted average common shares outstanding over the prior year’s quarter of 9,348,000.

 

We did not recognize income on certain assets with an aggregate carrying amount of approximately $986,000,000 during the quarter ended June 30, 2007, because they were out of service for redevelopment. Assets under development include all or portions of the Bergen Town Center, 2101 L Street, Crystal Mall Two, Crystal Plaza Two, 1925 K Street, 220 Central Park South, 40 East 66th Street, and investments in joint ventures including our Beverly Connection and Wasserman ventures.

 

The percentage increase (decrease) in the same-store Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”) of our operating segments for the quarter ended June 30, 2007 over the quarter ended June 30, 2006 and the trailing quarter ended December 31, 2006 are summarized below.

 

 

Quarter Ended:

 

Office

 

 

 

 

 

Temperature

 

 

New York

 

Washington,
DC

 

Retail

 

Merchandise
Mart

 

Controlled
Logistics

 

June 30, 2007 vs. June 30, 2006

 

9.0%

 

5.0%

 

2.0%

(1)

(2.5%)

 

(0.7%)

 

June 30, 2007 vs. March 31, 2007

 

2.5%

 

3.7%

 

2.5%

 

2.5%

 

(1.4%)

 

 

_____________________

(1)

The same store increase would be 4.6% exclusive of the effect of tenants vacating 47,550 square feet of New York City retail space in December 2006, at an average rent of $61.00 per square foot. As of June 30, 2007, 10,600 of this square feet has been re-leased at an initial rent of $204.00 per square foot.

 

 

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

 

38

 


Overview (continued)

Six Months Ended June 30, 2007 Financial Results Summary  

 

Net income applicable to common shares for the six months ended June 30, 2007 was $304,260,000, or $1.92 per diluted share, versus $283,570,000, or $1.90 per diluted share, for the six months ended June 30, 2006. Net income for the six months ended June 30, 2007 and 2006 includes certain items that affect comparability which are listed in the table on the following page. Net income for the six months ended June 30, 2006 also includes $33,769,000 for our share of net gains on sale of real estate. The aggregate of these items, net of minority interest, increased net income applicable to common shares for the six months ended June 30, 2007 by $61,299,000, or $0.37 per diluted share and increased net income for the six months ended June 30, 2006 by $62,547,000, or $0.40 per diluted share.

 

Funds from operations applicable to common shares plus assumed conversions (“FFO”) for the six months ended June 30, 2007 was $551,906,000, or $3.36 per diluted share, compared to $442,346,000, or $2.86 per diluted share, for the prior year’s six months. FFO for the six months ended June 30, 2007 and 2006 include certain items that affect comparability which are listed in the table on the following page. The aggregate of these items, net of minority interest, increased FFO for the six months ended June 30, 2007 by $60,851,000, or $0.37 per diluted share and increased FFO for the six months ended June 30, 2006 by $33,040,000, or $0.21 per diluted share.

 

Net income per diluted share and FFO per diluted share for the six months ended June 30, 2007 were negatively impacted by an increase in weighted average common shares outstanding over the prior year’s six months of 9,559,000.

 

The percentage increase (decrease) in the same-store EBITDA of our operating segments for the six months ended June 30, 2007 over the six months ended June 30, 2006 is summarized below.

 

 

Six months Ended:

 

Office

 

 

 

 

 

Temperature

 

 

New York

 

Washington,
DC

 

Retail

 

Merchandise
Mart

 

Controlled
Logistics

 

June 30, 2007 vs. June 30, 2006

 

9.3%

 

5.6%

 

1.8%

(1)

(2.8%)

 

(0.7%)

 

 

_____________________

 

(1)

The same store increase would be 4.2% exclusive of the effect of tenants vacating 47,550 square feet of New York City retail space in December 2006, at an average rent of $61.00 per square foot. As of June 30, 2007, 10,600 of this square feet has been re-leased at an initial rent of $204.00 per square foot.

 

39

 


Overview (continued)

 

(Amounts in thousands)

 

For the Three Months
Ended June 30,

 

For the Six Months
Ended June 30,

 

 

 

2007

 

2006

 

2007

 

2006

 

Items that affect comparability (income)/expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

McDonalds common shares

 

$

(71,390

)

$

14,515

 

$

(74,613

)

$

8,215

 

Sears Holdings common shares

 

 

 

 

 

 

 

 

(18,611

)

GMH warrants

 

 

 

 

(4,105

)

 

 

 

16,370

 

Other

 

 

(684

)

 

 

 

(6,841

)

 

 

Alexander’s:

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock appreciation rights

 

 

(1,222

)

 

(4,836

)

 

(5,916

)

 

7,559

 

Net gain on sale of 731 Lexington Avenue condominiums

 

 

 

 

(2,722

)

 

 

 

(4,580

)

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

India Property Fund LP – organization costs

 

 

1,677

 

 

 

 

1,677

 

 

 

Costs of acquisition not consummated

 

 

 

 

 

 

8,807

 

 

 

Prepayment penalties and write-off of unamortized
financing costs

 

 

 

 

4,933

 

 

5,861

 

 

4,933

 

H Street litigation costs

 

 

 

 

2,093

 

 

1,891

 

 

3,561

 

Net gain on sale of Sears Canada common shares

 

 

 

 

(55,438

)

 

 

 

(55,438

)

Other, net

 

 

2,131

 

 

1,415

 

 

2,131

 

 

1,415

 

 

 

 

(69,488

)

 

(44,145

)

 

(67,003

)

 

(36,576

)

Minority limited partners’ share of above adjustments

 

 

6,347

 

 

4,237

 

 

6,152

 

 

3,536

 

Total items that affect comparability

 

$

(63,141

)

$

(39,908

)

$

(60,851

)

$

(33,040

)

 

 

40

 


Overview (continued)

2007 Acquisitions and Significant Investments

100 West 33rd Street, New York City (the “Manhattan Mall”)

 

On January 10, 2007, we acquired the Manhattan Mall for approximately $689,000,000 in cash. This mixed-use property is located on the entire Sixth Avenue block-front between 32nd and 33rd Streets in Manhattan and contains approximately 1,000,000 square feet, including 812,000 square feet of office space and 164,000 square feet of retail space. Included as part of the transaction are 250,000 square feet of additional air rights. The property is adjacent to our 1,400,000 square foot Hotel Pennsylvania. At closing, we completed a $232,000,000 financing secured by the property, which bears interest at LIBOR plus 0.55% (5.87% at June 30, 2007) and matures in two years with three one-year extension options. The operations of the office component of the property are included in the New York Office segment and the operations of the retail component are included in the Retail segment. We consolidate the accounts of this property into our consolidated financial statements from the date of acquisition.

 

Bruckner Plaza, Bronx, New York

 

On January 11, 2007, we acquired the Bruckner Plaza shopping center, and an adjacent parcel containing 114,000 square feet which is ground leased to a third party, for approximately $165,000,000 in cash. The property is located on Bruckner Boulevard in the Bronx, New York and contains 386,000 square feet of retail space. We consolidate the accounts of this property into our consolidated financial statements from the date of acquisition.

 

1290 Avenue of the Americas and 555 California Street 

 

On May 24, 2007, we acquired a 70% controlling interest in 1290 Avenue of the Americas, a 2,000,000 square foot Manhattan office building, located on the block-front between 51st and 52nd Street on Avenue of the Americas, and the 3-building 555 California Street complex (“555 California Street”) containing 1,800,000 square feet, known as the Bank of America Center, located at California and Montgomery Streets in San Francisco’s financial district. The purchase price for our 70% interest in the real estate was approximately $1.8 billion, consisting of $1.0 billion of cash and $797,000,000 of existing debt. Our share of the debt is comprised of $308,000,000 secured by 1290 Avenue of the Americas and $489,000,000 secured by 555 California Street. Our 70% interest was acquired through the purchase of all of the shares of a group of foreign companies that own, through U.S. entities, the 1% sole general partnership interest and a 69% limited partnership interest in the partnerships that own the two properties. The remaining 30% limited partnership interest is owned by Donald J. Trump. We consolidate the accounts of these properties into our consolidated financial statements from the date of acquisition.

 

In August 2005, Mr. Trump brought a lawsuit in the New York State Supreme Court against, among others, the general partners of the partnerships referred to above.   Mr. 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, which remains pending.  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.

 

 

41

 


Overview (continued)

1290 Avenue of the Americas and 555 California Street - continued

 

The following summarizes our allocation of the purchase price to the assets and liabilities acquired.

 

 

(Amounts in thousands)

 

 

 

 

Land

 

$

652,144

 

Building

 

 

1,219,968

 

Acquired above-market leases

 

 

33,205

 

Other assets

 

 

223,083

 

Acquired in-place leases

 

 

173,922

 

Assets acquired

 

 

2,302,322

 

Mortgage debt

 

 

812,380

 

Acquired below-market leases

 

 

223,764

 

Other liabilities

 

 

40,784

 

Liabilities acquired

 

 

1,076,928

 

Net assets acquired ($1.0 billion excluding
net working capital acquired and closing costs)

 

$

1,225,394

 

 

 

Our initial valuation of the assets and liabilities acquired (70% interest) is preliminary and subject to change within the one-year period from the date of closing, as additional valuation information becomes available.

 

The following table presents our pro forma condensed consolidated statements of income for the three and six months ended June 30, 2007 and 2006 as if the above transaction occurred on January 1, 2006. The unaudited pro forma information is not necessarily indicative of what our actual results would have been had the transaction been consummated on January 1, 2006, nor does it represent the results of operations for any future periods. In our opinion all adjustments necessary to reflect this transaction have been made.

 

 

 

 

Pro forma

 

Condensed Consolidated Statements of Income

 

For the Three Months
Ended June 30,

 

For the Six Months
Ended June 30,

 

(Amounts in thousands, except per share amounts)

 

2007

 

2006

 

2007

 

2006

 

Revenues

 

$

856,481

 

$

754,571

 

$

1,685,076

 

$

1,493,447

 

Income before allocation to limited partners

 

$

173,612

 

$

174,936

 

$

351,607

 

$

334,065

 

Minority limited partners’ interest in
the Operating Partnership

 

 

(16,547

)

 

(17,324

)

 

(33,724

)

 

(33,198

)

Perpetual preferred unit distributions of
the Operating Partnership

 

 

(4,819

)

 

(5,374

)

 

(9,637

)

 

(10,347

)

Net income

 

 

152,246

 

 

152,238

 

 

308,246

 

 

290,520

 

Preferred share dividends

 

 

(14,295

)

 

(14,404

)

 

(28,591

)

 

(28,811

)

Net income applicable to common shares

 

$

137,951

 

$

137,834

 

$

279,655

 

$

261,709

 

Net income per common share – basic

 

$

0.91

 

$

0.97

 

$

1.84

 

$

1.85

 

Net income per common share - diluted

 

$

0.87

 

$

0.92

 

$

1.77

 

$

1.76

 

 

42

 


Overview (continued)

H Street Building Corporation (“H Street”)

 

In July 2005, we acquired H Street, which owns a 50% interest in real estate assets located in Pentagon City, Virginia and Washington, DC. On April 30, 2007, we acquired the corporations that own the remaining 50% interest in these assets for approximately $383,000,000, consisting of $333,000,000 in cash and $50,000,000 of existing mortgages. These assets include twin office buildings located in Washington, DC, containing 577,000 square feet, and assets located in Pentagon City, Virginia comprised of 34 acres of land leased to three residential and retail operators, a 1,670 unit high-rise apartment complex and 10 acres of vacant land. In conjunction with this acquisition all existing litigation has been dismissed. Beginning on April 30, 2007, we consolidate the accounts of these entities into our consolidated financial statements and no longer account for them on the equity method.

 

Further, we have agreed to sell approximately 19.6 of the 34 acres of land to one of the existing ground lessees in two closings over a two-year period for approximately $220,000,000 in cash. The first closing was completed on May 11, 2007 for approximately $104,000,000. Our net gain on sale of $15,831,000 was deferred because the buyer’s cash down payment was not sufficient for gain recognition pursuant to Statement of Financial Accounting Standards (“SFAS”) No. 66 – Accounting For Sales of Real Estate, and will be recognized upon receipt of the remaining sale proceeds in the fourth quarter of 2007. In April 2007, we received letters from the two remaining ground lessees claiming a right of first offer on the sale of the land, one of which has since retracted its letter and reserved its rights under the lease. Discussions with both lessees are on-going.

 

Our total purchase price for 100% of the assets we will own, after the anticipated proceeds from the land sale, is $409,000,000, consisting of $286,000,000 in cash and $123,000,000 of existing mortgages.

 

Toys “R” Us Stores

 

On May 31, 2007, we acquired four properties from Toys “R” Us (“Toys”) for $12,242,000 in cash, which completed our September 2006 agreement to acquire 43 stores that were closed as part of Toys’ January 2006 store closing program. We consolidate the accounts of these properties into our consolidated financial statements from the date of acquisition. Our $1,045,000 share of Toys net gain on this transaction was recorded as an adjustment to the basis of our investment in Toys and was not recorded as income.

 

India Property Fund LP

 

In 2005 and 2006, we invested $94,200,000 in two joint ventures established to acquire, manage and develop real estate in India. On June 14, 2007, we committed to contribute $95,000,000 to a third venture, the India Property Fund, LP (the “Fund”), also established to acquire, manage and develop real estate in India. We satisfied $77,000,000 of our commitment by contributing our interest in one of the above mentioned joint ventures to the Fund. The Fund will seek to raise additional equity; as of June 30, 2007, we own 95% of the Fund and therefore consolidate the accounts of the Fund into our consolidated financial statements, pursuant to the requirements of FIN 46 (R) - Consolidation of Variable Interest Entities.  

 

 

43

 


Overview (continued)

 

Shopping Center Portfolio Acquisition

 

On June 26, 2007, we entered into an agreement to acquire a 15 shopping center portfolio aggregating approximately 1.9 million square feet. The properties are located primarily in Northern New Jersey and Long Island, New York. The purchase price is approximately $351,000,000, consisting of approximately $120,000,000 of cash, $89,000,000 of newly issued Vornado Realty L.P. redeemable preferred and common units and $142,000,000 of existing debt. On June 28, 2007, we completed the acquisition of five of the shopping centers for $116,561,000, consisting of $94,179,000 in cash, $15,993,000 in Vornado Realty L.P. preferred units and $6,389,000 of Vornado Realty L.P. common units. We consolidate the accounts of these properties into our consolidated financial statements from the date of acquisition. The closing of the remaining shopping centers is expected to occur in two additional tranches and be completed by the end of 2007, subject to customary closing conditions.

 

2007 Mezzanine Loan Activity:

 

Blackstone/Equity Office Properties Loan

 

On March 29, 2007, we acquired a 9.4% interest in a $772,600,000 mezzanine loan for $72,400,000 in cash. During April and May of 2007, we were repaid the $72,400,000 outstanding balance of the mezzanine loan in multiple principal payments, together with accrued interest of $506,000, which was recognized as “interest and other investment income” in the three months ended June 30, 2007.

 

Fortress Loan

 

In 2006, we acquired bonds for $99,500,000 in cash, representing a 7% interest in two margin loans aggregating $1.430 billion. On March 30, 2007, we were repaid $35,348,000, together with accrued interest of $2,205,000 and a prepayment premium of $177,000, which was recognized as “interest and other investment income” in the three months ended March 31, 2007. On July 10, 2007, an additional $13,221,000 was repaid, together with accrued interest of $27,000. The remaining balance of our investment in the bonds of $50,931,000, is due in December 2007.

 

MPH Mezzanine Loans

 

On June 5, 2007, we acquired a 42% interest in two mezzanine loans totaling $158,700,000, for $66,403,000 in cash. The loans bear interest at LIBOR plus 5.32% (10.64% at June 30, 2007) and mature in February 2008. The loans are subordinate to $2.9 billion of other debt and are secured by the equity interests in four New York City properties: Worldwide Plaza, 1540 Broadway office condominium, 527 Madison Avenue and Tower 56.

 

Other Investments:

 

The Lexington Master Limited Partnership (“Lexington MLP”)

 

On December 31, 2006, Newkirk Realty Trust (NYSE: NKT) was acquired in a merger by Lexington Corporate Properties Trust (“Lexington”) (NYSE: LXP), a real estate investment trust. We owned 10,186,991 limited partnership units (representing a 15.8% investment ownership interest) of Newkirk MLP, which was also acquired by Lexington as a subsidiary, and was renamed Lexington MLP. The units in Newkirk MLP, which we accounted for on the equity method, were converted on a 0.80 for 1 basis into limited partnership units of Lexington MLP, which we also account for on the equity method. The Lexington MLP units are exchangeable on a one-for-one basis into common shares of Lexington. We record our pro rata share of Lexington 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.

 

44

 


 

Overview (continued)

 

Downtown Crossing Joint Venture

 

On January 26, 2007, a joint venture in which we have a 50% interest, acquired the Filene’s property located in the Downtown Crossing district of Boston, Massachusetts for approximately $100,000,000 in cash, of which our share was $50,000,000. The venture plans to redevelop the property to include over 1,200,000 square feet, consisting of office, retail, condominium apartments and a hotel. The project is subject to governmental approvals. Our investment in the joint venture is accounted for under the equity method.

 

Investment in McDonald’s Corporation (“McDonalds”) (NYSE: MCD)

 

As of June 30, 2007, we own 858,000 common shares of McDonalds which we acquired in July 2005 for $25,346,000, an average price of $29.54 per share. These shares are recorded as marketable equity securities on our consolidated balance sheets and are classified as “available for sale.” Appreciation or depreciation in the fair market value of these shares is recorded as an increase or decrease in “accumulated other comprehensive income” in the shareholders’ equity section of our consolidated balance sheets and not recognized in income. At June 30, 2007, based on McDonalds’ closing stock price of $50.76 per share, $18,207,000 of appreciation in the value of these shares was included in “accumulated other comprehensive income” on our consolidated balance sheet.

 

As of June 30, 2007, we own 13,696,000 McDonalds common shares (“option shares”) through a series of privately negotiated transactions with a financial institution pursuant to which we purchased a call option and simultaneously sold a put option at the same strike price on McDonalds’ common shares. The option shares have a weighted-average strike price of $32.70 per share, or an aggregate of $447,822,000, expire on various dates between July 30, 2007 and September 10, 2007 and provide for net cash settlement. Under these agreements, the strike price for each pair of options increases at an annual rate of LIBOR plus 45 basis points (up to 95 basis points under certain circumstances) and is credited for the dividends received on the shares. The options provide us with the same economic gain or loss as if we had purchased the underlying common shares and borrowed the aggregate purchase price at an annual rate of LIBOR plus 45 basis points. Because these options are derivatives and do not qualify for hedge accounting treatment, the gains or losses resulting from the mark-to-market of the options at the end of each reporting period are recognized as an increase or decrease in “interest and other investment income” on our consolidated statements of income.

 

For the three and six months ended June 30, 2007, we recognized net gains of $71,390,000, and $74,613,000, respectively, representing the mark-to-market of the option shares to $50.76 per share, net of the expense resulting from the LIBOR charges. For the three and six months ended June 30, 2006, we recognized a net loss of $14,515,000 and $8,215,000, respectively, representing the mark-to-market of the option shares to $33.60 per share, net of the expense resulting from the LIBOR charges.

 

Our aggregate net gain from inception of this investment in 2005 through June 30, 2007 is $248,687,000.

 

 

 

45

 


Overview (continued)

2007 Financings:

 

On January 26, 2007, we completed a $678,000,000 financing of our Skyline Complex in Fairfax Virginia, consisting of eight office buildings containing 2,560,000 square feet. This loan bears interest only at 5.74% and matures in February 2017. We retained net proceeds of approximately $515,000,000 after repaying existing loans and closing costs, including $5,771,000 for prepayment penalties and defeasance costs which is included in “interest and debt expense” in the quarter ended June 30, 2007.

 

On May 11, 2007, we redeemed our $500,000,000 5.625% senior unsecured notes at the face amount plus accrued interest.

 

On May 14, 2007, we completed a $45,000,000 financing of our 866 UN Plaza property. The loan bears interest at LIBOR plus 0.40% and matures in May 2009. The net proceeds were used to repay the existing loan and closing costs.

 

2.85% Convertible Senior Debentures due 2027

 

On March 21, 2007, Vornado Realty Trust sold $1.4 billion aggregate principal amount of 2.85% convertible senior debentures due 2027, pursuant to an effective registration statement. The aggregate net proceeds from this offering, after underwriters’ discounts and expenses, were approximately $1.37 billion. The debentures are redeemable at our option beginning in 2012 for the principal amount plus accrued and unpaid interest. Holders of the debentures have the right to require us to repurchase their debentures in 2012, 2017, and 2022 and in certain other limited circumstances. The debentures are convertible, under certain circumstances, for cash and Vornado common shares at an initial conversion rate of 6.1553 common shares per $1,000 of principal amount of debentures. The initial conversion price is $162.46, which represents a premium of 30% over the March 21, 2007 closing price of $124.97 for our common shares. The principal amount of debentures will be settled for cash and the amount in excess of the principal defined as the conversion value will be settled in cash or, at our election, Vornado common shares.

 

We are amortizing the underwriters’ discount on a straight-line basis (which approximates the interest method) over the period from the date of issuance to the date of earliest redemption of April 1, 2012. Because the conversion option associated with the debentures when analyzed as a freestanding instrument meets the criteria to be classified as equity specified by paragraphs 12 to 32 of EITF 00-19 “Accounting for Derivative Financial Instruments Indexed to, and Potentially Settled in, a Company’s own Common Stock,” separate accounting for the conversion option under SFAS No. 133 “Accounting for Derivative Instruments and Hedging Activities” is not appropriate.

 

The net proceeds of the offering were contributed to the Operating Partnership in the form of an inter-company loan and the Operating Partnership guaranteed the payment of the debentures. The Operating Partnership used the net proceeds primarily for acquisitions and investments and for general corporate purposes.

 

On July 25, 2007, the FASB authorized a FASB Staff Position (the “proposed FSP”) that, if issued,would affect the accounting for our convertible and exchangeable senior debentures. If issued in the form expected, the proposed FSP would require that the initial debt proceeds from the sale of our convertible and exchangeable senior debentures be allocated between a liability component and an equity component. The resulting debt discount would be amortized over the period the debt is expected to be outstanding as additional interest expense. The proposed FSP is expected to be effective for fiscal years beginning after December 15, 2007, require retroactive application and  result in approximately $47,000,000 ($42,000,000 net of minority interest) of additional interest expense per annum.

 

46

 


Overview (continued)

The following table sets forth certain information for the properties we own directly or indirectly, including leasing activity. Tenant improvements and leasing commissions are presented below based on square feet leased during the period and on a per annum basis based on the weighted average term of the leases.

 

(Square feet and cubic feet in thousands)

 

Office

 

 

 

Merchandise Mart

 

Temperature

As of June 30, 2007:

 

New
York

 

Washington,
DC

 

Retail

 

Office

 

Showroom

 

Controlled
Logistics

Square feet/ cubic feet

 

 

15,962

 

 

17,900

 

 

21,053

 

 

2,756

 

 

6,330

 

18,940/

497,700

Number of properties

 

 

28

 

 

84

 

 

175

 

 

9

 

 

9

 

91

 

Occupancy rate

 

 

97.8%

 

 

93.2%

 

 

93.4%

 

 

96.3%

 

 

91.3%

 

70.4%

 

Leasing Activity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended June 30, 2007:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square feet

 

 

202

 

 

767

 

 

239

 

 

138

 

 

268

 

 

 

Initial rent (1)

 

$

75.10

 

$

33.37

 

$

30.24

 

$

23.18

 

$

26.27

 

 

 

Weighted average lease terms (years)

 

 

6.4

 

 

5.4

 

 

9.7

 

 

13.0

 

 

5.0

 

 

 

Rent per square foot – relet space:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square feet

 

 

154

 

 

647

 

 

69

 

 

138

 

 

259

 

 

 

Initial Rent (1)

 

$

81.53

 

$

33.29

 

$

35.30

 

$

23.18

 

$

26.29

 

 

 

Prior escalated rent

 

$

48.77

 

$

31.83

 

$

29.06

 

$

25.61

 

$

25.28

 

 

 

Percentage increase (decrease):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash basis

 

 

67.2%

(2)

 

4.6%

 

 

21.5%

 

 

(9.5%

)

 

4.0%

 

 

 

GAAP basis

 

 

63.8%

(2)

 

4.8%

 

 

27.2%

 

 

20.0%

 

 

15.9%

 

 

 

Rent per square foot – vacant space:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square feet

 

 

48

 

 

120

 

 

170

 

 

 

 

9

 

 

 

Initial rent (1)

 

$

54.47

 

$

33.82

 

$

28.16

 

$

 

$

25.83

 

 

 

Tenant improvements and leasing
commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per square foot

 

$

40.06

 

$

10.73

 

$

11.24

 

$

67.97

 

$

10.91

 

 

 

Per square foot per annum

 

$

6.23

 

$

1.99

 

$

1.15

 

$

5.23

 

$

2.18

 

 

 

Percentage of initial rent

 

 

8.3%

 

 

6.0%

 

 

3.8%

 

 

22.6%

 

 

8.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2007:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square feet

 

 

447

 

 

1,421

 

 

462

 

 

144

 

 

591

 

 

 

Initial rent (1)

 

$

66.91

 

$

35.62

 

$

35.02

 

$

23.77

 

$

25.44

 

 

 

Weighted average lease terms (years)

 

 

7.0

 

 

6.2

 

 

8.9

 

 

12.8

 

 

4.8

 

 

 

Rent per square foot – relet space:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square feet

 

 

390

 

 

1,058

 

 

189

 

 

144

 

 

581

 

 

 

Initial Rent (1)

 

$

68.98

 

$

33.68

 

$

46.78

 

$

23.77

 

$

25.44

 

 

 

Prior escalated rent

 

$

46.84

 

$

32.59

 

$

28.19

 

$

25.88

 

$

24.97

 

 

 

Percentage increase (decrease):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash basis

 

 

47.3%

 

 

3.3%

 

 

65.9%

(2)

 

(8.1%

)

 

1.9%

 

 

 

GAAP basis

 

 

55.1%

 

 

4.0%

 

 

41.6%

(2)

 

20.2%

 

 

13.0%

 

 

 

Rent per square foot – vacant space:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square feet

 

 

57

 

 

364

 

 

273

 

 

 

 

9

 

 

 

Initial rent (1)

 

$

52.75

 

$

41.25

 

$

26.67

 

$

 

$

25.83

 

 

 

Tenant improvements and leasing
commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per square foot

 

$

40.95

 

$

12.38

 

$

11.68

 

$

66.00

 

$

7.54

 

 

 

Per square foot per annum

 

$

5.85

 

$

2.00

 

$

1.32

 

$

5.16

 

$

1.57

 

 

 

Percentage of initial rent

 

 

8.7%

 

 

5.6%

 

 

3.8%

 

 

21.7%

 

 

6.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail space contained in office buildings
of the New York Office segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square feet/cubic feet

 

 

9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Initial Rent

 

$

103

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage increase over prior
escalated rent for relet space

 

 

110.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The information above does not include 555 California Street, in which we acquired a 70% interest on May 24, 2007, because its operations are included in the “Other” for segment reporting purposes. 555 California Street, located in San Francisco’s financial district, aggregates 1.8 million square feet and is 94.6% occupied as of June 30, 2007.

 

_________________________

See notes on following page.

 

 

 

47

 


Overview (continued)

 

(Square feet and cubic feet in thousands)

 

Office

 

 

 

Merchandise Mart

 

Temperature

 

 

New York

 

Washington,
DC

 

Retail

 

Office

 

Showroom

 

Controlled
Logistics

As of March 31, 2007:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square feet/ cubic feet

 

 

14,553

 

 

17,032

 

 

20,158

 

 

2,731

 

 

6,366

 

18,940/

497,700

Number of properties

 

 

27

 

 

81

 

 

163

 

 

9

 

 

9

 

91

 

Occupancy rate

 

 

97.9%

 

 

92.0%

 

 

93.5%

 

 

96.5%

 

 

92.4%

 

73.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2006:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square feet/ cubic feet

 

 

13,692

 

 

17,017

 

 

19,264

 

 

2,714

 

 

6,370

 

18,941

/497,800

Number of properties

 

 

25

 

 

81

 

 

158

 

 

9

 

 

9

 

91

 

Occupancy rate

 

 

97.5%

 

 

92.2%

 

 

92.7%

 

 

97.4%

 

 

93.6%

 

77.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 2006:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square feet/ cubic feet

 

 

13,122

 

 

17,649

 

 

17,558

 

 

2,701

 

 

6,366

 

17,417

/442,200

Number of properties

 

 

24

 

 

85

 

 

119

 

 

9

 

 

9

 

85

 

Occupancy rate

 

 

96.5%

 

 

92.2%

 

 

95.1%

 

 

97.4%

 

 

91.9%

 

73.7%

 

 

_______________________________

(1)

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

(2)

Because generally accepted accounting principles require 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.

 

 

48

 


Reconciliation of Net Income and EBITDA – Three Months Ended June 30, 2007 and 2006

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, 2007 and 2006.

 

(Amounts in thousands)

 

For the Three Months Ended June 30, 2007

 

 

 

 

 

Office

 

 

 

 

 

Temperature

 

 

 

 

 

 

 

Total

 

New
York

 

Washington,
DC

 

Retail

 

Merchandise
Mart

 

Controlled
Logistics

 

Toys

 

Other (2)

 

Property rentals

 

$

442,793

 

$

152,850

 

$

113,054

 

$

80,070

 

$

60,701

 

$

 

$

 

$

36,118

 

Straight-line rents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contractual rent increases

 

 

11,156

 

 

4,526

 

 

2,915

 

 

2,911

 

 

619

 

 

 

 

 

 

185

 

Amortization of free rent

 

 

10,497

 

 

5,726

 

 

3,760

 

 

239

 

 

560

 

 

 

 

 

 

212

 

Amortization of acquired below-
market leases, net

 

 

20,317

 

 

10,387

 

 

1,150

 

 

7,608

 

 

90

 

 

 

 

 

 

1,082

 

Total rentals

 

 

484,763

 

 

173,489

 

 

120,879

 

 

90,828

 

 

61,970

 

 

 

 

 

 

37,597

 

Temperature Controlled Logistics

 

 

206,474

 

 

 

 

 

 

 

 

 

 

206,474

 

 

 

 

 

Tenant expense reimbursements

 

 

77,370

 

 

29,642

 

 

10,772

 

 

28,887

 

 

5,526

 

 

 

 

 

 

2,543

 

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant cleaning fees

 

 

10,527

 

 

13,062

 

 

 

 

 

 

 

 

 

 

 

 

(2,535

)

Management and leasing fees

 

 

2,804

 

 

974

 

 

1,972

 

 

580

 

 

(19

)

 

 

 

 

 

(703

)

Lease termination fees

 

 

1,294

 

 

100

 

 

130

 

 

902

 

 

162

 

 

 

 

 

 

 

Other

 

 

10,225

 

 

4,242

 

 

3,911

 

 

301

 

 

2,441

 

 

 

 

 

 

(670

)

Total revenues

 

 

793,457

 

 

221,509

 

 

137,664

 

 

121,498

 

 

70,080

 

 

206,474

 

 

 

 

36,232

 

Operating expenses

 

 

392,757

 

 

93,287

 

 

44,961

 

 

41,688

 

 

33,279

 

 

163,768

 

 

 

 

15,774

 

Depreciation and amortization

 

 

132,457

 

 

36,744

 

 

29,219

 

 

22,109

 

 

11,391

 

 

20,412

 

 

 

 

12,582

 

General and administrative

 

 

59,555

 

 

5,502

 

 

6,034

 

 

6,329

 

 

6,983

 

 

9,757

 

 

 

 

24,950

 

Costs of acquisition not consummated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total expenses

 

 

584,769

 

 

135,533

 

 

80,214

 

 

70,126

 

 

51,653

 

 

193,937

 

 

 

 

53,306

 

Operating income (loss)

 

 

208,688

 

 

85,976

 

 

57,450

 

 

51,372

 

 

18,427

 

 

12,537

 

 

 

 

(17,074

)

Income applicable to Alexander’s

 

 

9,484

 

 

190

 

 

 

 

164

 

 

 

 

 

 

 

 

9,130

 

Loss applicable to Toys “R” Us

 

 

(20,029

)

 

 

 

 

 

 

 

 

 

 

 

(20,029

)

 

 

Income from partially owned entities

 

 

8,593

 

 

1,111

 

 

3,743

 

 

2,093

 

 

448

 

 

398

 

 

 

 

800

 

Interest and other investment income

 

 

120,513

 

 

469

 

 

742

 

 

117

 

 

93

 

 

820

 

 

 

 

118,272

 

Interest and debt expense

 

 

(156,179

)

 

(32,113

)

 

(30,149

)

 

(19,775

)

 

(13,048

)

 

(16,257

)

 

 

 

(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

 

 

4,349

 

 

(569

)

 

 

 

11

 

 

 

 

3,003

 

 

 

 

1,904

 

Income (loss) before income taxes

 

 

191,197

 

 

55,064

 

 

31,786

 

 

33,982

 

 

5,920

 

 

501

 

 

(20,029

)

 

83,973

 

Provision for income taxes

 

 

(3,566

)

 

 

 

(1,825

)

 

(182

)

 

(241

)

 

(1,058

)

 

 

 

(260

)

Income (loss) from
continuing operations

 

 

187,631

 

 

55,064

 

 

29,961

 

 

33,800

 

 

5,679

 

 

(557

)

 

(20,029

)

 

83,713

 

(Loss) income from discontinued
operations, net

 

 

(40

)

 

 

 

 

 

(44

)

 

 

 

 

 

 

 

4

 

Income (loss) before allocation to
minority limited partners

 

 

187,591

 

 

55,064

 

 

29,961

 

 

33,756

 

 

5,679

 

 

(557

)

 

(20,029

)

 

83,717

 

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

 

 

55,064

 

 

29,961

 

 

33,756

 

 

5,679

 

 

(557

)

 

(20,029

)

 

62,046

 

Interest and debt expense (1)

 

 

202,843

 

 

31,831

 

 

32,095

 

 

22,478

 

 

13,264

 

 

7,735

 

 

40,984

 

 

54,456

 

Depreciation and amortization(1)

 

 

165,990

 

 

36,600

 

 

32,831

 

 

22,912

 

 

11,525

 

 

9,740

 

 

33,303

 

 

19,079

 

Income tax expense (1)

 

 

(8,071

)

 

1,100

 

 

3,789

 

 

182

 

 

241

 

 

504

 

 

(14,934

)

 

1,047

 

EBITDA

 

$

526,682

 

$

124,595

 

$

98,676

 

$

79,328

 

$

30,709

 

$

17,422

 

$

39,324

 

$

136,628

 

 

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 of expense for our share of India Property Fund LP organization costs.

 

___________________

See notes on page 51.

 

49

 


 

Reconciliation of Net Income and EBITDA – Three Months Ended June 30, 2007 and 2006 (continued)

 

(Amounts in thousands)

 

For the Three Months Ended June 30, 2006

 

 

 

 

 

Office

 

 

 

 

 

Temperature

 

 

 

 

 

 

 

Total

 

New
York

 

Washington,
DC

 

Retail

 

Merchandise
Mart

 

Controlled
Logistics

 

Toys

 

Other (2)

 

Property rentals

 

$

372,192

 

$

120,115

 

$

103,010

 

$

64,541

 

$

61,885

 

$

 

$

 

$

22,641

 

Straight-line rents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contractual rent increases

 

 

7,991

 

 

1,994

 

 

2,320

 

 

2,101

 

 

1,597

 

 

 

 

 

 

(21

)

Amortization of free rent

 

 

9,621

 

 

1,927

 

 

6,089

 

 

1,263

 

 

342

 

 

 

 

 

 

 

Amortization of acquired below-
market leases, net

 

 

3,672

 

 

(11

)

 

946

 

 

2,338

 

 

(93

)

 

 

 

 

 

492

 

Total rentals

 

 

393,476

 

 

124,025

 

 

112,365

 

 

70,243

 

 

63,731

 

 

 

 

 

 

23,112

 

Temperature Controlled Logistics

 

 

187,047

 

 

 

 

 

 

 

 

 

 

187,047

 

 

 

 

 

Tenant expense reimbursements

 

 

60,920

 

 

23,805

 

 

6,511

 

 

25,059

 

 

4,915

 

 

 

 

 

 

630

 

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant cleaning fees

 

 

7,511

 

 

9,819

 

 

 

 

 

 

 

 

 

 

 

 

(2,308

)

Management and leasing fees

 

 

2,534

 

 

258

 

 

1,885

 

 

360

 

 

31

 

 

 

 

 

 

 

Lease termination fees

 

 

5,907

 

 

5,388

 

 

5

 

 

 

 

514

 

 

 

 

 

 

 

Other

 

 

5,637

 

 

2,296

 

 

1,920

 

 

80

 

 

1,341

 

 

 

 

 

 

 

Total revenues

 

 

663,032

 

 

165,591

 

 

122,686

 

 

95,742

 

 

70,532

 

 

187,047

 

 

 

 

21,434

 

Operating expenses

 

 

319,851

 

 

72,046

 

 

36,494

 

 

31,688

 

 

22,514

 

 

145,896

 

 

 

 

11,213

 

Depreciation and amortization

 

 

98,880

 

 

22,917

 

 

29,902

 

 

12,407

 

 

11,104

 

 

17,921

 

 

 

 

4,629

 

General and administrative

 

 

51,715

 

 

4,140

 

 

7,846

 

 

5,294

 

 

7,045

 

 

9,606

 

 

 

 

17,784

 

Total expenses

 

 

470,446

 

 

99,103

 

 

74,242

 

 

49,389

 

 

40,663

 

 

173,423

 

 

 

 

33,626

 

Operating income (loss)

 

 

192,586

 

 

66,488

 

 

48,444

 

 

46,353

 

 

29,869

 

 

13,624

 

 

 

 

(12,192

)

Income applicable to Alexander’s

 

 

14,750

 

 

186

 

 

 

 

178

 

 

 

 

 

 

 

 

14,386

 

Loss applicable to Toys “R” Us

 

 

(7,884

)

 

 

 

 

 

 

 

 

 

 

 

(7,884

)

 

 

Income from partially owned entities

 

 

14,635

 

 

1,166

 

 

5,058

 

 

2,188

 

 

445

 

 

369

 

 

 

 

5,409

 

Interest and other investment income

 

 

16,623

 

 

180

 

 

378

 

 

353

 

 

66

 

 

1,364

 

 

 

 

14,282

 

Interest and debt expense

 

 

(120,822

)

 

(20,848

)

 

(26,187

)

 

(24,131

)

 

(3,542

)

 

(18,452

)

 

 

 

(27,662

)

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

 

 

56,947

 

 

 

 

 

 

 

 

 

 

 

 

 

 

56,947

 

Minority interest of partially owned
entities

 

 

3,118

 

 

 

 

 

 

29

 

 

1

 

 

2,847

 

 

 

 

241

 

Income (loss) before income taxes

 

 

169,953

 

 

47,172

 

 

27,693

 

 

24,970

 

 

26,839

 

 

(248

)

 

(7,884

)

 

51,411

 

Provision for income taxes

 

 

(848

)

 

 

 

(602

)

 

 

 

(78

)

 

(168

)

 

 

 

 

Income (loss) from continuing operations

 

 

169,105

 

 

47,172

 

 

27,091

 

 

24,970

 

 

26,761

 

 

(416

)

 

(7,884

)

 

51,411

 

Income (loss) from discontinued
operations, net

 

 

16,762

 

 

 

 

16,807

 

 

(42

)

 

(3

)

 

 

 

 

 

 

Income (loss) before allocation to
minority limited partners

 

 

185,867

 

 

47,172

 

 

43,898

 

 

24,928

 

 

26,758

 

 

(416

)

 

(7,884

)

 

51,411

 

Minority limited partners’ interest
in the Operating Partnership

 

 

(17,324

)

 

 

 

 

 

 

 

 

 

 

 

 

 

(17,324

)

Perpetual preferred unit
distributions of the
Operating Partnership

 

 

(5,374

)

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,374

)

Net income (loss)

 

 

163,169

 

 

47,172

 

 

43,898

 

 

24,928

 

 

26,758

 

 

(416

)

 

(7,884

)

 

28,713

 

Interest and debt expense (1)

 

 

171,778

 

 

21,523

 

 

30,315

 

 

27,118

 

 

3,762

 

 

8,779

 

 

44,348

 

 

35,933

 

Depreciation and amortization(1)

 

 

133,377

 

 

23,850

 

 

34,724

 

 

13,320

 

 

11,245

 

 

8,553

 

 

32,522

 

 

9,163

 

Income tax (benefit) expense (1)

 

 

(28,642

)

 

 

 

3,620

 

 

 

 

78

 

 

81

 

 

(32,522

)

 

101

 

EBITDA

 

$

439,682

 

$

92,545

 

$

112,557

 

$

65,366

 

$

41,843

 

$

16,997

 

$

36,464

 

$

73,910

 

 

Washington, DC office EBITDA includes a net gain on sale of real estate of $17,609. In addition, the Other segment EBITDA includes a $55,438 net gain on sale of marketable equity securities and a $10,410 net loss on mark-to-market of derivative instruments.

 

______________________________

See notes on following page.

 

50

 


 

 

Reconciliation of Net Income and EBITDA – Three Months Ended June 30, 2007 and 2006 (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,

 

 

 

2007

 

2006

 

Alexander’s (see page 55)

 

$

17,166

 

$

21,970

 

Hotel Pennsylvania

 

 

11,177

 

 

7,872

 

555 California Street 

 

 

6,349

 

 

 

Lexington MLP, formerly Newkirk MLP (see page 44)

 

 

5,984

 

 

8,467

 

GMH

 

 

4,177

 

 

(1)

Industrial warehouses

 

 

823

 

 

1,509

 

Other investments

 

 

1,841

 

 

3,789

 

 

 

 

47,517

 

 

43,607

 

Investment income and other

 

 

131,772

 

 

69,490

 

Corporate general and administrative expenses

 

 

(20,990

)

 

(16,489

)

Minority limited partners’ interest in the Operating Partnership

 

 

(16,852

)

 

(17,324

)

Perpetual preferred unit distributions of the Operating Partnership

 

 

(4,819

)

 

(5,374

)

 

 

$

136,628

 

$

73,910

 

___________________________

 

 

(1)

Does not include any income or loss as GMH had delayed the filing of its Form 10-Q until after we filed our Form 10-Q for the quarter ended June 30, 2006. See page 55 for further details.

 

51

 


Results of Operations – Three Months Ended June 30, 2007 and 2006

Revenues

Our revenues, which consist of property rentals, tenant expense reimbursements, Temperature Controlled Logistics revenues, hotel revenues, trade shows revenues, amortization of acquired below market leases, net of above market leases pursuant to SFAS No. 141 and 142, and fee income, were $793,457,000 for the three months ended June 30, 2007, compared to $663,032,000 for the prior year’s three months, an increase of $130,425,000. Below are the details of the increase (decrease) by segment:

 

(Amounts in thousands)

 

 

 

Office

 

 

 

 

 

Temperature

 

 

 

Property rentals:

 

Total

 

New
York

 

Washington,
DC

 

Retail

 

Merchandise
Mart

 

Controlled
Logistics

 

Other

 

Increase (decrease) due to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Manhattan Mall

 

$

13,094

 

$

8,833

 

$

 

$

4,261

 

$

 

$

 

$

 

555 California Street 

 

 

10,519

 

 

 

 

 

 

 

 

 

 

 

 

10,519

 

1290 Avenue of the Americas

 

 

10,403

 

 

10,403

 

 

 

 

 

 

 

 

 

 

 

H Street – (consolidated from
May 1, 2007, vs. equity method
prior)

 

 

9,685

 

 

 

 

9,685

 

 

 

 

 

 

 

 

 

350 Park Avenue

 

 

8,065

 

 

8,065

 

 

 

 

 

 

 

 

 

 

 

Former Toys “R” Us stores

 

 

5,386

 

 

 

 

 

 

5,386

 

 

 

 

 

 

 

Bruckner Plaza

 

 

1,854

 

 

 

 

 

 

1,854

 

 

 

 

 

 

 

1540 Broadway

 

 

1,700

 

 

193

 

 

 

 

1,507

 

 

 

 

 

 

 

Other

 

 

7,192

 

 

 

 

(10

)

 

2,180

 

 

5,059

 

 

 

 

(37

)

Development/Redevelopment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2101 L Street – taken out of service

 

 

(2,208

)

 

 

 

(2,208

)

 

 

 

 

 

 

 

 

Crystal Mall 2 – taken out of service

 

 

(2,054

)

 

 

 

(2,054

)

 

 

 

 

 

 

 

 

Bergen Town Center – partially taken
out of service

 

 

(187

)

 

 

 

 

 

(187

)

 

 

 

 

 

 

Springfield Mall – partially taken out
of service

 

 

(294

)

 

 

 

 

 

(294

)

 

 

 

 

 

 

Other

 

 

(142

)

 

 

 

(17

)

 

(125

)

 

 

 

 

 

 

Amortization of acquired below market
leases, net

 

 

16,645

 

 

10,398

 

 

204

 

 

5,270

 

 

183

 

 

 

 

590

 

Operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel Pennsylvania

 

 

3,944

 

 

 

 

 

 

 

 

 

 

 

 

3,944

(1)

Trade shows

 

 

(6,599

)

 

 

 

 

 

 

 

(6,599

) (2)

 

 

 

 

Leasing activity (see page 47)

 

 

14,284

 

 

11,572

 

 

2,914

 

 

733

 

 

(404

)

 

 

 

(531

)

Total increase (decrease) in property rentals

 

 

91,287

 

 

49,464

 

 

8,514

 

 

20,585

 

 

(1,761

)

 

 

 

14,485

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Temperature Controlled Logistics:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase due to acquisitions
(ConAgra warehouses)

 

 

6,936

 

 

 

 

 

 

 

 

 

 

6,936

 

 

 

Increase due to operations

 

 

12,491

 

 

 

 

 

 

 

 

 

 

12,491

(3)

 

 

Total increase

 

 

19,427

 

 

 

 

 

 

 

 

 

 

19,427

 

 

 

Tenant expense reimbursements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase due to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions/development

 

 

8,906

 

 

4,890

 

 

644

 

 

1,997

 

 

 

 

 

 

1,375

 

Operations

 

 

7,544

 

 

947

 

 

3,617

 

 

1,831

 

 

611

 

 

 

 

538

 

Total increase in tenant expense
reimbursements

 

 

16,450

 

 

5,837

 

 

4,261

 

 

3,828

 

 

611

 

 

 

 

1,913

 

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease cancellation fee income

 

 

(4,613

)

 

(5,288

)(4)

 

125

 

 

902

 

 

(352

)

 

 

 

 

Management and leasing fees

 

 

270

 

 

716

 

 

87

 

 

220

 

 

(50

)

 

 

 

(703

)

BMS Cleaning fees

 

 

3,016

 

 

3,243

 

 

 

 

 

 

 

 

 

 

(227

)

Other

 

 

4,588

 

 

1,946

 

 

1,991

 

 

221

 

 

1,100

 

 

 

 

(670

)

Total increase (decrease) in fee and
other income

 

 

3,261

 

 

617

 

 

2,203

 

 

1,343

 

 

698

 

 

 

 

(1,600

)

Total increase (decrease) in revenues

 

$

130,425

 

$

55,918

 

$

14,978

 

$

25,756

 

$

(452

)

$

19,427

 

$

14,798

 

______________________________

See Notes on the following page.

 

52

 


Results of Operations – Three Months Ended June 30, 2007 and 2006 (continued)

 

Notes to the preceding tabular information:

 

(1)

Revenue per available room (“REVPAR”) was $139.21 for the three months ended June 30, 2007 compared to $114.61 for the prior year’s quarter.

 

(2)

The prior year’s three months includes $7,264 for two trade shows which were held in the first quarter of 2007.

 

(3)

Primarily from (i) a $9,213 increase in transportation operations resulting from new transportation business in connection with the acquisition of the ConAgra warehouses in the fourth quarter of 2006, and (ii) a $3,031 increase in managed warehouse operations (resulting in a $112 increase in EBITDA) as a result of a new management contract beginning in March 2007. See page 54 for a discussion of AmeriCold’s gross margin.

 

(4)

Primarily due to lease termination fee income received from MONY Life Insurance Company in connection with the termination of their 289,000 square foot lease at 1740 Broadway in 2006.

 

 

53

 


Results of Operations – Three Months Ended June 30, 2007 and 2006 (continued)

 

Expenses

Our expenses, which consist of operating, depreciation and amortization and general and administrative expenses, were $584,769,000 for the three months ended June 30, 2007, compared to $470,446,000 for the prior year’s three months, an increase of $114,323,000. Below are the details of the increase (decrease) by segment:

 

(Amounts in thousands)

 

 

 

Office

 

 

 

 

 

Temperature

 

 

 

Operating:

 

Total

 

New
York

 

Washington,
DC

 

Retail

 

Merchandise
Mart

 

Controlled
Logistics

 

Other

 

Increase (decrease) due to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Manhattan Mall

 

$

6,149

 

$

3,594

 

$

 

$

2,555

 

$

 

$

 

$

 

1290 Avenue of the Americas

 

 

5,247

 

 

5,247

 

 

 

 

 

 

 

 

 

 

 

H Street – (consolidated from May 1, 2007 vs.
equity method prior)

 

 

5,022

 

 

 

 

5,022

 

 

 

 

 

 

 

 

 

350 Park Avenue

 

 

4,201

 

 

4,201

 

 

 

 

 

 

 

 

 

 

 

Former Toys stores

 

 

3,805

 

 

 

 

 

 

3,805

 

 

 

 

 

 

 

555 California Street 

 

 

3,771

 

 

 

 

 

 

 

 

 

 

 

 

3,771

 

1540 Broadway

 

 

1,103

 

 

311

 

 

 

 

792

 

 

 

 

 

 

 

Bruckner Plaza

 

 

860

 

 

 

 

 

 

860

 

 

 

 

 

 

 

Other

 

 

16,151

 

 

 

 

(132

)

 

1,163

 

 

7,914

 

 

7,240

 

 

(34

)

Development/Redevelopment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Springfield Mall – partially taken out of service

 

 

(1,021

)

 

 

 

 

 

(1,021

)

 

 

 

 

 

 

2101 L Street – taken out of service

 

 

(1,073

)

 

 

 

(1,073

)

 

 

 

 

 

 

 

 

Crystal Mall 2 – taken out of service

 

 

(414

)

 

 

 

(414

)

 

 

 

 

 

 

 

 

Bergen Town Center – partially taken out of service

 

 

(775

)

 

 

 

 

 

(775

)

 

 

 

 

 

 

Other

 

 

(2,535

)

 

 

 

(6

)

 

(77

)

 

 

 

(2,452

)

 

 

Hotel activity

 

 

986

 

 

 

 

 

 

 

 

 

 

 

 

986

 

Trade shows activity

 

 

(2,473

)

 

 

 

 

 

 

 

(2,473

)(1)

 

 

 

 

Operations

 

 

33,902

 

 

7,888

 

 

5,070

 

 

2,698

 

 

5,324

 

 

13,084

(2)

 

(162

)

Total increase in operating expenses

 

 

72,906

 

 

21,241

 

 

8,467

 

 

10,000

 

 

10,765

 

 

17,872

 

 

4,561

 

Depreciation and amortization:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) due to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions/Development

 

 

25,165

 

 

10,724

 

 

1,052

 

 

8,009

 

 

 

 

1,589

 

 

3,791

 

Operations (due to additions to buildings and
improvements)

 

 

8,412

 

 

3,103

 

 

(1,735

)

 

1,693

 

 

287

 

 

902

 

 

4,162

 

Total increase (decrease) in depreciation and amortization

 

 

33,577

 

 

13,827

 

 

(683

)

 

9,702

 

 

287

 

 

2,491

 

 

7,953

 

General and administrative:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) due to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions/Development and Other

 

 

6,223

 

 

977

 

 

329

 

 

715

 

 

 

 

2,452

 

 

1,750

(3)

Operations

 

 

1,617

 

 

385

 

 

(2,141

)

 

320

 

 

(62

)

 

(2,301

)(4)

 

5,416

(5)

Total increase (decrease) in general and administrative

 

 

7,840

 

 

1,362

 

 

(1,812

)

 

1,035

 

 

(62

)

 

151

 

 

7,166

 

Total increase in expenses

 

$

114,323

 

$

36,430

 

$

5,972

 

$

20,737

 

$

10,990

 

$

20,514

 

$

19,680

 

 

__________________________

 

(1)

The prior year’s three months includes $2,295 for two trade shows which were held in the first quarter of 2007.

 

(2)

AmeriCold’s gross margin from comparable warehouses was $37,565 or 33.7%, for the quarter ended June 30, 2007, compared to $37,841 or 33.5% for the quarter ended June 30, 2006, a decrease of $276. Gross margin from transportation management services, managed warehouses and other non-warehouse activities was $4,660 for the quarter ended June 30, 2007, compared to $4,560 for the quarter ended June 30, 2006, and increase of $100.

 

(3)

Primarily from India Property Fund organization costs in the current quarter.

 

(4)

Primarily from a higher bonus accrual in the prior year’s quarter.

 

(5)

Primarily from a $3,170 increase in amortization of stock-based compensation, including $1,493 from the 2006 Out-Performance Plan and $500 of expense from an adjustment to outstanding stock option awards for special dividends paid.

 

 

 

54

 


Results of Operations – Three Months Ended June 30, 2007 and 2006 (continued)

 

Income Applicable to Alexander’s

 

Our 32.8% share of Alexander’s net income (comprised of equity in net income or loss, management, leasing, development and commitment fees) was $9,484,000 for the three months ended June 30, 2007, compared to $14,750,000 for the prior year’s three months, a decrease of $5,266,000. This decrease was primarily due to $1,222,000 for our share of income in the current quarter for the reversal of accrued stock appreciation rights compensation expense as compared to $4,836,000 of income in the prior year’s quarter, $2,722,000 for our share of Alexander’s net gain on sale of 731 Lexington Avenue condominiums in the prior year’s quarter, partially offset by an increase of $1,074,000 in development fees in the current quarter.

 

Loss Applicable to Toys

 

Our 32.8% share of Toys’ financial results (comprised of our share of Toys’ net loss, interest income on loans receivable, and management fees) for the three months ended June 30, 2007 and June 30, 2006 are for Toys fiscal quarters ended May 5, 2007 and April 29, 2006, respectively. In the three months ended June 30, 2007, our loss applicable to Toys was $20,029,000, or $34,963,000 before our share of Toys’ income tax benefit, as compared to $7,884,000, or $40,405,000 before our share of Toys’ income tax benefit in the prior year’s three months. The decrease in our loss applicable to Toys’ before income tax benefit of $5,442,000 results primarily from (i) an increase in Toys’ net sales due to improvements in comparable store sales across all divisions and benefits in foreign currency translation (comparable store sales increases were 5.1% for Toys “R” Us – U.S., 3.9% for Toys “R” Us – International, and 2.8% for Babies “R” Us), (ii) a charge in the prior year’s quarter for the write off of deferred financing costs resulting from the prepayment of debt, partially offset by, (iii) an increase in selling, general and administrative expenses as a result of higher store support center expenses, payroll expenses and advertising expenses, which as a percentage of net sales were 30.7% and 30.8% for the quarters ended May 5, 2007 and April 29, 2006, respectively.

 

55

 


Results of Operations – Three Months Ended June 30, 2007 and 2006 (continued)

 

Income from Partially Owned Entities

Summarized below are the components of income from partially owned entities for the three months ended June 30, 2007 and 2006.

 

Equity in Net Income (Loss):

 

For The Three Months
Ended June 30,

 

(Amounts in thousands)

 

2007

 

2006

 

H Street non-consolidated subsidiaries:

 

 

 

 

 

50% share of equity in net income (1)

 

$

3,089

 

$

4,311

(2)

 

 

 

 

 

 

 

 

Beverly Connection:

 

 

 

 

 

 

 

50% share of equity in net loss

 

 

(1,062

)

 

(2,056

)

Interest and fee income

 

 

2,330

 

 

3,405

 

 

 

 

1,268

 

 

1,349

 

GMH Communities L.P:

 

 

 

 

 

 

 

13.5% in 2007 and 11.3% in 2006 share of equity in net income (3)

 

 

31

 

 

(3)

 

 

 

 

 

 

 

 

Lexington MLP, formerly Newkirk MLP:

 

 

 

 

 

 

 

7.1% in 2007 and 15.8% in 2006 share of equity in net (loss) income (4)

 

 

(242

) (5)

 

4,370

 

 

 

 

 

 

 

 

 

Other (6)

 

 

4,447

 

 

4,605

 

 

 

$

8,593

 

$

14,635

 

________________________

 

(1)

On April 30, 2007, we acquired the corporations that own the remaining 50% interest in these assets and we now consolidate the accounts of these entities into our consolidated financial statements and no longer account for them under the equity method on a one-quarter lag basis. See page 43 for details.

 

 

(2)

Prior to the quarter ended June 30, 2006, two 50% owned entities that were contesting our acquisition of H Street impeded access to their financial information and accordingly, we were unable to record our pro rata share of their earnings. During the quarter ended June 30, 2006, we recognized equity in net income of $4,311 from these entities of which $2,731 was for the periods from July 20, 2005 (date of acquisition) to December 31, 2005 and $1,580 was for the quarter ended March 31, 2006.

 

 

(3)

We record our pro rata share of GMH’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 GCT files its financial statements. Our “equity in net income or loss from partially owned entities” for the three months ended June 30, 2006 did not include any income or loss related to GMH’s first quarter of 2006 because GMH had delayed the filing of its quarterly report on Form 10-Q for the quarter ended March 31, 2006 until September 15, 2006.

 

 

(4)

Beginning on January 1, 2007, 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. Prior to the January 1, 2007, we recorded our pro rata share of Newkirk MLP’s (Lexington MLP’s predecessor) quarterly earnings current in our same quarter. Accordingly, our “equity in net income or loss from partially owned entities” for the three months ended June 30, 2007 includes our share of Lexington MLP’s net income or loss for its first quarter ended March 31, 2007.

 

 

(5)

The variance from the prior year’s quarter is primarily due to higher depreciation expense and amortization of above market lease intangibles in the current quarter as a result of Lexington’s purchase price accounting adjustments in connection with the merger of Newkirk MLP on December 31, 2006.

 

 

(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.

 

56

 


Results of Operations – Three Months Ended June 30, 2007 and 2006 (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 $120,513,000 for the three months ended June 30, 2007, compared to $16,623,000 for the prior year’s three months, an increase of $103,890,000. This increase resulted primarily from:

 

(Amounts in thousands)

 

 

 

 

McDonalds derivative position – net gain of $71,390 this quarter compared to a net loss of
$14,515 in the prior year’s quarter

 

$

85,905

 

Increase in interest income from higher average cash balances
($1,670,000 this quarter, compared to $550,000 in the prior year’s quarter)

 

 

15,361

 

GMH warrants derivative position – net gain of $4,105 in the prior year’s quarter
(converted to GCT common shares in the second quarter of 2006)

 

 

(4,105

)

Other, net – primarily due to interest income on higher average loans receivable

 

 

6,729

 

 

 

$

103,890

 

 

Interest and Debt Expense

Interest and debt expense was $156,179,000 for the three months ended June 30, 2007, compared to $120,822,000 for the prior year’s three months, an increase of $35,357,000. This increase was primarily due to (i) $32,476,000 from a $3.0 billion increase in outstanding mortgage debt due to property acquisitions, new property financings and refinancings, (ii) $21,249,000 from the November 20, 2006 issuance of $1 billion convertible senior debentures and the March 21, 2007 issuance of $1.4 billion convertible senior debentures, partially offset by (iii) a $11,422,000 increase in the amount of capitalized interest in connection with properties under development and (iv) $7,046,000 of expense arising from the prepayment of debt in the prior year’s quarter.

 

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

Net gain on disposition of wholly owned and partially owned assets other than depreciable real estate was $15,778,000 and $56,947,000 for the three months ended June 30, 2007, and 2006, respectively, and represent net gains on sale of marketable securities in each period.

 

Minority Interest of Partially Owned Entities

Minority interest of partially owned entities was income of $4,349,000 for the three months ended June 30, 2007, compared to $3,118,000 of income for the prior year’s three 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, the 555 California Street complex, AmeriCold, 220 Central Park South, Wasserman and the Springfield Mall.

 

Provision for Income Taxes

Provision for income taxes was $3,566,000 for the three months ended June 30, 2007, compared to $848,000 for the prior year’s three months, an increase of $2,718,000. This increase results primarily from $1,318,000 from two H Street corporations which we consolidate as of April 30, 2007, the date we acquired the remaining 50% of these corporations we did not previously own (we previously accounted for our 50% interest on the equity method). Beginning on January 1, 2008, these corporations will elect to be treated as real estate investment trusts under Sections 856-860 of the Internal Revenue Code of 1986, as amended, which will eliminate their Federal income tax provision to the extent that 100% of their taxable income is distributed to shareholders.

 

(Loss) Income From Discontinued Operations

The combined results of operations of the assets related to discontinued operations for the three months ended June 30, 2007 and 2006 include the operating expenses of our Vineland, New Jersey property; and 1919 South Eads Street in Arlington, Virginia, which was sold on June 22, 2006.

(Amounts in thousands)

 

For the Three Months
Ended June 30,

 

 

 

2007

 

2006

 

Revenues

 

$

 

$

266

 

Expenses

 

 

40

 

 

1,113

 

Net loss

 

 

(40

)

 

(847

)

Net gain on sale of 1919 South Eads Street

 

 

 

 

17,609

 

(Loss) income from discontinued operations

 

$

(40

)

$

16,762

 

 

57

 


Results of Operations – Three Months Ended June 30, 2007 and 2006 (continued)

EBITDA by Segment

Below are the details of the changes in EBITDA by segment for the three months ended June 30, 2007 from the three months ended June 30, 2006.

 

 

 

 

 

Office

 

 

 

 

 

Temperature

 

 

 

 

(Amounts in thousands)

 

Total

 

New York

 

Washington,
DC

 

Retail

 

Merchandise
Mart

 

Controlled
Logistics

 

Toys

 

Other

Three Months ended
June 30, 2006

 

$

439,682

 

$

92,545

 

$

112,557

 

$

65,366

 

$

41,843

 

$

16,997

 

$

36,464

 

$

73,910

2007 Operations:
Same store operations(1)

 

 

 

 

 

8,357

 

 

4,166

 

 

1,222

 

 

(1,038

)

 

(148

)

 

 

 

 

 

Acquisitions, dispositions and
non-same store
income and expenses

 

 

 

 

 

23,693

 

 

(18,047

)

 

12,740

 

 

(10,096

)

 

573

 

 

 

 

 

 

Three Months ended
June 30, 2007

 

$

526,682

 

$

124,595

 

$

98,676

 

$

79,328

 

$

30,709

 

$

17,422

 

$

39,324

 

$

136,628

% increase (decrease) in
same store operations

 

 

 

 

 

9.0%

 

 

5.0%

 

 

2.0%

(2)

 

(2.5%

) (3)

 

(0.7%

)

 

 

 

 

 

 

__________________________

(1)

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

 

(2)

The same store increase would be 4.6% exclusive of the effect of tenants vacating 47,550 square feet of New York City retail space in December 2006, at an average rent of $61.00 per square foot. As of June 30, 2007, 10,600 of this square feet has been re-leased at an initial rent of $204.00 per square foot.

 

(3)

Reflects income of $1,900 in 2006 from the reversal of a reserve for bad debts on receivables arising from the straight-lining of rents. The same store operations increased by 2.2% exclusive of this item.

 

58

 


Reconciliation of Net Income and EBITDA – Six Months Ended June 30, 2007 and 2006

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, 2007 and 2006.

 

(Amounts in thousands)

 

For the Six Months Ended June 30, 2007

 

 

 

 

 

Office

 

 

 

 

 

Temperature

 

 

 

 

 

 

 

Total

 

New
York

 

Washington,
DC

 

Retail

 

Merchandise
Mart

 

Controlled
Logistics

 

Toys

 

Other (2)

 

Property rentals

 

$

843,680

 

$

290,498

 

$

216,233

 

$

157,791

 

$

124,809

 

$

 

$

 

$

54,349

 

Straight-line rents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contractual rent increases

 

 

18,681

 

 

7,879

 

 

3,394

 

 

5,808

 

 

1,273

 

 

 

 

 

 

327

 

Amortization of free rent

 

 

23,447

 

 

13,185

 

 

8,609

 

 

511

 

 

930

 

 

 

 

 

 

212

 

Amortization of acquired below-
market leases, net

 

 

34,322

 

 

17,679

 

 

2,123

 

 

12,847

 

 

120

 

 

 

 

 

 

1,553

 

Total rentals

 

 

920,130

 

 

329,241

 

 

230,359

 

 

176,957

 

 

127,132

 

 

 

 

 

 

56,441

 

Temperature Controlled Logistics

 

 

406,567

 

 

 

 

 

 

 

 

 

 

406,567

 

 

 

 

 

Tenant expense reimbursements

 

 

149,903

 

 

58,350

 

 

19,705

 

 

57,584

 

 

10,809

 

 

 

 

 

 

3,455

 

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant cleaning fees

 

 

20,370

 

 

25,148

 

 

 

 

 

 

 

 

 

 

 

 

(4,778

)

Management and leasing fees

 

 

10,003

 

 

1,829

 

 

8,533

 

 

924

 

 

3

 

 

 

 

 

 

(1,286

)

Lease termination fees

 

 

4,735

 

 

1,898

 

 

225

 

 

2,407

 

 

205

 

 

 

 

 

 

 

Other

 

 

18,805

 

 

8,023

 

 

6,738

 

 

655

 

 

4,003

 

 

 

 

 

 

(614

)

Total revenues

 

 

1,530,513

 

 

424,489

 

 

265,560

 

 

238,527

 

 

142,152

 

 

406,567

 

 

 

 

53,218

 

Operating expenses

 

 

763,701

 

 

181,539

 

 

83,720

 

 

82,205

 

 

66,325

 

 

321,296

 

 

 

 

28,616

 

Depreciation and amortization

 

 

241,263

 

 

66,549

 

 

54,567

 

 

39,392

 

 

23,067

 

 

39,835

 

 

 

 

17,853

 

General and administrative

 

 

112,439

 

 

9,448

 

 

14,362

 

 

13,331

 

 

14,485

 

 

22,217

 

 

 

 

38,596

 

Costs of acquisition not consummated

 

 

8,807

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,807

 

Total expenses

 

 

1,126,210

 

 

257,536

 

 

152,649

 

 

134,928

 

 

103,877

 

 

383,348

 

 

 

 

93,872

 

Operating income (loss)

 

 

404,303

 

 

166,953

 

 

112,911

 

 

103,599

 

 

38,275

 

 

23,219

 

 

 

 

(40,654

)

Income applicable to Alexander’s

 

 

23,003

 

 

378

 

 

 

 

373

 

 

 

 

 

 

 

 

22,252

 

Income applicable to Toys “R” Us

 

 

38,632

 

 

 

 

 

 

 

 

 

 

 

 

38,632

 

 

 

Income from partially owned entities

 

 

17,698

 

 

2,398

 

 

7,435

 

 

3,388

 

 

787

 

 

808

 

 

 

 

2,882

 

Interest and other investment income

 

 

174,992

 

 

1,142

 

 

1,059

 

 

192

 

 

188

 

 

1,791

 

 

 

 

170,620

 

Interest and debt expense

 

 

(303,192

)

 

(61,581

)

 

(64,464

)

 

(39,783

)

 

(25,895

)

 

(32,779

)

 

 

 

(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

 

 

8,232

 

 

(569

)

 

 

 

58

 

 

 

 

6,536

 

 

 

 

2,207

 

Income (loss) before income taxes

 

 

380,355

 

 

108,721

 

 

56,941

 

 

67,827

 

 

13,355

 

 

(425

)

 

38,632

 

 

95,304

 

Provision for income taxes

 

 

(3,767

)

 

 

 

(1,584

)

 

(182

)

 

(571

)

 

(1,170

)

 

 

 

(260

)

Income (loss) from continuing
operations

 

 

376,588

 

 

108,721

 

 

55,357

 

 

67,645

 

 

12,784

 

 

(1,595

)

 

38,632

 

 

95,044

 

(Loss) income from discontinued
operations, net

 

 

(71

)

 

 

 

 

 

(78

)

 

 

 

 

 

 

 

7

 

Income (loss) before allocation to
minority limited partners

 

 

376,517

 

 

108,721

 

 

55,357

 

 

67,567

 

 

12,784

 

 

(1,595

)

 

38,632

 

 

95,051

 

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 (loss)

 

 

332,851

 

 

108,721

 

 

55,357

 

 

67,567

 

 

12,784

 

 

(1,595

)

 

38,632

 

 

51,385

 

Interest and debt expense (1)

 

 

401,614

 

 

61,969

 

 

68,003

 

 

45,275

 

 

26,328

 

 

15,596

 

 

87,618

 

 

96,825

 

Depreciation and amortization(1)

 

 

329,141

 

 

67,342

 

 

61,090

 

 

41,198

 

 

23,347

 

 

19,008

 

 

88,699

 

 

28,457

 

Income tax expense (1)

 

 

47,513

 

 

1,100

 

 

5,404

 

 

182

 

 

571

 

 

557

 

 

38,463

 

 

1,236

 

EBITDA

 

$

1,111,119

 

$

239,132

 

$

189,854

 

$

154,222

 

$

63,030

 

$

33,566

 

$

253,412

 

$

177,903

 

 

Other segment EBITDA includes an $81,451 net gain on mark-to-market of derivative instruments, a $16,687 net gain on sale of marketable equity securities, $8,807 of expense for costs of an acquisition not consummated and $1,677 of expense for our share of India Property Fund LP organization costs.

_______________________

See notes on page 61.

 

59

 


Reconciliation of Net Income and EBITDA – Six Months Ended June 30, 2007 and 2006 (continued)

 

(Amounts in thousands)

 

For the Six Months Ended June 30, 2006

 

 

 

 

 

Office

 

 

 

 

 

Temperature

 

 

 

 

 

 

 

Total

 

New
York

 

Washington,
DC

 

Retail

 

Merchandise
Mart

 

Controlled
Logistics

 

Toys

 

Other (2)

 

Property rentals

 

$

722,926

 

$

239,817

 

$

202,873

 

$

125,525

 

$

115,845

 

$

 

$

 

$

38,866

 

Straight-line rents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contractual rent increases

 

 

13,251

 

 

2,154

 

 

3,869

 

 

4,085

 

 

3,192

 

 

 

 

 

 

(49

)

Amortization of free rent

 

 

16,931

 

 

3,794

 

 

9,623

 

 

2,621

 

 

893

 

 

 

 

 

 

 

Amortization of acquired below-
market leases, net

 

 

8,471

 

 

(22

)

 

2,130

 

 

4,547

 

 

22

 

 

 

 

 

 

1,794

 

Total rentals

 

 

761,579

 

 

245,743

 

 

218,495

 

 

136,778

 

 

119,952

 

 

 

 

 

 

40,611

 

Temperature Controlled Logistics

 

 

382,897

 

 

 

 

 

 

 

 

 

 

382,897

 

 

 

 

 

Tenant expense reimbursements

 

 

122,647

 

 

48,352

 

 

14,356

 

 

48,610

 

 

9,869

 

 

 

 

 

 

1,460

 

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant cleaning fees

 

 

15,653

 

 

19,830

 

 

 

 

 

 

 

 

 

 

 

 

(4,177

)

Management and leasing fees

 

 

5,182

 

 

488

 

 

3,930

 

 

720

 

 

44

 

 

 

 

 

 

 

Lease termination fees

 

 

10,389

 

 

9,159

 

 

66

 

 

371

 

 

793

 

 

 

 

 

 

 

Other

 

 

12,022

 

 

4,846

 

 

3,045

 

 

951

 

 

3,179

 

 

 

 

 

 

1

 

Total revenues

 

 

1,310,369

 

 

328,418

 

 

239,892

 

 

187,430

 

 

133,837

 

 

382,897

 

 

 

 

37,895

 

Operating expenses

 

 

651,766

 

 

146,133

 

 

71,505

 

 

60,164

 

 

50,919

 

 

300,228

 

 

 

 

22,817

 

Depreciation and amortization

 

 

189,185

 

 

45,678

 

 

55,014

 

 

22,814

 

 

22,199

 

 

34,990

 

 

 

 

8,490

 

General and administrative

 

 

96,447

 

 

8,013

 

 

15,763

 

 

10,217

 

 

13,025

 

 

19,008

 

 

 

 

30,421

 

Total expenses

 

 

937,398

 

 

199,824

 

 

142,282

 

 

93,195

 

 

86,143

 

 

354,226

 

 

 

 

61,728

 

Operating income (loss)

 

 

372,971

 

 

128,594

 

 

97,610

 

 

94,235

 

 

47,694

 

 

28,671

 

 

 

 

(23,833

)

Income applicable to Alexander’s

 

 

11,155

 

 

399

 

 

 

 

358

 

 

 

 

 

 

 

 

10,398

 

Income applicable to Toys “R” Us

 

 

44,876

 

 

 

 

 

 

 

 

 

 

 

 

44,876

 

 

 

Income from partially owned entities

 

 

20,686

 

 

1,810

 

 

5,724

 

 

2,230

 

 

779

 

 

764

 

 

 

 

9,379

 

Interest and other investment income

 

 

39,098

 

 

368

 

 

693

 

 

473

 

 

126

 

 

1,996

 

 

 

 

35,442

 

Interest and debt expense

 

 

(224,716

)

 

(41,122

)

 

(49,037

)

 

(43,792

)

 

(7,069

)

 

(32,714

)

 

 

 

(50,982

)

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

 

 

57,495

 

 

 

 

 

 

 

 

 

 

 

 

 

 

57,495

 

Minority interest of partially owned
entities

 

 

2,844

 

 

 

 

 

 

29

 

 

4

 

 

2,379

 

 

 

 

432

 

Income before income taxes

 

 

324,409

 

 

90,049

 

 

54,990

 

 

53,533

 

 

41,534

 

 

1,096

 

 

44,876

 

 

38,331

 

Provision for income taxes

 

 

(1,980

)

 

 

 

(835

)

 

 

 

(119

)

 

(1,026

)

 

 

 

 

Income from continuing operations

 

 

322,429

 

 

90,049

 

 

54,155

 

 

53,533

 

 

41,415

 

 

70

 

 

44,876

 

 

38,331

 

Income from discontinued
operations, net

 

 

33,497

 

 

 

 

16,356

 

 

9,298

 

 

5,736

 

 

2,107

 

 

 

 

 

Income before allocation to
minority limited partners

 

 

355,926

 

 

90,049

 

 

70,511

 

 

62,831

 

 

47,151

 

 

2,177

 

 

44,876

 

 

38,331

 

Minority limited partners’ interest
in the Operating Partnership

 

 

(33,198

)

 

 

 

 

 

 

 

 

 

 

 

 

 

(33,198

)

Perpetual preferred unit
distributions of the
Operating Partnership

 

 

(10,347

)

 

 

 

 

 

 

 

 

 

 

 

 

 

(10,347

)

Net income (loss)

 

 

312,381

 

 

90,049

 

 

70,511

 

 

62,831

 

 

47,151

 

 

2,177

 

 

44,876

 

 

(5,214

)

Interest and debt expense (1)

 

 

342,239

 

 

42,434

 

 

54,399

 

 

49,456

 

 

7,511

 

 

15,565

 

 

105,449

 

 

67,425

 

Depreciation and amortization(1)

 

 

258,808

 

 

47,214

 

 

61,385

 

 

26,566

 

 

22,481

 

 

16,701

 

 

66,686

 

 

17,775

 

Income tax (benefit) expense (1)

 

 

(2,904

)

 

 

 

3,853

 

 

 

 

119

 

 

489

 

 

(7,556

)

 

191

 

EBITDA

 

$

910,524

 

$

179,697

 

$

190,148

 

$

138,853

 

$

77,262

 

$

34,932

 

$

209,455

 

$

80,177

 

 

EBITDA includes net gains on sale of real estate of $33,769, of which $17,609 is included in the Washington, DC segment, $9,218 is included in the Retail segment, $4,835 is included in the Merchandise Mart segment and $2,107 is included in the Temperature Controlled Logistics segment. In addition, the Other segment EBITDA includes a $55,438 net gain on sale of marketable equity securities and a $5,974 net loss on mark-to-market of derivative instruments.

 

________________________

See notes on the following page.

 

60

 


 

 

Reconciliation of Net Income and EBITDA – Six Months Ended June 30, 2007 and 2006 (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,

 

 

 

2007

 

2006

 

Alexander’s

 

$

37,499

 

$

25,506

 

Hotel Pennsylvania

 

 

14,781

 

 

10,559

 

GMH

 

 

8,345

 

 

(1)

555 California Street

 

 

6,349

 

 

 

Lexington MLP, formerly Newkirk MLP

 

 

5,984

 

 

16,737

 

Industrial warehouses

 

 

2,196

 

 

3,021

 

Other investments

 

 

5,752

 

 

6,403

 

 

 

 

80,906

 

 

62,226

 

Investment income and other

 

 

182,834

 

 

89,497

 

Corporate general and administrative expenses

 

 

(33,364

)

 

(28,001

)

Minority limited partners’ interest in the Operating Partnership

 

 

(34,029

)

 

(33,198

)

Perpetual preferred unit distributions of the Operating Partnership

 

 

(9,637

)

 

(10,347

)

Costs of acquisition not consummated

 

 

(8,807

)

 

 

 

 

$

177,903

 

$

80,177

 

__________________________

 

(1)

Does not include any income or loss as GMH had delayed the filing of its 2005 Form 10-K and first quarter 2006 Form 10-Q until after we filed our Form 10-Q for the quarter ended June 30, 2006.

 

61

 


Results of Operations – Six Months Ended June 30, 2007 and 2006 (continued)

Revenues

Our revenues, which consist of property rentals, tenant expense reimbursements, Temperature Controlled Logistics revenues, hotel revenues, trade shows revenues, amortization of acquired below market leases, net of above market leases pursuant to SFAS No. 141 and 142, and fee income, were $1,530,513,000 for the six months ended June 30, 2007, compared to $1,310,369,000 for the prior year’s six months, an increase of $220,144,000. Below are the details of the increase (decrease) by segment:

 

(Amounts in thousands)

 

 

 

Office

 

 

 

 

 

Temperature

 

 

 

Property rentals:

 

Total

 

New
York

 

Washington,
DC

 

Retail

 

Merchandise
Mart

 

Controlled
Logistics

 

Other

 

Increase (decrease) due to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Manhattan Mall

 

$

24,801

 

$

16,792

 

$

 

$

8,009

 

$

 

$

 

$

 

350 Park Avenue

 

 

15,810

 

 

15,810

 

 

 

 

 

 

 

 

 

 

 

555 California Street 

 

 

10,519

 

 

 

 

 

 

 

 

 

 

 

 

10,519

 

1290 Avenue of the Americas

 

 

10,403

 

 

10,403

 

 

 

 

 

 

 

 

 

 

 

Former Toys “R” Us stores

 

 

9,834

 

 

 

 

 

 

9,834

 

 

 

 

 

 

 

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

 

 

9,685

 

 

 

 

9,685

 

 

 

 

 

 

 

 

 

Bruckner Plaza

 

 

3,641

 

 

 

 

 

 

3,641

 

 

 

 

 

 

 

1540 Broadway

 

 

3,442

 

 

386

 

 

 

 

3,056

 

 

 

 

 

 

 

Other

 

 

12,505

 

 

 

 

1,645

 

 

3,673

 

 

7,187

 

 

 

 

 

Development/Redevelopment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2101 L Street – taken out of service

 

 

(4,942

)

 

 

 

(4,942

)

 

 

 

 

 

 

 

 

Crystal Mall 2 – taken out of service

 

 

(3,996

)

 

 

 

(3,996

)

 

 

 

 

 

 

 

 

Bergen Town Center – partially taken
out of service

 

 

(304

)

 

 

 

 

 

(304

)

 

 

 

 

 

 

Springfield Mall – partially taken out
of service

 

 

871

 

 

 

 

 

 

871

 

 

 

 

 

 

 

Other

 

 

(251

)

 

 

 

22

 

 

(273

)

 

 

 

 

 

 

Amortization of acquired below market
leases, net

 

 

25,851

 

 

17,701

 

 

(7

)

 

8,300

 

 

98

 

 

 

 

(241

)

Operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel Pennsylvania

 

 

5,404

 

 

 

 

 

 

 

 

 

 

 

 

5,404

(1)

Trade shows

 

 

(388

)

 

 

 

 

 

 

 

(388

)(2)

 

 

 

 

Leasing activity (see page 47)

 

 

35,666

 

 

22,406

 

 

9,457

 

 

3,372

 

 

283

 

 

 

 

148

 

Total increase in property rentals

 

 

158,551

 

 

83,498

 

 

11,864

 

 

40,179

 

 

7,180

 

 

 

 

15,830

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Temperature Controlled Logistics:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase due to acquisitions
(ConAgra warehouses)

 

 

12,992

 

 

 

 

 

 

 

 

 

 

12,992

 

 

 

Increase due to operations

 

 

10,678

 

 

 

 

 

 

 

 

 

 

10,678

(3)

 

 

Total increase

 

 

23,670

 

 

 

 

 

 

 

 

 

 

23,670

 

 

 

Tenant expense reimbursements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase due to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions/development

 

 

13,857

 

 

7,177

 

 

814

 

 

4,491

 

 

 

 

 

 

1,375

 

Operations

 

 

13,399

 

 

2,821

 

 

4,535

 

 

4,483

 

 

940

 

 

 

 

620

 

Total increase in tenant expense
reimbursements

 

 

27,256

 

 

9,998

 

 

5,349

 

 

8,974

 

 

940

 

 

 

 

1,995

 

Fee and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease cancellation fee income

 

 

(5,654

)

 

(7,261

)(4)

 

159

 

 

2,036

 

 

(588

)

 

 

 

 

Management and leasing fees

 

 

4,821

 

 

1,341

 

 

4,603

 

 

204

 

 

(41

)

 

 

 

(1,286

)

BMS Cleaning fees

 

 

4,717

 

 

5,318

 

 

 

 

 

 

 

 

 

 

(601

)

Other

 

 

6,783

 

 

3,177

 

 

3,693

 

 

(296

)

 

824

 

 

 

 

(615

)

Total increase (decrease) in fee and
other income

 

 

10,667

 

 

2,575

 

 

8,455

 

 

1,944

 

 

195

 

 

 

 

(2,502

)

Total increase in revenues

 

$

220,144

 

$

96,071

 

$

25,668

 

$

51,097

 

$

8,315

 

$

23,670

 

$

15,323

 

_____________________

See Notes on the following page.

 

62

 


 

Results of Operations – Six Months Ended June 30, 2007 and 2006 (continued)

 

Notes to the preceding tabular information:

 

(1)

Revenue per available room (“REVPAR”) was $114.31 for the six months ended June 30, 2007 compared to $98.41 for the prior year’s six months.

 

(2)

The prior year’s six months includes $595 for a trade show which will be held in August 2007.

 

(3)

Primarily from (i) a $10,670 increase in transportation operations resulting from new transportation business in connection with the acquisition of the ConAgra warehouses in the fourth quarter of 2006, (ii) a $2,930 increase in managed warehouse operations as a result of a new management contract beginning in March 2007, partially offset by (iii) a $2,312 decrease in owned warehouse operations . See page 64 for a discussion of AmeriCold’s gross margin.

 

(4)

Primarily due to lease termination fee income received from MONY Life Insurance Company in connection with the termination of their 289,000 square foot lease at 1740 Broadway in 2006.

 

 

63

 


Results of Operations – Six Months Ended June 30, 2007 and 2006 (continued)

Expenses

Our expenses, which consist of operating, depreciation and amortization and general and administrative expenses, were $1,126,210,000 for the six months ended June 30, 2007, compared to $937,398,000 for the prior year’s six months, an increase of $188,812,000. Below are the details of the increase (decrease) by segment:

 

(Amounts in thousands)

 

 

 

Office

 

 

 

 

 

Temperature

 

 

 

Operating:

 

Total

 

New
York

 

Washington,
DC

 

Retail

 

Merchandise
Mart

 

Controlled
Logistics

 

Other

 

Increase (decrease) due to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Manhattan Mall

 

$

11,078

 

$

6,518

 

$

 

$

4,560

 

$

 

$

 

$

 

350 Park Avenue

 

 

8,334

 

 

8,334

 

 

 

 

 

 

 

 

 

 

 

Former Toys stores

 

 

7,265

 

 

 

 

 

 

7,265

 

 

 

 

 

 

 

1290 Avenue of the Americas

 

 

5,247

 

 

5,247

 

 

 

 

 

 

 

 

 

 

 

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

 

 

5,022

 

 

 

 

5,022

 

 

 

 

 

 

 

 

 

555 California Street 

 

 

3,771

 

 

 

 

 

 

 

 

 

 

 

 

3,771

 

1540 Broadway

 

 

2,089

 

 

625

 

 

 

 

1,464

 

 

 

 

 

 

 

Bruckner Plaza

 

 

1,443

 

 

 

 

 

 

1,443

 

 

 

 

 

 

 

Other

 

 

24,358

 

 

 

 

840

 

 

1,486

 

 

9,292

 

 

12,740

 

 

 

Development/Redevelopment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Springfield Mall – partially taken out of service

 

 

89

 

 

 

 

 

 

89

 

 

 

 

 

 

 

2101 L Street – taken out of service

 

 

(2,172

)

 

 

 

(2,172

)

 

 

 

 

 

 

 

 

Crystal Mall 2 – taken out of service

 

 

(743

)

 

 

 

(743

)

 

 

 

 

 

 

 

 

Bergen Town Center – partially taken out of service

 

 

(907

)

 

 

 

 

 

(907

)

 

 

 

 

 

 

Other

 

 

(4,211

)

 

 

 

(2

)

 

(53

)

 

 

 

(4,156

)

 

 

Hotel activity

 

 

1,446

 

 

 

 

 

 

 

 

 

 

 

 

1,446

 

Trade shows activity

 

 

(379

)

 

 

 

 

 

 

 

(379

)

 

 

 

 

Operations

 

 

50,205

 

 

14,682

 

 

9,270

 

 

6,694

 

 

6,493

 

 

12,484

(1)

 

582

 

Total increase in operating expenses

 

 

111,935

 

 

35,406

 

 

12,215

 

 

22,041

 

 

15,406

 

 

21,068

 

 

5,799

 

Depreciation and amortization:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) due to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions/Development

 

 

38,552

 

 

17,092

 

 

1,072

 

 

13,522

 

 

 

 

3,060

 

 

3,806

 

Operations (due to additions to buildings and
improvements)

 

 

13,526

 

 

3,779

 

 

(1,519

)

 

3,056

 

 

868

 

 

1,785

 

 

5,557

 

Total increase (decrease) in depreciation and amortization

 

 

52,078

 

 

20,871

 

 

(447

)

 

16,578

 

 

868

 

 

4,845

 

 

9,363

 

General and administrative:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) due to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions/Development and Other

 

 

9,810

 

 

1,396

 

 

34

 

 

2,474

 

 

 

 

4,156

 

 

1,750

(2)

Operations

 

 

6,182

 

 

39

 

 

(1,435

)

 

640

 

 

1,460

 

 

(947

)

 

6,425

(3)

Total increase (decrease) in general and administrative

 

 

15,992

 

 

1,435

 

 

(1,401

)

 

3,114

 

 

1,460

 

 

3,209

 

 

8,175

 

Costs of acquisition not consummated

 

 

8,807

 

 

 

 

 

 

 

 

 

 

 

 

8,807

 

Total increase in expenses

 

$

188,812

 

$

57,712

 

$

10,367

 

$

41,733

 

$

17,734

 

$

29,122

 

$

32,144

 

_____________________________

 

(1)

AmeriCold’s gross margin from comparable warehouses was $75,606 or 33.9%, for the six months ended June 30, 2007, compared to $76,360 or 33.2% for the six months ended June 30, 2006, a decrease of $754. Gross margin from transportation management services, managed warehouses and other non-warehouse activities was $8,537 for the six months ended June 30, 2007, compared to $9,004 for the six months ended June 30, 2006, a decrease of $467, primarily due to the acquisition of three ConAgra managed warehouses during December 2006 and January 2007.

 

(2)

Primarily from India Property Fund organization costs in the current year’s six months.

 

(3)

Primarily from an increase in the amortization of stock-based compensation, including $3,802 for the 2006 Out-Performance Plan.

 

64

 


Results of Operations – Six Months Ended June 30, 2007 and 2006 (continued)

Income Applicable to Alexander’s

 

Our 32.8% share of Alexander’s net income (comprised of equity in net income or loss, management, leasing, development and commitment fees) was $23,003,000 for the six months ended June 30, 2007, compared to $11,155,000 for the prior year’s six months, an increase of $11,848,000. This increase was primarily due to (i) our $5,916,000 share of income in the current six month period for the reversal of accrued stock appreciation rights compensation expense as compared to $7,559,000 for our share of expense in the prior year’s six months, (ii) an increase of $2,857,000 in our equity in earnings of Alexander’s before stock appreciation rights and net gains on sales of condominiums, (iii) an increase of $1,391,000 in development fees in the current period, partially offset by (iv) our $4,580,000 share of Alexander’s net gain on sale of 731 Lexington Avenue condominiums in the prior year’s six months.

 

Income Applicable to Toys

 

Our 32.8% share of Toys’ net income (comprised of equity in net income, interest income on loans receivable, and management fees) was $38,632,000 for the six months ended June 30, 2007, compared to $44,876,000 for the prior year’s six months, a decrease of $6,244,000.

 

Income from Partially Owned Entities

Summarized below are the components of income from partially owned entities for the six months ended June 30, 2007 and 2006.

Equity in Net Income (Loss):

 

For The Six Months
Ended June 30,

 

(Amounts in thousands)

 

2007

 

2006

 

H Street non-consolidated subsidiaries:

 

 

 

 

 

50% share of equity in net income (1)

 

$

5,923

 

$

4,311

(2)

 

 

 

 

 

 

 

 

Beverly Connection:

 

 

 

 

 

 

 

50% share of equity in net loss

 

 

(2,389

)

 

(6,023

)

Interest and fee income

 

 

4,607

 

 

6,337

 

 

 

 

2,218

 

 

314

 

GMH Communities L.P:

 

 

 

 

 

 

 

13.5% in 2007 and 11.3% in 2006 share of equity in net loss (3)

 

 

(281

)

 

 

 

 

 

 

 

 

 

 

Lexington MLP (see page 35):

 

 

 

 

 

 

 

7.1% in 2007 and 15.8% in 2006 share of equity in net (loss) income (4)

 

 

(242

) (5)

 

8,573

 

Other (6)

 

 

10,080

 

 

7,488

 

 

 

$

17,698

 

$

20,686

 

________________________

 

(1)

On April 30, 2007, we acquired the corporations that own the remaining 50% interest in these assets and we now consolidate the accounts of these entities into our consolidated financial statements and no longer account for them under the equity method on a one-quarter lag basis.

 

 

(2)

Prior to the quarter ended June 30, 2006, two 50% owned entities that were contesting our acquisition of H Street impeded access to their financial information and accordingly, we were unable to record our pro rata share of their unable to record our pro rata share of their earnings. During the quarter ended June 30, 2006, we recognized equity in net income of $4,311 from these entities of which $2,731 was for the periods from July 20, 2005 (date of acquisition) to December 31, 2005 and $1,580 was for the quarter ended March 31, 2006.

 

 

(3)

We record our pro rata share of GMH’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 GCT files its financial statements. Our “equity in net income or loss from partially owned entities” for the six months ended June 30, 2006 did not include any income or loss related to GMH’s fourth quarter of 2005 or first quarter 2006 because GMH had delayed the filing of its annual report on Form 10-K for the year ended December 31, 2005 until July 31, 2006 and had delayed its quarterly report on Form 10-Q for the quarter ended March 31, 2006 until September 15, 2006.

 

 

(4)

Beginning on January 1, 2007, 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. Prior to the January 1, 2007, we recorded our pro rata share of Newkirk MLP’s (Lexington MLP’s predecessor) quarterly earnings current in our same quarter. Accordingly, our “equity in net income or loss from partially owned entities” for the six months ended June 30, 2007 includes our share of Lexington MLP’s net income or loss for its first quarter ended March 31, 2007.

 

 

(5)

The variance from the prior year’s six months is primarily due to (i) the current year including our share of Lexington MLP’s first quarter results (lag basis) compared to the prior year’s six months including our share of Newkirk MLP’s first and second quarter results and (ii) higher depreciation expense and amortization of above market lease intangibles in the current year as a result of Lexington’s purchase price accounting adjustments in connection with the merger of Newkirk MLP on December 31, 2006.

 

 

(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.

 

65

 

 


Results of Operations – Six Months Ended June 30, 2007 and 2006 (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 $174,992,000 for the six months ended June 30, 2007, compared to $39,098,000 for the prior year’s six months, an increase of $135,894,000. This increase resulted primarily from:

(Amounts in thousands)

 

 

 

 

McDonalds derivative position – net gain of $74,613 in this year’s six months compared to a net
loss of $8,215 in the prior year’s six months

 

$

82,828

 

Increase in interest income on higher average cash balances ($1,700,000 through June 30, 2007,
compared to $440,000 for the prior year’s six months)

 

 

34,313

 

GMH warrants derivative position – net loss of $16,370 in the prior year’s six months
(investment converted to common shares of GCT in the second quarter of 2006)

 

 

16,370

 

Sears Holdings derivative position – net gain of $18,611 in the prior year’s six months
(investment sold in the first quarter of 2006)

 

 

(18,611

)

Other derivatives – net gain of $6,841 in this year’s six months

 

 

6,841

 

Other, net – primarily due to interest earned on higher average loans receivable and from
prepayment premiums received upon loan repayments

 

 

14,153

 

 

 

$

135,894

 

 

Interest and Debt Expense

Interest and debt expense was $303,192,000 for the six months ended June 30, 2007, compared to $224,716,000 for the prior year’s six months, an increase of $78,476,000. This increase was primarily due to (i) $58,307,000 from a $3.0 billion increase in outstanding mortgage debt due to property acquisitions, new property financings and refinancings and repayments, (ii) $31,956,000 from the November 20, 2006 issuance of $1 billion convertible senior debentures and the March 21, 2007 issuance of $1.4 billion convertible senior debentures, partially offset by (iii) an $18,094,000 increase in the amount of capitalized interest in connection with properties under development.

 

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

Net gain on disposition of wholly owned and partially owned assets other than depreciable real estate was $16,687,000 and $57,495,000 for the six months ended June 30, 2007, and 2006, respectively, and represent net gains on sale of marketable securities in each period.

 

Minority Interest of Partially Owned Entities

Minority interest of partially owned entities was income of $8,232,000 for the six months ended June 30, 2007, compared to income of $2,844,000 for the prior year’s 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, the 555 California Street complex, AmeriCold, 220 Central Park South, Wasserman and the Springfield Mall.

 

Provision For Income Taxes

The provision for income taxes was $3,767,000 for the six months ended June 30, 2007, compared to $1,980,000 for the prior year’s six months, an increase of $1,787,000. This increase results primarily from $1,318,000 of income taxes from two H Street corporations, which we consolidate as of April 30, 2007, the date we acquired the remaining 50% of these corporations we did not previously own (we previously accounted for our 50% investment on the equity method). Beginning on January 1, 2008, these corporations will elect to be treated as real estate investment trusts under Sections 856-860 of the Internal Revenue Code of 1986, as amended, which will eliminate their Federal income tax provision to the extent that 100% of their taxable income is distributed to shareholders.

 

 

66

 


Results of Operations – Six Months Ended June 30, 2007 and 2006 (continued)

 

(Loss) Income From Discontinued Operations

The combined results of operations of the assets related to discontinued operations for the six months ended June 30, 2007 and 2006 include the operating results of Vineland, New Jersey; 33 North Dearborn Street in Chicago, Illinois, which was sold on March 14, 2006; 424 Sixth Avenue in New York City, which was sold on March 13, 2006 and 1919 South Eads Street in Arlington, Virginia, which was sold on June 22, 2006.

(Amounts in thousands)

 

For the Six Months
Ended June 30,

 

 

 

2007

 

2006

 

Revenues

 

$

20

 

$

2,393

 

Expenses

 

 

91

 

 

2,665

 

Net loss

 

 

(71

)

 

(272

)

Net gains on sale of real estate

 

 

 

 

33,769

 

(Loss) income from discontinued operations

 

$

(71

)

$

33,497

 

 

 

EBITDA by Segment

Below are the details of the changes in EBITDA by segment for the six months ended June 30, 2007 from the six months ended June 30, 2006.

 

 

 

 

Office

 

 

 

 

 

Temperature

 

 

 

 

(Amounts in thousands)

 

Total

 

New York

 

Washington,
DC

 

Retail

 

Merchandise
Mart

 

Controlled
Logistics

 

Toys

 

Other

Six Months ended
June 30, 2006

 

$

910,524

 

$

179,697

 

$

190,148

 

$

138,853

 

$

77,262

 

$

34,932

 

$

209,455

 

$

80,177

2007 Operations:
Same store operations(1)

 

 

 

 

 

16,896

 

 

9,303

 

 

2,163

 

 

(2,323

)

 

(299

)

 

 

 

 

 

Acquisitions, dispositions and
non-same store
income and expenses

 

 

 

 

 

42,539

 

 

(9,597

)

 

13,206

 

 

(11,909

)

 

(1,067

)

 

 

 

 

 

Six Months ended
June 30, 2007

 

$

1,111,119

 

$

239,132

 

$

189,854

 

$

154,222

 

$

63,030

 

$

33,566

 

$

253,412

 

$

177,903

% increase (decrease) in
same store operations

 

 

 

 

 

9.3%

 

 

5.6%

 

 

1.8%

(2)

 

(2.8%

) (3)

 

(0.7%

)

 

 

 

 

 

__________________________

(1)

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

 

(2)

The same store increase would be 4.2% exclusive of the effect of tenants vacating 47,550 square feet of New York City retail space in December 2006, at an average rent of $61.00 per square foot. As of June 30, 2007, 10,600 of this square feet has been re-leased at an initial rent of $204.00 per square foot.

 

(3)

Reflects income of $1,900 in 2006 from the reversal of a reserve for bad debts on receivables arising from the straight-lining of rents. The same store operations decreased by 0.5% exclusive of this item.

 

67

 


Liquidity and Capital Resources – Six Months ended June 30, 2007 and 2006

Cash Flows for the Six Months Ended June 30, 2007

Our cash and cash equivalents was $743,506,000 at June 30, 2007, a $1,489,811,000 decrease over the balance at December 31, 2006. This decrease resulted from $3,166,591,000 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 property rental income is primarily dependent upon the occupancy and rental rates of our properties. Other sources of liquidity to fund our cash requirements include proceeds from debt financings, including mortgage loans and corporate level unsecured borrowings; our $1 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 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 2026 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. During 2007 and 2008, $216,824,000 and $486,547,000 of our outstanding debt matures, respectively. We may refinance such debt or choose to repay all or a portion, using existing cash balances or our revolving credit facility.

 

Our share of debt of unconsolidated subsidiaries was $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, (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, (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.

 

Capital Expenditures

Our capital expenditures consist of expenditures to maintain assets, tenant improvements and leasing commissions. Recurring capital improvements include expenditures to maintain a property’s competitive position within the market and tenant improvements and leasing commissions necessary to re-lease expiring leases or renew or extend existing leases. Non-recurring capital improvements include expenditures completed in the year of acquisition and the following two years that were planned at the time of acquisition as well as tenant improvements and leasing commissions for space that was vacant at the time of acquisition of a property. Our 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.

 

68

 


Liquidity and Capital Resources – Six Months ended June 30, 2007 and 2006 (continued)

 

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

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

Temperature

 

 

 

 

(Amounts in thousands)

 

Total

 

New York

 

Washington,
DC

 

Retail

 

Merchandise
Mart

 

Controlled
Logistics

 

Other

 

Capital Expenditures

(Accrual basis):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenditures to maintain the assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recurring

 

$

24,490

 

$

4,571

 

$

5,813

 

$

192

 

$

6,121

 

$

7,793

 

$

 

Non-recurring

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

24,490

 

 

4,571

 

 

5,813

 

 

192

 

 

6,121

 

 

7,793

 

 

 

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)

 

$

80,145

 

$

22,918

 

$

24,835

 

$

4,543

 

$

20,056

 

$

7,793

 

$

 

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)

 

$

74,845

 

$

16,958

 

$

30,339

 

$

3,365

 

$

16,390

 

$

7,793

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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
(Ground-up development)

 

 

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.

 

69

 


Liquidity and Capital Resources – Six Months ended June 30, 2007 and 2006 (continued)

 

Cash Flows for the Six Months Ended June 30, 2006

 

Cash flows provided by operating activities of $359,241,000 was primarily comprised of (i) net income of $312,381,000, (ii) adjustments for non-cash items of $39,496,000, (iii) distributions of income from partially-owned entities of $19,318,000, partially offset by, (iv) the net change in operating assets and liabilities of $11,954,000. The adjustments for non-cash items are primarily comprised of (i) depreciation and amortization of $200,353,000, (ii) allocation of income to minority limited partners of the Operating Partnership of $33,198,000, (iii) perpetual preferred unit distributions of the Operating Partnership of $10,347,000, partially offset by, (iv) net gains on disposition of wholly owned and partially owned assets other than depreciable real estate (primarily on the sale of Sears Canada common shares) of $57,495,000, (v) equity in net income of partially-owned entities (including Toys and Alexander’s) of $76,717,000, (vi) net gains on sale of real estate of $33,769,000, and (vii) the effect of straight-lining of rental income of $30,182,000.

 

Net cash used in investing activities of $512,924,000 was primarily comprised of (i) investments in notes and mortgage loans receivable of $260,667,000, (ii) capital expenditures of $90,443,000, (iii) development and redevelopment expenditures of $112,650,000, (iv) investments in partially-owned entities of $89,584,000, (v) acquisitions of real estate of $244,938,000, (vi) investments in marketable securities of $57,992,000, (vii) deposits in connection with real estate acquisitions, including pre-acquisition costs, of $44,163,000, (viii) restricted cash, including mortgage escrows, of $40,752,000, partially offset by, (ix) proceeds received on the settlement of derivatives (primarily Sears Holdings) of $135,028,000, (x) proceeds from the sale of real estate of $110,388,000, (xi) distributions of capital from partially-owned entities of $29,703,000, (xii) proceeds from the sale of, and returns of investment in marketable securities, of $132,898,000, and (xiii) proceeds from  repayments on notes and mortgages receivable of $20,248,000.

 

Net cash provided by financing activities of $353,569,000 was primarily comprised of (i) proceeds from borrowings of $1,401,291,000, (ii) proceeds from the issuance of preferred units of $34,145,000, (iii) proceeds of $9,157,000 from the exercise by employees of share options, partially offset by, (iv) dividends paid on common shares of $226,310,000, (v) repayments of borrowings of $786,519,000, (vi) dividends paid on preferred shares of $28,853,000, (vii) distributions to minority partners of $41,265,000 and (viii) debt issuance costs of $8,077,000.

 

 

 

70

 

 


Liquidity and Capital Resources – Six Months ended June 30, 2007 and 2006 (continued)

 

Below are the details of capital expenditures, leasing commissions and development and redevelopment expenditures and a reconciliation of total expenditures on an accrual basis to the cash expended in the six months ended June 30, 2006.

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

Temperature

 

 

 

 

(Amounts in thousands)

 

Total

 

New York

 

Washington,
DC

 

Retail

 

Merchandise
Mart

 

Controlled
Logistics

 

Other

 

Capital Expenditures

(Accrual basis):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenditures to maintain the assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recurring

 

$

22,725

 

$

6,371

 

$

7,424

 

$

442

 

$

3,951

 

$

1,384

 

$

3,153

 

Non-recurring

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

22,725

 

 

6,371

 

 

7,424

 

 

442

 

 

3,951

 

 

1,384

 

 

3,153

 

Tenant improvements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recurring

 

 

57,151

 

 

31,333

 

 

15,145

 

 

3,229

 

 

7,444

 

 

 

 

 

Non-recurring

 

 

89

 

 

 

 

89

 

 

 

 

 

 

 

 

 

Total

 

 

57,240

 

 

31,333

 

 

15,234

 

 

3,229

 

 

7,444

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasing Commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recurring

 

 

20,636

 

 

15,319

 

 

3,273

 

 

1,315

 

 

729

 

 

 

 

 

Non-recurring

 

 

32

 

 

 

 

32

 

 

 

 

 

 

 

 

 

Total

 

 

20,668

 

 

15,319

 

 

3,305

 

 

1,315

 

 

729

 

 

 

 

 

Tenant improvements and leasing
commissions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per square foot

 

$

20.99

 

$

38.22

 

$

14.89

 

$

8.12

 

$

12.08

 

$

 

$

 

Per square foot per annum

 

$

2.40

 

$

3.91

 

$

2.10

 

$

0.63

 

$

1.76

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Capital Expenditures and
Leasing Commissions
(accrual basis)

 

$

100,633

 

$

53,023

 

$

25,963

 

$

4,986

 

$

12,124

 

$

1,384

 

$

3,153

 

Adjustments to reconcile accrual
basis to cash basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenditures in the current year
applicable to prior periods

 

 

35,880

 

 

12,049

 

 

18,607

 

 

324

 

 

4,900

 

 

 

 

 

Expenditures to be made in future
periods for the current period

 

 

(61,446

)

 

(39,685

)

 

(13,754

)

 

(4,115

)

 

(3,892

)

 

 

 

 

Total Capital Expenditures and
Leasing Commissions
(Cash basis)

 

$

75,067

 

$

25,387

 

$

30,816

 

$

1,195

 

$

13,132

 

$

1,384

 

$

3,153

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Development and Redevelopment
Expenditures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North Bergen, New Jersey
(Ground-up development)

 

$

25,614

 

$

 

$

 

$

25,614

 

$

 

$

 

$

 

Green Acres Mall

 

 

15,143

 

 

 

 

 

 

15,143

 

 

 

 

 

 

 

Bergen Town Center

 

 

9,815

 

 

 

 

 

 

9,815

 

 

 

 

 

 

 

Crystal Plazas (PTO)

 

 

9,519

 

 

 

 

9,519

 

 

 

 

 

 

 

 

 

7 W. 34th Street

 

 

7,286

 

 

 

 

 

 

 

 

7,286

 

 

 

 

 

1740 Broadway

 

 

4,953

 

 

4,953

 

 

 

 

 

 

 

 

 

 

 

640 Fifth Avenue

 

 

1,261

 

 

1,261

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

32,689

 

 

377

 

 

3,715

 

 

6,994

 

 

 

 

 

 

21,603

 

 

 

$

106,280

 

$

6,591

 

$

13,234

 

$

57,566

 

$

7,286

 

$

 

$

21,603

 

 

71

 


SUPPLEMENTAL INFORMATION

 

Three Months Ended June 30, 2007 vs. Three Months Ended March 31, 2007

Below are the details of the changes in EBITDA by segment for the three months ended June 30, 2007 from the three months ended March 31, 2007.

 

 

 

 

 

Office

 

 

 

 

 

Temperature

 

 

 

 

 

(Amounts in thousands)

 

Total

 

New
York

 

Washington,
DC

 

Retail

 

Merchandise
Mart

 

Controlled
Logistics

 

Toys

 

Other

 

For the three months ended
March 31, 2007

 

$

584,437

 

$

114,537

 

$

91,178

 

$

74,894

 

$

32,321

 

$

16,144

 

$

214,088

 

$

41,275

 

2007 Operations:
Same store operations(1)

 

 

 

 

 

2,969

 

 

3,302

 

 

1,779

 

 

1,014

 

 

(297

)

 

 

 

 

 

 

Acquisitions, dispositions
and non-same store
income and expenses

 

 

 

 

 

7,089

 

 

4,196

 

 

2,655

 

 

(2,626

)

 

1,575

 

 

 

 

 

 

 

For the three months ended
June 30, 2007

 

$

526,682

 

$

124,595

 

$

98,676

 

$

79,328

 

$

30,709

 

$

17,422

 

$

39,324

 

$

136,628

 

% increase (decrease) in
same store operations

 

 

 

 

 

2.5%

 

 

3.7%

 

 

2.5%

 

 

2.5%

 

 

(1.4%

)

 

 

 

 

 

 

______________________________________

 

(1)

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

 

 

The following table reconciles Net income to EBITDA for the quarter ended March 31, 2007.

 

 

 

 

Office

 

 

 

 

 

Temperature

 

 

 

 

 

(Amounts in thousands)

Total

 

New
York

 

Washington,
DC

 

Retail

 

Merchandise
Mart

 

Controlled
Logistics

 

Toys

 

Other

 

Net income (loss) for the
three months ended
March 31, 2007

$

166,931

 

$

53,657

 

$

25,396

 

$

33,811

 

$

7,105

 

$

(1,038

)

$

58,661

 

$

(10,661

)

Interest and debt expense

 

198,771

 

 

30,138

 

 

35,908

 

 

22,797

 

 

13,064

 

 

7,861

 

 

46,634

 

 

42,369

 

Depreciation and
amortization

 

163,151

 

 

30,742

 

 

28,259

 

 

18,286

 

 

11,822

 

 

9,268

 

 

55,396

 

 

9,378

 

Income tax expense

 

55,584

 

 

 

 

1,615

 

 

 

 

330

 

 

53

 

 

53,397

 

 

189

 

EBITDA for the three
months ended
March 31, 2007

$

584,437

 

$

114,537

 

$

91,178

 

$

74,894

 

$

32,321

 

$

16,144

 

$

214,088

 

$

41,275

 

 

 

72


FUNDS FROM OPERATIONS (“FFO”)

 

FFO is computed in accordance with the definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts (“NAREIT”). NAREIT defines FFO as net income or loss determined in accordance with Generally Accepted Accounting Principles (“GAAP”), excluding extraordinary items as defined under GAAP and gains or losses from sales of previously depreciated operating real estate assets, plus specified non-cash items, such as real estate asset depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. FFO 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 Consolidated 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.

 

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. We believe 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.

 

The calculations of both the numerator and denominator used in the computation of income per share are disclosed in footnote 12 - Income Per Share, in the notes to our consolidated financial statements on page 25 of this Quarterly Report on Form 10-Q.

 

FFO applicable to common shares plus assumed conversions was $281,741,000, or $1.72 per diluted share for the three months ended June 30, 2007, compared to $230,430,000, or $1.49 per diluted share for the prior year’s quarter. FFO applicable to common shares plus assumed conversions was $551,906,000, or $3.36 per diluted share for the six months ended June 30, 2007, compared to 442,346,000, or $2.86 per diluted share for the prior years 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:

 

2007

 

2006

 

2007

 

2006

 

Net income

 

$

165,920

 

$

163,169

 

$

332,851

 

$

312,381

 

Depreciation and amortization of real property

 

 

114,511

 

 

84,156

 

 

208,176

 

 

160,599

 

Net gains on sale of real estate

 

 

 

 

(17,609

)

 

 

 

(33,769

)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization of real property

 

 

17,112

 

 

12,155

 

 

51,035

 

 

27,923

 

Net (gain) loss on sale of real estate

 

 

(493

)

 

658

 

 

(493

)

 

329

 

Income tax effect of above adjustments

 

 

(5,807

)

 

(4,928

)

 

(17,690

)

 

(10,841

)

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

 

 

13,403

 

 

10,856

 

 

22,464

 

 

20,097

 

Net (gain) loss on sale of real estate

 

 

 

 

 

 

 

 

 

Minority limited partners’ share of above adjustments

 

 

(13,882

)

 

(8,896

)

 

(26,500

)

 

(16,120

)

FFO

 

 

290,764

 

 

239,561

 

 

569,843

 

 

460,599

 

Preferred share dividends

 

 

(14,295

)

 

(14,404

)

 

(28,591

)

 

(28,811

)

FFO applicable to common shares

 

 

276,469

 

 

225,157

 

 

541,252

 

 

431,788

 

Interest on 3.875% exchangeable senior debentures

 

 

5,203

 

 

5,094

 

 

10,512

 

 

10,188

 

Series A convertible preferred dividends

 

 

69

 

 

179

 

 

142

 

 

370

 

FFO applicable to common shares plus assumed conversions

 

$

281,741

 

$

230,430

 

$

551,906

 

$

442,346

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Weighted Average Shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

151,794

 

 

141,418

 

 

151,612

 

 

141,275

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Employee stock options and restricted share awards

 

 

6,770

 

 

7,640

 

 

6,916

 

 

7,529

 

3.875% exchangeable senior debentures

 

 

5,559

 

 

5,531

 

 

5,559

 

 

5,531

 

Series A convertible preferred shares

 

 

118

 

 

304

 

 

122

 

 

315

 

Denominator for diluted FFO per share

 

 

164,241

 

 

154,893

 

 

164,209

 

 

154,650

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO applicable to common shares plus assumed conversions per diluted share

 

$

1.72

 

$

1.49

 

$

3.36

 

$

2.86

 

 

 

73

 


Item 3.

Quantitative and Qualitative Disclosures About Market Risk

We have exposure to fluctuations in market interest rates. Market interest rates are highly sensitive to many factors that are beyond our control. Our exposure to a change in interest rates on our consolidated and non-consolidated debt (all of which arises out of non-trading activity) is as follows:

 

(Amounts in thousands, except per share amounts)

As at June 30, 2007

 

As at December 31, 2006

 

Balance

 

Weighted
Average
Interest Rate

 

Effect of 1%
Change In
Base Rates

 


Balance

 

Weighted
Average
Interest Rate

Consolidated debt:

 

 

 

 

 

 

 

 

 

 

 

 

Variable rate

$

668,978

 

6.57%

 

$

6,690

 

$

728,363

 

6.48%

Fixed rate

 

11,903,484

 

5.24%

 

 

 

 

8,826,435

 

5.56%

 

$

12,572,462

 

5.32%

 

 

6,690

 

$

9,554,798

 

5.63%

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

 

 

 

 

 

 

 

 

 

 

 

 

Variable rate – excluding Toys

$

132,193

 

7.41%

 

 

1,322

 

$

162,254

 

7.31%

Variable rate – Toys

 

910,917

 

7.49%

 

 

9,109

 

 

1,213,479

 

7.03%

Fixed rate (including $1,008,702,
and $1,057,422 of Toys debt in
2007 and 2006)

 

1,946,125

 

6.87%

 

 

 

 

1,947,274

 

6.95%

 

$

2,989,235

 

7.08%

 

 

10,431

 

$

3,323,007

 

7.00%

Minority limited partners’ share of above

 

 

 

 

 

 

(1,712

)

 

 

 

 

Total change in annual net income

 

 

 

 

 

$

15,409

 

 

 

 

 

Per share-diluted

 

 

 

 

 

$

0.09

 

 

 

 

 

 

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. In addition, we have notes and mortgage loans receivables aggregating $303,566,000, as of June 30, 2007, which are based on variable rates and partially mitigate our exposure to a change in interest rates.

 

Fair Value of Our Debt

 

The carrying amount of our debt exceeds its aggregate fair value, 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, by approximately $493,627,000 at June 30, 2007.

 

Derivative Instruments

 

We have, and may in the future enter into, derivative positions that do not qualify for hedge accounting treatment, including our economic interest in McDonald’s common shares. Because these derivatives do not qualify for hedge accounting treatment, the gains or losses resulting from their mark-to-market at the end of each reporting period are recognized as an increase or decrease in “interest and other investment income” 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, 2007, we recognized net gains aggregating approximately $72,074,000 and $81,454,000 respectively, from these positions, after all expenses and LIBOR charges.

 

74

 


 

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, 2007, 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.

 

75

 


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.

 

The following updates the discussion set forth under “Item 3. Legal Proceedings” in our Annual Report on Form 10-K for the year ended December 31, 2006.

 

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 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. On April 16, 2007, the Court directed that discovery should be completed by December 2007, with a trial date to be determined thereafter. We intend to vigorously pursue our claims against Stop & Shop.

 

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, which remains pending.  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 have 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.

 

 

76

 


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, 2006.

 

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 17, 2007, we held our annual meeting of shareholders, which we continued and concluded on May 22, 2007. The shareholders voted on the following matters: (i) the election of three 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

Broker
Non-Votes

Abstentions

(i)     Election of Trustees:

 

 

Robert P. Kogod

120,878,703

16,026,959

David Mandelbaum

133,687,423

3,218,239

Dr. Richard R. West

133,860,597

3,045,065

 

 

 

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

134,815,270

1,467,165

623,227

 

 

 

 

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

66,772,865

58,136,453

11,235,285

761,059

 

In addition to the three Trustees re-elected, Steven Roth, Michael D. Fascitelli, Russell B. Wight, Jr., Robert H. Smith, Anthony W. Deering, Michael Lynne and Ronald G. Targan continue to serve as Trustees after the meeting.

 

Item 5.

Other Information

On July 25, 2007, we amended our Amended and Restated Declaration of Trust to (i) increase the number of authorized shares of beneficial interest from 620,000,000 to 720,000,000, of which 110,000,000 are designated as preferred shares, 250,000,000 are designated as common shares and 360,000,000 shares are designated as excess shares, (ii) correct certain typographical errors, and (iii) reclassify certain series of preferred shares. Also on July 25, 2007, following these actions, we restated such Declaration of Trust.  Copies of the relevant documents are included as exhibits to and filed with this Quarterly Report on Form 10-Q.

 

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.

 

 

 

77

 


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: July 31, 2007

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)

 

 

 

78

 


EXHIBIT INDEX

Exhibit No.

 

 

 

 

3.1

 

-

Amended and Restated Declaration of Trust of Vornado Realty Trust, as filed with the State
Department of Assessments and Taxation of Maryland on April 16, 1993 - Incorporated
by reference to Exhibit 3(a) to Vornado Realty Trust’s Registration Statement on Form
S-4/A (File No. 33-60286), filed on April 15, 1993

*

 

 

 

 

 

3.2

 

-

Articles of Amendment of Declaration of Trust of Vornado Realty Trust, as filed with the
State Department of Assessments and Taxation of Maryland on May 23, 1996 –
Incorporated by reference to Exhibit 3.2 to Vornado Realty Trust’s Annual Report on
Form 10-K for the year ended December 31, 2001 (File No. 001-11954), filed on
March 11, 2002

*

 

 

 

 

 

3.3

 

-

Articles of Amendment of Declaration of Trust of Vornado Realty Trust, as filed with the
State Department of Assessments and Taxation of Maryland on April 3, 1997 –
Incorporated by reference to Exhibit 3.3 to Vornado Realty Trust’s Annual Report on
Form 10-K for the year ended December 31, 2001 (File No. 001-11954), filed on
March 11, 2002

*

 

 

 

 

 

3.4

 

-

Articles of Amendment of Declaration of Trust of Vornado Realty Trust, as filed with the
State Department of Assessments and Taxation of Maryland on October 14, 1997 -
Incorporated by reference to Exhibit 3.2 to Vornado Realty Trust’s Registration Statement
on Form S-3 (File No. 333-36080), filed on May 2, 2000

*

 

 

 

 

 

3.5

 

-

Articles of Amendment of Declaration of Trust of Vornado Realty Trust, as filed with the
State Department of Assessments and Taxation of Maryland on April 22, 1998 -
Incorporated by reference to Exhibit 3.5 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

*

 

 

 

 

 

3.6

 

-

Articles of Amendment of Declaration of Trust of Vornado Realty Trust, as filed with the
State Department of Assessments and Taxation of Maryland on November 24, 1999 -
Incorporated by reference to Exhibit 3.4 to Vornado Realty Trust’s Registration Statement
on Form S-3 (File No. 333-36080), filed on May 2, 2000

*

 

 

 

 

 

3.7

 

-

Articles of Amendment of Declaration of Trust of Vornado Realty Trust, as filed with the
State Department of Assessments and Taxation of Maryland on April 20, 2000 -
Incorporated by reference to Exhibit 3.5 to Vornado Realty Trust’s Registration Statement
on Form S-3 (File No. 333-36080), filed on May 2, 2000

*

 

 

 

 

 

3.8

 

-

Articles of Amendment of Declaration of Trust of Vornado Realty Trust, as filed with the
State Department of Assessments and Taxation of Maryland on September 14, 2000 -
Incorporated by reference to Exhibit 4.6 to Vornado Realty Trust’s Registration Statement
on Form S-8 (File No. 333-68462), filed on August 27, 2001

*

 

 

 

 

 

3.9

 

-

Articles of Amendment of Declaration of Trust of Vornado Realty Trust, dated May 31,
2002, as filed with the State Department of Assessments and Taxation of Maryland on
June 13, 2002 - Incorporated by reference to Exhibit 3.9 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

*

 

 

 

 

 

 


*

 

_______________________
Incorporated by reference.

 

 

79

 


 

3.10

 

-

Articles of Amendment of Declaration of Trust of Vornado Realty Trust, dated June 6, 2002,
as filed with the State Department of Assessments and Taxation of Maryland on
June 13, 2002 - Incorporated by reference to Exhibit 3.10 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

*

 

 

 

 

 

3.11

 

-

Articles of Amendment of Declaration of Trust of Vornado Realty Trust, dated December 16,
2004, as filed with the State Department of Assessments and Taxation of Maryland on
December 16, 2004 – Incorporated by reference to Exhibit 3.1 to Vornado Realty Trust’s
Current Report on Form 8-K (File No. 001-11954), filed on December 21, 2004

*

 

 

 

 

 

3.12

 

-

Articles Supplementary Classifying Vornado Realty Trust’s $3.25 Series A Convertible
Preferred Shares of Beneficial Interest, liquidation preference $50.00 per share -
Incorporated by reference to Exhibit 3.11 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

*

 

 

 

 

 

3.13

 

-

Articles Supplementary Classifying Vornado Realty Trust’s $3.25 Series A Convertible
Preferred Shares of Beneficial Interest, liquidation preference $25.00 per share, as filed
with the State Department of Assessments and Taxation of Maryland on December 15,
1997- Incorporated by reference to Exhibit 3.10 to Vornado Realty Trust’s Annual Report
on Form 10-K for the year ended December 31, 2001 (File No. 001-11954), filed on
March 11, 2002

*

 

 

 

 

 

3.14

 

-

Articles Supplementary Classifying Vornado Realty Trust’s Series D-6 8.25% Cumulative
Redeemable Preferred Shares, liquidation preference $25.00 per share, as filed with the
State Department of Assessments and Taxation of Maryland on May 1, 2000 -
Incorporated by reference to Exhibit 3.1 to Vornado Realty Trust’s Current Report on
Form 8-K (File No. 001-11954), filed May 19, 2000

*

 

 

 

 

 

3.15

 

-

Articles Supplementary Classifying Vornado Realty Trust’s Series D-8 8.25% Cumulative
Redeemable Preferred Shares, liquidation preference $25.00 per share - Incorporated by
reference to Exhibit 3.1 to Vornado Realty Trust’s Current Report on Form 8-K
(File No. 001-11954), filed on December 28, 2000

*

 

 

 

 

 

3.16

 

-

Articles Supplementary Classifying Vornado Realty Trust’s Series D-9 8.75% Preferred
Shares, liquidation preference $25.00 per share, as filed with the State Department of
Assessments and Taxation of Maryland on September 25, 2001 – Incorporated
by reference to Exhibit 3.1 to Vornado Realty Trust’s Current Report on Form 8-K
(File No. 001-11954), filed on October 12, 2001

*

 

 

 

 

 

3.17

 

-

Articles Supplementary Classifying Vornado Realty Trust’s Series D-10 7.00% Cumulative
Redeemable Preferred Shares, liquidation preference $25.00 per share, as filed with the
State Department of Assessments and Taxation of Maryland on November 17, 2003 –
Incorporated by reference to Exhibit 3.1 to Vornado Realty Trust’s Current Report on
Form 8-K (File No. 001-11954), filed on November 18, 2003

*

 

 

 

 

 

3.18

 

-

Articles Supplementary Classifying Vornado Realty Trust’s Series D-11 7.20% Cumulative
Redeemable Preferred Shares, liquidation preference $25.00 per share, as filed with the
State Department of Assessments and Taxation of Maryland on May 27, 2004 -
Incorporated by reference to Exhibit 99.1 to Vornado Realty Trust’s Current Report on
Form 8-K (File No. 001-11954), filed on June 14, 2004

*

 

 

 

 

 

 


*

 

_______________________
Incorporated by reference.

 

 

80

 


 

3.19

 

-

Articles Supplementary Classifying Vornado Realty Trust’s 7.00% Series E Cumulative
Redeemable Preferred Shares of Beneficial Interest, liquidation preference $25.00 per
share - Incorporated by reference to Exhibit 3.27 to Vornado Realty Trust’s Registration
Statement on Form 8-A (File No. 001-11954), filed on August 20, 2004

*

 

 

 

 

 

3.20

 

-

Articles Supplementary Classifying Vornado Realty Trust’s 6.75% Series F Cumulative
Redeemable Preferred Shares of Beneficial Interest, liquidation preference $25.00 per
share - Incorporated by reference to Exhibit 3.28 to Vornado Realty Trust’s Registration
Statement on Form 8-A (File No. 001-11954), filed on November 17, 2004

*

 

 

 

 

 

3.21

 

-

Articles Supplementary Classifying Vornado Realty Trust’s 6.55% Series D-12 Cumulative
Redeemable Preferred Shares of Beneficial Interest, liquidation preference $25.00 per
share - 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 21, 2004

*

 

 

 

 

 

3.22

 

-

Articles Supplementary Classifying Vornado Realty Trust’s 6.625% Series G Cumulative
Redeemable Preferred Shares of Beneficial Interest, liquidation preference $25.00 per
share - Incorporated by reference to Exhibit 3.3 to Vornado Realty Trust’s Current Report
on Form 8-K (File No. 001-11954), filed on December 21, 2004

*

 

 

 

 

 

3.23

 

-

Articles Supplementary Classifying Vornado Realty Trust’s 6.750% Series H Cumulative
Redeemable Preferred Shares of Beneficial Interest, liquidation preference $25.00 per
share, no par value – Incorporated by reference to Exhibit 3.32 to Vornado Realty Trust’s
Registration Statement on Form 8-A (File No. 001-11954), filed on June 16, 2005

*

 

 

 

 

 

3.24

 

-

Articles Supplementary Classifying Vornado Realty Trust’s 6.625% Series I Cumulative
Redeemable Preferred Shares of Beneficial Interest, liquidation preference $25.00 per
share, no par value – Incorporated by reference to Exhibit 3.33 to Vornado Realty Trust’s
Registration Statement on Form 8-A (File No. 001-11954), filed on August 30, 2005

*

 

 

 

 

 

3.25

 

-

Articles Supplementary Classifying Vornado Realty Trust’s Series D-14 6.75% Cumulative
Redeemable Preferred Shares of Beneficial Interest, liquidation preference $25.00 per
share - Incorporated by reference to Exhibit 3.1 to Vornado Realty Trust’s Current Report
on Form 8-K (File No. 001-11954), filed on September 14, 2005

*

 

 

 

 

 

3.26

 

-

Articles Supplementary Classifying Vornado Realty Trust’s Series D-15 6.875% Cumulative
Redeemable Preferred Shares of Beneficial Interest, liquidation preference $25.00 per
share – Incorporated by reference to Exhibit 3.1 to Vornado Realty Trust’s Current Report
on Form 8-K (File No. 001-11954), filed on May 3, 2006, and Exhibit 3.1 to
Vornado Realty Trust’s Current Report on Form 8-K (File No. 001-11954), filed on
August 23, 2006

*

 

 

 

 

 

3.27

 

-

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

*

 

 

 

 

 

3.28

 

-

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

*

 

 

 

 

 

3.29

 

-

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

*

 

 

 

 

 

 


*

 

_______________________
Incorporated by reference.

 

 

81

 


 

3.30

 

-

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

*

 

 

 

 

 

3.31

 

-

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

*

 

 

 

 

 

3.32

 

-

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

*

 

 

 

 

 

3.33

 

-

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

*

 

 

 

 

 

3.34

 

-

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

*

 

 

 

 

 

3.35

 

-

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

*

 

 

 

 

 

3.36

 

-

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

*

 

 

 

 

 

3.37

 

-

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

*

 

 

 

 

 

3.38

 

-

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

*

 

 

 

 

 

3.39

 

-

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

*

 

 

 

 

 

3.40

 

-

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

*

 

 

 

 

 

3.41

 

-

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

*

 

 

 

 

 

3.42

 

-

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

*

 

 

 

 

 

3.43

 

-

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

*

 

 

 

 

 

 


*

 

_______________________
Incorporated by reference.

 

 

82

 


 

3.44

 

-

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

*

 

 

 

 

 

3.45

 

-

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

*

 

 

 

 

 

3.46

 

-

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

*

 

 

 

 

 

3.47

 

-

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

*

 

 

 

 

 

3.48

 

-

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

*

 

 

 

 

 

3.49

 

-

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

*

 

 

 

 

 

3.50

 

-

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

*

 

 

 

 

 

3.51

 

-

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

*

 

 

 

 

 

3.52

 

-

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

*

 

 

 

 

 

3.53

 

-

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

*

 

 

 

 

 

3.54

 

-

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

*

 

 

 

 

 

3.55

 

-

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

*

 

 

 

 

 

3.56

 

-

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

*

 

 

 

 

 

 


*

 

_______________________
Incorporated by reference.

 

 

83

 


 

3.57

 

-

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

*

 

 

 

 

 

3.58

 

-

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

*

 

 

 

 

 

3.59

 

-

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

*

 

 

 

 

 

3.60

 

-

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

*

 

 

 

 

 

3.61

 

-

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

*

 

 

 

 

 

3.62

 

-

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

*

 

 

 

 

 

3.63

 

-

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

*

 

 

 

 

 

3.64

 

-

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

*

 

 

 

 

 

3.65

 

-

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

*

 

 

 

 

 

3.66

 

-

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

*

 

 

 

 

 

3.67

 

-

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

*

 

 

 

 

 

3.68

 

-

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

*

 

 

 

 

 

 


*

 

_______________________
Incorporated by reference.

 

 

 

 

 

 

 

84

 


 

3.69

 

-

Vornado Realty Trust – Articles Supplementary, dated July 25, 2007

 

 

 

 

 

 

3.70

 

-

Vornado Realty Trust – Articles of Amendment of Declaration of Trust, dated July 25, 2007

 

 

 

 

 

 

3.71

 

-

Vornado Realty Trust – Certificate of Correction of Amendment of Declaration of Trust,
dated July 25, 2007

 

 

 

 

 

 

3.72

 

-

Vornado Realty Trust – Certificate of Correction of Amendment of Declaration of Trust,
dated July 25, 2007

 

 

 

 

 

 

3.73

 

-

Vornado Realty Trust – Certificate of Correction of Articles Supplementary,
dated July 25, 2007

 

 

 

 

 

 

3.74

 

-

Vornado Realty Trust – Certificate of Correction of Articles Supplementary,
dated July 25, 2007

 

 

 

 

 

 

3.75

 

-

Vornado Realty Trust – Articles of Restatement of Declaration of Trust, dated July 25, 2007

 

 

 

 

 

 

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 March 31, 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

*

 

 

 

 

 

 


*
**

 

_______________________
Incorporated by reference.
Management contract or compensatory agreement.

 

 

85

 


 

10.4

**

-

Employment Agreement between Vornado Realty Trust and Michael D. Fascitelli, dated
December 2, 1996 - Incorporated by reference to Exhibit 10(C)(3) to Vornado Realty
Trust’s Annual Report on Form 10-K for the year ended December 31, 1996
(File No. 001-11954), filed March 13, 1997

*

 

 

 

 

 

10.5

 

-

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

*

 

 

 

 

 

10.6

 

-

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

*

 

 

 

 

 

10.7

 

-

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

*

 

 

 

 

 

10.8

 

-

Real Estate Retention Agreement between Vornado, Inc., Keen Realty Consultants, Inc. and
Alexander’s, Inc., dated as of July 20, 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

*

 

 

 

 

 

10.9

 

-

Amendment to Real Estate Retention Agreement between Vornado, Inc., Keen Realty
Consultants, Inc. and Alexander’s, Inc., dated February 6, 1995 - Incorporated by
reference to Exhibit 10(F)(2) to Vornado Realty Trust’s Annual Report on Form 10-K for
the year ended December 31, 1994 (File No. 001-11954), filed March 23, 1995

*

 

 

 

 

 

10.10

 

-

Stipulation between Keen Realty Consultants Inc. and Vornado Realty Trust re: Alexander’s
Retention Agreement - Incorporated by reference to Exhibit 10(F)(2) to Vornado Realty
Trust’s Annual Report on Form 10-K for the year ended December 31, 1993
(File No. 001-11954), filed March 24, 1994

*

 

 

 

 

 

10.11

**

-

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

*

 

 

 

 

 

10.12

 

-

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

*

 

 

 

 

 

10.13

**

-

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

*

 

 

 

 

 

10.14

**

-

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

*

 

 

 

 

 

 


*
**

 

_______________________
Incorporated by reference.
Management contract or compensatory agreement.

 

 

86

 


 

10.15

 

-

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

*

 

 

 

 

 

10.16

 

-

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

*

 

 

 

 

 

10.17

 

-

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

*

 

 

 

 

 

10.18

**

-

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

*

 

 

 

 

 

10.19

**

-

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

*

 

 

 

 

 

10.20

 

-

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

*

 

 

 

 

 

10.21

 

-

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

*

 

 

 

 

 

10.22

 

-

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

*

 

 

 

 

 

10.23

 

-

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

*

 

 

 

 

 

10.24

 

-

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

*

 

 

 

 

 

 


*
**

 

_______________________
Incorporated by reference.
Management contract or compensatory agreement.

 

 

87

 


 

10.25

 

-

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

*

 

 

 

 

 

10.26

 

-

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

*

 

 

 

 

 

10.27

**

-

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

*

 

 

 

 

 

10.28

 

-

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

*

 

 

 

 

 

10.29

 

-

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

*

 

 

 

 

 

10.30

 

-

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

*

 

 

 

 

 

10.31

**

-

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

*

 

 

 

 

 

10.32

**

-

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

*

 

 

 

 

 

10.33

**

-

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

*

 

 

 

 

 

10.34

 

-

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

*

 

 

 

 

 

10.35

**

-

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

*

 

 

 

 

 

 


*
**

 

_______________________
Incorporated by reference.
Management contract or compensatory agreement.

 

 

88

 


 

10.36

**

-

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

*

 

 

 

 

 

10.37

**

-

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

*

 

 

 

 

 

10.38

**

-

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

*

 

 

 

 

 

10.39

**

-

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

*

 

 

 

 

 

10.40

**

-

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

*

 

 

 

 

 

10.41

 

-

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

*

 

 

 

 

 

10.42

**

-

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

*

 

 

 

 

 

10.43

**

-

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

*

 

 

 

 

 

10.44

**

-

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

*

 

 

 

 

 

10.45

 

-

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, 2007

*

 

 

 

 

 

 


*
**

 

_______________________
Incorporated by reference.
Management contract or compensatory agreement.

 

 

 

 

 

 

 

89

 


 

10.46

**

-

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, 2007

*

 

 

 

 

 

15.1

 

-

Letter Regarded 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.

 

 

 

 

 

 

 

 

90