vno2q201410q.htm - Generated by SEC Publisher for SEC Filing  

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark one)

 

x

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)   

OF THE SECURITIES EXCHANGE ACT OF 1934

 

 

For the quarterly period ended:   

June 30, 2014

 

 

Or

 

o

TRANSITION REPORT PURSUANT TO SECTION  13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from:

 

to

 

 

Commission File Number:

001-11954

 

 

VORNADO REALTY TRUST

(Exact name of registrant as specified in its charter)

 

Maryland

 

22-1657560

(State or other jurisdiction of incorporation or organization)

 

(I.R.S. Employer Identification Number)

 

 

 

888 Seventh Avenue, New York, New York

 

10019

(Address of principal executive offices)

 

(Zip Code)

 

 

(212) 894-7000

(Registrant’s telephone number, including area code)

 

N/A

(Former name, former address and former fiscal year, if changed since last report)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes x  No o

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  Yes x  No o

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.  See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

x Large Accelerated Filer

 

o Accelerated Filer

o Non-Accelerated Filer (Do not check if smaller reporting company)

 

o Smaller Reporting Company

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  Yes o  No x

 

As of June 30, 2014, 187,664,768 of the registrant’s common shares of beneficial interest are outstanding.

 

  

 


 

 

PART I.

Financial Information:

Page Number

Item 1.

Financial Statements:

Consolidated Balance Sheets (Unaudited) as of

June 30, 2014 and December 31, 2013

3

Consolidated Statements of Income (Unaudited) for the

Three and Six Months Ended June 30, 2014 and 2013

4

Consolidated Statements of Comprehensive Income (Unaudited)

for the Three and Six Months Ended June 30, 2014 and 2013

5

Consolidated Statements of Changes in Equity (Unaudited) for the

Six Months Ended June 30, 2014 and 2013

6

Consolidated Statements of Cash Flows (Unaudited) for the

Six Months Ended June 30, 2014 and 2013

8

Notes to Consolidated Financial Statements (Unaudited)

10

Report of Independent Registered Public Accounting Firm

33

Item 2.

Management's Discussion and Analysis of Financial Condition

and Results of Operations

34

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

73

Item 4.

Controls and Procedures

74

PART II.

Other Information:

Item 1.

Legal Proceedings

75

Item 1A.

Risk Factors

75

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

75

Item 3.

Defaults Upon Senior Securities

75

Item 4.

Mine Safety Disclosures

75

Item 5.

Other Information

75

Item 6.

Exhibits

75

SIGNATURES

76

EXHIBIT INDEX

77

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)

June 30,

December 31,

ASSETS

2014 

2013 

Real estate, at cost:

Land

$

4,051,053 

$

4,068,306 

Buildings and improvements

12,519,973 

12,475,556 

Development costs and construction in progress

1,550,084 

1,353,121 

Leasehold improvements and equipment

132,485 

132,483 

Total

18,253,595 

18,029,466 

Less accumulated depreciation and amortization

(3,527,372)

(3,381,457)

Real estate, net

14,726,223 

14,648,009 

Cash and cash equivalents

1,371,226 

583,290 

Restricted cash

160,353 

262,440 

Marketable securities

206,917 

191,917 

Tenant and other receivables, net of allowance for doubtful accounts of $21,521 and $21,869

118,217 

115,862 

Investments in partially owned entities

1,267,370 

1,166,443 

Investment in Toys "R" Us

26,309 

83,224 

Real Estate Fund investments

549,091 

667,710 

Mortgage and mezzanine loans receivable, net of allowance of $5,811 and $5,845

17,417 

170,972 

Receivable arising from the straight-lining of rents, net of allowance of $3,375 and $4,355

850,278 

817,357 

Deferred leasing and financing costs, net of accumulated amortization of $286,668 and $264,451

467,455 

411,927 

Identified intangible assets, net of accumulated amortization of $233,449 and $277,998

289,475 

311,963 

Assets related to discontinued operations

208,309 

314,622 

Other assets

478,139 

351,488 

$

20,736,779 

$

20,097,224 

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY

Mortgages payable

$

8,988,843 

$

8,331,993 

Senior unsecured notes

1,791,814 

1,350,855 

Revolving credit facility debt

88,138 

295,870 

Accounts payable and accrued expenses

452,641 

422,276 

Deferred revenue

501,384 

529,048 

Deferred compensation plan

111,858 

116,515 

Liabilities related to discontinued operations

-   

13,950 

Other liabilities

382,789 

438,353 

Total liabilities

12,317,467 

11,498,860 

Commitments and contingencies

Redeemable noncontrolling interests:

Class A units - 11,430,318 and 11,292,038 units outstanding

1,219,958 

1,002,620 

Series D cumulative redeemable preferred unit - 1 unit outstanding

1,000 

1,000 

Total redeemable noncontrolling interests

1,220,958 

1,003,620 

Vornado shareholders' equity:

Preferred shares of beneficial interest: no par value per share; authorized 110,000,000

shares; issued and outstanding 52,678,939 and 52,682,807 shares

1,277,026 

1,277,225 

Common shares of beneficial interest: $.04 par value per share; authorized

250,000,000 shares; issued and outstanding 187,664,768 and 187,284,688 shares

7,484 

7,469 

Additional capital

6,949,663 

7,143,840 

Earnings less than distributions

(1,872,250)

(1,734,839)

Accumulated other comprehensive income

92,221 

71,537 

Total Vornado shareholders' equity

6,454,144 

6,765,232 

Noncontrolling interests in consolidated subsidiaries

744,210 

829,512 

Total equity

7,198,354 

7,594,744 

$

20,736,779 

$

20,097,224 

See notes to consolidated financial statements (unaudited).

3

 


 

 

VORNADO REALTY TRUST

CONSOLIDATED STATEMENTS OF INCOME

(UNAUDITED)

For the Three

For the Six

Months Ended June 30,

Months Ended June 30,

(Amounts in thousands, except per share amounts)

2014 

2013 

2014 

2013 

REVENUES:

Property rentals

$

540,124 

$

534,074 

$

1,068,224 

$

1,067,867 

Tenant expense reimbursements

76,202 

72,291 

162,792 

148,255 

Cleveland Medical Mart development project

16,990 

29,133 

Fee and other income

50,280 

47,861 

96,208 

144,674 

Total revenues

666,606 

671,216 

1,327,224 

1,389,929 

EXPENSES:

Operating

261,453 

259,168 

534,844 

524,915 

Depreciation and amortization

129,025 

133,180 

276,676 

272,497 

General and administrative

44,568 

50,305 

96,726 

101,685 

Cleveland Medical Mart development project

15,151 

26,525 

Impairment losses, acquisition and transaction related costs

4,083 

3,350 

25,867 

3,951 

Total expenses

439,129 

461,154 

934,113 

929,573 

Operating income

227,477 

210,062 

393,111 

460,356 

(Loss) applicable to Toys "R" Us

(57,591)

(36,861)

(55,744)

(35,102)

Income from partially owned entities

3,849 

1,472 

3,981 

22,238 

Income from Real Estate Fund

100,110 

34,470 

118,258 

51,034 

Interest and other investment income (loss), net

9,435 

26,415 

21,328 

(22,660)

Interest and debt expense

(117,051)

(120,657)

(226,493)

(241,003)

Net gain (loss) on disposition of wholly owned and partially

owned assets

905 

1,005 

10,540 

(35,719)

Income before income taxes

167,134 

115,906 

264,981 

199,144 

Income tax expense

(3,599)

(2,877)

(5,181)

(3,950)

Income from continuing operations

163,535 

113,029 

259,800 

195,194 

Income from discontinued operations

2,152 

69,292 

4,043 

276,054 

Net income

165,687 

182,321 

263,843 

471,248 

Less net income attributable to noncontrolling interests in:

Consolidated subsidiaries

(63,975)

(14,930)

(75,554)

(26,216)

Operating Partnership

(4,691)

(8,849)

(8,539)

(22,782)

Preferred unit distributions of the Operating Partnership

(13)

(348)

(25)

(1,134)

Net income attributable to Vornado

97,008 

158,194 

179,725 

421,116 

Preferred share dividends

(20,366)

(20,368)

(40,734)

(42,070)

Preferred unit and share redemptions

8,100 

(1,130)

NET INCOME attributable to common shareholders

$

76,642 

$

145,926 

$

138,991 

$

377,916 

INCOME PER COMMON SHARE - BASIC:

Income from continuing operations, net

$

0.40 

$

0.43 

$

0.72 

$

0.63 

Income from discontinued operations, net

0.01 

0.35 

0.02 

1.39 

Net income per common share

$

0.41 

$

0.78 

$

0.74 

$

2.02 

Weighted average shares outstanding

187,527 

186,931 

187,418 

186,842 

INCOME PER COMMON SHARE - DILUTED:

Income from continuing operations, net

$

0.40 

$

0.43 

$

0.72 

$

0.62 

Income from discontinued operations, net

0.01 

0.35 

0.02 

1.39 

Net income per common share

$

0.41 

$

0.78 

$

0.74 

$

2.01 

Weighted average shares outstanding

188,617 

187,720 

188,431 

187,627 

DIVIDENDS PER COMMON SHARE

$

0.73 

$

0.73 

$

1.46 

$

1.46 

See notes to consolidated financial statements (unaudited).

4

 


 

 

VORNADO REALTY TRUST

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(UNAUDITED)

For the Three

For the Six

Months Ended June 30,

Months Ended June 30,

(Amounts in thousands)

2014 

2013 

2014 

2013 

Net income

$

165,687 

$

182,321 

$

263,843 

$

471,248 

Other comprehensive income (loss):

Change in unrealized net gain on available-for-sale securities

1,878 

20,348 

15,003 

169,138 

Pro rata share of other comprehensive income (loss) of

nonconsolidated subsidiaries

14,163 

(19,707)

5,877 

(23,354)

Change in value of interest rate swap

(545)

12,037 

1,065 

14,560 

Other

(2)

(3)

(1)

530 

Comprehensive income

181,181 

194,996 

285,787 

632,122 

Less comprehensive income attributable to noncontrolling interests

(69,578)

(24,862)

(85,378)

(59,166)

Comprehensive income attributable to Vornado

$

111,603 

$

170,134 

$

200,409 

$

572,956 

See notes to consolidated financial statements (unaudited).

5

 


 

 

VORNADO REALTY TRUST

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

(UNAUDITED)

Non-

Accumulated

controlling

(Amounts in thousands)

Earnings

Other

Interests in

Preferred Shares

Common Shares

Additional

Less Than

Comprehensive

Consolidated

Total

Shares

Amount

Shares

Amount

Capital

Distributions

Income (Loss)

Subsidiaries

Equity

Balance, December 31, 2012

51,185 

$

1,240,278 

186,735 

$

7,440 

$

7,195,438 

$

(1,573,275)

$

(18,946)

$

1,053,209 

$

7,904,144 

Net income attributable to Vornado

-   

-   

-   

-   

-   

421,116 

-   

-   

421,116 

Net income attributable to

noncontrolling interests in

consolidated subsidiaries

-   

-   

-   

-   

-   

-   

-   

26,216 

26,216 

Dividends on common shares

-   

-   

-   

-   

-   

(272,825)

-   

-   

(272,825)

Dividends on preferred shares

-   

-   

-   

-   

-   

(42,070)

-   

-   

(42,070)

Issuance of Series L preferred shares

12,000 

290,536 

-   

-   

-   

-   

-   

-   

290,536 

Redemption of Series F and Series H

preferred shares

(10,500)

(253,269)

-   

-   

-   

-   

-   

-   

(253,269)

Common shares issued:

Upon redemption of Class A

units, at redemption value

-   

-   

180 

14,973 

-   

-   

-   

14,980 

Under employees' share

option plan

-   

-   

62 

3,564 

-   

-   

-   

3,567 

Under dividend reinvestment plan

-   

-   

11 

-   

903 

-   

-   

-   

903 

Contributions:

Real Estate Fund

-   

-   

-   

-   

-   

-   

-   

18,781 

18,781 

Other

-   

-   

-   

-   

-   

-   

-   

15,186 

15,186 

Distributions:

Real Estate Fund

-   

-   

-   

-   

-   

-   

-   

(43,145)

(43,145)

Other

-   

-   

-   

-   

-   

-   

-   

(120,051)

(120,051)

Conversion of Series A preferred

shares to common shares

(2)

(90)

-   

90 

-   

-   

-   

-   

Deferred compensation shares

and options

-   

-   

-   

-   

4,786 

(305)

-   

-   

4,481 

Change in unrealized net gain

on available-for-sale securities

-   

-   

-   

-   

-   

-   

169,138 

-   

169,138 

Pro rata share of other

comprehensive loss of

nonconsolidated subsidiaries

-   

-   

-   

-   

-   

-   

(23,354)

-   

(23,354)

Change in value of interest rate swap

-   

-   

-   

-   

-   

-   

14,560 

-   

14,560 

Adjustments to carry redeemable

Class A units at redemption value

-   

-   

-   

-   

(29,393)

-   

-   

-   

(29,393)

Redeemable noncontrolling interests'

share of above adjustments

-   

-   

-   

-   

-   

-   

(9,034)

-   

(9,034)

Preferred unit and share redemptions

-   

-   

-   

-   

-   

(1,130)

-   

-   

(1,130)

Deconsolidation of partially

owned entity

-   

-   

-   

-   

-   

-   

-   

(165,427)

(165,427)

Other

-   

-   

-   

-   

(25)

(3,154)

530 

(34)

(2,683)

Balance, June 30, 2013

52,683 

$

1,277,455 

186,991 

$

7,450 

$

7,190,336 

$

(1,471,643)

$

132,894 

$

784,735 

$

7,921,227 

See notes to consolidated financial statements (unaudited).

 

6

 


 

 

VORNADO REALTY TRUST

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY - CONTINUED

(UNAUDITED)

Non-

Accumulated

controlling

(Amounts in thousands)

Earnings

Other

Interests in

Preferred Shares

Common Shares

Additional

Less Than

Comprehensive

Consolidated

Total

Shares

Amount

Shares

Amount

Capital

Distributions

Income (Loss)

Subsidiaries

Equity

Balance, December 31, 2013

52,683 

$

1,277,225 

187,285 

$

7,469 

$

7,143,840 

$

(1,734,839)

$

71,537 

$

829,512 

$

7,594,744 

Net income attributable to Vornado

-   

-   

-   

-   

-   

179,725 

-   

-   

179,725 

Net income attributable to

noncontrolling interests in

consolidated subsidiaries

-   

-   

-   

-   

-   

-   

-   

75,554 

75,554 

Dividends on common shares

-   

-   

-   

-   

-   

(273,694)

-   

-   

(273,694)

Dividends on preferred shares

-   

-   

-   

-   

-   

(40,734)

-   

-   

(40,734)

Common shares issued:

Upon redemption of Class A

units, at redemption value

-   

-   

199 

19,763 

-   

-   

-   

19,771 

Under employees' share

option plan

-   

-   

159 

9,200 

-   

-   

-   

9,206 

Under dividend reinvestment plan

-   

-   

-   

919 

-   

-   

-   

919 

Contributions:

Real Estate Fund

-   

-   

-   

-   

-   

-   

-   

5,297 

5,297 

Distributions:

Real Estate Fund

-   

-   

-   

-   

-   

-   

-   

(132,819)

(132,819)

Other

-   

-   

-   

-   

-   

-   

-   

(301)

(301)

Transfer of noncontrolling interest

in Real Estate Fund

-   

-   

-   

-   

-   

-   

-   

(33,028)

(33,028)

Conversion of Series A preferred

shares to common shares

(4)

(193)

-   

193 

-   

-   

-   

-   

Deferred compensation shares

and options

-   

-   

3,383 

(340)

-   

-   

3,044 

Change in unrealized net gain on

available-for-sale securities

-   

-   

-   

-   

-   

-   

15,003 

-   

15,003 

Pro rata share of other

comprehensive income of

nonconsolidated subsidiaries

-   

-   

-   

-   

-   

-   

5,877 

-   

5,877 

Change in value of interest rate swap

-   

-   

-   

-   

-   

-   

1,065 

-   

1,065 

Adjustments to carry redeemable

Class A units at redemption value

-   

-   

-   

-   

(227,338)

-   

-   

-   

(227,338)

Redeemable noncontrolling interests'

share of above adjustments

-   

-   

-   

-   

-   

-   

(1,260)

-   

(1,260)

Other

-   

(6)

-   

-   

(297)

(2,368)

(1)

(5)

(2,677)

Balance, June 30, 2014

52,679 

$

1,277,026 

187,665 

$

7,484 

$

6,949,663 

$

(1,872,250)

$

92,221 

$

744,210 

$

7,198,354 

See notes to consolidated financial statements (unaudited).

7

 


 

 

VORNADO REALTY TRUST

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

For the Six Months Ended

June 30,

2014 

2013 

(Amounts in thousands)

Cash Flows from Operating Activities:

Net income

$

263,843 

$

471,248 

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

Depreciation and amortization (including amortization of deferred financing costs)

288,187 

289,643 

Return of capital from Real Estate Fund investments

140,920 

56,664 

Net realized and unrealized gains on Real Estate Fund investments

(111,227)

(47,109)

Equity in net loss of partially owned entities, including Toys “R” Us

51,763 

12,864 

Straight-lining of rental income

(33,413)

(32,730)

Distributions of income from partially owned entities

25,784 

23,774 

Amortization of below-market leases, net

(22,624)

(28,511)

Impairment losses

20,842 

4,007 

Other non-cash adjustments

20,546 

42,339 

Net (gain) loss on disposition of wholly owned and partially owned assets

(10,540)

35,719 

Defeasance cost in connection with the refinancing of mortgage notes payable

5,589 

-   

Net gains on sale of real estate

-   

(267,994)

Non-cash impairment loss on J.C. Penney common shares

-   

39,487 

Loss from the mark-to-market of J.C. Penney derivative position

-   

13,475 

Changes in operating assets and liabilities:

Real Estate Fund investments

(2,666)

(30,893)

Accounts receivable, net

(2,355)

53,821 

Prepaid assets

(138,884)

(104,149)

Other assets

(43,842)

(35,570)

Accounts payable and accrued expenses

2,157 

(50,690)

Other liabilities

(6,437)

(595)

Net cash provided by operating activities

447,643 

444,800 

Cash Flows from Investing Activities:

Development costs and construction in progress

(214,615)

(85,550)

Proceeds from sales of real estate and related investments

125,037 

648,167 

Additions to real estate

(105,116)

(113,060)

Restricted cash

102,087 

16,596 

Proceeds from repayments of mortgage and mezzanine loans receivable and other

96,159 

47,950 

Investments in partially owned entities

(62,894)

(59,472)

Acquisitions of real estate and other

(8,963)

(53,992)

Distributions of capital from partially owned entities

1,791 

281,991 

Proceeds from the sale of LNR

-   

240,474 

Proceeds from sales of marketable securities

-   

160,715 

Funding of J.C. Penney derivative collateral

-   

(98,447)

Return of J.C. Penney derivative collateral

-   

85,450 

Investment in mortgage and mezzanine loans receivable

-   

(137)

Net cash (used in) provided by investing activities

(66,514)

1,070,685 

See notes to consolidated financial statements (unaudited).

 

8

 


 

 

VORNADO REALTY TRUST

CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED

(UNAUDITED)

For the Six Months Ended

June 30,

2014 

2013 

(Amounts in thousands)

Cash Flows from Financing Activities:

Proceeds from borrowings

$

1,398,285 

$

1,583,357 

Repayments of borrowings

(313,444)

(2,800,441)

Dividends paid on common shares

(273,694)

(272,825)

Purchase of marketable securities in connection with the defeasance of mortgage

notes payable

(198,884)

-   

Distributions to noncontrolling interests

(149,944)

(181,510)

Dividends paid on preferred shares

(40,737)

(42,451)

Debt issuance costs

(29,560)

(9,520)

Proceeds received from exercise of employee share options

10,125 

4,470 

Contributions from noncontrolling interests

5,297 

33,967 

Repurchase of shares related to stock compensation agreements and/or related

tax withholdings

(637)

(332)

Purchases of outstanding preferred units and shares

-   

(299,400)

Proceeds from the issuance of preferred shares

-   

290,536 

Net cash provided by (used in) financing activities

406,807 

(1,694,149)

Net increase (decrease) in cash and cash equivalents

787,936 

(178,664)

Cash and cash equivalents at beginning of period

583,290 

960,319 

Cash and cash equivalents at end of period

$

1,371,226 

$

781,655 

Supplemental Disclosure of Cash Flow Information:

Cash payments for interest, excluding capitalized interest of $30,182 and $17,492

$

214,239 

$

235,588 

Cash payments for income taxes

$

6,726 

$

4,732 

Non-Cash Investing and Financing Activities:

Marketable securities transferred in connection with the defeasance of mortgage

notes payable

$

198,884 

$

-   

Defeasance of mortgage notes payable

(193,406)

-   

Elimination of a mortgage and mezzanine loan asset and liability

59,375 

-   

Transfer of interest in Real Estate Fund to an unconsolidated joint venture

(58,564)

-   

Transfer of noncontrolling interest in Real Estate Fund

(33,028)

-   

Decrease in assets and liabilities resulting from the deconsolidation of Independence Plaza:

Real estate, net

-   

(852,166)

Notes and mortgages payable

-   

(322,903)

Cash restricted for like kind exchange of real estate

-   

(155,810)

See notes to consolidated financial statements (unaudited).

9

 


 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

 

 

1.     Organization

 

Vornado Realty Trust (“Vornado”) is a fully‑integrated real estate investment trust (“REIT”) and conducts its business through, and substantially all of its interests in properties are held by, Vornado Realty L.P., a Delaware limited partnership (the “Operating Partnership”).  Vornado is the sole general partner of, and owned approximately 94.0% of the common limited partnership interest in the Operating Partnership at June 30, 2014.  All references to “we,” “us,” “our,” the “Company” and “Vornado” refer to Vornado Realty Trust and its consolidated subsidiaries, including the Operating Partnership.

 

On April 11, 2014, we announced a plan to spin off our shopping center business, consisting of 80 strip centers, four malls and a warehouse park adjacent to our East Hanover strip center, into a new publicly traded REIT (“SpinCo”).  The spin-off is expected to be effectuated through a pro rata distribution of SpinCo’s shares to Vornado common shareholders and Vornado Realty L.P. common unitholders, and is intended to be treated as tax-free for U.S. federal income tax purposes.  On June 26, 2014, SpinCo filed its initial registration statement on Form 10 with the Securities and Exchange Commission (“SEC”).  We expect the spin-off to be completed by the end of 2014, subject to certain conditions, including the SEC declaring SpinCo’s registration statement effective, filing and approval of SpinCo’s listing application with the NYSE, receipt of third party consents, and formal approval and declaration of the distribution by Vornado’s Board of Trustees.  Vornado may, at any time and for any reason until the proposed transaction is complete, abandon the separation or modify or change its terms.  Vornado will retain, for disposition in the near term, 22 small retail assets which do not fit SpinCo’s strategy, and the Springfield Town Center, which is under contract for disposition (see Note 8 – Dispositions).   

 

 

2.    Basis of Presentation

 

The accompanying consolidated financial statements are unaudited and include the accounts of Vornado and its consolidated subsidiaries, including the Operating Partnership.  All intercompany amounts have been eliminated. In our opinion, all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position, results of operations and changes in cash flows have been made. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been condensed or omitted.  These condensed consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q of the SEC and should be read in conjunction with the consolidated financial statements and notes thereto included in our Annual Report on Form 10-K, as amended, for the year ended December 31, 2013, as filed with the SEC.

 

We have made estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates.  The results of operations for the three and six months ended June 30, 2014 are not necessarily indicative of the operating results for the full year.  Certain prior year balances have been reclassified in order to conform to current year presentation. 

10

 


 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

 

 

3.    Recently Issued Accounting Literature

 

In June 2013, the Financial Accounting Standards Board (“FASB”) issued an update (“ASU 2013-08”) to Accounting Standards Codification (“ASC”) Topic 946, Financial Services - Investment Companies (“Topic 946”).  ASU 2013-08 amends the guidance in Topic 946 for determining whether an entity qualifies as an investment company and requires certain additional disclosures.  ASU 2013-08 is effective for interim and annual reporting periods in fiscal years that begin after December 15, 2013.  The adoption of this update as of January 1, 2014, did not have any impact on our real estate fund or our consolidated financial statements.

 

In April 2014, the FASB issued an update (“ASU 2014-08”) Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity to ASC Topic 205, Presentation of Financial Statements and ASC Topic 360, Property Plant and Equipment.  Under ASU 2014-08, only disposals that represent a strategic shift that has (or will have) a major effect on the entity’s results and operations would qualify as discontinued operations.  In addition, ASU 2014-08 expands the disclosure requirements for disposals that meet the definition of a discontinued operation and requires entities to disclose information about disposals of individually significant components that do not meet the definition of discontinued operations.  ASU 2014-08 is effective for interim and annual reporting periods in fiscal years that begin after December 15, 2014.  We are currently evaluating the impact of ASU 2014-08 on our consolidated financial statements. 

 

In May 2014, the FASB issued an update ("ASU 2014-09") establishing ASC Topic 606, Revenue from Contracts with Customers.  ASU 2014-09 establishes a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes most of the existing revenue recognition guidance.  ASU 2014-09 requires an entity to recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services and also requires certain additional disclosures.  ASU 2014-09 is effective for interim and annual reporting periods in fiscal years that begin after December 15, 2016.  We are currently evaluating the impact of the adoption of ASU 2014-09 on our consolidated financial statements.

 

In June 2014, the FASB issued an update (“ASU 2014-12”) to ASC Topic 718, Compensation – Stock Compensation.  ASU 2014-12 requires an entity to treat performance targets that can be met after the requisite service period of a share based award has ended, as a performance condition that affects vesting.  ASU 2014-12 is effective for interim and annual reporting periods in fiscal years that begin after December 15, 2015.  We are currently evaluating the impact of the adoption of ASU 2014-12 on our consolidated financial statements.

11

 


 
 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

 

 

4.     Vornado Capital Partners Real Estate Fund (the “Fund”)

 

We are the general partner and investment manager of the Fund.  The Fund is accounted for under the AICPA Investment Company Guide and its investments are reported on its balance sheet at fair value, with changes in value each period recognized in earnings.  We consolidate the accounts of the Fund into our consolidated financial statements, retaining the fair value basis of accounting.

 

On June 26, 2014, the Fund sold its 64.7% interest in One Park Avenue to a newly formed joint venture that we and an institutional investor own 55% and 45%, respectively (see Note 7 - Investments in Partially Owned Entities - One Park Avenue).  This transaction was based on a property value of $560,000,000.  From the inception of this investment through its disposition, the Fund realized a $75,069,000 net gain.

 

On June 24, 2014, the Fund and its 50% joint venture partner entered into an agreement to sell Georgetown Park, a 305,000 square foot retail property, for $272,500,000.

 

At June 30, 2014, the Fund had eight investments with an aggregate fair value of $549,091,000, or $189,571,000 in excess of cost, and had remaining unfunded commitments of $142,118,000, of which our share was $35,529,000.  Below is a summary of income from the Fund for the three and six months ended June 30, 2014 and 2013.

 

For the Three Months

For the Six Months

 

(Amounts in thousands)

Ended June 30,

Ended June 30,

 

2014 

2013 

2014 

2013 

 

Net investment income

$

3,052 

$

877 

$

7,031 

$

3,925 

 

Net realized gains on exited investments

75,069 

75,069 

 

Previously recorded unrealized gains on exited investments

(35,365)

(22,388)

 

Net unrealized gains on held investments

57,354 

33,593 

58,546 

47,109 

 

Income from Real Estate Fund

100,110 

34,470 

118,258 

51,034 

 

Less (income) attributable to noncontrolling interests

(61,780)

(14,359)

(72,629)

(23,899)

 

Income from Real Estate Fund attributable to Vornado (1)

$

38,330 

$

20,111 

$

45,629 

$

27,135 

 

___________________________________

 
 

(1)        Excludes management, leasing and development fees of $745 and $827 for the three months ended June 30, 2014 and 2013, respectively, and $1,449 and $1,676 for the six months ended June 30, 2014 and 2013, respectively, which are included as a component of "fee and other income" on our consolidated statements of income.

 
                           

 

 

5.    Marketable Securities

 

Below is a summary of our marketable securities portfolio as of June 30, 2014 and December 31, 2013.

 

(Amounts in thousands)

As of June 30, 2014

As of December 31, 2013

GAAP

Unrealized

GAAP

Unrealized

Fair Value

Cost

Gain

Fair Value

Cost

Gain

Equity securities:

Lexington Realty Trust

$

203,344 

$

72,549 

$

130,795 

$

188,567 

$

72,549 

$

116,018 

Other

3,573 

56 

3,517 

3,350 

59 

3,291 

$

206,917 

$

72,605 

$

134,312 

$

191,917 

$

72,608 

$

119,309 

 

On March 4, 2013, we sold 10,000,000 J.C. Penney common shares at a price of $16.03 per share, or $160,300,000 in the aggregate, resulting in a net loss of $36,800,000, which is included in “net gain (loss) on disposition of wholly owned and partially owned assets” on our consolidated statements of income for the six months ended June 30, 2013. 

12

 


 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

 

 

6.    Mortgage and Mezzanine Loans Receivable

 

In October 2012, we acquired a 25.0% participation in a mortgage and mezzanine loan on 701 Seventh Avenue.  In March 2013, we transferred at par, the 25.0% participation in the mortgage loan to a third party, for $59,375,000 in cash.  The transfer did not qualify for sale accounting given our continuing interest in the mezzanine loan.  Accordingly, we continued to include the 25.0% participation in the mortgage loan in “mortgage and mezzanine loans receivable” and recorded a $59,375,000 liability in “other liabilities” on our consolidated balance sheet.  In January 2014, the mortgage and mezzanine loans were repaid; accordingly, the $59,375,000 asset and liability were eliminated.  

 

In March 2014, a $30,000,000 mezzanine loan that was scheduled to mature in January 2015 was repaid. In May 2014, a $25,000,000 mezzanine loan that was scheduled to mature in November 2014 was repaid.

 

As of June 30, 2014 and December 31, 2013, the carrying amount of mortgage and mezzanine loans receivable was $17,417,000 and $170,972,000, respectively.  These loans have a weighted average interest rate of 9.1% and 11.0% at June 30, 2014 and December 31, 2013, respectively, and have maturities ranging from April 2015 to May 2016. 

 

 

7.    Investments in Partially Owned Entities

 

 

Toys “R” Us (“Toys”)

 

As of June 30, 2014, we own 32.6% of Toys.  We account for our investment in Toys under the equity method and record our share of Toys’ net income or loss on a one-quarter lag basis because Toys’ fiscal year ends on the Saturday nearest January 31, and our fiscal year ends on December 31.  The business of Toys is highly seasonal and substantially all of Toys’ net income is generated in its fourth quarter.

 

Below is a summary of Toys’ latest available financial information on a purchase accounting basis:

 

(Amounts in thousands)

Balance as of

Balance Sheet:

May 3, 2014

November 2, 2013

Assets

$

10,358,000 

$

11,756,000 

Liabilities

9,130,000 

10,437,000 

Noncontrolling interests

83,000 

75,000 

Toys “R” Us, Inc. equity (1)

1,145,000 

1,244,000 

For the Three Months Ended

For the Six Months Ended

Income Statement:

May 3, 2014

May 4, 2013

May 3, 2014

May 4, 2013

Total revenues

$

2,479,000 

$

2,408,000 

$

7,746,000 

$

8,178,000 

Net income attributable to Toys

(194,000)

(119,000)

(111,000)

122,000 

(1)

At June 30, 2014, the carrying amount of our investment in Toys is less than our share of Toys' equity by approximately $347,337. This basis difference results primarily from non-cash impairment losses aggregating $355,953 that we have recognized through June 30, 2014. We have allocated the basis difference primarily to Toys' real estate, which is being amortized over its remaining estimated useful life.

 

 

13

 


 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

 

 

7.    Investments in Partially Owned Entities – continued

 

 

Alexander’s, Inc. (“Alexander’s”) (NYSE: ALX)

 

As of June 30, 2014, we own 1,654,068 Alexander’s common shares, or approximately 32.4% of Alexander’s common equity.  We manage, lease and develop Alexander’s properties pursuant to agreements which expire in March of each year and are automatically renewable.  As of June 30, 2014, we have a $42,489,000 receivable from Alexander’s for fees under these agreements.

 

As of June 30, 2014, the market value (“fair value” pursuant to ASC 820) of our investment in Alexander’s, based on Alexander’s June 30, 2014 closing share price of $369.47, was $611,128,000, or $444,124,000 in excess of the carrying amount on our consolidated balance sheet.  As of June 30, 2014, the carrying amount of our investment in Alexander’s, excluding amounts owed to us, exceeds our share of the equity in the net assets of Alexander’s by approximately $41,569,000.  The majority of this basis difference resulted from the excess of our purchase price for the Alexander’s common stock acquired over the book value of Alexander’s net assets.  Substantially all of this basis difference was allocated, based on our estimates of the fair values of Alexander’s assets and liabilities, to real estate (land and buildings).  We are amortizing the basis difference related to the buildings into earnings as additional depreciation expense over their estimated useful lives.  This depreciation is not material to our share of equity in Alexander’s net income.  The basis difference related to the land will be recognized upon disposition of our investment.

 

Below is a summary of Alexander’s latest available financial information:

 

(Amounts in thousands)

Balance as of

Balance Sheet:

June 30, 2014

December 31, 2013

Assets

$

1,450,000 

$

1,458,000 

Liabilities

1,113,000 

1,124,000 

Stockholders' equity

337,000 

334,000 

For the Three Months Ended June 30,

For the Six Months Ended June 30,

Income Statement:

2014 

2013 

2014 

2013 

Total revenues

$

50,000 

$

47,000 

$

99,000 

$

96,000 

Net income attributable to Alexander’s

17,000 

13,000 

32,000 

27,000 

                             

 

 

LNR Property LLC (“LNR”)  

 

In January 2013, we and the other equity holders of LNR entered into a definitive agreement to sell LNR for $1.053 billion, of which our share of the net proceeds was $240,474,000.  The definitive agreement provided that LNR would not (i) make any cash distributions to the equity holders, including us, through the completion of the sale, which occurred on April 19, 2013, and (ii) take any of the following actions (among others) without the purchaser’s approval, the lending or advancing of any money, the acquisition of assets in excess of specified amounts, or the issuance of equity interests.  Notwithstanding the terms of the definitive agreement, in accordance with GAAP, we recorded our pro rata share of LNR’s earnings on a one-quarter lag basis through the date of sale, which increased the carrying amount of our investment in LNR above our share of the net sales proceeds and resulted in us recognizing a $27,231,000 “other-than-temporary” impairment loss on our investment in the three months ended March 31, 2013.

 

 

One Park Avenue

 

On June 26, 2014, we invested an additional $22,700,000 to increase our ownership in One Park Avenue to 55.0% from 46.5% through a joint venture with an institutional investor, who increased his ownership interest to 45.0% (see Note 4 –Vornado Capital Partners Real Estate Fund).  The transaction was based on a property value of $560,000,000.  The property is encumbered by a $250,000,000 interest-only mortgage loan that bears interest at 4.995% and matures in March 2016.  We account for our investment in the joint venture under the equity method because we share control over major decisions with our joint venture partner.

 

14

 


 
 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

 

 

7.    Investments in Partially Owned Entities – continued

 

Below are schedules summarizing our investments in, and income from, partially owned entities.

 

Percentage

(Amounts in thousands)

Ownership at

Balance as of

Investments:

June 30, 2014

June 30, 2014

December 31, 2013

Toys

32.6%

$

26,309 

$

83,224 

Alexander’s

32.4%

$

167,004 

$

167,785 

India real estate ventures

4.1%-36.5%

87,859 

88,467 

Partially owned office buildings (1)

Various

725,483 

621,294 

Other investments (2)

Various

287,024 

288,897 

$

1,267,370 

$

1,166,443 

(1)

Includes interests in 280 Park Avenue, 650 Madison Avenue, One Park Avenue, 666 Fifth Avenue (Office), 330 Madison Avenue and others.

(2)

Includes interests in Independence Plaza, Monmouth Mall, 85 10th Avenue, Fashion Center Mall, 50-70 West 93rd Street and others.

 

Percentage

For the Three Months

For the Six Months

(Amounts in thousands)

Ownership at

Ended June 30,

Ended June 30,

Our Share of Net Income (Loss):

June 30, 2014

2014 

2013 

2014 

2013 

Toys:

32.6%

Equity in net earnings

$

(59,530)

$

(38,708)

$

15,666 

$

39,834 

Non-cash impairment losses (see page 13 for details)

-   

-   

(75,196)

(78,542)

Management fees

1,939 

1,847 

3,786 

3,606 

$

(57,591)

$

(36,861)

$

(55,744)

$

(35,102)

Alexander's:

32.4%

Equity in net income

$

5,272 

$

4,077 

$

10,031 

$

8,486 

Management, leasing and development fees

1,622 

1,674 

3,248 

3,341 

6,894 

5,751 

13,279 

11,827 

India real estate ventures

4.1%-36.5%

(2,041)

(414)

(2,178)

(1,181)

Partially owned office buildings (1)

Various

990 

(1,042)

(1,405)

(1,624)

Other investments (2)

Various

(1,994)

(2,823)

(5,715)

(4,536)

Lexington (3)

n/a

-   

-   

-   

(979)

LNR (see page 14 for details):

n/a

Equity in net income

-   

-   

-   

45,962 

Impairment loss

-   

-   

-   

(27,231)

-   

-   

-   

18,731 

$

3,849 

$

1,472 

$

3,981 

$

22,238 

(1)

Includes interests in 280 Park Avenue, 650 Madison Avenue, One Park Avenue, 666 Fifth Avenue (Office), 330 Madison Avenue and others.

(2)

Includes interests in Independence Plaza, Monmouth Mall, 85 10th Avenue, Fashion Center Mall, 50-70 West 93rd Street and others.

(3)

In the first quarter of 2013, we began accounting for our investment in Lexington as a marketable equity security - available for sale. The 2013 amount represents our share of Lexington's 2012 fourth quarter earnings which was recorded on a one-quarter lag basis.

 

15

 


 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

 

 

7.    Investments in Partially Owned Entities – continued

Below is a summary of the debt of our partially owned entities as of June 30, 2014 and December 31, 2013, none of which is recourse to us.

Percentage

Interest

100% of

Ownership at

Rate at

Partially Owned Entities’ Debt at

(Amounts in thousands)

June 30,

June 30,

June 30,

December 31,

2014 

Maturity

2014 

2014 

2013 

Toys:

Notes, loans and mortgages payable

32.6%

2014-2021

6.90%

$

5,206,299 

$

5,702,247 

Alexander's:

Mortgages payable

32.4%

2015-2021

2.58%

$

1,034,289 

$

1,049,959 

India real estate ventures:

TCG Urban Infrastructure Holdings mortgages

payable

25.0%

2014-2026

13.21%

$

195,891 

$

199,021 

Partially owned office buildings(1)

Various

2014-2023

5.70%

$

3,646,299 

$

3,622,759 

Other(2)

Various

2014-2023

4.56%

$

1,703,586 

$

1,709,509 

(1)

Includes 280 Park Avenue, 650 Madison Avenue, One Park Avenue, 666 Fifth Avenue (Office), 330 Madison Avenue and others.

(2)

Includes Independence Plaza, Monmouth Mall, Fashion Center Mall, 50-70 West 93rd Street and others.

 

 

Based on our ownership interest in the partially owned entities above, our pro rata share of the debt of these partially owned entities was $4,094,370,000 and $4,189,403,000 at June 30, 2014 and December 31, 2013, respectively.

16

 


 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

 

 

8.    Dispositions

 

Discontinued Operations

 

On February 24, 2014, we completed the sale of Broadway Mall in Hicksville, Long Island, New York, for $94,000,000.  The sale resulted in net proceeds of $92,174,000 after closing costs.

 

On July 8, 2014, we completed the sale of Beverly Connection, a 335,000 square foot power shopping center in Los Angeles, California, for $260,000,000, of which $239,000,000 was cash and $21,000,000 was 10-year mezzanine seller financing.  The sale resulted in a net gain of approximately $44,000,000, which will be recognized in the third quarter of 2014. 

 

We have reclassified the revenues and expenses of the properties discussed above to “income from discontinued operations” and the related assets and liabilities to “assets related to discontinued operations” and “liabilities related to discontinued operations” for all of the periods presented in the accompanying consolidated financial statements.  The net gains resulting from the sale of these properties are included in “income from discontinued operations” on our consolidated statements of income.  The tables below set forth the assets and liabilities related to discontinued operations at June 30, 2014 and December 31, 2013 and their combined results of operations for the three and six months ended June 30, 2014 and 2013.

    

Assets Related to

Liabilities Related to

(Amounts in thousands)

Discontinued Operations as of

Discontinued Operations as of

June 30,

December 31,

June 30,

December 31,

2014 

2013 

2014 

2013 

Beverly Connection

$

208,309 

$

208,458 

$

$

Broadway Mall

106,164 

13,950 

Total

$

208,309 

$

314,622 

$

$

13,950 

For the Three Months

For the Six Months

(Amounts in thousands)

Ended June 30,

Ended June 30,

2014 

2013 

2014 

2013 

Total revenues

$

3,923 

$

19,311 

$

12,206 

$

45,301 

Total expenses

1,771 

13,191 

7,321 

33,234 

2,152 

6,120 

4,885 

12,067 

Impairment losses

(2,493)

(842)

(4,007)

Net gain on sale of Green Acres Mall

202,275 

Net gains on sale of other real estate

65,665 

65,719 

Income from discontinued operations

$

2,152 

$

69,292 

$

4,043 

$

276,054 

 

 

Other

 

On March 2, 2014, we entered into an agreement to transfer upon completion, the redeveloped Springfield Town Center, a 1,350,000 square foot mall located in Springfield, Fairfax County, Virginia, to Pennsylvania Real Estate Investment Trust (NYSE: PEI) (“PREIT”) in exchange for $465,000,000 comprised of $340,000,000 of cash and $125,000,000 of PREIT operating partnership units.  In connection therewith, we recorded a non-cash impairment loss of $20,000,000 in the first quarter of 2014, which is included in “impairment losses, acquisition and transaction related costs” on our consolidated statements of income. The redevelopment is expected to be completed in the fourth quarter of 2014 and the closing will be no later than March 31, 2015.

 

17

 


 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

 

 

9.    Identified Intangible Assets and Liabilities

 

 

The following summarizes our identified intangible assets (primarily acquired in-place and above-market leases) and liabilities (primarily acquired below-market leases) as of June 30, 2014 and December 31, 2013.

 

Balance as of

June 30,

December 31,

(Amounts in thousands)

2014 

2013 

Identified intangible assets:

Gross amount

$

522,924 

$

589,961 

Accumulated amortization

(233,449)

(277,998)

Net

$

289,475 

$

311,963 

Identified intangible liabilities (included in deferred revenue):

Gross amount

$

850,629 

$

856,933 

Accumulated amortization

(380,356)

(360,398)

Net

$

470,273 

$

496,535 

 

Amortization of acquired below-market leases, net of acquired above-market leases, resulted in an increase to rental income of $10,480,000 and $11,000,000 for the three months ended June 30, 2014 and 2013, respectively, and $22,162,000 and $27,177,000 for the six months ended June 30, 2014 and 2013, respectively.  Estimated annual amortization of acquired below-market leases, net of acquired above-market leases, for each of the five succeeding years commencing January 1, 2015 is as follows:

 

(Amounts in thousands)

2015 

$

39,999 

2016 

38,377 

2017 

34,812 

2018 

33,330 

2019 

30,093 

 

Amortization of all other identified intangible assets (a component of depreciation and amortization expense) was $7,375,000 and $17,098,000 for the three months ended June 30, 2014 and 2013, respectively, and $16,700,000 and $42,311,000 for the six months ended June 30, 2014 and 2013, respectively.  Estimated annual amortization of all other identified intangible assets including acquired in-place leases, customer relationships, and third party contracts for each of the five succeeding years commencing January 1, 2015 is as follows:

 

(Amounts in thousands)

2015 

$

23,159 

2016 

20,223 

2017 

16,826 

2018 

12,446 

2019 

11,539 

 

We are a tenant under ground leases for certain properties.  Amortization of these acquired below-market leases, net of above-market leases resulted in an increase to rent expense of $857,000 and $1,622,000 for the three months ended June 30, 2014 and 2013, respectively, and $1,714,000 and $2,723,000 for the six months ended June 30, 2014 and 2013, respectively.  Estimated annual amortization of these below-market leases, net of above-market leases for each of the five succeeding years commencing January 1, 2015 is as follows:

 

(Amounts in thousands)

2015 

$

3,430 

2016 

3,430 

2017 

3,430 

2018 

3,430 

2019 

3,430 

18

 


 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

 

 

10.    Debt

 

On January 31, 2014, we completed a $600,000,000 loan secured by our 220 Central Park South development site.  The loan bears interest at LIBOR plus 2.75% (2.90% at June 30, 2014) and matures in January 2016, with three one-year extension options.

 

On April 16, 2014, we completed a $350,000,000 refinancing of 909 Third Avenue, a 1.3 million square foot Manhattan office building.  The seven-year interest only loan bears interest at 3.91% and matures in May 2021. We realized net proceeds of approximately $145,000,000 after defeasing the existing 5.64%, $193,000,000 mortgage, defeasance cost and other closing costs.

 

On June 16, 2014, we completed a green bond public offering of $450,000,000 2.50% senior unsecured notes due June 30, 2019. The notes were sold at 99.619% of their face amount to yield 2.581%.

 

The following is a summary of our debt:

Interest Rate at

Balance at

(Amounts in thousands)

June 30, 2014

June 30, 2014

December 31, 2013

Mortgages Payable:

Fixed rate

4.48%

$

7,623,049 

$

7,563,133 

Variable rate

2.31%

1,365,794 

768,860 

4.15%

$

8,988,843 

$

8,331,993 

Unsecured Debt:

Senior unsecured notes

4.88%

$

1,791,814 

$

1,350,855 

Revolving credit facility debt

1.30%

88,138 

295,870 

4.71%

$

1,879,952 

$

1,646,725 

 

11.    Redeemable Noncontrolling Interests

 

Redeemable noncontrolling interests on our consolidated balance sheets are comprised primarily of Class A Operating Partnership units that are held by third parties and are recorded at the greater of their carrying amount or redemption value at the end of each reporting period.  Changes in the value from period to period are charged to “additional capital” in our consolidated statements of changes in equity.  Below is a table summarizing the activity of redeemable noncontrolling interests.

 

(Amounts in thousands)

Balance at December 31, 2012

$

944,152 

Net income

23,916 

Other comprehensive income

9,034 

Distributions

(17,541)

Redemption of Class A units for common shares, at redemption value

(14,980)

Adjustments to carry redeemable Class A units at redemption value

29,393 

Redemption of Series D-15 redeemable units

(36,900)

Other, net

3,914 

Balance at June 30, 2013

$

940,988 

Balance at December 31, 2013

$

1,003,620 

Net income

8,564 

Other comprehensive income

1,260 

Distributions

(16,824)

Redemption of Class A units for common shares, at redemption value

(19,771)

Adjustments to carry redeemable Class A units at redemption value

227,338 

Other, net

16,771 

Balance at June 30, 2014

$

1,220,958 

 

As of June 30, 2014 and December 31, 2013, the aggregate redemption value of redeemable Class A units was $1,219,958,000 and $1,002,620,000, respectively. 

 

19

 


 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

 

 

11.    Redeemable Noncontrolling Interests - continued

 

Redeemable noncontrolling interests exclude our Series G-1 through G-4 convertible preferred units and Series D-13 cumulative redeemable preferred units, as they are accounted for as liabilities in accordance with ASC 480, Distinguishing Liabilities and Equity, because of their possible settlement by issuing a variable number of Vornado common shares.  Accordingly, the fair value of these units is included as a component of “other liabilities” on our consolidated balance sheets and aggregated $55,097,000 as of June 30, 2014 and December 31, 2013. 

 

12.    Accumulated Other Comprehensive Income

 

The following tables set forth the changes in accumulated other comprehensive income (loss) by component.

 

For the Three Months Ended June 30, 2013

Securities

Pro rata share of

Interest

available-

nonconsolidated

rate

(Amounts in thousands)

Total

for-sale

subsidiaries' OCI

swap

Other

Balance as of March 31, 2013

$

120,953 

$

168,221 

$

7,666 

$

(47,542)

$

(7,392)

OCI before reclassifications

11,941 

20,349 

(19,707)

12,037 

(738)

Amounts reclassified from AOCI

-   

-   

-   

-   

-   

Net current period OCI

11,941 

20,349 

(19,707)

12,037 

(738)

Balance as of June 30, 2013

$

132,894 

$

188,570 

$

(12,041)

$

(35,505)

$

(8,130)

For the Three Months Ended June 30, 2014

Securities

Pro rata share of

Interest

available-

nonconsolidated

rate

(Amounts in thousands)

Total

for-sale

subsidiaries' OCI

swap

Other

Balance as of March 31, 2014

$

77,626 

$

132,434 

$

(19,787)

$

(30,272)

$

(4,749)

OCI before reclassifications

14,595 

1,878 

14,163 

(545)

(901)

Amounts reclassified from AOCI

-   

-   

-   

-   

-   

Net current period OCI

14,595 

1,878 

14,163 

(545)

(901)

Balance as of June 30, 2014

$

92,221 

$

134,312 

$

(5,624)

$

(30,817)

$

(5,650)

For the Six Months Ended June 30, 2013

Securities

Pro rata share of

Interest

available-

nonconsolidated

rate

(Amounts in thousands)

Total

for-sale

subsidiaries' OCI

swap

Other

Balance as of December 31, 2012

$

(18,946)

$

19,432 

$

11,313 

$

(50,065)

$

374 

OCI before reclassifications

151,840 

169,138 

(23,354)

14,560 

(8,504)

Amounts reclassified from AOCI

-   

-   

-   

-   

-   

Net current period OCI

151,840 

169,138 

(23,354)

14,560 

(8,504)

Balance as of June 30, 2013

$

132,894 

$

188,570 

$

(12,041)

$

(35,505)

$

(8,130)

For the Six Months Ended June 30, 2014

Securities

Pro rata share of

Interest

available-

nonconsolidated

rate

(Amounts in thousands)

Total

for-sale

subsidiaries' OCI

swap

Other

Balance as of December 31, 2013

$

71,537 

$

119,309 

$

(11,501)

$

(31,882)

$

(4,389)

OCI before reclassifications

20,684 

15,003 

5,877 

1,065 

(1,261)

Amounts reclassified from AOCI

-   

-   

-   

-   

-   

Net current period OCI

20,684 

15,003 

5,877 

1,065 

(1,261)

Balance as of June 30, 2014

$

92,221 

$

134,312 

$

(5,624)

$

(30,817)

$

(5,650)

20

 


 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

 

 

13.    Variable Interest Entities (“VIEs”)

 

We do not have any consolidated VIEs.  At June 30, 2014, we have unconsolidated VIEs comprised of our investments in the entities that own One Park Avenue, Independence Plaza and the Warner Building, and at December 31, 2013, our unconsolidated VIEs comprised of our investments in the entities that own Independence Plaza and the Warner Building.  We do not consolidate these entities because we are not the primary beneficiary and the nature of our involvement in the activities of these entities does not give us power over decisions that significantly affect these entities’ economic performance.  We account for our investment in these entities under the equity method.  As of June 30, 2014, and December 31, 2013, the net carrying amounts of our investment in these entities were $286,863,000 and $152,929,000, respectively, and our maximum exposure to loss in these entities is limited to our investment. 

 

14.    Fair Value Measurements

 

ASC 820, Fair Value Measurement and Disclosures defines fair value and establishes a framework for measuring fair value.  The objective of fair value is to determine the price that would be received upon the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (the exit price).  ASC 820 establishes a fair value hierarchy that prioritizes observable and unobservable inputs used to measure fair value into three levels: Level 1 – quoted prices (unadjusted) in active markets that are accessible at the measurement date for assets or liabilities; Level 2 – observable prices that are based on inputs not quoted in active markets, but corroborated by market data; and Level 3 – unobservable inputs that are used when little or no market data is available. The fair value hierarchy gives the highest priority to Level 1 inputs and the lowest priority to Level 3 inputs. In determining fair value, we utilize valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible, as well as consider counterparty credit risk in our assessment of fair value.  Considerable judgment is necessary to interpret Level 2 and 3 inputs in determining the fair value of our financial and non-financial assets and liabilities.  Accordingly, our fair value estimates, which are made at the end of each reporting period, may be different than the amounts that may ultimately be realized upon sale or disposition of these assets.   

 

Financial Assets and Liabilities Measured at Fair Value on a Recurring Basis

 

Financial assets and liabilities that are measured at fair value on our consolidated balance sheets consist of (i) marketable securities, (ii) Real Estate Fund investments, (iii) the assets in our deferred compensation plan (for which there is a corresponding liability on our consolidated balance sheet), (iv) interest rate swaps and (v) mandatorily redeemable instruments (Series G-1 through G-4 convertible preferred units and Series D-13 cumulative redeemable preferred units).  The tables below aggregate the fair values of these financial assets and liabilities by their levels in the fair value hierarchy at June 30, 2014 and December 31, 2013, respectively.

 

As of June 30, 2014

(Amounts in thousands)

Total

Level 1

Level 2

Level 3

Marketable securities

$

206,917 

$

206,917 

$

-   

$

-   

Real Estate Fund investments (75% of which is attributable to

noncontrolling interests)

549,091 

-   

-   

549,091 

Deferred compensation plan assets (included in other assets)

111,858 

47,249 

-   

64,609 

Total assets

$

867,866 

$

254,166 

$

-   

$

613,700 

Mandatorily redeemable instruments (included in other liabilities)

$

55,097 

$

55,097 

$

-   

$

-   

Interest rate swap (included in other liabilities)

30,817 

-   

30,817 

-   

Total liabilities

$

85,914 

$

55,097 

$

30,817 

$

-   

As of December 31, 2013

(Amounts in thousands)

Total

Level 1

Level 2

Level 3

Marketable securities

$

191,917 

$

191,917 

$

-   

$

-   

Real Estate Fund investments (75% of which is attributable to

noncontrolling interests)

667,710 

-   

-   

667,710 

Deferred compensation plan assets (included in other assets)

116,515 

47,733 

-   

68,782 

Total assets

$

976,142 

$

239,650 

$

-   

$

736,492 

Mandatorily redeemable instruments (included in other liabilities)

$

55,097 

$

55,097 

$

-   

$

-   

Interest rate swap (included in other liabilities)

31,882 

-   

31,882 

-   

Total liabilities

$

86,979 

$

55,097 

$

31,882 

$

-   

 

21

 


 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

 

 

14.  Fair Value Measurements – continued

 

 

Financial Assets and Liabilities Measured at Fair Value on a Recurring Basis - continued

 

Real Estate Fund Investments

 

At June 30, 2014, our Real Estate Fund had eight investments with an aggregate fair value of $549,091,000, or $189,571,000 in excess of cost.  These investments are classified as Level 3.  We use a discounted cash flow valuation technique to estimate the fair value of each of these investments, which is updated quarterly by personnel responsible for the management of each investment and reviewed by senior management at each reporting period.  The discounted cash flow valuation technique requires us to estimate cash flows for each investment over the anticipated holding period, which currently ranges from 0.1 to 6.0 years.  Cash flows are derived from property rental revenue (base rents plus reimbursements) less operating expenses, real estate taxes and capital and other costs, plus projected sales proceeds in the year of exit.  Property rental revenue is based on leases currently in place and our estimates for future leasing activity, which are based on current market rents for similar space plus a projected growth factor.  Similarly, estimated operating expenses and real estate taxes are based on amounts incurred in the current period plus a projected growth factor for future periods.  Anticipated sales proceeds at the end of an investment’s expected holding period are determined based on the net cash flow of the investment in the year of exit, divided by a terminal capitalization rate, less estimated selling costs. 

 

The fair value of each property is calculated by discounting the future cash flows (including the projected sales proceeds), using an appropriate discount rate and then reduced by the property’s outstanding debt, if any, to determine the fair value of the equity in each investment. Significant unobservable quantitative inputs used in determining the fair value of each investment include capitalization rates and discount rates.  These rates are based on the location, type and nature of each property, and current and anticipated market conditions, which are derived from original underwriting assumptions, industry publications and from the experience of our Acquisitions and Capital Markets departments.  Significant unobservable quantitative inputs in the table below were utilized in determining the fair value of these Fund investments at June 30, 2014.

 

Weighted Average

(based on fair

Unobservable Quantitative Input

Range

value of investments)

Discount rates

12.0% to 17.5%

14.5%

Terminal capitalization rates

5.0% to 6.2%

5.6%

 

The above inputs are subject to change based on changes in economic and market conditions and/or changes in use or timing of exit.  Changes in discount rates and terminal capitalization rates result in increases or decreases in the fair values of these investments.  The discount rates encompass, among other things, uncertainties in the valuation models with respect to terminal capitalization rates and the amount and timing of cash flows.  Therefore, a change in the fair value of these investments resulting from a change in the terminal capitalization rate, may be partially offset by a change in the discount rate.  It is not possible for us to predict the effect of future economic or market conditions on our estimated fair values. 

 

The table below summarizes the changes in the fair value of Fund investments that are classified as Level 3, for the three and six months ended June 30, 2014 and 2013.

 

Real Estate Fund Investments

Real Estate Fund Investments

For the Three Months Ended June 30,

For the Six Months Ended June 30,

(Amounts in thousands)

2014 

2013 

2014 

2013 

Beginning balance

$

682,002 

$

571,306 

$

667,710 

$

600,786 

Purchases

2,544 

17,225 

2,667 

30,893 

Sales/Returns

(232,513)

-   

(232,513)

(56,664)

Net unrealized gains

57,354 

33,593 

58,546 

47,109 

Net realized gains

75,069 

-   

75,069 

-   

Previously recorded unrealized gains

(35,365)

-   

(22,388)

-   

Ending balance

$

549,091 

$

622,124 

$

549,091 

$

622,124 

 

22

 


 
 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

 

 

14.    Fair Value Measurements – continued

 

 

Financial Assets and Liabilities Measured at Fair Value on a Recurring Basis - continued

 

Deferred Compensation Plan Assets

 

Deferred compensation plan assets that are classified as Level 3 consist of investments in limited partnerships and investment funds, which are managed by third parties.  We receive quarterly financial reports from a third-party administrator, which are compiled from the quarterly reports provided to them from each limited partnership and investment fund.  The quarterly reports provide net asset values on a fair value basis which are audited by independent public accounting firms on an annual basis.  The third-party administrator does not adjust these values in determining our share of the net assets and we do not adjust these values when reported in our consolidated financial statements.

 

The table below summarizes the changes in the fair value of Deferred Compensation Plan Assets that are classified as Level 3, for the three and six months ended June 30, 2014 and 2013. 

 

Deferred Compensation Plan Assets

Deferred Compensation Plan Assets

For the Three Months Ended June 30,

For the Six Months Ended June 30,

(Amounts in thousands)

2014 

2013 

2014 

2013 

Beginning balance

$

67,627 

$

65,010 

$

68,782 

$

62,631 

Purchases

7,915 

440 

9,559 

3,147 

Sales

(11,255)

(1,748)

(16,379)

(4,445)

Realized and unrealized (loss) gain

(198)

2,782 

1,974 

4,136 

Other, net

520 

18 

673 

1,033 

Ending balance

$

64,609 

$

66,502 

$

64,609 

$

66,502 

                               

 

Fair Value Measurements on a Nonrecurring Basis

 

Assets measured at fair value on a nonrecurring basis on our consolidated balance sheets consist primarily of real estate assets and our investment in Toys that were written-down to estimated fair value at December 31, 2013.  The fair value of our real estate assets was determined using widely accepted valuation techniques, including (i) discounted cash flow analysis, which considers, among other things, leasing assumptions, growth rates, discount rates and terminal capitalization rates, (ii) income capitalization approach, which considers prevailing market capitalization rates, and (iii) comparable sales activity.  In determining the fair value of our investment in Toys, we considered, among other inputs, a December 31, 2013 third-party valuation of Toys and Toys’ historical results, financial forecasts and business outlook.  Our determination of the fair value of our investment in Toys included consideration of the following widely-used valuation methodologies: (i) market multiple methodology, that considered comparable publicly traded retail companies and a range of EBITDA multiples from 5.75x to 6.5x, (ii) comparable sales transactions methodology, that considered sales of retailers ranging in size from $150 million to $3 billion, (iii) a discounted cash flow methodology, that utilized five-year financial projections and assumed a terminal EBITDA multiple of 5.75x, a 10% discount rate and a 38% tax rate, and (iv) a Black-Scholes valuation analysis, that assumed one, two and three year time-to-expiration periods and 24% to 29% volatility factors.  Generally, we consider a number of valuation techniques when measuring fair values but in certain circumstances, a single valuation technique may be appropriate.  The tables below aggregate the fair values of these assets by their levels in the fair value hierarchy.

 

As of December 31, 2013

(Amounts in thousands)

Total

Level 1

Level 2

Level 3

Real estate assets

$

354,351 

$

-   

$

-   

$

354,351 

Investment in Toys "R" Us

83,224 

-   

-   

83,224 

Total assets

$

437,575 

$

-   

$

-   

$

437,575 

 

23

 


 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

 

 

14.    Fair Value Measurements – continued

 

Financial Assets and Liabilities not Measured at Fair Value

 

Financial assets and liabilities that are not measured at fair value on our consolidated balance sheets include cash equivalents (primarily money market funds, which invest in obligations of the United States government), mortgage and mezzanine loans receivable and our secured and unsecured debt.  Estimates of the fair value of these instruments are determined by the standard practice of modeling the contractual cash flows required under the instrument and discounting them back to their present value at the appropriate current risk adjusted interest rate, which is provided by a third-party specialist.  For floating rate debt, we use forward rates derived from observable market yield curves to project the expected cash flows we would be required to make under the instrument.  The fair value of cash equivalents and borrowings under our revolving credit facility is classified as Level 1, and the fair value of our mortgage and mezzanine loans receivable is classified as Level 3.  The fair value of our secured and unsecured debt are classified as Level 2.  The table below summarizes the carrying amounts and fair value of these financial instruments as of June 30, 2014 and December 31, 2013.

 

As of June 30, 2014

As of December 31, 2013

Carrying

Fair

Carrying

Fair

(Amounts in thousands)

Amount

Value

Amount

Value

Cash equivalents

$

1,157,000 

$

1,157,000 

$

295,000 

$

295,000 

Mortgage and mezzanine loans receivable

17,417 

17,000 

170,972 

171,000 

$

1,174,417 

$

1,174,000 

$

465,972 

$

466,000 

Debt:

Mortgages payable

$

8,988,843 

$

8,961,000 

$

8,331,993 

$

8,104,000 

Senior unsecured notes

1,791,814 

1,852,000 

1,350,855 

1,402,000 

Revolving credit facility debt

88,138 

88,000 

295,870 

296,000 

$

10,868,795 

$

10,901,000 

$

9,978,718 

$

9,802,000 

 

15.    Incentive Compensation

 

Our 2010 Omnibus Share Plan (the “Plan”) provides for grants of incentive and non-qualified stock options, restricted stock, restricted Operating Partnership units and out-performance plan awards to certain of our employees and officers.  We account for all stock-based compensation in accordance with ASC 718, Compensation – Stock Compensation.  Stock-based compensation expense was $9,051,000 and $9,129,000 in the three months ended June 30, 2014 and 2013, respectively and $20,075,000 and $16,595,000 in the six months ended June 30, 2014 and 2013, respectively.

 

On January 10, 2014, the Compensation Committee approved the 2014 Outperformance Plan, a multi-year, performance-based equity compensation plan and related form of award agreement (the “2014 OPP”). Under the 2014 OPP, participants have the opportunity to earn compensation payable in the form of operating partnership units during a three-year performance measurement period, if and only if we outperform a predetermined total shareholder return (“TSR”) and/or outperform the market with respect to relative TSR. Awards under the 2014 OPP may be earned if we (i) achieve a TSR level greater than 7% per annum, or 21% over the three-year performance measurement period (the “Absolute Component”), and/or (ii) achieve a TSR above that of the SNL US REIT Index (the “Index”) over a three-year performance measurement period (the “Relative Component”). To the extent awards would be earned under the Absolute Component but we underperform the Index, such awards earned under the Absolute Component would be reduced (and potentially fully negated) based on the degree to which we underperform the Index. In certain circumstances, in the event we outperform the Index but awards would not otherwise be earned under the Absolute Component, awards may be increased under the Relative Component. To the extent awards would otherwise be earned under the Relative Component but we fail to achieve at least a 6% per annum absolute TSR, such awards earned under the Relative Component would be reduced based on our absolute TSR, with no awards being earned in the event our TSR during the applicable measurement period is 0% or negative, irrespective of the degree to which we may outperform the Index. If the designated performance objectives are achieved, OPP Units are also subject to time-based vesting requirements. Awards earned under the 2014 OPP vest 33% in year three, 33% in year four and 34% in year five. Dividends on awards earned accrue during the performance measurement period. In addition, our executive officers (for the purposes of Section 16 of the Exchange Act) are required to hold any earned OPP awards (or related equity) for at least one year following vesting.

24

 


 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

 

 

16.    Fee and Other Income

 

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

For the Three Months

For the Six Months

(Amounts in thousands)

Ended June 30,

Ended June 30,

2014 

2013 

2014 

2013 

BMS cleaning fees

$

22,195 

$

16,509 

$

41,151 

$

33,173 

Signage revenue

8,873 

8,347 

18,191 

14,828 

Management and leasing fees

6,151 

6,431 

12,365 

11,684 

Lease termination fees (1)

4,545 

7,041 

8,338 

67,009 

Other income

8,516 

9,533 

16,163 

17,980 

$

50,280 

$

47,861 

$

96,208 

$

144,674 

(1)

The six months ended June 30, 2013, includes $59,599 of income pursuant to a settlement agreement with Stop & Shop.

 

Management and leasing fees include management fees from Interstate Properties, a related party, of $131,000 and $130,000 for the three months ended June 30, 2014 and 2013, respectively, and $265,000 and $333,000 for the six months ended June 30, 2014 and 2013, respectively.  The above table excludes fee income from partially owned entities, which is typically included in “income from partially owned entities” (see Note 7 – Investments in Partially Owned Entities). 

 

17.     Interest and Other Investment Income (Loss), Net

 

The following table sets forth the details of interest and other investment income (loss):

 

For the Three Months

For the Six Months

(Amounts in thousands)

Ended June 30,

Ended June 30,

2014 

2013 

2014 

2013 

Dividends and interest on marketable securities

$

3,198 

$

2,770 

$

6,304 

$

5,540 

Mark-to-market of investments in our deferred compensation plan (1)

2,380 

2,492 

6,780 

5,938 

Interest on mezzanine loans receivable

736 

4,940 

3,120 

10,017 

Income (loss) from the mark-to-market of J.C. Penney

derivative position

-   

9,065 

-   

(13,475)

Income from prepayment penalties in connection with the

repayment of a mezzanine loan

-   

5,267 

-   

5,267 

Non-cash impairment loss on J.C. Penney common shares

-   

-   

-   

(39,487)

Other, net

3,121 

1,881 

5,124 

3,540 

$

9,435 

$

26,415 

$

21,328 

$

(22,660)

(1)

This income is entirely offset by the expense resulting from the mark-to-market of the deferred compensation plan liability, which is included in "general and administrative" expense.

 

18.     Interest and Debt Expense

 

The following table sets forth the details of interest and debt expense:

 

For the Three Months

For the Six Months

(Amounts in thousands)

Ended June 30,

Ended June 30,

2014 

2013 

2014 

2013 

Interest expense

$

125,484 

125,136 

$

243,736 

$

248,363 

Amortization of deferred financing costs

8,127 

4,753 

12,939 

10,132 

Capitalized interest

(16,560)

(9,232)

(30,182)

(17,492)

$

117,051 

$

120,657 

$

226,493 

$

241,003 

25

 


 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

 

 

19.    Income Per Share

 

 

The following table provides a reconciliation of both net income and the number of common shares used in the computation of (i) basic income per common share - which includes the weighted average number of common shares outstanding without regard to dilutive potential common shares, and (ii) diluted income per common share - which includes the weighted average common shares and dilutive share equivalents. Dilutive share equivalents may include our Series A convertible preferred shares, employee stock options and restricted stock.

 

For the Three Months

For the Six Months

(Amounts in thousands, except per share amounts)

Ended June 30,

Ended June 30,

2014 

2013 

2014 

2013 

Numerator:

Income from continuing operations, net of income attributable

to noncontrolling interests

$

94,980 

$

92,569 

$

175,916 

$

160,555 

Income from discontinued operations, net of income attributable

to noncontrolling interests

2,028 

65,625 

3,809 

260,561 

Net income attributable to Vornado

97,008 

158,194 

179,725 

421,116 

Preferred share dividends

(20,366)

(20,368)

(40,734)

(42,070)

Preferred unit and share redemptions

-   

8,100 

-   

(1,130)

Net income attributable to common shareholders

76,642 

145,926 

138,991 

377,916 

Earnings allocated to unvested participating securities

(21)

(31)

(51)

(86)

Numerator for basic income per share

76,621 

145,895 

138,940 

377,830 

Impact of assumed conversions:

Convertible preferred share dividends

-   

27 

-   

55 

Numerator for diluted income per share

$

76,621 

$

145,922 

$

138,940 

$

377,885 

Denominator:

Denominator for basic income per share – weighted average shares

187,527 

186,931 

187,418 

186,842 

Effect of dilutive securities(1):

Employee stock options and restricted share awards

1,090 

742 

1,013 

737 

Convertible preferred shares

-   

47 

-   

48 

Denominator for diluted income per share – weighted average

shares and assumed conversions

188,617 

187,720 

188,431 

187,627 

INCOME PER COMMON SHARE – BASIC:

Income from continuing operations, net

$

0.40 

$

0.43 

$

0.72 

$

0.63 

Income from discontinued operations, net

0.01 

0.35 

0.02 

1.39 

Net income per common share

$

0.41 

$

0.78 

$

0.74 

$

2.02 

INCOME PER COMMON SHARE – DILUTED:

Income from continuing operations, net

$

0.40 

$

0.43 

$

0.72 

$

0.62 

Income from discontinued operations, net

0.01 

0.35 

0.02 

1.39 

Net income per common share

$

0.41 

$

0.78 

$

0.74 

$

2.01 

(1)

The effect of dilutive securities in the three months ended June 30, 2014 and 2013 excludes an aggregate of 11,289 and 11,913 weighted average common share equivalents, respectively, and 11,304 and 11,911 weighted average common share equivalents in the six months ended June 30, 2014 and 2013, respectively, as their effect was anti-dilutive.

26

 


 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

 

 

20.    Commitments and Contingencies

 

Insurance 

 

We maintain general liability insurance with limits of $300,000,000 per occurrence and all risk property and rental value insurance with limits of $2.0 billion per occurrence, with sub-limits for certain perils such as floods.  Our California properties have earthquake insurance with coverage of $180,000,000 per occurrence, subject to a deductible in the amount of 5% of the value of the affected property, up to a $180,000,000 annual aggregate.  We maintain coverage for terrorism acts with limits of $4.0 billion per occurrence and in the aggregate, including terrorism involving nuclear, biological, chemical and radiological (“NBCR”) terrorism events, as defined by the Terrorism Risk Insurance Program Reauthorization Act, which expires in December 2014.

 

Penn Plaza Insurance Company, LLC (“PPIC”), our wholly owned consolidated subsidiary, acts as a re-insurer with respect to a portion of all risk property and rental value insurance and a portion of our earthquake insurance coverage, and as a direct insurer for coverage for NBCR acts.  Coverage for acts of terrorism (excluding NBCR acts) is fully reinsured by third party insurance companies and the federal government with no direct exposure to PPIC.  For NBCR acts, PPIC is responsible for a deductible of $2,150,000 and 15% of the balance of a covered loss and the federal government is responsible for the remaining 85% of a covered loss.  We are ultimately responsible for any loss incurred by PPIC.

 

We continue to monitor the state of the insurance market and the scope and costs of coverage for acts of terrorism.  However, we cannot anticipate what coverage will be available on commercially reasonable terms in the future.

 

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

 

Other Commitments and Contingencies

 

We are from time to time involved in legal actions arising in the ordinary course of business. In our opinion, after consultation with legal counsel, the outcome of such matters is not expected to have a material adverse effect on our financial position, results of operations or cash flows.

 

Each of our properties has been subjected to varying degrees of environmental assessment at various times. The environmental assessments did not reveal any material environmental contamination. However, there can be no assurance that the identification of new areas of contamination, changes in the extent or known scope of contamination, the discovery of additional sites, or changes in cleanup requirements would not result in significant costs to us.

 

Our mortgage loans are non-recourse to us.  However, in certain cases we have provided guarantees or master leased tenant space.  These guarantees and master leases terminate either upon the satisfaction of specified circumstances or repayment of the underlying loans.  As of June 30, 2014, the aggregate dollar amount of these guarantees and master leases is approximately $360,000,000.

 

At June 30, 2014, $38,477,000 of letters of credit were outstanding under one of our revolving credit facilities.  Our revolving credit facilities contain financial covenants that require us to maintain minimum interest coverage and maximum debt to market capitalization ratios, and provide for higher interest rates in the event of a decline in our ratings below Baa3/BBB. Our revolving credit facilities also contain customary conditions precedent to borrowing, including representations and warranties, and also contain customary events of default that could give rise to accelerated repayment, including such items as failure to pay interest or principal.

 

As of June 30, 2014, we expect to fund additional capital to certain of our partially owned entities aggregating approximately $114,000,000. 

27

 


 
 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

 

 

21.    Subsequent Events

 

On July 9, 2014, we entered into an agreement, in partnership with Crown Acquisitions (“Crown”), to acquire the retail condominium of the St. Regis Hotel and the adjacent retail townhouse, for approximately $700,000,000. The property has 100 feet of frontage on Fifth Avenue on the Southeast corner of 55th Street.  We will own between 67% and 80% of the venture, with Crown owning the balance. The final ownership percentages will be based on the amount of debt financing put on the property and Crown’s short-term option to invest additional capital. The purchase is expected to close in the fourth quarter of 2014, subject to customary closing conditions.

 

On July 16, 2014, we completed a $130,000,000 financing of Las Catalinas, a 494,000 square foot mall located in Caguas, Puerto Rico, in the San Juan area. The 10-year fixed rate loan bears interest at 4.43% and amortizes based on a 30-year schedule beginning in year six.

 

On July 23, 2014, a joint venture in which we are a 50% partner entered into a 99-year ground lease for 61 Ninth Avenue located on the Southwest corner of Ninth Avenue and 15th Street in Manhattan.  The venture's current plans are to construct an office and retail building of approximately 130,000 square feet.  Total development costs are currently estimated to be approximately $125,000,000.

 

On August 1, 2014, we acquired the land under our 715 Lexington Avenue retail property located on the Southeast corner of 58th Street and Lexington Avenue in Manhattan, for $63,000,000.

28

 


 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

 

 

22.    Segment Information

 

Below is a summary of net income and a reconciliation of net income to EBITDA(1) by segment for the three and six months ended June 30, 2014 and 2013.  

(Amounts in thousands)

For the Three Months Ended June 30, 2014

Retail

Total

New York

Washington, DC

Properties

Toys

Other

Total revenues

$

666,606 

$

385,534 

$

134,826 

$

82,807 

$

-   

$

63,439 

Total expenses

439,129 

230,812 

87,352 

48,053 

-   

72,912 

Operating income (loss)

227,477 

154,722 

47,474 

34,754 

-   

(9,473)

(Loss) income from partially owned

entities, including Toys

(53,742)

8,996 

(2,248)

341 

(57,591)

(3,240)

Income from Real Estate Fund

100,110 

-   

-   

-   

-   

100,110 

Interest and other investment

income, net

9,435 

1,645 

42 

-   

7,740 

Interest and debt expense

(117,051)

(49,070)

(18,660)

(9,292)

-   

(40,029)

Net gain on disposition of wholly owned and

partially owned assets

905 

-   

-   

-   

-   

905 

Income (loss) before income taxes

167,134 

116,293 

26,608 

25,811 

(57,591)

56,013 

Income tax expense

(3,599)

(1,226)

(115)

(319)

-   

(1,939)

Income (loss) from continuing operations

163,535 

115,067 

26,493 

25,492 

(57,591)

54,074 

Income (loss) from discontinued operations

2,152 

-   

-   

2,154 

-   

(2)

Net income (loss)

165,687 

115,067 

26,493 

27,646 

(57,591)

54,072 

Less net income attributable to

noncontrolling interests

(68,679)

(3,108)

-   

(21)

-   

(65,550)

Net income (loss) attributable to Vornado

97,008 

111,959 

26,493 

27,625 

(57,591)

(11,478)

Interest and debt expense(2)

179,520 

64,072 

22,463 

10,433 

39,529 

43,023 

Depreciation and amortization(2)

173,443 

74,007 

35,806 

15,803 

27,686 

20,141 

Income tax (benefit) expense (2)

(574)

1,291 

132 

319 

(4,435)

2,119 

EBITDA(1)

$

449,397 

$

251,329 

(3)

$

84,894 

(4)

$

54,180 

(5)

$

5,189 

$

53,805 

(6)

 

(Amounts in thousands)

For the Three Months Ended June 30, 2013

Retail

Total

New York

Washington, DC

Properties

Toys

Other

Total revenues

$

671,216 

$

375,700 

$

134,317 

$

80,446 

$

-   

$

80,753 

Total expenses

461,154 

233,733 

85,782 

47,038 

-   

94,601 

Operating income (loss)

210,062 

141,967 

48,535 

33,408 

-   

(13,848)

(Loss) income from partially owned

entities, including Toys

(35,389)

4,226 

(2,449)

423 

(36,861)

(728)

Income from Real Estate Fund

34,470 

-   

-   

-   

-   

34,470 

Interest and other investment

income (loss), net

26,415 

1,443 

(49)

-   

25,015 

Interest and debt expense

(120,657)

(42,648)

(27,854)

(11,517)

-   

(38,638)

Net gain on disposition of wholly owned and

partially owned assets

1,005 

-   

-   

-   

-   

1,005 

Income (loss) before income taxes

115,906 

104,988 

18,238 

22,265 

(36,861)

7,276 

Income tax expense

(2,877)

(961)

(805)

(749)

-   

(362)

Income (loss) from continuing operations

113,029 

104,027 

17,433 

21,516 

(36,861)

6,914 

Income from discontinued operations

69,292 

2,928 

-   

66,091 

-   

273 

Net income (loss)

182,321 

106,955 

17,433 

87,607 

(36,861)

7,187 

Less net income attributable to

noncontrolling interests

(24,127)

(1,381)

-   

(13)

-   

(22,733)

Net income (loss) attributable to Vornado

158,194 

105,574 

17,433 

87,594 

(36,861)

(15,546)

Interest and debt expense(2)

179,461 

54,546 

31,245 

13,715 

37,730 

42,225 

Depreciation and amortization(2)

182,131 

74,573 

35,248 

16,348 

33,882 

22,080 

Income tax (benefit) expense (2)

(22,366)

1,030 

852 

749 

(25,697)

700 

EBITDA(1)

$

497,420 

$

235,723 

(3)

$

84,778 

(4)

$

118,406 

(5)

$

9,054 

$

49,459 

(6)

See notes on page 31.

 

29

 


 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

 

 

22.    Segment Information – continued

(Amounts in thousands)

For the Six Months Ended June 30, 2014

Retail

Total

New York

Washington, DC

Properties

Toys

Other

Total revenues

$

1,327,224 

$

756,816 

$

270,104 

$

171,612 

$

-   

$

128,692 

Total expenses

934,113 

472,811 

176,924 

130,284 

-   

154,094 

Operating income (loss)

393,111 

284,005 

93,180 

41,328 

-   

(25,402)

(Loss) income from partially owned

entities, including Toys

(51,763)

10,562 

(3,514)

879 

(55,744)

(3,946)

Income from Real Estate Fund

118,258 

-   

-   

-   

-   

118,258 

Interest and other investment

income, net

21,328 

3,120 

78 

17 

-   

18,113 

Interest and debt expense

(226,493)

(91,909)

(38,007)

(18,509)

-   

(78,068)

Net gain on disposition of wholly

owned and partially owned assets

10,540 

-   

-   

-   

-   

10,540 

Income (loss) before income taxes

264,981 

205,778 

51,737 

23,715 

(55,744)

39,495 

Income tax (expense) benefit

(5,181)

(2,195)

84 

(1,050)

-   

(2,020)

Income (loss) from continuing operations

259,800 

203,583 

51,821 

22,665 

(55,744)

37,475 

Income from discontinued operations

4,043 

-   

-   

3,868 

-   

175 

Net income (loss)

263,843 

203,583 

51,821 

26,533 

(55,744)

37,650 

Less net income attributable to

noncontrolling interests

(84,118)

(4,513)

-   

(38)

-   

(79,567)

Net income (loss) attributable to Vornado

179,725 

199,070 

51,821 

26,495 

(55,744)

(41,917)

Interest and debt expense(2)

350,472 

122,140 

45,261 

20,784 

78,078 

84,209 

Depreciation and amortization(2)

369,782 

161,594 

71,956 

41,131 

54,610 

40,491 

Income tax expense (benefit)(2)

19,257 

2,323 

(57)

1,050 

13,642 

2,299 

EBITDA(1)

$

919,236 

$

485,127 

(3)

$

168,981 

(4)

$

89,460 

(5)

$

90,586 

$

85,082 

(6)

 

 

(Amounts in thousands)

For the Six Months Ended June 30, 2013

Retail

Total

New York

Washington, DC

Properties

Toys

Other

Total revenues

$

1,389,929 

$

740,501 

$

269,048 

$

222,658 

$

-   

$

157,722 

Total expenses

929,573 

476,660 

170,979 

95,618 

-   

186,316 

Operating income (loss)

460,356 

263,841 

98,069 

127,040 

-   

(28,594)

(Loss) income from partially owned

entities, including Toys

(12,864)

9,831 

(4,542)

1,324 

(35,102)

15,625 

Income from Real Estate Fund

51,034 

-   

-   

-   

-   

51,034 

Interest and other investment (loss)

income, net

(22,660)

2,608 

82 

-   

(25,352)

Interest and debt expense

(241,003)

(83,079)

(56,104)

(21,803)

-   

(80,017)

Net loss on disposition of wholly owned and

partially owned assets

(35,719)

-   

-   

-   

-   

(35,719)

Income (loss) before income taxes

199,144 

193,201 

37,505 

106,563 

(35,102)

(103,023)

Income tax expense

(3,950)

(1,233)

(1,183)

(749)

-   

(785)

Income (loss) from continuing operations

195,194 

191,968 

36,322 

105,814 

(35,102)

(103,808)

Income (loss) from discontinued operations

276,054 

5,656 

-   

271,473 

-   

(1,075)

Net income (loss)

471,248 

197,624 

36,322 

377,287 

(35,102)

(104,883)

Less net income attributable to

noncontrolling interests

(50,132)

(2,962)

-   

(109)

-   

(47,061)

Net income (loss) attributable to Vornado

421,116 

194,662 

36,322 

377,178 

(35,102)

(151,944)

Interest and debt expense(2)

368,241 

104,235 

62,998 

27,938 

80,912 

92,158 

Depreciation and amortization(2)

376,316 

152,986 

70,396 

34,867 

71,556 

46,511 

Income tax expense(2)

38,393 

1,377 

1,306 

749 

33,649 

1,312 

EBITDA(1)

$

1,204,066 

$

453,260 

(3)

$

171,022 

(4)

$

440,732 

(5)

$

151,015 

$

(11,963)

(6)

See notes on the following page.

 

30

 


 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

 

 

22.    Segment Information – continued

Notes to preceding tabular information:

(1)

EBITDA represents "Earnings Before Interest, Taxes, Depreciation and Amortization." We consider EBITDA a supplemental non-GAAP financial measure for making decisions and assessing the unlevered performance of our segments as it relates to the total return on assets as opposed to the levered return on equity. As properties are bought and sold based on a multiple of EBITDA, we utilize this measure to make investment decisions as well as to compare the performance of our assets to that of our peers. EBITDA should not be considered a substitute for net income. EBITDA may not be comparable to similarly titled measures employed by other companies.

(2)

Interest and debt expense, depreciation and amortization and income tax (benefit) expense in the reconciliation of net income (loss) to EBITDA includes our share of these items from partially owned entities.

(3)

The elements of "New York" EBITDA are summarized below.

For the Three Months

For the Six Months

Ended June 30,

Ended June 30,

(Amounts in thousands)

2014 

2013 

2014 

2013 

Office

$

162,833 

$

158,186 

$

320,712 

$

304,482 

Retail

67,947 

57,230 

134,142 

117,612 

Alexander's

10,271 

10,213 

20,701 

20,754 

Hotel Pennsylvania

10,278 

10,094 

9,572 

10,412 

Total New York

$

251,329 

$

235,723 

$

485,127 

$

453,260 

(4)

The elements of "Washington, DC" EBITDA are summarized below.

For the Three Months

For the Six Months

Ended June 30,

Ended June 30,

(Amounts in thousands)

2014 

2013 

2014 

2013 

Office, excluding the Skyline Properties

$

67,057 

$

66,136 

$

134,314 

$

133,243 

Skyline properties

7,073 

7,543 

13,572 

15,705 

Total Office

74,130 

73,679 

147,886 

148,948 

Residential

10,764 

11,099 

21,095 

22,074 

Total Washington, DC

$

84,894 

$

84,778 

$

168,981 

$

171,022 

(5)

The elements of "Retail Properties" EBITDA are summarized below.

For the Three Months

For the Six Months

Ended June 30,

Ended June 30,

(Amounts in thousands)

2014 

2013 

2014 

2013 

Strip shopping centers(a)

$

40,056 

$

101,529 

$

81,377 

$

204,890 

Regional malls(b)

14,124 

16,877 

8,083 

235,842 

Total Retail properties

$

54,180 

$

118,406 

$

89,460 

$

440,732 

(a)

The three and six months ended June 30, 2013, includes a $33,058 net gain on sale of Philadelphia (Market Street) and a $32,169 net gain on sale of San Jose (The Plant). The six months ended June 30, 2013, includes $59,599 of income pursuant to a settlement agreement with Stop & Shop.

(b)

The six months ended June 30, 2014, includes a $20,000 non-cash impairment loss on the Springfield Town Center. The six months ended June 30, 2013, includes a $202,275 net gain on sale of Green Acres Mall.

 

31

 


 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

 

 

22.    Segment Information – continued

Notes to preceding tabular information - continued:

(6)

The elements of "other" EBITDA are summarized below.

For the Three Months

For the Six Months

Ended June 30,

Ended June 30,

(Amounts in thousands)

2014 

2013 

2014 

2013 

Our share of Real Estate Fund:

Income before net realized/unrealized gains

$

2,191 

$

1,643 

$

4,617 

$

3,651 

Net realized gains on exited investments

18,767 

-   

18,767 

-   

Previously recorded unrealized gains on exited investments

(8,841)

-   

(5,597)

-   

Net unrealized gains on held investments

14,339 

8,398 

14,637 

11,777 

Carried interest

11,874 

10,070 

13,205 

11,707 

Total

38,330 

20,111 

45,629 

27,135 

The Mart and trade shows

22,454 

22,453 

41,541 

39,307 

555 California Street

11,506 

11,022 

23,572 

21,651 

India real estate ventures

99 

2,254 

1,923 

4,013 

LNR(a)

-   

-   

-   

20,443 

Lexington(b)

-   

-   

-   

6,931 

Other investments

4,288 

5,760 

9,207 

8,877 

76,677 

61,600 

121,872 

128,357 

Corporate general and administrative expenses(c)

(23,022)

(24,831)

(49,004)

(47,587)

Investment income and other, net(c)

8,032 

16,709 

16,105 

28,045 

Acquisition and transaction related costs

(4,083)

(3,350)

(5,867)

(3,951)

Net gain on sale of residential condominiums and a land parcel

905 

1,005 

10,540 

1,005 

Income (loss) from the mark-to-market of J.C. Penney

derivative position

-   

9,065 

-   

(13,475)

Severance costs (primarily reduction-in-force at The Mart)

-   

(1,542)

-   

(4,154)

Non-cash impairment loss on J.C. Penney common shares

-   

-   

-   

(39,487)

Loss on sale of J.C. Penney common shares

-   

-   

-   

(36,800)

Net income attributable to noncontrolling interests in

the Operating Partnership

(4,691)

(8,849)

(8,539)

(22,782)

Preferred unit distributions of the Operating Partnership

(13)

(348)

(25)

(1,134)

$

53,805 

$

49,459 

$

85,082 

$

(11,963)

(a)

On April 19, 2013, LNR was sold for $1.053 billion.

(b)

In the first quarter of 2013, we began accounting for our investment in Lexington as a marketable equity security - available for sale. The 2013 amount represents our share of Lexington's 2012 fourth quarter earnings which was recorded on a one-quarter lag basis.

(c)

The amounts in these captions (for this table only) exclude income/expense from the mark-to-market of our deferred compensation plan of $2,380 and $2,492 for the three months ended June 30, 2014 and 2013, respectively, and $6,780 and $5,938 for the six months ended June 30, 2014 and 2013, respectively.

32

 


 

  

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

 

Shareholders and Board of Trustees

Vornado Realty Trust

New York, New York

 

We have reviewed the accompanying consolidated balance sheet of Vornado Realty Trust (the “Company”) as of June 30, 2014, and the related consolidated statements of income and comprehensive income for the three-month and six-month periods ended June 30, 2014 and 2013 and changes in equity and cash flows for the six-month periods ended June 30, 2014 and 2013.  These interim financial statements are the responsibility of the Company’s management.

 

We conducted our reviews in accordance with the standards of the Public Company Accounting Oversight Board (United States).  A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters.  It is substantially less in scope than an audit conducted in accordance with the standards of the Public Company Accounting Oversight Board (United States), the objective of which is the expression of an opinion regarding the financial statements taken as a whole.  Accordingly, we do not express such an opinion.

 

Based on our reviews, we are not aware of any material modifications that should be made to such consolidated interim financial statements for them to be in conformity with accounting principles generally accepted in the United States of America.

 

We have previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheet of Vornado Realty Trust as of December 31, 2013, and the related consolidated statements of income, comprehensive income, changes in equity, and cash flows for the year then ended (not presented herein); and in our report dated February 24, 2014, we expressed an unqualified opinion on those consolidated financial statements.  In our opinion, the information set forth in the accompanying consolidated balance sheet as of December 31, 2013 is fairly stated, in all material respects, in relation to the consolidated balance sheet from which it has been derived.

 

/s/ DELOITTE & TOUCHE LLP

 

Parsippany, New Jersey

August 4, 2014

33

 


 

  

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

 

 

Certain statements contained in this Quarterly Report constitute forward‑looking statements as such term is defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are not guarantees of performance. They represent our intentions, plans, expectations and beliefs and are subject to numerous assumptions, risks and uncertainties. Our future results, financial condition and business may differ materially from those expressed in these forward-looking statements. You can find many of these statements by looking for words such as “approximates,” “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “would,” “may” or other similar expressions in this Quarterly Report on Form 10‑Q.  Many of the factors that will determine the outcome of these and our other forward-looking statements are beyond our ability to control or predict. For further discussion of factors that could materially affect the outcome of our forward-looking statements, see “Item 1A. Risk Factors” in our Annual Report on Form 10-K, as amended, for the year ended December 31, 2013.  For these statements, we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. You are cautioned not to place undue reliance on our forward-looking statements, which speak only as of the date of this Quarterly Report on Form 10-Q or the date of any document incorporated by reference. All subsequent written and oral forward-looking statements attributable to us or any person acting on our behalf are expressly qualified in their entirety by the cautionary statements contained or referred to in this section. We do not undertake any obligation to release publicly any revisions to our forward-looking statements to reflect events or circumstances occurring after the date of this Quarterly Report on Form 10-Q.

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations includes a discussion of our consolidated financial statements for the three and six months ended June 30, 2014.  The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates.  The results of operations for the three and six months ended June 30, 2014 are not necessarily indicative of the operating results for the full year.  Certain prior year balances have been reclassified in order to conform to current year presentation.

34

 


 

  

Overview

 

Business Objective and Operating Strategy

Our business objective is to maximize shareholder value, which we measure by the total return provided to our shareholders. Below is a table comparing our performance to the FTSE NAREIT Office REIT Index (“Office REIT”) and the Morgan Stanley REIT Index (“RMS”) for the following periods ended June 30, 2014.

 

Total Return(1)

Vornado

Office REIT

RMS

Three-month

9.0% 

5.9% 

7.0% 

Six-month

22.0% 

17.8% 

17.7% 

One-year

33.0% 

16.5% 

13.4% 

Three-year

28.3% 

25.2% 

39.9% 

Five-year

184.6% 

159.6% 

191.3% 

Ten-year

182.0% 

113.1% 

150.7% 

(1) Past performance is not necessarily indicative of future performance.

 

We intend to achieve our business objective by continuing to pursue our investment philosophy and executing our operating strategies through:

 

·      Maintaining a superior team of operating and investment professionals and an entrepreneurial spirit;

·      Investing in properties in select markets, such as New York City and Washington, DC, where we believe there is a high likelihood of capital appreciation;

·      Acquiring quality properties at a discount to replacement cost and where there is a significant potential for higher rents;

·      Investing in retail properties in select under-stored locations such as the New York City metropolitan area;

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

·      Investing in operating companies that have a significant real estate component.

 

We expect to finance our growth, acquisitions and investments using internally generated funds, proceeds from asset sales and by accessing the public and private capital markets.  We may also offer Vornado common or preferred shares or Operating Partnership units in exchange for property and may repurchase or otherwise reacquire these securities in the future.

 

We compete with a large number of real estate property owners and developers, some of which may be willing to accept lower returns on their investments. Principal factors of competition are rents charged, attractiveness of location, the quality of the property and the breadth and the quality of services provided. Our success depends upon, among other factors, trends of the national, regional and local economies, the financial condition and operating results of current and prospective tenants and customers, availability and cost of capital, construction and renovation costs, taxes, governmental regulations, legislation and population trends.  See “Item 1A. Risk Factors” in our Annual Report on Form 10-K, as amended, for additional information regarding these factors.

 

On April 11, 2014, we announced a plan to spin off our shopping center business; consisting of 80 strip centers, four malls and a warehouse park adjacent to our East Hanover strip center, into a new publicly traded REIT (“SpinCo”).  The spin-off is expected to be effectuated through a pro rata distribution of SpinCo’s shares to Vornado common shareholders and Vornado Realty L.P. common unitholders, and is intended to be treated as tax-free for U.S. federal income tax purposes.  On June 26, 2014, SpinCo filed its initial registration statement on Form 10 with the Securities and Exchange Commission (“SEC”). We expect the spin-off to be completed by the end of 2014, subject to certain conditions, including the SEC declaring SpinCo’s registration statement effective, filing and approval of SpinCo’s listing application with the NYSE, receipt of third party consents, and formal approval and declaration of the distribution by Vornado’s Board of Trustees.  Vornado may, at any time and for any reason until the proposed transaction is complete, abandon the separation or modify or change its terms.  Vornado will retain, for disposition in the near term, 22 small retail assets which do not fit SpinCo’s strategy, and the Springfield Town Center, which is under contract for disposition. 

 

35

 


 

  

Overview – continued

 

 

Quarter Ended June 30, 2014 Financial Results Summary

 

Net income attributable to common shareholders for the quarter ended June 30, 2014 was $76,642,000, or $0.41 per diluted share, compared to $145,926,000, or $0.78 per diluted share for the quarter ended June 30, 2013.  Net income for the quarter ended June 30, 2013 includes $65,665,000 of net gains on sale of real estate and $3,113,000 of real estate impairment losses.  In addition, the quarters ended June 30, 2014 and 2013 include certain other items that affect comparability, which are listed in the table below.  The aggregate of net gains on sale of real estate, real estate impairment losses and the items in the table below, net of amounts attributable to noncontrolling interests, decreased net income attributable to common shareholders for the quarter ended June 30, 2014 by $60,467,000, or $0.32 per diluted share and increased net income attributable to common shareholders for the quarter ended June 30, 2013 by $41,721,000 or $0.22 per diluted share.

 

Funds From Operations attributable to common shareholders plus assumed conversions (“FFO”) for the quarter ended June 30, 2014 was $216,547,000, or $1.15 per diluted share, compared to $235,348,000, or $1.25 per diluted share for the prior year’s quarter.  FFO for the quarters ended June 30, 2014 and 2013 include certain items that affect comparability, which are listed in the table below.  The aggregate of these items, net of amounts attributable to noncontrolling interests, decreased FFO by $55,027,000, or $0.29 per diluted share for the quarter ended June 30, 2014, and $3,956,000, or $0.02 per diluted share for the quarter ended June 30, 2013.

 

For the Three Months Ended June 30,

(Amounts in thousands)

2014 

2013 

Items that affect comparability income (expense):

Toys "R" Us Negative FFO

$

(51,862)

$

(25,088)

Defeasance cost in connection with the refinancing of 909 Third Avenue

(5,589)

-   

Acquisition and transaction related costs

(4,083)

(3,350)

FFO from discontinued operations

2,200 

7,556 

Net gain on sale of residential condominiums

905 

1,005 

Income from the mark-to-market of J.C. Penney derivative position

-   

9,065 

Preferred unit redemptions

-   

8,100 

Other, net

-   

(1,489)

(58,429)

(4,201)

Noncontrolling interests' share of above adjustments

3,402 

245 

Items that affect comparability, net

$

(55,027)

$

(3,956)

 

The percentage increase (decrease) in same store Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”)  and Cash basis same store EBITDA of our operating segments for the quarter ended June 30, 2014 over the quarter ended June 30, 2013 and the trailing quarter ended March 31, 2013 are summarized below.

Same Store EBITDA:

New York

Washington, DC

Retail Properties

June 30, 2014 vs. June 30, 2013

Same store EBITDA

5.2

%

(1)

(1.8

%

)

1.8

%

Cash basis same store EBITDA

6.9

%

(1)

(1.7

%

)

3.1

%

June 30, 2014 vs. March 31, 2014

Same store EBITDA

6.4

%

(2)

1.1

%

1.8

%

Cash basis same store EBITDA

6.2

%

(2)

(0.3

%

)

1.7

%

(1)

Excluding the Hotel Pennsylvania, same store EBITDA increased by 5.3% and by 7.2% on a cash basis.

(2)

Excluding the Hotel Pennsylvania, same store EBITDA increased by 1.7% and by 0.8% on a cash basis.

 

36

 


 

  

Overview – continued

 

 

Six Months Ended June 30, 2014 Financial Results Summary

 

Net income attributable to common shareholders for the six months ended June 30, 2014 was $138,991,000, or $0.74 per diluted share, compared to $377,916,000, or $2.01 per diluted share for the six months ended June 30, 2013. Net income for the six months ended June 30, 2014 and 2013 include $20,842,000 and $8,277,000, respectively, of real estate impairment losses and the six months ended June 30, 2013 also includes $268,459,000 of net gains on sale of real estate.  In addition, the six months ended June 30, 2014 and 2013 include certain items that affect comparability, which are listed in the table below.  The aggregate of real estate impairment losses, net gains on sale of real estate and the items in the table below, net of amounts attributable to noncontrolling interests, decreased net income attributable to common shareholders for the six months ended June 30, 2014 by $68,379,000, or $0.36 per diluted share, and increased net income attributable to common shareholders for the six months ended June 30, 2013 by $199,406,000, or $1.06 per diluted share.

 

FFO for the six months ended June 30, 2014 was $463,626,000, or $2.46 per diluted share, compared to $437,168,000, or $2.33 per diluted share for the six months ended June 30, 2013.  FFO for the six months ended June 30, 2014 and 2013 include certain items that affect comparability, which are listed in the table below. The aggregate of these items, net of amounts attributable to noncontrolling interests, decreased FFO by $35,003,000, or $0.19 per diluted share for the six months ended June 30, 2014 and $13,749,000, or $0.07 per diluted share for the six months ended June 30, 2013.

 

For the Six Months Ended June 30,

(Amounts in thousands)

2014 

2013 

Items that affect comparability income (expense):

Toys "R" Us Negative FFO (including impairment losses of $75,196 and $78,542,

respectively)

$

(42,595)

$

(8,404)

Net gain on sale of residential condominiums and a land parcel in 2014

10,540 

1,005 

FFO from discontinued operations, including LNR in 2013

6,339 

35,507 

Acquisition and transaction related costs

(5,867)

(3,951)

Defeasance cost in connection with the refinancing of 909 Third Avenue

(5,589)

-   

Losses from the mark-to-market, impairment and disposition of investment in J.C. Penney

-   

(89,762)

Stop & Shop litigation settlement income

-   

59,599 

The Mart reduction-in-force and severance costs

-   

(4,154)

Preferred unit and share redemptions

-   

(1,130)

Other, net

-   

(3,310)

(37,172)

(14,600)

Noncontrolling interests' share of above adjustments

2,169 

851 

Items that affect comparability, net

$

(35,003)

$

(13,749)

 

The percentage increase (decrease) in same store EBITDA and Cash basis same store EBITDA of our operating segments for the six months ended June 30, 2014 over the six months ended June 30, 2013 is summarized below.

 

Same Store EBITDA:

New York

Washington, DC

Retail Properties

June 30, 2014 vs. June 30, 2013

Same store EBITDA

5.6

%

(1)

(2.2

%)

1.6

%

Cash basis same store EBITDA

8.5

%

(1)

(0.5

%)

2.3

%

(1)

Excluding the Hotel Pennsylvania, same store EBITDA increased by 6.0% and by 9.0% on a cash basis.

 

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

 

37

 


 
 

  

Overview – continued

 

2014 Acquisitions

 

On June 26, 2014, we invested an additional $22,700,000 to increase our ownership in One Park Avenue to 55.0% from 46.5% through a joint venture with an institutional investor, who increased his ownership interest to 45.0%.  The transaction was based on a property value of $560,000,000. The property is encumbered by a $250,000,000 interest-only mortgage loan that bears interest at 4.995% and matures in March 2016.

 

On July 9, 2014, we entered into an agreement, in partnership with Crown Acquisitions (“Crown”), to acquire the retail condominium of the St. Regis Hotel and the adjacent retail townhouse, for approximately $700,000,000. The property has 100 feet of frontage on Fifth Avenue on the Southeast corner of 55th Street.  We will own between 67% and 80% of the venture, with Crown owning the balance. The final ownership percentages will be based on the amount of debt financing put on the property and Crown’s short-term option to invest additional capital. The purchase is expected to close in the fourth quarter of 2014, subject to customary closing conditions.

 

On July 23, 2014, a joint venture in which we are a 50% partner entered into a 99-year ground lease for 61 Ninth Avenue located on the Southwest corner of Ninth Avenue and 15th Street in Manhattan.  The venture's current plans are to construct an office and retail building of approximately 130,000 square feet.  Total development costs are currently estimated to be approximately $125,000,000.

 

On August 1, 2014, we acquired the land under our 715 Lexington Avenue retail property located on the Southeast corner of 58th Street and Lexington Avenue in Manhattan, for $63,000,000.

 

2014 Dispositions

 

On February 24, 2014, we completed the sale of Broadway Mall in Hicksville, Long Island, New York for $94,000,000.  The sale resulted in net proceeds of $92,174,000 after closing costs.

 

On July 8, 2014, we completed the sale of Beverly Connection, a 335,000 square foot power shopping center in Los Angeles, California, for $260,000,000, of which $239,000,000 was cash and $21,000,000 was 10-year mezzanine seller financing. The sale resulted in a net gain of approximately $44,000,000, which will be recognized in the third quarter of 2014.

 

On March 2, 2014, we entered into an agreement to transfer upon completion, the redeveloped Springfield Town Center, a 1,350,000 square foot mall located in Springfield, Fairfax County, Virginia, to Pennsylvania Real Estate Investment Trust (NYSE: PEI) (“PREIT”) in exchange for $465,000,000 comprised of $340,000,000 of cash and $125,000,000 of PREIT operating partnership units.  The redevelopment is expected to be completed in the fourth quarter of 2014 and the closing will be no later than March 31, 2015.

 

2014 Financings

 

On January 31, 2014, we completed a $600,000,000 loan secured by our 220 Central Park South development site.  The loan bears interest at LIBOR plus 2.75% (2.90% at June 30, 2014) and matures in January 2016, with three one-year extension options.

 

On April 16, 2014, we completed a $350,000,000 refinancing of 909 Third Avenue, a 1.3 million square foot Manhattan office building.  The seven-year interest only loan bears interest at 3.91% and matures in May 2021.  We realized net proceeds of approximately $145,000,000 after defeasing the existing 5.64%, $193,000,000 mortgage, defeasance cost and other closing costs.

 

On June 16, 2014, we completed a green bond public offering of $450,000,000 2.50% senior unsecured notes due June 30, 2019.  The notes were sold at 99.619% of their face amount to yield 2.581%.

 

On July 16, 2014, we completed a $130,000,000 financing of Las Catalinas, a 494,000 square foot mall located in Caguas, Puerto Rico, in the San Juan area. The 10-year fixed rate loan bears interest at 4.43% and amortizes based on a 30-year schedule beginning in year six.

 

Vornado Capital Partners Real Estate Fund (the “Fund”)

 

On June 26, 2014, the Fund sold its 64.7% interest in One Park Avenue to a newly formed joint venture that we and an institutional investor own 55% and 45%, respectively.  This transaction was based on a property value of $560,000,000.  From the inception of this investment through its disposition, the Fund realized a $75,069,000 net gain.

 

On June 24, 2014, the Fund and its 50% joint venture partner entered into an agreement to sell Georgetown Park, a 305,000 square foot retail property, for $272,500,000.

38

 


 

  

Overview – continued

 

Recently Issued Accounting Literature

 

In June 2013, the Financial Accounting Standards Board (“FASB”) issued an update (“ASU 2013-08”) to Accounting Standards Codification (“ASC”) Topic 946, Financial Services - Investment Companies (“Topic 946”).  ASU 2013-08 amends the guidance in Topic 946 for determining whether an entity qualifies as an investment company and requires certain additional disclosures.  ASU 2013-08 is effective for interim and annual reporting periods in fiscal years that begin after December 15, 2013.  The adoption of this update as of January 1, 2014, did not have any impact on our real estate fund or our consolidated financial statements.

 

In April 2014, the FASB issued an update (“ASU 2014-08”) Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity to ASC Topic 205, Presentation of Financial Statements and ASC Topic 360, Property Plant and Equipment.  Under ASU 2014-08, only disposals that represent a strategic shift that has (or will have) a major effect on the entity’s results and operations would qualify as discontinued operations. In addition, ASU 2014-08 expands the disclosure requirements for disposals that meet the definition of a discontinued operation and requires entities to disclose information about disposals of individually significant components that do not meet the definition of discontinued operations.  ASU 2014-08 is effective for interim and annual reporting periods in fiscal years that begin after December 15, 2014.  We are currently evaluating the impact of ASU 2014-08 on our consolidated financial statements. 

 

In May 2014, the FASB issued an update ("ASU 2014-09") establishing ASC Topic 606, Revenue from Contracts with Customers. ASU 2014-09 establishes a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes most of the existing revenue recognition guidance.  ASU 2014-09 requires an entity to recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services and also requires certain additional disclosures.  ASU 2014-09 is effective for interim and annual reporting periods in fiscal years that begin after December 15, 2016.  We are currently evaluating the impact of the adoption of ASU 2014-09 on our consolidated financial statements.

 

In June 2014, the FASB issued an update (“ASU 2014-12”) to ASC Topic 718, Compensation – Stock Compensation.  ASU 2014-12 requires an entity to treat performance targets that can be met after the requisite service period of a share based award has ended, as a performance condition that affects vesting.  ASU 2014-12 is effective for interim and annual reporting periods in fiscal years that begin after December 15, 2015.  We are currently evaluating the impact of the adoption of ASU 2014-12 on our consolidated financial statements.

 

 

Critical Accounting Policies

 

A summary of our critical accounting policies is included in our Annual Report on Form 10-K, as amended, for the year ended December 31, 2013 in Management’s Discussion and Analysis of Financial Condition. There have been no significant changes to our policies during 2014.

39

 


 

  

Overview - continued

 

 

Leasing Activity:

 

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

 

 

New York

Washington, DC

Retail Properties

 

(Square feet in thousands)

Office

Retail

Office

Strips

Malls

 

 

Quarter Ended June 30, 2014

 

Total square feet leased

1,222 

23 

352 

231 

54 

 

Our share of square feet leased:

1,034 

23 

336 

231 

51 

 

Initial rent (1)

$

69.43 

$

452.81 

$

37.58 

$

20.82 

$

21.92 

 

Weighted average lease term (years)

11.6 

8.6 

6.7 

6.0 

4.8 

 

Second generation relet space:

 

Square feet

1,009 

22 

256 

128 

47 

 

Cash basis:

 

Initial rent (1)

$

69.07 

$

468.05 

$

38.29 

$

24.68 

$

19.00 

 

Prior escalated rent

$

62.55 

$

358.97 

$

42.06 

$

22.66 

$

18.00 

 

Percentage increase (decrease)

10.4% 

30.4% 

(9.0%) 

8.9% 

5.6% 

 

GAAP basis:

 

Straight-line rent (2)

$

69.14 

$

534.56 

$

37.64 

$

24.78 

$

19.00 

 

Prior straight-line rent

$

58.07 

$

340.11 

$

39.20 

$

21.74 

$

18.00 

 

Percentage increase (decrease)

19.1% 

57.2% 

(4.0%) 

14.0% 

5.6% 

 

Tenant improvements and leasing

 

commissions:

 

Per square foot

$

76.39 

$

133.02 

$

34.95 

$

2.75 

$

-   

 

Per square foot per annum

$

6.59 

$

15.47 

$

5.22 

$

0.46 

$

-   

 

Percentage of initial rent

9.5% 

3.4% 

13.9% 

2.2% 

-   

 

 

Six Months Ended June 30, 2014:

 

Total square feet leased

2,169 

34 

709 

(3)

464 

79 

 

Our share of square feet leased:

1,840 

34 

678 

(3)

464 

72 

 

Initial rent (1)

$

66.34 

$

338.77 

$

40.27 

$

19.48 

$

25.25 

 

Weighted average lease term (years)

11.2 

10.7 

7.7 

6.0 

5.1 

 

Second generation relet space:

 

Square feet

1,574 

32 

467 

335 

53 

 

Cash basis:

 

Initial rent (1)

$

67.72 

$

357.64 

$

40.19 

$

20.84 

$

22.26 

 

Prior escalated rent

$

60.53 

$

270.65 

$

42.62 

$

19.73 

$

21.11 

 

Percentage increase (decrease)

11.9% 

32.1% 

(5.7%) 

5.6% 

5.4% 

 

GAAP basis:

 

Straight-line rent (2)

$

67.01 

$

406.90 

$

38.63 

$

21.18 

$

22.68 

 

Prior straight-line rent

$

56.46 

$

269.43 

$

38.80 

$

19.01 

$

21.04 

 

Percentage increase (decrease)

18.7% 

51.0% 

(0.5%) 

11.4% 

7.8% 

 

Tenant improvements and leasing

 

commissions:

 

Per square foot

$

72.48 

$

88.72 

$

40.26 

$

2.76 

$

3.70 

 

Per square foot per annum

$

6.47 

$

8.29 

$

5.23 

$

0.46 

$

0.73 

 

Percentage of initial rent

9.8% 

2.4% 

13.0% 

2.4% 

2.9% 

 

(1)

Represents the cash basis weighted average starting rent per square foot, which is generally indicative of market rents. Most leases include free rent and periodic step-ups in rent which are not included in the initial cash basis rent per square foot but are included in the GAAP basis straight-line rent per square foot.

(2)

Represents the GAAP basis weighted average rent per square foot that is recognized over the term of the respective leases, and includes the effect of free rent and periodic step-ups in rent.

(3)

Excludes (i) 165 square feet leased to WeWork that will be redeveloped into rental residential apartments (see page 67), and (ii) 57 square feet of retail space that was leased at an initial rent of $51.74 per square foot.

                                                                                 

 

40

 


 

  

Overview – continued

 

Square footage (in service) and Occupancy as of June 30, 2014:

Square Feet (in service)

Number of

Total

Our

(Square feet in thousands)

Properties

Portfolio

Share

Occupancy %

New York:

Office

32 

19,852 

16,626 

97.3%

Retail

55 

2,351 

2,169 

96.9%

Alexander's

2,178 

706 

99.4%

Hotel Pennsylvania

1,400 

1,400 

Residential - 1,655 units

1,523 

762 

97.1%

27,304 

21,663 

97.3%

Washington, DC:

Office, excluding the Skyline Properties

51 

13,308 

11,000 

85.8%

Skyline Properties

2,652 

2,652 

58.5%

Total Office

59 

15,960 

13,652 

80.5%

Residential - 2,414 units

2,597 

2,455 

98.0%

Other

381 

381 

100.0%

18,938 

16,488 

83.5%

Retail Properties:

Strip Shopping Centers

102 

14,565 

14,138 

93.7%

Regional Malls

4,132 

2,644 

95.4%

18,697 

16,782 

94.0%

Other:

The Mart

3,578 

3,569 

94.4%

555 California Street

1,797 

1,258 

96.8%

Primarily Warehouses

971 

971 

45.6%

6,346 

5,798 

Total square feet at June 30, 2014

71,285 

60,731 

 

41

 


 

  

Overview - continued

Square footage (in service) and Occupancy as of December 31, 2013:

Square Feet (in service)

Number of

Total

Our

(Square feet in thousands)

properties

Portfolio

Share

Occupancy %

New York:

Office

31 

19,799 

16,358 

96.6%

Retail

55 

2,389 

2,166 

97.4%

Alexander's

2,178 

706 

99.4%

Hotel Pennsylvania

1,400 

1,400 

Residential - 1,655 units

1,523 

762 

94.8%

27,289 

21,392 

96.8%

Washington, DC:

Office, excluding the Skyline Properties

51 

13,581 

11,151 

85.4%

Skyline Properties

2,652 

2,652 

60.8%

Total Office

59 

16,233 

13,803 

80.7%

Residential - 2,405 units

2,588 

2,446 

96.3%

Other

379 

379 

100.0%

19,200 

16,628 

83.4%

Retail Properties:

Strip Shopping Centers

103 

14,616 

14,237 

94.3%

Regional Malls

4,135 

2,646 

95.9%

18,751 

16,883 

94.6%

Other:

The Mart

3,703 

3,694 

96.3%

555 California Street

1,795 

1,257 

94.5%

Primarily Warehouses

971 

971 

45.6%

6,469 

5,922 

Total square feet at December 31, 2013

71,709 

60,825 

 

42

 


 

  

Overview - continued

 

 

Washington, DC Segment

 

We estimate that 2014 EBITDA from continuing operations will be between $10,000,000 and $15,000,000 lower than 2013 EBITDA, due to the effects of Base Realignment and Closure (“BRAC”) related move-outs and the sluggish leasing environment in the Washington, DC / Northern Virginia area.  EBITDA from continuing operations for the six months ended June 30, 2014, was lower than the prior year’s six months by approximately $2,041,000, which was offset by an interest expense reduction of $9,471,000 from the restructuring of the Skyline properties mortgage loan in October 2013.  As a result of this and other items, the overall earnings in the six months ended June 30, 2014 were higher than the prior year’s six months.

 

Of the 2,395,000 square feet subject to the effects of the BRAC statute, 393,000 square feet has been taken out of service for redevelopment and 927,000 square feet has been leased or is pending.  The table below summarizes the status of the BRAC space as of June 30, 2014.

 

Rent Per

Square Feet

Square Foot

Total

Crystal City

Skyline

Rosslyn

Resolved:

Relet as of June 30, 2014

$

37.79 

815,000 

468,000 

281,000 

66,000 

Leases pending

39.01 

112,000 

98,000 

-   

14,000 

Taken out of service for redevelopment

393,000 

393,000 

-   

-   

1,320,000 

959,000 

281,000 

80,000 

To Be Resolved:

Vacated as of June 30, 2014

37.65 

781,000 

392,000 

323,000 

66,000 

Expiring in:

2014 

27.02 

201,000 

-   

201,000 

-   

2015 

43.93 

93,000 

88,000 

5,000 

-   

1,075,000 

480,000 

529,000 

66,000 

Total square feet subject to BRAC

2,395,000 

1,439,000 

810,000 

146,000 

43

 


 

  

Net Income and EBITDA by Segment for the Three Months Ended June 30, 2014 and 2013

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, 2014 and 2013.

(Amounts in thousands)

For the Three Months Ended June 30, 2014

Retail

Total

New York

Washington, DC

Properties

Toys

Other

Total revenues

$

666,606 

$

385,534 

$

134,826 

$

82,807 

$

-   

$

63,439 

Total expenses

439,129 

230,812 

87,352 

48,053 

-   

72,912 

Operating income (loss)

227,477 

154,722 

47,474 

34,754 

-   

(9,473)

(Loss) income from partially owned

entities, including Toys

(53,742)

8,996 

(2,248)

341 

(57,591)

(3,240)

Income from Real Estate Fund

100,110 

-   

-   

-   

-   

100,110 

Interest and other investment

income, net

9,435 

1,645 

42 

-   

7,740 

Interest and debt expense

(117,051)

(49,070)

(18,660)

(9,292)

-   

(40,029)

Net gain on disposition of wholly owned and

partially owned assets

905 

-   

-   

-   

-   

905 

Income (loss) before income taxes

167,134 

116,293 

26,608 

25,811 

(57,591)

56,013 

Income tax expense

(3,599)

(1,226)

(115)

(319)

-   

(1,939)

Income (loss) from continuing operations

163,535 

115,067 

26,493 

25,492 

(57,591)

54,074 

Income (loss) from discontinued operations

2,152 

-   

-   

2,154 

-   

(2)

Net income (loss)

165,687 

115,067 

26,493 

27,646 

(57,591)

54,072 

Less net income attributable to

noncontrolling interests

(68,679)

(3,108)

-   

(21)

-   

(65,550)

Net income (loss) attributable to Vornado

97,008 

111,959 

26,493 

27,625 

(57,591)

(11,478)

Interest and debt expense(2)

179,520 

64,072 

22,463 

10,433 

39,529 

43,023 

Depreciation and amortization(2)

173,443 

74,007 

35,806 

15,803 

27,686 

20,141 

Income tax (benefit) expense (2)

(574)

1,291 

132 

319 

(4,435)

2,119 

EBITDA(1)

$

449,397 

$

251,329 

(3)

$

84,894 

(4)

$

54,180 

(5)

$

5,189 

$

53,805 

(6)

 

(Amounts in thousands)

For the Three Months Ended June 30, 2013

Retail

Total

New York

Washington, DC

Properties

Toys

Other

Total revenues

$

671,216 

$

375,700 

$

134,317 

$

80,446 

$

-   

$

80,753 

Total expenses

461,154 

233,733 

85,782 

47,038 

-   

94,601 

Operating income (loss)

210,062 

141,967 

48,535 

33,408 

-   

(13,848)

(Loss) income from partially owned

entities, including Toys

(35,389)

4,226 

(2,449)

423 

(36,861)

(728)

Income from Real Estate Fund

34,470 

-   

-   

-   

-   

34,470 

Interest and other investment

income (loss), net

26,415 

1,443 

(49)

-   

25,015 

Interest and debt expense

(120,657)

(42,648)

(27,854)

(11,517)

-   

(38,638)

Net gain on disposition of wholly owned and

partially owned assets

1,005 

-   

-   

-   

-   

1,005 

Income (loss) before income taxes

115,906 

104,988 

18,238 

22,265 

(36,861)

7,276 

Income tax expense

(2,877)

(961)

(805)

(749)

-   

(362)

Income (loss) from continuing operations

113,029 

104,027 

17,433 

21,516 

(36,861)

6,914 

Income from discontinued operations

69,292 

2,928 

-   

66,091 

-   

273 

Net income (loss)

182,321 

106,955 

17,433 

87,607 

(36,861)

7,187 

Less net income attributable to

noncontrolling interests

(24,127)

(1,381)

-   

(13)

-   

(22,733)

Net income (loss) attributable to Vornado

158,194 

105,574 

17,433 

87,594 

(36,861)

(15,546)

Interest and debt expense(2)

179,461 

54,546 

31,245 

13,715 

37,730 

42,225 

Depreciation and amortization(2)

182,131 

74,573 

35,248 

16,348 

33,882 

22,080 

Income tax (benefit) expense (2)

(22,366)

1,030 

852 

749 

(25,697)

700 

EBITDA(1)

$

497,420 

$

235,723 

(3)

$

84,778 

(4)

$

118,406 

(5)

$

9,054 

$

49,459 

(6)

_____________________________

See notes on the following page.

 

44

 


 

  

Net Income and EBITDA by Segment for the Three Months Ended June 30, 2014 and 2013 - continued

Notes to preceding tabular information:

(1)

EBITDA represents "Earnings Before Interest, Taxes, Depreciation and Amortization." We consider EBITDA a supplemental non-GAAP financial measure for making decisions and assessing the unlevered performance of our segments as it relates to the total return on assets as opposed to the levered return on equity. As properties are bought and sold based on a multiple of EBITDA, we utilize this measure to make investment decisions as well as to compare the performance of our assets to that of our peers. EBITDA should not be considered a substitute for net income. EBITDA may not be comparable to similarly titled measures employed by other companies.

(2)

Interest and debt expense, depreciation and amortization and income tax (benefit) expense in the reconciliation of net income (loss) to EBITDA includes our share of these items from partially owned entities.

(3)

The elements of "New York" EBITDA are summarized below.

For the Three Months Ended June 30,

(Amounts in thousands)

2014 

2013 

Office(a)

$

162,833 

$

158,186 

Retail

67,947 

57,230 

Alexander's

10,271 

10,213 

Hotel Pennsylvania

10,278 

10,094 

Total New York

$

251,329 

$

235,723 

(a)

Includes $2,494 from discontinued operations in the three months ended June 30, 2013. Excluding this item, EBITDA for the three months ended June 30, 2013 was $155,692.

(4)

The elements of "Washington, DC" EBITDA are summarized below.

For the Three Months Ended June 30,

(Amounts in thousands)

2014 

2013 

Office, excluding the Skyline Properties

$

67,057 

$

66,136 

Skyline properties

7,073 

7,543 

Total Office

74,130 

73,679 

Residential

10,764 

11,099 

Total Washington, DC

$

84,894 

$

84,778 

(5)

The elements of "Retail Properties" EBITDA are summarized below.

For the Three Months Ended June 30,

(Amounts in thousands)

2014 

2013 

Strip shopping centers(a)

$

40,056 

$

101,529 

Regional malls(b)

14,124 

16,877 

Total Retail properties

$

54,180 

$

118,406 

(a)

Includes discontinued operations and other gains and losses that affect comparability, aggregating $2,275 and $66,703 for the three months ended June 30, 2014 and 2013, respectively. Excluding these items, EBITDA was $37,781 and $34,826, respectively.

(b)

Includes discontinued operations and other gains and losses that affect comparability, aggregating $(73) and $2,373 for the three months ended June 30, 2014 and 2013, respectively. Excluding these items, EBITDA was $14,197 and $14,504, respectively.

 

45

 


 

  

Net Income and EBITDA by Segment for the Three Months Ended June 30, 2014 and 2013 - continued

Notes to preceding tabular information - continued:

(6)

The elements of "other" EBITDA are summarized below.

For the Three Months Ended June 30,

(Amounts in thousands)

2014 

2013 

Our share of Real Estate Fund:

Income before net realized/unrealized gains

$

2,191 

$

1,643 

Net realized gains on exited investments

18,767 

-   

Previously recorded unrealized gains on exited investments

(8,841)

-   

Net unrealized gains on held investments

14,339 

8,398 

Carried interest

11,874 

10,070 

Total

38,330 

20,111 

The Mart and trade shows

22,454 

22,453 

555 California Street

11,506 

11,022 

India real estate ventures

99 

2,254 

Other investments

4,288 

5,760 

76,677 

61,600 

Corporate general and administrative expenses(a)

(23,022)

(24,831)

Investment income and other, net(a)

8,032 

16,709 

Acquisition and transaction related costs

(4,083)

(3,350)

Net gain on sale of residential condominiums

905 

1,005 

Income from the mark-to-market of J.C. Penney derivative position

-   

9,065 

Severance costs (primarily reduction in force at The Mart)

-   

(1,542)

Net income attributable to noncontrolling interests in the Operating Partnership

(4,691)

(8,849)

Preferred unit distributions of the Operating Partnership

(13)

(348)

$

53,805 

$

49,459 

(a)

The amounts in these captions (for this table only) exclude income/expense from the mark-to-market of our deferred compensation plan of $2,380 and $2,492 for the three months ended June 30, 2014 and 2013, respectively.

 

EBITDA by Region

 

Below is a summary of the percentages of EBITDA by geographic region (excluding discontinued operations, other gains and losses that affect comparability and our Toys and Other Segments).

 

For the Three Months

Ended June 30,

2014 

2013 

Region:

New York City metropolitan area

75%

74%

Washington, DC / Northern Virginia metropolitan area

23%

24%

Puerto Rico

1%

2%

Other geographies

1%

-   

100%

100%

46

 


 

  

Results of Operations – Three Months Ended June 30, 2014 Compared to June 30, 2013

 

 

Revenues

Our revenues, which consist primarily of property rentals (including hotel and trade show revenues), tenant expense reimbursements, and fee and other income, were $666,606,000 in the three months ended June 30, 2014, compared to $671,216,000 in the prior year’s quarter, a decrease of $4,610,000. This decrease was primarily attributable to income in the prior year of $16,990,000 related to the Cleveland Medical Mart development project and $9,601,000 from the deconsolidation of Independence Plaza.  Excluding these items, revenues increased by $21,981,000 from the prior year’s quarter.  Below are the details of the (decrease) increase by segment:

 

(Amounts in thousands)

Retail

(Decrease) increase due to:

Total

New York

Washington, DC

Properties

Other

Property rentals:

Acquisitions and other

$

8,255 

$

8,068 

$

1,011 

$

(112)

$

(712)

Deconsolidation of Independence Plaza

(9,601)

(9,601)

-   

-   

-   

Properties placed into / taken out of

service for redevelopment

(3,565)

(918)

(449)

(16)

(2,182)

Hotel Pennsylvania

505 

505 

-   

-   

-   

Trade Shows

(86)

-   

-   

-   

(86)

Same store operations

10,542 

7,767 

(1,213)

1,407 

2,581 

6,050 

5,821 

(651)

1,279 

(399)

Tenant expense reimbursements:

Acquisitions and other

(690)

(105)

(11)

(473)

(101)

Properties placed into / taken out of

service for redevelopment

(712)

(514)

(21)

(179)

Same store operations

5,313 

3,110 

(664)

1,641 

1,226 

3,911 

2,491 

(673)

1,147 

946 

Cleveland Medical Mart development

project

(16,990)

(1)

-   

-   

-   

(16,990)

(1)

Fee and other income:

BMS cleaning fees

5,686 

5,945 

-   

-   

(259)

(2)

Signage revenue

526 

526 

-   

-   

-   

Management and leasing fees

(280)

(35)

(470)

66 

159 

Lease termination fees

(2,496)

(2,743)

1,067 

(198)

(622)

Other income

(1,017)

(2,171)

1,236 

67 

(149)

2,419 

1,522 

1,833 

(65)

(871)

Total (decrease) increase in revenues

$

(4,610)

$

9,834 

$

509 

$

2,361 

$

(17,314)

(1)

Due to completion of the project. This decrease in revenue is substantially offset by a decrease in development costs expensed in the period. See note (3) on page 48.

(2)

Represents the elimination of intercompany fees from operating segments upon consolidation. See note (2 ) on page 48.

 

47

 


 

  

Results of Operations – Three Months Ended June 30, 2014 Compared to June 30, 2013 - continued

 

 

Expenses

Our expenses, which consist primarily of operating (including hotel and trade show expenses), depreciation and amortization and general and administrative expenses, were $439,129,000 in the three months ended June 30, 2014, compared to $461,154,000 in the prior year’s quarter, a decrease of $22,025,000.  This decrease was primarily attributable to expense in the prior year of $15,151,000 related to the Cleveland Medical Mart development project and $10,139,000 from the deconsolidation of Independence Plaza.  Excluding these items, expenses increased by $3,265,000 from the prior year’s quarter.  Below are the details of the (decrease) increase by segment:

 

(Amounts in thousands)

Retail

(Decrease) increase due to:

Total

New York

Washington, DC

Properties

Other

Operating:

Acquisitions and other

$

(661)

$

29 

$

(37)

$

(36)

$

(617)

Deconsolidation of Independence Plaza

(3,826)

(3,826)

-   

-   

-   

Properties placed into / taken out of

service for redevelopment

(4,064)

(1,772)

(319)

(390)

(1,583)

Non-reimbursable expenses, including

bad debt reserves

(1,248)

(448)

-   

(825)

25 

Hotel Pennsylvania

400 

400 

-   

-   

-   

Trade Shows

(560)

-   

-   

-   

(560)

BMS expenses

3,845 

4,381 

-   

-   

(536)

(2)

Same store operations

8,399 

4,495 

947 

1,982 

975 

2,285 

3,259 

591 

731 

(2,296)

Depreciation and amortization:

Acquisitions and other

2,218 

2,225 

-   

(3)

(4)

Deconsolidation of Independence Plaza

(6,313)

(6,313)

-   

-   

-   

Properties placed into / taken out of

service for redevelopment

2,854 

3,576 

(122)

158 

(758)

Same store operations

(2,914)

(4,771)

1,249 

1,188 

(580)

(4,155)

(5,283)

1,127 

1,343 

(1,342)

General and administrative:

Mark-to-market of deferred

compensation plan liability (1)

(112)

-   

-   

-   

(112)

Severance costs (primarily reduction

in force at The Mart)

(1,542)

-   

-   

-   

(1,542)

Same store operations

(4,083)

(897)

(148)

(1,059)

(1,979)

(5,737)

(897)

(148)

(1,059)

(3,633)

Cleveland Medical Mart development

project

(15,151)

(3)

-   

-   

-   

(15,151)

(3)

Acquisition and transaction related costs

733 

-   

-   

-   

733 

Total (decrease) increase in expenses

$

(22,025)

$

(2,921)

$

1,570 

$

1,015 

$

(21,689)

(1)

This decrease in expense is entirely offset by a corresponding decrease in income from the mark-to-market of the deferred compensation plan assets, a component of “interest and other investment income (loss), net” on our consolidated statements of income.

(2)

Represents the elimination of intercompany fees from operating segments upon consolidation. See note (2) on page 47.

(3)

Due to the completion of the project. This decrease in expense is offset by the decrease in development revenue in the period. See note (1) on page 47.

 

48

 


 

  

Results of Operations – Three Months Ended June 30, 2014 Compared to June 30, 2013 - continued

 

 

(Loss) Applicable to Toys

 

In the three months ended June 30, 2014, we recognized a net loss of $57,591,000 from our investment in Toys, comprised of $59,530,000 for our share of Toys’ net loss, partially offset by $1,939,000 of management fees earned and received. 

 

In the three months ended June 30, 2013, we recognized a net loss of $36,861,000 from our investment in Toys, comprised of $38,708,000 for our share of Toys’ net loss, partially offset by $1,847,000 of management fees earned and received.

 

 

Income from Partially Owned Entities

Summarized below are the components of income (loss) from partially owned entities for the three months ended June 30, 2014 and 2013.

 

Percentage

For the Three Months Ended

Ownership at

June 30,

(Amounts in thousands)

June 30, 2014

2014 

2013 

Equity in Net Income (Loss):

Alexander's

32.4%

$

6,894 

$

5,751 

India real estate ventures

4.1%-36.5%

(2,041)

(414)

Partially owned office buildings (1)

Various

990 

(1,042)

Other investments (2)

Various

(1,994)

(2,823)

$

3,849 

$

1,472 

(1)

Includes interests in 280 Park Avenue, 650 Madison Avenue, One Park Avenue, 666 Fifth Avenue (Office), 330 Madison Avenue and others.

(2)

Includes interests in Independence Plaza, Monmouth Mall, 85 10th Avenue, Fashion Center Mall, 50-70 West 93rd Street and others.

 

 

Income from Real Estate Fund

Below are the components of the income from our Real Estate Fund for the three months ended June 30, 2014 and 2013.

 

(Amounts in thousands)

For the Three Months Ended June 30,

2014 

2013 

Net investment income

$

3,052 

$

877 

Net realized gains on exited investments

75,069 

Previously recorded unrealized gains on exited investments

(35,365)

Net unrealized gains on held investments

57,354 

33,593 

Income from Real Estate Fund

100,110 

34,470 

Less (income) attributable to noncontrolling interests

(61,780)

(14,359)

Income from Real Estate Fund attributable to Vornado (1)

$

38,330 

$

20,111 

___________________________________

(1)

Excludes management, leasing and development fees of $745 and $827 for the three months ended June 30, 2014 and 2013, respectively, which are included as a component of "fee and other income" on our consolidated statements of income.

                   

 

49

 


 

  

Results of Operations – Three Months Ended June 30, 2014 Compared to June 30, 2013 - continued

 

 

Interest and Other Investment Income (Loss), net

 

Interest and other investment income (loss), net was $9,435,000 in the three months ended June 30, 2014, compared to $26,415,000 in the prior year’s quarter, a decrease of $16,980,000. This decrease resulted from:

 

(Amounts in thousands)

J.C. Penney derivative position mark-to-market gain in 2013

$

(9,065)

Income from prepayment penalties in connection with the repayment of a mezzanine loan

(5,267)

Lower interest on mezzanine loans receivable in the current year

(4,204)

Decrease in the value of investments in our deferred compensation plan (offset by a corresponding

decrease in the liability for plan assets in general and administrative expenses)

(112)

Other, net

1,668 

$

(16,980)

 

 

Interest and Debt Expense

 

Interest and debt expense was $117,051,000 in the three months ended June 30, 2014, compared to $120,657,000 in the prior year’s quarter, a decrease of $3,606,000. This decrease was primarily due to (i) $7,328,000 of higher capitalized interest in the current year’s quarter and (ii) $6,542,000 of interest savings from the restructuring of the Skyline properties mortgage loan in October 2013, partially offset by (iii) $5,589,000 of defeasance cost in connection with the refinancing of 909 Third Avenue and (iv) $3,306,000 of interest expense from the $600,000,000 financing of our 220 Central Park South development site in January 2014.

 

 

Net Gain (Loss) on Disposition of Wholly Owned and Partially Owned Assets

In the three months ended June 30, 2014 and 2013, we recognized gains of $905,000 and $1,005,000, respectively, from the sale of residential condominiums.

 

 

Income Tax Expense

 

Income tax expense was $3,599,000 in the three months ended June 30, 2014, compared to $2,877,000 in the prior year’s quarter, an increase of $722,000.  This increase was primarily attributable to higher income from our taxable REIT subsidiaries.

 

 

Income from Discontinued Operations

 

We have reclassified the revenues and expenses of the properties that were sold and that are currently held for sale to “income from discontinued operations” and the related assets and liabilities to “assets related to discontinued operations” and “liabilities related to discontinued operations” for all the periods presented in the accompanying financial statements.  The table below sets forth the combined results of assets related to discontinued operations for the three months ended June 30, 2014 and 2013. 

For the Three Months Ended June 30,

(Amounts in thousands)

2014 

2013 

Total revenues

$

3,923 

$

19,311 

Total expenses

1,771 

13,191 

2,152 

6,120 

Impairment losses

-   

(2,493)

Net gains on sale of real estate

-   

65,665 

Income from discontinued operations

$

2,152 

$

69,292 

 

50

 


 

  

Results of Operations – Three Months Ended June 30, 2014 Compared to June 30, 2013 - continued

 

 

Net Income Attributable to Noncontrolling Interests in Consolidated Subsidiaries

 

Net income attributable to noncontrolling interests in consolidated subsidiaries was $63,975,000 in the three months ended June 30, 2014, compared to $14,930,000 in the prior year’s quarter, an increase of $49,045,000.  This increase resulted primarily from $47,421,000 of higher net income allocated to the noncontrolling interests of our Real Estate Fund.

 

 

Net Income Attributable to Noncontrolling Interests in the Operating Partnership

 

Net income attributable to noncontrolling interests in the Operating Partnership was $4,691,000 in the three months ended June 30, 2014, compared to $8,849,000 in the prior year’s quarter, a decrease of $4,158,000.  This decrease resulted primarily from lower net income subject to allocation to unitholders.

 

 

Preferred Unit Distributions of the Operating Partnership

 

Preferred unit distributions of the Operating Partnership were $13,000 in the three months ended June 30, 2014, compared to $348,000 in the prior year’s quarter, a decrease of $335,000.  This decrease resulted from the redemption of the 6.875% Series D-15 cumulative redeemable preferred units in May 2013.

 

Preferred Share Dividends

Preferred share dividends were $20,366,000 in the three months ended June 30, 2014, compared to $20,368,000 in the prior year’s quarter, a decrease of $2,000. 

 

 

Preferred Unit and Share Redemptions

In the three months ended June 30, 2013, we recognized $8,100,000 of income in connection with the redemption of all of the 6.875% Series D-15 cumulative redeemable preferred units. 

 

51

 


 

  

Results of Operations – Three Months Ended June 30, 2014 Compared to June 30, 2013 - continued

 

 

Same Store EBITDA

Same store EBITDA represents EBITDA from property level operations which are owned by us in both the current and prior year reporting periods.  Same store EBITDA excludes segment-level overhead expenses, which are expenses that we do not consider to be property-level expenses, as well as other non-operating items.  We also present same store EBITDA on a cash basis which excludes income from the straight-lining of rents, amortization of below-market leases, net of above-market leases and other non-cash adjustments. We present these non-GAAP measures to (i) facilitate meaningful comparisons of the operational performance of our properties and segments, (ii) make decisions on whether to buy, sell or refinance properties, and (iii) compare the performance of our properties and segments to those of our peers.  Same store EBITDA should not be considered as an alternative to net income or cash flow from operations and may not be comparable to similarly titled measures employed by other companies. 

 

Below are reconciliations of EBITDA to same store EBITDA for each of our segments for the three months ended June 30, 2014, compared to the three months ended June 30, 2013.

 

(Amounts in thousands)

New York

Washington, DC

Retail Properties

EBITDA for the three months ended June 30, 2014

$

251,329 

$

84,894 

$

54,180 

Add-back:

Non-property level overhead expenses included above

6,646 

6,572 

4,110 

Less EBITDA from:

Acquisitions

(8,088)

-   

-   

Dispositions, including net gains on sale

-   

-   

(2,226)

Properties taken out-of-service for redevelopment

(6,093)

(606)

(531)

Other non-operating (income) expense

(1,884)

(1,661)

(2,243)

Same store EBITDA for the three months ended June 30, 2014

$

241,910 

$

89,199 

$

53,290 

EBITDA for the three months ended June 30, 2013

$

235,723 

$

84,778 

$

118,406 

Add-back:

Non-property level overhead expenses included above

7,543 

6,720 

5,169 

Less EBITDA from:

Acquisitions

(228)

-   

-   

Dispositions, including net gains on sale

(2,609)

-   

(69,190)

Properties taken out-of-service for redevelopment

(4,882)

(1,123)

(179)

Other non-operating (income) expense

(5,487)

449 

(1,844)

Same store EBITDA for the three months ended June 30, 2013

$

230,060 

$

90,824 

$

52,362 

Increase (decrease) in same store EBITDA -

Three months ended June 30, 2014 vs. June 30, 2013(1)

$

11,850 

$

(1,625)

$

928 

% increase (decrease) in same store EBITDA

5.2% 

(1.8%) 

1.8% 

(1)

See notes on following page

 

52

 


 

  

Results of Operations – Three Months Ended June 30, 2014 Compared to June 30, 2013 - continued

 

 

Notes to preceding tabular information

 

 

New York:

 

The $11,850,000 increase in New York same store EBITDA resulted primarily from increases in Office and Retail of $7,646,000 and $3,981,000, respectively.  The Office increase resulted primarily from higher (i) rental revenue of $4,797,000 (primarily due to an increase in average same store occupancy).  The Retail increase resulted primarily from higher rental revenue of $2,970,000 (primarily due to an increase in average same store occupancy).

 

 

Washington, DC:

 

The $1,625,000 decrease in Washington, DC same store EBITDA resulted primarily from lower rental revenue of $1,213,000, primarily due to higher amortization of rent abatements, partially offset by an increase in billed rents.

 

 

Retail Properties:

 

The $928,000 increase in Retail Properties same store EBITDA resulted primarily from increase in rental revenue of $1,407,000, primarily due to an increase in average annual rents per square foot and same store occupancy. 

 

 

Reconciliation of Same Store EBITDA to Cash basis Same Store EBITDA

 

 

(Amounts in thousands)

New York

Washington, DC

Retail Properties

Same store EBITDA for the three months ended June 30, 2014

$

241,910 

$

89,199 

$

53,290 

Less: Adjustments for straight line rents, amortization of acquired

below-market leases, net, and other non-cash adjustments

(26,640)

(2,462)

(1,758)

Cash basis same store EBITDA for the three months ended

June 30, 2014

$

215,270 

$

86,737 

$

51,532 

Same store EBITDA for the three months ended June 30, 2013

$

230,060 

$

90,824 

$

52,362 

Less: Adjustments for straight line rents, amortization of acquired

below-market leases, net, and other non-cash adjustments

(28,635)

(2,597)

(2,368)

Cash basis same store EBITDA for the three months ended

June 30, 2013

$

201,425 

$

88,227 

$

49,994 

Increase (decrease) in Cash basis same store EBITDA -

Three months ended June 30, 2014 vs. June 30, 2013

$

13,845 

$

(1,490)

$

1,538 

% increase (decrease) in Cash basis same store EBITDA

6.9% 

(1.7%) 

3.1% 

53

 


 

  

Net Income and EBITDA by Segment for the Six Months Ended June 30, 2014 and 2013

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, 2014 and 2013.

(Amounts in thousands)

For the Six Months Ended June 30, 2014

Retail

Total

New York

Washington, DC

Properties

Toys

Other

Total revenues

$

1,327,224 

$

756,816 

$

270,104 

$

171,612 

$

-   

$

128,692 

Total expenses

934,113 

472,811 

176,924 

130,284 

-   

154,094 

Operating income (loss)

393,111 

284,005 

93,180 

41,328 

-   

(25,402)

(Loss) income from partially owned

entities, including Toys

(51,763)

10,562 

(3,514)

879 

(55,744)

(3,946)

Income from Real Estate Fund

118,258 

-   

-   

-   

-   

118,258 

Interest and other investment

income, net

21,328 

3,120 

78 

17 

-   

18,113 

Interest and debt expense

(226,493)

(91,909)

(38,007)

(18,509)

-   

(78,068)

Net gain on disposition of wholly

owned and partially owned assets

10,540 

-   

-   

-   

-   

10,540 

Income (loss) before income taxes

264,981 

205,778 

51,737 

23,715 

(55,744)

39,495 

Income tax (expense) benefit

(5,181)

(2,195)

84 

(1,050)

-   

(2,020)

Income (loss) from continuing operations

259,800 

203,583 

51,821 

22,665 

(55,744)

37,475 

Income from discontinued operations

4,043 

-   

-   

3,868 

-   

175 

Net income (loss)

263,843 

203,583 

51,821 

26,533 

(55,744)

37,650 

Less net income attributable to

noncontrolling interests

(84,118)

(4,513)

-   

(38)

-   

(79,567)

Net income (loss) attributable to Vornado

179,725 

199,070 

51,821 

26,495 

(55,744)

(41,917)

Interest and debt expense(2)

350,472 

122,140 

45,261 

20,784 

78,078 

84,209 

Depreciation and amortization(2)

369,782 

161,594 

71,956 

41,131 

54,610 

40,491 

Income tax expense (benefit)(2)

19,257 

2,323 

(57)

1,050 

13,642 

2,299 

EBITDA(1)

$

919,236 

$

485,127 

(3)

$

168,981 

(4)

$

89,460 

(5)

$

90,586 

$

85,082 

(6)

 

(Amounts in thousands)

For the Six Months Ended June 30, 2013

Retail

Total

New York

Washington, DC

Properties

Toys

Other

Total revenues

$

1,389,929 

$

740,501 

$

269,048 

$

222,658 

$

-   

$

157,722 

Total expenses

929,573 

476,660 

170,979 

95,618 

-   

186,316 

Operating income (loss)

460,356 

263,841 

98,069 

127,040 

-   

(28,594)

(Loss) income from partially owned

entities, including Toys

(12,864)

9,831 

(4,542)

1,324 

(35,102)

15,625 

Income from Real Estate Fund

51,034 

-   

-   

-   

-   

51,034 

Interest and other investment (loss)

income, net

(22,660)

2,608 

82 

-   

(25,352)

Interest and debt expense

(241,003)

(83,079)

(56,104)

(21,803)

-   

(80,017)

Net loss on disposition of wholly owned and

partially owned assets

(35,719)

-   

-   

-   

-   

(35,719)

Income (loss) before income taxes

199,144 

193,201 

37,505 

106,563 

(35,102)

(103,023)

Income tax expense

(3,950)

(1,233)

(1,183)

(749)

-   

(785)

Income (loss) from continuing operations

195,194 

191,968 

36,322 

105,814 

(35,102)

(103,808)

Income (loss) from discontinued operations

276,054 

5,656 

-   

271,473 

-   

(1,075)

Net income (loss)

471,248 

197,624 

36,322 

377,287 

(35,102)

(104,883)

Less net income attributable to

noncontrolling interests

(50,132)

(2,962)

-   

(109)

-   

(47,061)

Net income (loss) attributable to Vornado

421,116 

194,662 

36,322 

377,178 

(35,102)

(151,944)

Interest and debt expense(2)

368,241 

104,235 

62,998 

27,938 

80,912 

92,158 

Depreciation and amortization(2)

376,316 

152,986 

70,396 

34,867 

71,556 

46,511 

Income tax expense(2)

38,393 

1,377 

1,306 

749 

33,649 

1,312 

EBITDA(1)

$

1,204,066 

$

453,260 

(3)

$

171,022 

(4)

$

440,732 

(5)

$

151,015 

$

(11,963)

(6)

_____________________________

See notes on the following page.

 

54

 


 

  

Net Income and EBITDA by Segment for the Six Months Ended June 30, 2014 and 2013 - continued

 

Notes to preceding tabular information:

(1)

EBITDA represents "Earnings Before Interest, Taxes, Depreciation and Amortization." We consider EBITDA a supplemental non-GAAP financial measure for making decisions and assessing the unlevered performance of our segments as it relates to the total return on assets as opposed to the levered return on equity. As properties are bought and sold based on a multiple of EBITDA, we utilize this measure to make investment decisions as well as to compare the performance of our assets to that of our peers. EBITDA should not be considered a substitute for net income. EBITDA may not be comparable to similarly titled measures employed by other companies.

(2)

Interest and debt expense, depreciation and amortization and income tax (benefit) expense in the reconciliation of net income (loss) to EBITDA includes our share of these items from partially owned entities.

(3)

The elements of "New York" EBITDA are summarized below.

For the Six Months Ended June 30,

(Amounts in thousands)

2014 

2013 

Office(a)

$

320,712 

$

304,482 

Retail

134,142 

117,612 

Alexander's

20,701 

20,754 

Hotel Pennsylvania

9,572 

10,412 

Total New York

$

485,127 

$

453,260 

(a)

Includes $4,839 from discontinued operations in the six months ended June 30, 2013. Excluding this item, EBITDA for the six months ended June 30, 2013 was $299,643.

(4)

The elements of "Washington, DC" EBITDA are summarized below.

For the Six Months Ended June 30,

(Amounts in thousands)

2014 

2013 

Office, excluding the Skyline Properties

$

134,314 

$

133,243 

Skyline properties

13,572 

15,705 

Total Office

147,886 

148,948 

Residential

21,095 

22,074 

Total Washington, DC

$

168,981 

$

171,022 

(5)

The elements of "Retail Properties" EBITDA are summarized below.

For the Six Months Ended June 30,

(Amounts in thousands)

2014 

2013 

Strip shopping centers(a)

$

81,377 

$

204,890 

Regional malls(b)

8,083 

235,842 

Total Retail properties

$

89,460 

$

440,732 

(a)

Includes discontinued operations and other gains and losses that affect comparability, aggregating $5,161 and $133,476 for the six months ended June 30, 2014 and 2013, respectively. Excluding these items, EBITDA was $76,216 and $71,414, respectively.

(b)

Includes discontinued operations and other gains and losses that affect comparability, aggregating $(19,839) and $207,192 for the six months ended June 30, 2014 and 2013, respectively. Excluding these items, EBITDA was $27,922 and $28,650, respectively.

 

55

 


 

  

Net Income and EBITDA by Segment for the Six Months Ended June 30, 2014 and 2013 - continued

 

Notes to preceding tabular information - continued:

(6)

The elements of "other" EBITDA are summarized below.

For the Six Months Ended June 30,

(Amounts in thousands)

2014 

2013 

Our share of Real Estate Fund:

Income before net realized/unrealized gains

$

4,617 

$

3,651 

Net realized gains on exited investments

18,767 

-   

Previously recorded unrealized gains on exited investments

(5,597)

-   

Net unrealized gains on held investments

14,637 

11,777 

Carried interest

13,205 

11,707 

Total

45,629 

27,135 

The Mart and trade shows

41,541 

39,307 

555 California Street

23,572 

21,651 

India real estate ventures

1,923 

4,013 

LNR(a)

-   

20,443 

Lexington(b)

-   

6,931 

Other investments

9,207 

8,877 

121,872 

128,357 

Corporate general and administrative expenses(c)

(49,004)

(47,587)

Investment income and other, net(c)

16,105 

28,045 

Net gain on sale of residential condominiums and a land parcel

10,540 

1,005 

Acquisition and transaction related costs

(5,867)

(3,951)

Non-cash impairment loss on J.C. Penney common shares

-   

(39,487)

Loss on sale of J.C. Penney common shares

-   

(36,800)

Loss from the mark-to-market of J.C. Penney derivative position

-   

(13,475)

Severance costs (primarily reduction-in-force at The Mart)

-   

(4,154)

Net income attributable to noncontrolling interests in the Operating Partnership

(8,539)

(22,782)

Preferred unit distributions of the Operating Partnership

(25)

(1,134)

$

85,082 

$

(11,963)

(a)

On April 19, 2013, LNR was sold for $1.053 billion.

(b)

In the first quarter of 2013, we began accounting for our investment in Lexington as a marketable equity security - available for sale. The 2013 amount represents our share of Lexington's 2012 fourth quarter earnings which was recorded on a one-quarter lag basis.

(c)

The amounts in these captions (for this table only) exclude income/expense from the mark-to-market of our deferred compensation plan of $6,780 and $5,938 for the six months ended June 30, 2014 and 2013, respectively.

 

EBITDA by Region

 

Below is a summary of the percentages of EBITDA by geographic region (excluding discontinued operations, other gains and losses that affect comparability and our Toys and Other Segments).

 

For the Six Months

Ended June 30,

2014 

2013 

Region:

New York City metropolitan area

74%

73%

Washington, DC / Northern Virginia metropolitan area

23%

24%

Puerto Rico

2%

2%

Other geographies

1%

1%

100%

100%

56

 


 

  

Results of Operations – Six Months Ended June 30, 2014 Compared to June 30, 2013

 

 

Revenues

Our revenues, which consist primarily of property rentals (including hotel and trade show revenues), tenant expense reimbursements, and fee and other income, were $1,327,224,000 for the six months ended June 30, 2014, compared to $1,389,929,000 in the prior year’s six months, a decrease of $62,705,000.  This decrease was primarily attributable to income in the prior year of $59,599,000 pursuant to a settlement agreement with Stop & Shop, $29,133,000 related to the Cleveland Medical Mart development project and $23,992,000 from the deconsolidation of Independence Plaza.  Excluding these items, revenues increased by $50,019,000 from the prior year’s six months.  Below are the details of the (decrease) increase by segment:

 

(Amounts in thousands)

Retail

(Decrease) increase due to:

Total

New York

Washington, DC

Properties

Other

Property rentals:

Acquisitions and other

$

8,351 

$

10,330 

$

544 

$

(1,048)

$

(1,475)

Deconsolidation of Independence Plaza

(23,992)

(23,992)

-   

-   

-   

Properties placed into / taken out of

service for redevelopment

(6,641)

(1,935)

(666)

260 

(4,300)

Hotel Pennsylvania

211 

211 

-   

-   

-   

Trade Shows

811 

-   

-   

-   

811 

Same store operations

21,617 

17,055 

(4,052)

2,260 

6,354 

357 

1,669 

(4,174)

1,472 

1,390 

Tenant expense reimbursements:

Acquisitions and other

(679)

(340)

(82)

(32)

(225)

Properties placed into / taken out of

service for redevelopment

(1,262)

(1,073)

43 

123 

(355)

Same store operations

16,478 

6,910 

765 

7,060 

1,743 

14,537 

5,497 

726 

7,151 

1,163 

Cleveland Medical Mart development

project

(29,133)

(1)

-   

-   

-   

(29,133)

(1)

Fee and other income:

BMS cleaning fees

7,978 

8,881 

-   

-   

(903)

(2)

Signage revenue

3,363 

3,363 

-   

-   

-   

Management and leasing fees

681 

967 

(251)

(27)

(8)

Lease termination fees

(58,671)

(1,925)

3,195 

(59,581)

(3)

(360)

Other income

(1,817)

(2,137)

1,560 

(61)

(1,179)

(48,466)

9,149 

4,504 

(59,669)

(2,450)

Total (decrease) increase in revenues

$

(62,705)

$

16,315 

$

1,056 

$

(51,046)

$

(29,030)

(1)

Due to the completion of the project. This decrease in revenue is substantially offset by a decrease in development costs expensed in the period. See note (3) on page 58.

(2)

Represents the elimination of intercompany fees from operating segments upon consolidation. See note (2) on page 58.

(3)

Results primarily from $59,599 of income recognized in the first quarter of 2013 pursuant to a settlement agreement with Stop & Shop.

 

57

 


 

  

Results of Operations – Six Months Ended June 30, 2014 Compared to June 30, 2013 - continued

 

 

Expenses

Our expenses, which consist primarily of operating (including hotel and trade show expenses), depreciation and amortization and general and administrative expenses, were $934,113,000 for the six months ended June 30, 2014, compared to $929,573,000 in the prior year’s six months, an increase of $4,540,000.  Excluding expenses of $20,000,000 for a non-cash impairment loss on the Springfield Town Center in 2014, $26,525,000 related to the Cleveland Medical Mart development project in 2013 and $25,899,000 from the deconsolidation of Independence Plaza, expenses increased by $36,964,000 from the prior year’s six months.  Below are the details of the increase (decrease) by segment:

 

(Amounts in thousands)

Retail

Increase (decrease) due to:

Total

New York

Washington, DC

Properties

Other

Operating:

Acquisitions and other

$

(1,228)

$

325 

$

(37)

$

(133)

$

(1,383)

Deconsolidation of Independence Plaza

(9,592)

(9,592)

-   

-   

-   

Properties placed into / taken out of

service for redevelopment

(7,568)

(3,462)

(180)

(531)

(3,395)

Non-reimbursable expenses, including

bad debt reserves

(2,547)

(749)

-   

(825)

(973)

Hotel Pennsylvania

1,208 

1,208 

-   

-   

-   

Trade Shows

215 

-   

-   

-   

215 

BMS expenses

3,961 

5,128 

-   

-   

(1,167)

(2)

Same store operations

25,480 

10,985 

3,630 

7,854 

3,011 

9,929 

3,843 

3,413 

6,365 

(3,692)

Depreciation and amortization:

Acquisitions and other

4,408 

4,528 

-   

(109)

(11)

Deconsolidation of Independence Plaza

(16,307)

(16,307)

-   

-   

-   

Properties placed into / taken out of

service for redevelopment

24,018 

17,392 

(151)

8,313 

(1,536)

Same store operations

(7,940)

(12,686)

2,189 

1,915 

642 

4,179 

(7,073)

2,038 

10,119 

(905)

General and administrative:

Mark-to-market of deferred

compensation plan liability (1)

842 

-   

-   

-   

842 

Severance costs (primarily reduction

in force at The Mart)

(4,154)

-   

-   

-   

(4,154)

Same store operations

(1,647)

(619)

494 

(1,818)

296 

(4,959)

(619)

494 

(1,818)

(3,016)

Cleveland Medical Mart development

project

(26,525)

(3)

-   

-   

-   

(26,525)

(3)

Impairment losses, acquisition and

transaction related costs

21,916 

-   

-   

20,000 

(4)

1,916 

Total increase (decrease) in expenses

$

4,540 

$

(3,849)

$

5,945 

$

34,666 

$

(32,222)

(1)

This increase in expense is entirely offset by a corresponding increase in income from the mark-to-market of the deferred compensation plan assets, a component of “interest and other investment income (loss), net” on our consolidated statements of income.

(2)

Represents the elimination of intercompany fees from operating segments upon consolidation. See note (2) on page 57.

(3)

Due to the completion of the project. This decrease in expense is offset by the decrease in development revenue in the period. See note (1) on page 57.

(4)

Represents a non-cash impairment loss on the Springfield Town Center.

 

58

 


 

  

Results of Operations – Six Months Ended June 30, 2014 Compared to June 30, 2013 - continued

 

 

(Loss) Applicable to Toys

 

In the six months ended June 30, 2014, we recognized a net loss of $55,744,000 from our investment in Toys, comprised of (i) $15,666,000 for our share of Toys’ equity in earnings, (ii) $3,786,000 of management fees earned and received, offset by (iii) a $75,196,000 non-cash impairment loss.

 

In the six months ended June 30, 2013, we recognized a net loss of $35,102,000 from our investment in Toys, comprised of (i) $39,834,000 for our share of Toys’ equity in earnings, (ii) $3,606,000 of management fees earned and received, offset by (iii) a $78,542,000 non-cash impairment loss.

 

 

Income from Partially Owned Entities

Summarized below are the components of income (loss) from partially owned entities for the six months ended June 30, 2014 and 2013.

Percentage

For the Six Months Ended

Ownership at

June 30,

(Amounts in thousands)

June 30, 2014

2014 

2013 

Equity in Net Income (Loss):

Alexander's

32.4%

$

13,279 

$

11,827 

India real estate ventures

4.1%-36.5%

(2,178)

(1,181)

Partially owned office buildings (1)

Various

(1,405)

(1,624)

Other investments (2)

Various

(5,715)

(4,536)

Lexington (3)

n/a

-   

(979)

LNR (4)

n/a

-   

18,731 

$

3,981 

$

22,238 

(1)

Includes interests in 280 Park Avenue, 650 Madison Avenue, One Park Avenue, 666 Fifth Avenue (Office), 330 Madison Avenue and others.

(2)

Includes interests in Independence Plaza, Monmouth Mall, 85 10th Avenue, Fashion Center Mall, 50-70 West 93rd Street and others.

(3)

In the first quarter of 2013, we began accounting for our investment in Lexington as a marketable equity security - available for sale. The 2013 amount represents our share of Lexington's 2012 fourth quarter earnings which was recorded on a one-quarter lag basis.

(4)

On April 19, 2013, LNR was sold for $1.053 billion.

 

59

 


 

  

Results of Operations – Six Months Ended June 30, 2014 Compared to June 30, 2013 - continued

 

 

Income from Real Estate Fund

 

Below are the components of the income from our Real Estate Fund for the six months ended June 30, 2014 and 2013.

(Amounts in thousands)

For the Six Months Ended June 30,

2014 

2013 

Net investment income

$

7,031 

$

3,925 

Net realized gains on exited investments

75,069 

Previously recorded unrealized gains on exited investments

(22,388)

Net unrealized gains on held investments

58,546 

47,109 

Income from Real Estate Fund

118,258 

51,034 

Less (income) attributable to noncontrolling interests

(72,629)

(23,899)

Income from Real Estate Fund attributable to Vornado (1)

$

45,629 

$

27,135 

___________________________________

(1)

Excludes management, leasing and development fees of $1,449 and $1,676 for the six months ended June 30, 2014 and 2013, respectively, which are included as a component of "fee and other income" on our consolidated statements of income.

                   

 

Interest and Other Investment Income (Loss), net

 

Interest and other investment income (loss), net was income of $21,328,000 in the six months ended June 30, 2014, compared to a loss of $22,660,000 in the prior year’s six months, an increase in income of $43,988,000. This increase resulted from:

(Amounts in thousands)

Losses from the mark-to-market and impairment of investment in J.C. Penney in 2013

$

52,962 

Lower interest on mezzanine loans receivable in the current year

(6,897)

Income from prepayment penalties in connection with the repayment of a mezzanine loan in 2013

(5,267)

Increase in the value of investments in our deferred compensation plan (offset by a corresponding

increase in the liability for plan assets in general and administrative expenses)

842 

Higher dividends and interest on marketable securities

764 

Other, net

1,584 

$

43,988 

 

Interest and Debt Expense

 

Interest and debt expense was $226,493,000 in the six months ended June 30, 2014, compared to $241,003,000 in the prior year’s six months, a decrease of $14,510,000.  This decrease was primarily due to (i) $12,690,000 of higher capitalized interest in the current year’s six months and (ii) $12,004,000 of interest savings from the restructuring of the Skyline properties mortgage loan in October 2013, partially offset by (iii) $5,589,000 of defeasance cost in connection with the refinancing of 909 Third Avenue and (iv) $5,423,000 of interest expense from the $600,000,000 financing of our 220 Central Park South development site in January 2014.

 

 

Net Gain (Loss) on Disposition of Wholly Owned and Partially Owned Assets

 

In the six months ended June 30, 2014, we recognized a $10,540,000 gain on disposition of wholly owned and partially owned assets, primarily from the sale of residential condominiums and a land parcel, compared to a $35,719,000 loss in the prior year’s six months, primarily from the sale of 10,000,000 J.C. Penney common shares.  

 

 

Income Tax Expense

 

Income tax expense was $5,181,000 in the six months ended June 30, 2014, compared to $3,950,000 in the prior year’s six months, an increase of $1,231,000. This increase was primarily attributable to higher income from our taxable REIT subsidiaries.

 

60

 


 

  

Results of Operations – Six Months Ended June 30, 2014 Compared to June 30, 2013 - continued

 

 

Income from Discontinued Operations

We have reclassified the revenues and expenses of the properties that were sold or are currently held for sale to “income from discontinued operations” and the related assets and liabilities to “assets related to discontinued operations” and “liabilities related to discontinued operations” for all the periods presented in the accompanying financial statements.  The table below sets forth the combined results of assets related to discontinued operations for the six months ended June 30, 2014 and 2013.

For the Six Months Ended June 30,

(Amounts in thousands)

2014 

2013 

Total revenues

$

12,206 

$

45,301 

Total expenses

7,321 

33,234 

4,885 

12,067 

Impairment losses

(842)

(4,007)

Net gain on sale of Green Acres Mall

-   

202,275 

Net gains on sales of other real estate

-   

65,719 

Income from discontinued operations

$

4,043 

$

276,054 

 

Net Income Attributable to Noncontrolling Interests in Consolidated Subsidiaries

 

Net income attributable to noncontrolling interests in consolidated subsidiaries was $75,554,000 in the six months ended June 30, 2014, compared to $26,216,000 in the prior year’s six months, an increase of $49,338,000.  This increase resulted primarily from $48,730,000 of higher net income allocated to the noncontrolling interests of our Real Estate Fund.

 

Net Income Attributable to Noncontrolling Interests in the Operating Partnership

 

Net income attributable to noncontrolling interests in the Operating Partnership was $8,539,000 in the six months ended June 30, 2014, compared to $22,782,000 in the prior year’s six months, a decrease of $14,243,000.  This decrease resulted primarily from lower net income subject to allocation to unitholders.

 

Preferred Unit Distributions of the Operating Partnership

 

Preferred unit distributions of the Operating Partnership were $25,000 in the six months ended June 30, 2014, compared to $1,134,000 in the prior year’s six months, a decrease of $1,109,000.  This decrease resulted from the redemption of the 6.875% Series D-15 cumulative redeemable preferred units in May 2013.

 

Preferred Share Dividends

 

Preferred share dividends were $40,734,000 in the six months ended June 30, 2014, compared to $42,070,000 in the prior year’s six months, a decrease of $1,336,000.  This decrease resulted primarily from the redemption of the 6.75% Series F and Series H preferred shares in February 2013.

 

Preferred Unit and Share Redemptions

 

In the six months ended June 30, 2013, we recognized $1,130,000 of expense in connection with preferred unit and share redemptions, comprised of $9,230,000 of expense from the redemption of the 6.75% Series F and Series H cumulative redeemable preferred shares in February 2013, partially offset by $8,100,000 of income from the redemption of all the 6.875% Series D-15 cumulative redeemable preferred units in May 2013. 

 

61

 


 

  

Results of Operations – Six Months Ended June 30, 2014 Compared to June 30, 2013 - continued

 

 

Same Store EBITDA

Same store EBITDA represents EBITDA from property level operations which are owned by us in both the current and prior year reporting periods.  Same store EBITDA excludes segment-level overhead expenses, which are expenses that we do not consider to be property-level expenses, as well as other non-operating items.  We also present same store EBITDA on cash basis (which excludes income from the straight-lining of rents, amortization of below-market leases, net of above-market leases and other non-cash adjustments).  We present these non-GAAP measures to (i) facilitate meaningful comparisons of the operational performance of our properties and segments, (ii) make decisions on whether to buy, sell or refinance properties, and (iii) compare the performance of our properties and segments to those of our peers.  Same store EBITDA should not be considered as an alternative to net income or cash flow from operations and may not be comparable to similarly titled measures employed by other companies. 

 

Below are reconciliations of EBITDA to same store EBITDA for each of our segments for the six months ended June 30, 2014, compared to six months ended June 30, 2013.

 

(Amounts in thousands)

New York

Washington, DC

Retail Properties

EBITDA for the six months ended June 30, 2014

$

485,127 

$

168,981 

$

89,460 

Add-back:

Non-property level overhead expenses included above

14,438 

14,019 

8,766 

Less EBITDA from:

Acquisitions

(15,573)

-   

-   

Dispositions, including net gains on sale

-   

-   

(5,335)

Properties taken out-of-service for redevelopment

(11,398)

(1,878)

(1,135)

Other non-operating (income) expense

(3,299)

(3,688)

13,869 

Same store EBITDA for the six months ended June 30, 2014

$

469,295 

$

177,434 

$

105,625 

EBITDA for the six months ended June 30, 2013

$

453,260 

$

171,022 

$

440,732 

Add-back:

Non-property level overhead expenses included above

15,057 

13,525 

10,584 

Less EBITDA from:

Acquisitions

(228)

-   

-   

Dispositions, including net gains on sale

(5,041)

-   

(281,029)

Properties taken out-of-service for redevelopment

(9,322)

(3,046)

(276)

Other non-operating income

(9,510)

(18)

(66,012)

Same store EBITDA for the six months ended June 30, 2013

$

444,216 

$

181,483 

$

103,999 

Increase (decrease) in same store EBITDA -

Six months ended June 30, 2014 vs. June 30, 2013(1)

$

25,079 

$

(4,049)

$

1,626 

% increase (decrease) in same store EBITDA

5.6% 

(2.2%) 

1.6% 

(1)

See notes on following page.

 

62

 


 
 

  

Results of Operations – Six Months Ended June 30, 2014 Compared to June 30, 2013 - continued

 

 

Notes to preceding tabular information

 

 

New York:

 

The $25,079,000 increase in New York same store EBITDA resulted primarily from increases in Office and Retail of $19,057,000 and $6,879,000, respectively.  The Office increase resulted primarily from higher (i) rental revenue of $12,582,000 (primarily due to an increase in average same store occupancy), and (ii) cleaning fees and signage revenue of $5,877,000.  The Retail increase resulted primarily from higher rental revenue of $4,694,000, (primarily due to an increase in average same store occupancy).

 

 

Washington, DC:

 

The $4,049,000 decrease in Washington, DC same store EBITDA resulted primarily from lower rental revenue of $4,052,000, primarily due to a decrease in occupancy at our Skyline properties and an increase in amortization of rent abatements.

 

 

Retail Properties:

 

The $1,626,000 increase in Retail Properties same store EBITDA resulted primarily from increase in rental revenue of $2,260,000, primarily due to an increase in average same store occupancy.

 

 

Reconciliation of Same Store EBITDA to Cash basis Same Store EBITDA

 

 

(Amounts in thousands)

New York

Washington, DC

Retail Properties

Same store EBITDA for the six months ended June 30, 2014

$

469,295 

$

177,434 

$

105,625 

Less: Adjustments for straight line rents, amortization of acquired

below-market leases, net, and other non-cash adjustments

(51,527)

(3,664)

(3,406)

Cash basis same store EBITDA for the six months ended

June 30, 2014

$

417,768 

$

173,770 

$

102,219 

Same store EBITDA for the six months ended June 30, 2013

$

444,216 

$

181,483 

$

103,999 

Less: Adjustments for straight line rents, amortization of acquired

below-market leases, net, and other non-cash adjustments

(59,269)

(6,763)

(4,058)

Cash basis same store EBITDA for the six months ended

June 30, 2013

$

384,947 

$

174,720 

$

99,941 

Increase (decrease) in Cash basis same store EBITDA -

Six months ended June 30, 2014 vs. June 30, 2013

$

32,821 

$

(950)

$

2,278 

% increase (decrease) in Cash basis same store EBITDA

8.5% 

(0.5%) 

2.3% 

63

 


 

  

SUPPLEMENTAL INFORMATION

 

Reconciliation of Net Income (Loss) to EBITDA for the Three Months Ended March 31, 2014

 

(Amounts in thousands)

New York

Washington, DC

Retail Properties

Net income (loss) attributable to Vornado for the three months ended

March 31, 2014

$

87,111 

$

25,328 

$

(1,130)

Interest and debt expense

58,068 

22,798 

10,351 

Depreciation and amortization

87,587 

36,150 

25,328 

Income tax expense (benefit)

1,032 

(189)

731 

EBITDA for the three months ended March 31, 2014

$

233,798 

$

84,087 

$

35,280 

                           

 

 

Reconciliation of EBITDA to Same Store EBITDA – Three Months Ended June 30, 2014 compared to March 31, 2014

 

(Amounts in thousands)

New York

Washington, DC

Retail Properties

EBITDA for the three months ended June 30, 2014

$

251,329 

$

84,894 

$

54,180 

Add-back:

Non-property level overhead expenses included above

6,646 

6,572 

4,110 

Less EBITDA from:

Acquisitions

-   

-   

-   

Dispositions, including net gains on sale

-   

-   

(2,226)

Properties taken out-of-service for redevelopment

(6,093)

(606)

(531)

Other non-operating income

(1,884)

(1,661)

(2,243)

Same store EBITDA for the three months ended June 30, 2014

$

249,998 

$

89,199 

$

53,290 

EBITDA for the three months ended March 31, 2014

$

233,798 

$

84,087 

$

35,280 

Add-back:

Non-property level overhead expenses included above

7,792 

7,447 

4,656 

Less EBITDA from:

Acquisitions

-   

-   

-   

Dispositions, including net gains on sale

-   

-   

(3,109)

Properties taken out-of-service for redevelopment

(5,305)

(1,272)

(604)

Other non-operating (income) expense

(1,290)

(2,027)

16,112 

Same store EBITDA for the three months ended March 31, 2014

$

234,995 

$

88,235 

$

52,335 

Increase in same store EBITDA -

Three months ended June 30, 2014 vs. March 31, 2014

$

15,003 

$

964 

$

955 

% increase in same store EBITDA

6.4% 

1.1% 

1.8% 

 

64

 


 

  

SUPPLEMENTAL INFORMATION – CONTINUED

 

Reconciliation of Same Store EBITDA to Cash basis Same Store EBITDA – Three Months Ended June 30, 2014 Compared to March 31, 2014

 

 

(Amounts in thousands)

New York

Washington, DC

Retail Properties

Same store EBITDA for the three months ended June 30, 2014

$

249,998 

$

89,199 

$

53,290 

Less: Adjustments for straight line rents, amortization of acquired

below-market leases, net, and other non-cash adjustments

(30,646)

(2,462)

(1,758)

Cash basis same store EBITDA for the three months ended

June 30, 2014

$

219,352 

$

86,737 

$

51,532 

Same store EBITDA for the three months ended March 31, 2014

$

234,995 

$

88,235 

$

52,335 

Less: Adjustments for straight line rents, amortization of acquired

below-market leases, net, and other non-cash adjustments

(28,381)

(1,200)

(1,648)

Cash basis same store EBITDA for the three months ended

March 31, 2014

$

206,614 

$

87,035 

$

50,687 

Increase (decrease) in Cash basis same store EBITDA -

Three months ended June 30, 2014 vs. March 31, 2014

$

12,738 

$

(298)

$

845 

% increase (decrease) in Cash basis same store EBITDA

6.2% 

(0.3%) 

1.7% 

65

 


 

  

Liquidity and Capital Resources

 

Property rental income is our primary source of cash flow and is dependent upon the occupancy and rental rates of our properties.   Our cash requirements include property operating expenses, capital improvements, tenant improvements, leasing commissions, dividends to shareholders, distributions to unitholders of the Operating Partnership, as well as acquisition and development costs.  Other sources of liquidity to fund cash requirements include proceeds from debt financings, including mortgage loans, senior unsecured borrowings, and our revolving credit facilities; proceeds from the issuance of common and preferred equity; and asset sales.    

 

We anticipate that cash flow from continuing operations over the next twelve months will be adequate to fund our business operations, cash distributions to unitholders of the Operating Partnership, cash dividends to shareholders, debt amortization and recurring capital expenditures.  Capital requirements for development expenditures and acquisitions may require funding from borrowings and/or equity offerings.

 

We may from time to time purchase or retire outstanding debt securities or redeem our equity securities.  Such purchases, if any, will depend on prevailing market conditions, liquidity requirements and other factors.  The amounts involved in connection with these transactions could be material to our consolidated financial statements.

 

 

Cash Flows for the Six Months Ended June 30, 2014

Our cash and cash equivalents were $1,371,226,000 at June 30, 2014, a $787,936,000 increase over the balance at December 31, 2013.  Our consolidated outstanding debt was $10,868,795,000 at June 30, 2014, an $890,077,000 increase over the balance at December 31, 2013.  As of June 30, 2014 and December 31, 2013, $88,138,000 and $295,870,000, respectively, was outstanding under our revolving credit facilities.  During the remainder of 2014 and 2015, $19,736,000 and $745,775,000, respectively, of our outstanding debt matures; we may refinance this maturing debt as it comes due or choose to repay it.

 

Cash flows provided by operating activities of $447,643,000 was comprised of (i) net income of $263,843,000, (ii) $209,123,000 of non-cash adjustments, which include depreciation and amortization expense, the effect of straight-lining of rental income, equity in net loss of partially owned entities and impairment losses on real estate, (iii) return of capital from real estate fund investment of $140,920,000 and (iv) distributions of income from partially owned entities of $25,784,000, partially offset by (v) the net change in operating assets and liabilities of $192,027,000, including $2,666,000 related to Real Estate Fund investments.

 

Net cash used in investing activities of $66,514,000 was comprised of (i) $214,615,000 of development costs and construction in progress, (ii) $105,116,000 of additions to real estate, (iii) $62,894,000 of investments in partially owned entities, (iv) $8,963,000 of acquisition of real estate, partially offset by (v) $125,037,000 of proceeds from sales of real estate and related investments, (vi) $102,087,000 of changes in restricted cash, (vii) $96,159,000 of proceeds from repayments of mortgages and mezzanine loans receivable and other and (viii) $1,791,000 of capital distributions from partially owned entities.   

 

Net cash provided by financing activities of $406,807,000 was comprised of (i) $1,398,285,000 of proceeds from borrowings, (ii) $10,125,000 of proceeds received from the exercise of employee share options and (iii) $5,297,000 of contributions from noncontrolling interests, partially offset by (iv) $313,444,000 for the repayments of borrowings, (v) $273,694,000 of dividends paid on common shares, (vi) purchase of marketable securities in connection with defeasance of mortgage notes payable of $198,884,000, (vii) $149,944,000 of distributions to noncontrolling interests, (viii) $40,737,000 of dividends paid on preferred shares, (ix) $29,560,000 of debt issuance costs and (x) $637,000 for the repurchase of shares related to stock compensation agreements and/or related tax withholdings.

 

 

Capital Expenditures

 

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

 

66

 


 
 

  

Liquidity and Capital Resources – continued

 

 

Capital Expenditures - continued

 

Below is a summary of capital expenditures, leasing commissions and a reconciliation of total expenditures on an accrual basis to the cash expended in the six months ended June 30, 2014.

Retail

(Amounts in thousands)

Total

New York

Washington, DC

Properties

Other

Expenditures to maintain assets

$

34,110 

$

20,896 

$

4,761 

$

1,490 

$

6,963 

Tenant improvements

114,133 

89,525 

11,180 

1,126 

12,302 

Leasing commissions

50,624 

44,171 

2,806 

419 

3,228 

Non-recurring capital expenditures

17,761 

2,904 

12,435 

-   

2,422 

Total capital expenditures and leasing

commissions (accrual basis)

216,628 

157,496 

31,182 

3,035 

24,915 

Adjustments to reconcile to cash basis:

Expenditures in the current year

applicable to prior periods

67,908 

26,568 

30,957 

3,148 

7,235 

Expenditures to be made in future

periods for the current period

(143,636)

(108,232)

(22,927)

(1,545)

(10,932)

Total capital expenditures and leasing

commissions (cash basis)

$

140,900 

$

75,832 

$

39,212 

$

4,638 

$

21,218 

Tenant improvements and leasing commissions:

Per square foot per annum

$

5.63 

$

6.50 

$

5.23 

$

0.49 

$

n/a

Percentage of initial rent

10.1%

9.1%

13.0%

2.4%

n/a

 

Development and Redevelopment Expenditures

 

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

 

On March 2, 2014, we entered into an agreement to transfer upon completion, the redeveloped Springfield Town Center, a 1,350,000 square foot mall located in Springfield, Fairfax County, Virginia, to Pennsylvania Real Estate Investment Trust (NYSE: PEI) (“PREIT’) in exchange for $465,000,000 comprised of $340,000,000 of cash and $125,000,000 of PREIT operating partnership units.  The incremental development cost of this project is approximately $250,000,000, of which $166,500,000 has been expended as of June 30, 2014.  The redevelopment is expected to be completed in the fourth quarter of 2014. The closing will be no later than March 31, 2015.

 

We are in the process of redeveloping and substantially expanding the existing retail space at the Marriott Marquis Times Square Hotel, including converting the below grade parking garage into retail and creating a six-story, 300 foot wide block front, dynamic LED sign, all of which is expected to be completed by the end of 2014.  Upon completion of the redevelopment, the retail space will include 20,000 square feet on grade and 20,000 square feet below grade.  The incremental development cost of this project is approximately $210,000,000, of which $98,800,000 has been expended as of June 30, 2014.

 

We plan to construct a residential condominium tower containing 472,000 zoning square feet on our 220 Central Park South development site.  The incremental development cost of this project is approximately $1.0 billion.  In January 2014, we completed a $600,000,000 loan secured by this site.

 

We plan to develop a 699-unit residential project in Pentagon City (Metropolitan Park 4&5), which is expected to be completed in 2016.  The project will include a 37,000 square foot Whole Foods Market at the base of the building.  The incremental development cost of this project is approximately $250,000,000.

 

We plan to redevelop an existing 165,000 square foot office building in Crystal City (2221 S. Clark Street), which we have leased to WeWork, into approximately 250 rental residential units.  The incremental development cost of this project is approximately $40,000,000.  The redevelopment is expected to be completed in the second half of 2015.

 

67

 


 

  

Liquidity and Capital Resources – continued

 

Development and Redevelopment Expenditures - continued

 

Below is a summary of development and redevelopment expenditures incurred in the six months ended June 30, 2014.  These expenditures include interest of $30,182,000, payroll of $4,175,000 and other soft costs (primarily architectural and engineering fees, permits, real estate taxes and professional fees) aggregating $27,907,000, that were capitalized in connection with the development and redevelopment of these projects.

Retail

(Amounts in thousands)

Total

New York

Washington, DC

Properties

Other

Springfield Town Center

$

54,743 

$

-   

$

-   

$

54,743 

$

-   

Marriott Marquis Times Square - retail and signage

38,659 

38,659 

-   

-   

-   

220 Central Park South

27,372 

-   

-   

-   

27,372 

330 West 34th Street

21,816 

21,816 

-   

-   

-   

608 Fifth Avenue

15,809 

15,809 

-   

-   

-   

Metropolitan Park 4 & 5

10,873 

-   

10,873 

-   

-   

7 West 34th Street

7,243 

7,243 

-   

-   

-   

Wayne Towne Center

5,228 

-   

5,228 

-   

Other

32,872 

13,866 

13,438 

3,370 

2,198 

$

214,615 

$

97,393 

$

24,311 

$

63,341 

$

29,570 

 

In addition to the development and redevelopment projects above, we are in the process of repositioning and re-tenanting 280 Park Avenue (49.5% owned).  Our share of the incremental development cost of this project is approximately $62,000,000, of which $34,700,000 was expended prior to 2014, and $13,900,000 has been expended in 2014.

 

We are also evaluating other development and redevelopment opportunities at certain of our properties in Manhattan, including the Hotel Pennsylvania and in Washington, including 1900 Crystal Drive, Rosslyn and Pentagon City.

 

There can be no assurance that any of our development or redevelopment projects will commence, or if commenced, be completed, or completed on schedule or within budget.   

 

68

 


 

  

Liquidity and Capital Resources – continued

 

Cash Flows for the Six Months Ended June 30, 2013

 

Our cash and cash equivalents were $781,655,000 at June 30, 2013, a $178,664,000 decrease over the balance at December 31, 2012.  This decrease is primarily due to cash flows from financing activities, partially offset by cash flows from operating and investing activities, as discussed below.

 

Cash flows provided by operating activities of $444,800,000 was comprised of (i) net income of $471,248,000, (ii) $61,190,000 of non-cash adjustments, which include depreciation and amortization expense, the effect of straight-lining of rental income, equity in net income of partially owned entities and net gains on sale of real estate, (iii) return of capital from Real Estate Fund investments of $56,664,000, and (iv) distributions of income from partially owned entities of $23,774,000, partially offset by (v) the net change in operating assets and liabilities of $168,076,000, including $30,893,000 related to Real Estate Fund investments.

 

Net cash provided by investing activities of $1,070,685,000 was comprised of (i) $648,167,000 of proceeds from sales of real estate and related investments, (ii) $281,991,000 of capital distributions from partially owned entities, (iii) $240,474,000 from the sale of LNR, (iv) $160,715,000 of proceeds from the sale of marketable securities, (v) $85,450,000 from the return of the J.C. Penney derivative collateral, (vi) 47,950,000 of proceeds from repayments of mortgage and mezzanine loans receivable and other, and (vii) $16,596,000 of changes in restricted cash, partially offset by (viii) $113,060,000 of additions to real estate, (ix) $98,447,000 for the funding of the J.C. Penney derivative collateral, (x) $85,550,000 of development costs and construction in progress, (xi) $59,472,000 of investments in partially owned entities, (xii) $53,992,000 of acquisitions of real estate, and (xiii) 137,000 of investment in mortgage and mezzanine loans receivable and other.

 

Net cash used in financing activities of $1,694,149,000 was comprised of (i) $2,800,441,000 for the repayments of borrowings, (ii) $299,400,000 for purchases of outstanding preferred units and shares, (iii) $272,825,000 of dividends paid on common shares, (iv) $181,510,000 of distributions to noncontrolling interests, (v) $42,451,000 of dividends paid on preferred shares, (vi) $9,520,000 of debt issuance costs, and (vii) $332,000 for the repurchase of shares related to stock compensation agreements and/or related tax withholdings, partially offset by (viii) $1,583,357,000 of proceeds from borrowings, (ix) $290,536,000 of proceeds from the issuance of preferred shares, (x) $33,967,000 of contributions from noncontrolling interests in consolidated subsidiaries, and (xi) $4,470,000 of proceeds from the exercise of employee share options.

 

69

 


 

  

Liquidity and Capital Resources – continued

 

 

Capital Expenditures in the six months ended June 30, 2013

 

 

Below is a summary of capital expenditures, leasing commissions and a reconciliation of total expenditures on an accrual basis to the cash expended in the six months ended June 30, 2013.

 

 

Retail

(Amounts in thousands)

Total

New York

Washington, DC

Properties

Other

Expenditures to maintain assets

$

23,035 

$

10,119 

$

4,814 

$

1,855 

$

6,247 

Tenant improvements

86,797 

55,834 

17,373 

8,032 

5,558 

Leasing commissions

30,654 

24,840 

3,479 

1,339 

996 

Non-recurring capital expenditures

2,163 

2,163 

-   

-   

-   

Total capital expenditures and leasing

commissions (accrual basis)

142,649 

92,956 

25,666 

11,226 

12,801 

Adjustments to reconcile to cash basis:

Expenditures in the current year

applicable to prior periods

71,961 

24,978 

17,393 

4,576 

25,014 

Expenditures to be made in future

periods for the current period

(77,870)

(50,081)

(18,297)

(9,292)

(200)

Total capital expenditures and leasing

commissions (cash basis)

$

136,740 

$

67,853 

$

24,762 

$

6,510 

$

37,615 

Tenant improvements and leasing commissions:

Per square foot per annum

$

4.14 

$

5.08 

$

6.98 

$

1.23 

$

n/a

Percentage of initial rent

9.6%

7.8%

16.7%

6.4%

n/a

 

 

Development and Redevelopment Expenditures in the six months ended June 30, 2013

 

Below is a summary of development and redevelopment expenditures incurred in the six months ended June 30, 2013.  These expenditures include interest of $17,492,000, payroll of $1,905,000 and other soft costs (primarily architectural and engineering fees, permits, real estate taxes and professional fees) aggregating $9,375,000, that were capitalized in connection with the development and redevelopment of these projects.

 

Retail

(Amounts in thousands)

Total

New York

Washington, DC

Properties

Other

Springfield Town Center

$

24,707 

$

-   

$

-   

$

24,707 

$

-   

220 Central Park South

10,556 

-   

-   

-   

10,556 

1290 Avenue of the Americas

8,723 

8,723 

-   

-   

-   

Marriott Marquis Times Square - retail and signage

5,907 

5,907 

-   

-   

-   

1540 Broadway

4,355 

4,355 

-   

-   

-   

LED Signage

3,685 

3,685 

-   

-   

-   

1851 South Bell Street (1900 Crystal Drive)

2,685 

-   

2,685 

-   

-   

North Plainfield, New Jersey

2,045 

-   

-   

2,045 

-   

Other

22,887 

3,639 

11,481 

5,489 

2,278 

$

85,550 

$

26,309 

$

14,166 

$

32,241 

$

12,834 

 

70

 


 

  

Liquidity and Capital Resources – continued

 

 

Other Commitments and Contingencies

 

We are from time to time involved in legal actions arising in the ordinary course of business. In our opinion, after consultation with legal counsel, the outcome of such matters is not expected to have a material adverse effect on our financial position, results of operations or cash flows.

 

Each of our properties has been subjected to varying degrees of environmental assessment at various times. The environmental assessments did not reveal any material environmental contamination. However, there can be no assurance that the identification of new areas of contamination, changes in the extent or known scope of contamination, the discovery of additional sites, or changes in cleanup requirements would not result in significant costs to us.

 

Our mortgage loans are non-recourse to us.  However, in certain cases we have provided guarantees or master leased tenant space.  These guarantees and master leases terminate either upon the satisfaction of specified circumstances or repayment of the underlying loans.  As of June 30, 2014, the aggregate dollar amount of these guarantees and master leases is approximately $360,000,000.

 

At June 30, 2014, $38,477,000 of letters of credit were outstanding under one of our revolving credit facilities.  Our revolving credit facilities contain financial covenants that require us to maintain minimum interest coverage and maximum debt to market capitalization ratios, and provide for higher interest rates in the event of a decline in our ratings below Baa3/BBB. Our revolving credit facilities also contain customary conditions precedent to borrowing, including representations and warranties, and also contain customary events of default that could give rise to accelerated repayment, including such items as failure to pay interest or principal.

 

As of June 30, 2014, we expect to fund additional capital to certain of our partially owned entities aggregating approximately $114,000,000.

71

 


 

  

Funds From Operations (“FFO”)

 

FFO is computed in accordance with the definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts (“NAREIT”). NAREIT defines FFO as GAAP net income or loss adjusted to exclude net gain from sales of depreciated real estate assets, real estate impairment losses, depreciation and amortization expense from real estate assets, extraordinary items and other specified non-cash items, including the pro rata share of such adjustments of unconsolidated subsidiaries.  FFO and FFO per diluted share are non-GAAP financial measures used by management, investors and analysts to facilitate meaningful comparisons of operating performance between periods and among our peers because it excludes the effect of real estate depreciation and amortization and net gains on sales, which are based on historical costs and implicitly assume that the value of real estate diminishes predictably over time, rather than fluctuating based on existing market conditions.  FFO does not represent cash generated from operating activities and is not necessarily indicative of cash available to fund cash requirements and should not be considered as an alternative to net income as a performance measure or cash flows as a liquidity measure.  FFO may not be comparable to similarly titled measures employed by other companies.  The calculations of both the numerator and denominator used in the computation of income per share are disclosed in Note 19 – Income per Share, in our consolidated financial statements on page 26 of this Quarterly Report on Form 10-Q.

 

FFO for the Three and Six Months Ended June 30, 2014 and 2013

 

FFO attributable to common shareholders plus assumed conversions was $216,547,000, or $1.15 per diluted share for the three months ended June 30, 2014, compared to $235,348,000, or $1.25 per diluted share, for the prior year’s quarter.  FFO attributable to common shareholders plus assumed conversions was $463,626,000, or $2.46 per diluted share for the six months ended June 30, 2014, compared to $437,168,000, or $2.33 per diluted share, for the prior year’s six months.  Details of certain items that affect comparability are discussed in the financial results summary of our “Overview.”

 

For The Three Months

For The Six Months

(Amounts in thousands, except per share amounts)

Ended June 30,

Ended June 30,

Reconciliation of our net income to FFO:

2014 

2013 

2014 

2013 

Net income attributable to Vornado

$

97,008 

$

158,194 

$

179,725 

$

421,116 

Depreciation and amortization of real property

121,402 

126,728 

263,971 

259,241 

Net gains on sale of real estate

-   

(65,665)

-   

(267,994)

Real estate impairment losses

-   

2,493 

20,842 

4,007 

Proportionate share of adjustments to equity in net income of

Toys, to arrive at FFO:

Depreciation and amortization of real property

8,814 

17,480 

20,229 

36,805 

Real estate impairment losses

-   

620 

-   

4,270 

Income tax effect of above adjustments

(3,085)

(6,326)

(7,080)

(14,376)

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

21,312 

19,486 

46,583 

41,316 

Net gains on sale of real estate

-   

-   

-   

(465)

Noncontrolling interests' share of above adjustments

(8,561)

(5,421)

(19,960)

(3,607)

FFO

236,890 

247,589 

504,310 

480,313 

Preferred share dividends

(20,366)

(20,368)

(40,734)

(42,070)

Preferred unit and share redemptions

-   

8,100 

-   

(1,130)

FFO attributable to common shareholders

216,524 

235,321 

463,576 

437,113 

Convertible preferred share dividends

23 

27 

50 

55 

FFO attributable to common shareholders plus assumed conversions

$

216,547 

$

235,348 

$

463,626 

$

437,168 

Reconciliation of Weighted Average Shares

Weighted average common shares outstanding

187,527 

186,931 

187,418 

186,842 

Effect of dilutive securities:

Employee stock options and restricted share awards

1,090 

742 

1,013 

737 

Convertible preferred shares

42 

47 

44 

48 

Denominator for FFO per diluted share

188,659 

187,720 

188,475 

187,627 

FFO attributable to common shareholders plus assumed conversions

per diluted share

$

1.15 

$

1.25 

$

2.46 

$

2.33 

72

 


 

  

Item 3.   Quantitative and Qualitative Disclosures About Market Risk

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

 

(Amounts in thousands, except per share amounts)

2014 

2013 

Weighted

Effect of 1%

Weighted

June 30,

Average

Change In

December 31,

Average

Consolidated debt:

Balance

Interest Rate

Base Rates

Balance

Interest Rate

Variable rate

$

1,453,932 

2.25%

$

14,539 

$

1,064,730 

2.01%

Fixed rate

9,414,863 

4.56%

-   

8,913,988 

4.73%

$

10,868,795 

4.25%

14,539 

$

9,978,718 

4.44%

Prorata share of debt of non-consolidated

entities (non-recourse):

Variable rate – excluding Toys

$

303,673 

1.75%

3,037 

$

196,240 

2.09%

Variable rate – Toys

1,017,031 

5.81%

10,170 

1,179,001 

5.45%

Fixed rate (including $682,822 and

$682,484 of Toys debt in 2014 and 2013)

2,773,666 

6.47%

-   

2,814,162 

6.46%

$

4,094,370 

5.95%

13,207 

$

4,189,403 

5.97%

Noncontrolling interests’ share of above

(1,619)

Total change in annual net income

$

26,127 

Per share-diluted

$

0.14 

 

We may utilize various financial instruments to mitigate the impact of interest rate fluctuations on our cash flows and earnings, including hedging strategies, depending on our analysis of the interest rate environment and the costs and risks of such strategies. As of June 30, 2014, we have an interest rate cap with a notional amount of $60,000,000 that caps LIBOR at a rate of 7.00%.  In addition, we have an interest rate swap on a $425,000,000 mortgage loan that swapped the rate from LIBOR plus 2.00% (2.15% at June 30, 2014) to a fixed rate of 5.13% for the remaining four-year term of the loan. 

 

 

Fair Value of Debt

 

The estimated fair value of our consolidated debt is calculated based on current market prices and discounted cash flows at the rate at which similar loans could be made currently to borrowers with similar credit ratings, for the remaining term of such debt.  As of June 30, 2014, the estimated fair value of our consolidated debt was $10,901,000,000.

73

 


 

  

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, 2014, 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.

 

74

 


 

  

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 is not expected to have a material adverse effect on our financial position, results of operations or cash flows.

 

 

Item 1A. Risk Factors

 

 

There were no material changes to the Risk Factors disclosed in our Annual Report on Form 10-K, as amended, for the year ended December 31, 2013.

 

 

Item 2.   Unregistered Sales of Equity Securities and Use of Proceeds

 

During the second quarter of 2014, we issued 13,026 common shares upon the redemption of Class A units of the Operating Partnership held by persons who received units, in private placements in earlier periods, in exchange for their interests in limited partnerships that owned real estate. The common shares were issued without registration under the Securities Act of 1933 in reliance on Section 4 (2) of that Act.

 

Information relating to compensation plans under which our equity securities are authorized for issuance is set forth under Part III, Item 12 of the Annual Report on Form 10-K, as amended, for the year ended December 31, 2013, and such information is incorporated by reference herein.

 

 

Item 3.   Defaults Upon Senior Securities

        None.

 

 

Item 4.   Mine Safety Disclosures

        Not applicable.

 

 

Item 5.   Other Information

        None. 

 

Item 6.   Exhibits

Exhibits required by Item 601 of Regulation S-K are filed herewith or incorporated herein by reference and are listed in the attached Exhibit Index.

 

75

 


 
 

  

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

VORNADO REALTY TRUST

 

 

(Registrant)

 

 

 

 

 

 

Date: August 4, 2014

By:

/s/ Stephen W. Theriot

 

 

Stephen W. Theriot, Chief Financial Officer
(duly authorized officer and principal financial and
accounting officer)

76

 


 
 

  

 

EXHIBIT INDEX

Exhibit No.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10.52

**

-

Employment agreement between Vornado Realty Trust and Michael J. Franco dated

*

 

 

 

 

January 10, 2014. Incorporated by reference to Exhibit 10.52 to Vornado Realty Trust’s

 

 

 

 

 

Quarterly Report on Form 10-Q for the quarter ended March 31, 2014 (File No. 001-11954),

 

 

 

 

 

filed on May 5, 2014

 

 

 

 

 

 

 

 

10.53

**

-

Form of Vornado Realty Trust 2014 Outperformance Plan Award Agreement. Incorporated

*

 

 

 

 

by reference to Exhibit 10.53 to Vornado Realty Trust’s Quarterly Report on Form 10-Q

 

 

 

 

 

for the quarter ended March 31, 2014 (File No. 001-11954), filed on May 5, 2014

 

 

 

 

 

 

 

 

15.1

 

-

Letter regarding Unaudited Interim Financial Information

 

 

 

 

 

 

 

 

31.1

 

-

Rule 13a-14 (a) Certification of the Chief Executive Officer

     

 

31.2

 

-

Rule 13a-14 (a) Certification of the Chief Financial Officer

     

 

32.1

 

-

Section 1350 Certification of the Chief Executive Officer

     

 

32.2

 

-

Section 1350 Certification of the Chief Financial Officer

 

 

 

 

 

 

 

101.INS

 

-

XBRL Instance Document

     

 

101.SCH

 

-

XBRL Taxonomy Extension Schema

     

 

101.CAL

 

-

XBRL Taxonomy Extension Calculation Linkbase

     

 

101.DEF

 

-

XBRL Taxonomy Extension Definition Linkbase

     

 

101.LAB

 

-

XBRL Taxonomy Extension Label Linkbase

     

 

101.PRE

 

-

XBRL Taxonomy Extension Presentation Linkbase

     

 

 

 

 

 

 

 

 

 

 

______________________________

 

   

*

Incorporated by reference

 

 

**

 

Management contract or compensation agreement

 

77