|
| | | | | |
INDEX | | | | |
| | Page | |
| COVID-19 PANDEMIC | | - | | |
| BUSINESS DEVELOPMENTS | | - | | |
| FINANCIAL INFORMATION | | | | |
| Financial Highlights | | | | |
| FFO, As Adjusted Bridge | | | | |
| Net (Loss) Income Attributable to Common Shareholders (Consolidated and by Segment) | | - | | |
| Net Operating Income at Share (by Segment and by Subsegment) | | - | | |
| Same Store NOI at Share and NOI at Share - Cash Basis and NOI at Share By Region | | | | |
| Consolidated Balance Sheets | | | | |
| LEASING ACTIVITY AND LEASE EXPIRATIONS | | | | |
| Leasing Activity | | - | | |
| Leasing Expirations | | - | | |
| TRAILING TWELVE MONTH PRO-FORMA CASH NOI AT SHARE | | | |
|
| DEBT AND CAPITALIZATION | | | | |
| Capital Structure | | | | |
| Common Shares Data | | | | |
| Debt Analysis | | | | |
| Debt Maturities | | | | |
| UNCONSOLIDATED JOINT VENTURES | | - | | |
| DEVELOPMENT ACTIVITY AND CAPITAL EXPENDITURES | | | | |
| Penn District Active Development/Redevelopment Summary | | | | |
| Other Development/Redevelopment Summary | | | | |
| Capital Expenditures, Tenant Improvements and Leasing Commissions | | - | | |
| PROPERTY STATISTICS | | | | |
| Square Footage | | | | |
| Top 30 Tenants | | | | |
| Occupancy and Residential Statistics | | | | |
| Ground Leases | | | | |
| Property Table | | - | | |
| EXECUTIVE OFFICERS AND RESEARCH COVERAGE | | | | |
| APPENDIX: DEFINITIONS AND NON-GAAP RECONCILIATIONS | | | | |
| Definitions | | | | |
| Reconciliations | | - | | |
Certain statements contained herein constitute forward-looking statements as such term is defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are not guarantees of future 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 supplemental package. We also note the following forward-looking statements: in the case of our development and redevelopment projects, the estimated completion date, estimated project cost, projected incremental cash yield, stabilization date and cost to complete; and estimates of future capital expenditures, dividends to common and preferred shareholders and operating partnership distributions. Many of the factors that will determine the outcome of these and our other forward-looking statements are beyond our ability to control or predict. For further discussion of factors that could materially affect the outcome of our forward-looking statements, see "Item 1A. Risk Factors" in Part 1 of our Annual Report on Form 10-K for the year ended December 31, 2019 and "Item 1A. Risk Factors" in Part II of our Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2020. Currently, one of the most significant factors is the ongoing adverse effect of the novel strain of coronavirus ("COVID-19") pandemic on our business, financial condition, results of operations, cash flows, operating performance and the effect it will have on our tenants, the global, national, regional and local economies and financial markets and the real estate market in general. The extent of the impact of the COVID-19 pandemic will depend on future developments, including the duration of the pandemic, which are highly uncertain at this time but that impact could be material. Moreover, you are cautioned that the COVID-19 pandemic will heighten many of the risks identified in "Item 1A. Risk Factors" in Part I of our Annual Report on Form 10-K for the year ended December 31, 2019, as well as the risks set forth in "Item 1A. Risk Factors" in Part II of our Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2020. 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 supplemental package. 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 supplemental package. This supplemental package includes certain non-GAAP financial measures, which are accompanied by what the Company considers the most directly comparable financial measures calculated and presented in accordance with accounting principles generally accepted in the United States of America ("GAAP"). These include Funds From Operations ("FFO"), Funds Available for Distribution ("FAD"), Net Operating Income ("NOI") and Earnings Before Depreciation and Amortization for Real Estate Companies ("EBIDTAre"). Quantitative reconciliations of the differences between the most directly comparable GAAP financial measures and the non-GAAP financial measures presented are provided within this Supplemental package. Definitions of these non-GAAP financial measures and statements of the reasons why management believes the non-GAAP measures provide useful information to investors about the Company's financial condition and results of operations, and, if applicable, the purposes for which management uses the measures, can be found in the Definitions section of this Supplemental package starting on page i.
In December 2019, a novel strain of coronavirus (“COVID-19”) was identified in Wuhan, China and by March 11, 2020, the World Health Organization had declared it a global pandemic. Many states in the U.S., including New York, New Jersey, Illinois and California implemented stay-at-home orders for all "non-essential" business and activity in an aggressive effort to curb the spread of the virus. In May 2020, certain states implemented phased re-opening plans for businesses and activities that were previously ordered to close, with limitations on occupancy and certain other restrictions. It is uncertain as to how long these restrictions will continue or if additional restrictions or closures will be imposed. As a result of the COVID-19 pandemic, the U.S. economy has suffered and there has been significant volatility in the financial markets. Many U.S. industries and businesses have been negatively affected and millions of people have filed for unemployment.
As our first priority, we are following strict protocols and taking all measures to protect our employees, tenants, and communities.
Our properties, which are concentrated in New York City, and in Chicago and San Francisco, have been adversely affected as a result of the COVID-19 pandemic and the preventive measures taken to curb the spread of the virus. Some of the effects on us include the following:
| |
• | With the exception of grocery stores and other "essential" businesses, many of our retail tenants closed their stores in March 2020 and began reopening when New York City entered phase two of its state-mandated reopening plan on June 22, 2020. |
| |
• | While our buildings remain open, many of our office tenants are working remotely. |
| |
• | We have temporarily closed the Hotel Pennsylvania. |
| |
• | We have cancelled trade shows at theMART for the remainder of 2020. |
| |
• | Because certain of our development projects were deemed "non-essential," they were temporarily paused in March 2020 due to New York State executive orders and resumed once New York City entered phase one of its state mandated reopening plan on June 8, 2020. |
| |
• | As of April 30, 2020, we placed 1,803 employees on temporary furlough, which included 1,293 employees of Building Maintenance Services LLC ("BMS"), a wholly owned subsidiary, which provides cleaning, security and engineering services primarily to our New York properties, 414 employees at the Hotel Pennsylvania and 96 corporate staff employees. As of July 31, 2020, 542 employees have been taken off furlough and returned to work, which included 503 employees of BMS and 39 corporate staff employees. |
| |
• | Effective April 1, 2020, our executive officers waived portions of their annual base salary for the remainder of 2020. |
| |
• | Effective April 1, 2020, each non-management member of our Board of Trustees agreed to forgo his or her $75,000 annual cash retainer for the remainder of 2020. |
While we believe our tenants are required to pay rent under their leases, in limited circumstances, we have agreed to and may continue to agree to rent deferrals and rent abatements for certain of our tenants. We have made a policy election in accordance with the Financial Accounting Standards Board (“FASB”) Staff Q&A which provides relief in accounting for leases during the COVID-19 pandemic, allowing us to continue recognizing rental revenue on a straight-line basis for rent deferrals, with no impact to revenue recognition, and to recognize rent abatements as a reduction to rental revenue in the period granted.
For the quarter ended June 30, 2020, we collected 88% (94% including rent deferrals) of rent due from our tenants, comprised of 93% (98% including rent deferrals) from our office tenants and 72% (78% including rent deferrals) from our retail tenants. Rent deferrals generally require repayment in monthly installments over a period not to exceed twelve months.
Based on our assessment of the probability of rent collection of our lease receivables, we have written off $36,297,000 of receivables arising from the straight-lining of rents, primarily for the JCPenney lease at Manhattan Mall and the New York & Company, Inc. lease at 330 West 34th Street, both tenants have filed for Chapter 11 bankruptcy, and $8,822,000 of tenant receivables deemed uncollectible, resulting in a reduction of lease revenues and our share of income from partially owned entities for the three and six months ended June 30, 2020. Prospectively, revenue recognition for these tenants will be based on actual amounts received.
In light of the evolving health, social, economic, and business environment, governmental regulation or mandates, and business disruptions that have occurred and may continue to occur, the impact of the COVID-19 pandemic on our financial condition and operating results remains highly uncertain but the impact could be material. The impact on us includes lower rental income and potentially lower occupancy levels at our properties which will result in less cash flow available for operating costs, to pay our indebtedness and for distribution to our shareholders. During the second quarter of 2020, we experienced a decrease in cash flow from operations due to the COVID-19 pandemic, including reduced collections of rents billed to certain of our tenants, the temporary closure of Hotel Pennsylvania, the cancellation of trade shows at theMART through 2020, and lower revenues from BMS and signage. In addition, we have concluded that our investment in Fifth Avenue and Times Square JV is "other-than-temporarily" impaired and recorded a $306,326,000 non-cash impairment loss, before noncontrolling interests of $467,000, on our consolidated statements of income for the second quarter of 2020. The value of our real estate assets may continue to decline, which may result in additional non-cash impairment charges in future periods and that impact could be material.
Disposition Activity
Pennsylvania Real Estate Investment Trust ("PREIT")
On January 23, 2020, we sold all of our 6,250,000 common shares of PREIT, realizing net proceeds of $28,375,000. We recorded a $4,938,000 loss (mark-to-market decrease) for the six months ended June 30, 2020.
220 Central Park South ("220 CPS")
During the three months ended June 30, 2020, we closed on the sale of four condominium units at 220 CPS for net proceeds aggregating $156,972,000 resulting in a financial statement net gain of $55,695,000 which is included in "net gains on disposition of wholly owned and partially owned assets" on our consolidated statements of income. In connection with these sales, $6,690,000 of income tax expense was recognized on our consolidated statements of income. During the six months ended June 30, 2020, we closed on the sale of 11 condominium units at 220 CPS for net proceeds aggregating $348,188,000 resulting in a financial statement net gain of $124,284,000. In connection with these sales, $15,368,000 of income tax expense was recognized in our consolidated statements of income. From inception to June 30, 2020, we closed on the sale of 76 units for aggregate net proceeds of $2,168,320,000 resulting in financial statement net gains of $809,901,000.
Financing Activity
Unsecured Term Loan
On February 28, 2020, we increased our unsecured term loan balance to $800,000,000 (from $750,000,000) by exercising an accordion feature. Pursuant to an existing swap agreement, $750,000,000 of the loan bears interest at a fixed rate of 3.87% through October 2023, and the balance of $50,000,000 floats at a rate of LIBOR plus 1.00% (1.18% as of June 30, 2020). The entire $800,000,000 will float thereafter for the duration of the loan through February 2024.
Leasing Activity For The Three Months Ended June 30,2020:
304,000 square feet of New York Office space (291,000 square feet at share) at an initial rent of $70.71 per square foot and a weighted average lease term of 5.2 years. The initial rent of $70.71 excludes the rent on 174,000 square feet as the starting rent will be determined in 2021 based on fair market value. The change in the GAAP and cash mark-to-market rent on the 82,000 square feet of second generation space were positive 12.1% and 14.1%, respectively. Tenant improvements and leasing commissions were $4.93 per square foot per annum, or 7.0% of initial rent.
23,000 square feet of New York Retail space (all at share) at an initial rent of $130.92 per square foot and a weighted average lease term of 3.8 years. The change in the GAAP and cash mark-to-market rent on the 22,000 square feet of second generation space were positive 0.2% and 0.1%, respectively. Tenant improvements and leasing commissions were $8.60 per square foot per annum, or 6.6% of initial rent.
42,000 square feet at theMART (all at share) at an initial rent of $56.03 per square foot and a weighted average lease term of 4.1 years. The change in the GAAP and cash mark-to-market rent on the 40,000 square feet of second generation space were negative 0.3% and 3.1%, respectively. Tenant improvements and leasing commissions were $3.34 per square foot per annum, or 6.0% of initial rent.
5,000 square feet at 555 California Street (3,000 square feet at share) at an initial rent of $91.00 per square foot and a weighted average lease term of 5.0 years. The change in the GAAP and cash mark-to-market rent on the 3,000 square feet of second generation space were positive 25.7% and 15.0%, respectively. Tenant improvements and leasing commissions were $2.88 per square foot per annum, or 3.2% of initial rent.
Leasing Activity For The Six Months Ended June 30, 2020:
615,000 square feet of New York Office space (588,000 square feet at share) at an initial rent of $84.88 per square foot and a weighted average lease term of 5.9 years. The initial rent of $84.88 excludes the rent on 174,000 square feet as the starting rent will be determined in 2021 based on fair market value. The change in the GAAP and cash mark-to-market rent on the 357,000 square feet of second generation space were negative 0.7% and positive 3.2%, respectively. Tenant improvements and leasing commissions were $8.75 per square foot per annum, or 10.3% of initial rent.
38,000 square feet of New York Retail space (36,000 square feet at share) at an initial rent of $236.93 per square foot and a weighted average lease term of 5.9 years. The change in the GAAP and cash mark-to-market rent on the 31,000 square feet of second generation space were positive 55.7% and 48.3%, respectively. Tenant improvements and leasing commissions were $32.88 per square foot per annum, or 13.9% of initial rent.
273,000 square feet at theMART (all at share) at an initial rent of $48.64 per square foot and a weighted average lease term of 9.3 years. The change in the GAAP and cash mark-to-market rent on the 268,000 square feet of second generation space were positive 2.0% and negative 1.5%, respectively. Tenant improvements and leasing commissions were $4.39 per square foot per annum, or 9.0% of initial rent.
11,000 square feet at 555 California Street (8,000 square feet at share) at an initial rent of $105.66 per square foot and a weighted average lease term of 3.0 years. The change in the GAAP and cash mark-to-market rent on the 8,000 square feet of second generation space were positive 36.7% and 23.7%, respectively. Tenant improvements and leasing commissions were $2.86 per square foot per annum, or 2.7% of initial rent.
|
| | | | | | | | | | | | | | | | | | | |
FINANCIAL HIGHLIGHTS (unaudited) | | | | | | | | | |
(Amounts in thousands, except per share amounts) | | | | |
| For the Three Months Ended | | For the Six Months Ended
June 30, |
| June 30, | | March 31, 2020 | |
| 2020 | | 2019 | | | 2020 | | 2019 |
Total revenues | $ | 343,026 |
| | $ | 463,103 |
| | $ | 444,532 |
| | $ | 787,558 |
| | $ | 997,771 |
|
| | | | | | | | | |
Net (loss) income attributable to common shareholders | $ | (197,750 | ) | | $ | 2,400,195 |
| | $ | 4,963 |
| | $ | (192,787 | ) | | $ | 2,581,683 |
|
Per common share: | | | | | | | | | |
Basic | $ | (1.03 | ) | | $ | 12.58 |
| | $ | 0.03 |
| | $ | (1.01 | ) | | $ | 13.53 |
|
Diluted | $ | (1.03 | ) | | $ | 12.56 |
| | $ | 0.03 |
| | $ | (1.01 | ) | | $ | 13.51 |
|
| | | | | | | | | |
Net (loss) income attributable to common shareholders, as adjusted (non-GAAP) | $ | (8,599 | ) | | $ | 42,552 |
| | $ | 20,233 |
| | $ | 10,704 |
| | $ | 67,466 |
|
Per diluted share (non-GAAP) | $ | (0.04 | ) | | $ | 0.22 |
| | $ | 0.11 |
| | $ | 0.06 |
| | $ | 0.35 |
|
| | | | | | | | | |
FFO attributable to common shareholders plus assumed conversions, as adjusted (non-GAAP) | $ | 105,750 |
| | $ | 173,775 |
| | $ | 137,567 |
| | $ | 242,840 |
| | $ | 323,790 |
|
Per diluted share (non-GAAP) | $ | 0.55 |
| | $ | 0.91 |
| | $ | 0.72 |
| | $ | 1.27 |
| | $ | 1.70 |
|
| | | | | | | | | |
FFO attributable to common shareholders plus assumed conversions (non-GAAP) | $ | 203,256 |
| | $ | 164,329 |
| | $ | 130,360 |
| | $ | 333,616 |
| | $ | 412,013 |
|
FFO - Operating Partnership Basis ("OP Basis") (non-GAAP) | $ | 216,539 |
| | $ | 175,013 |
| | $ | 138,819 |
| | $ | 355,210 |
| | $ | 438,682 |
|
Per diluted share (non-GAAP) | $ | 1.06 |
| | $ | 0.86 |
| | $ | 0.68 |
| | $ | 1.75 |
| | $ | 2.16 |
|
| | | | | | | | | |
Dividends per common share | $ | 0.66 |
| | $ | 0.66 |
| | $ | 0.66 |
| | $ | 1.32 |
| | $ | 1.32 |
|
| | | | | | | | | |
FFO payout ratio (based on FFO attributable to common shareholders plus assumed conversions, as adjusted) | 90.4 | % | (1) | 72.5 | % | | 91.7 | % | | 91.0 | % | (1) | 77.6 | % |
FAD payout ratio | 106.5 | % | | 93.0 | % | | 106.5 | % | | 105.6 | % | | 89.2 | % |
| | | | | | | | | |
Weighted average common shares outstanding (REIT basis) | 191,104 |
| | 190,781 |
| | 191,038 |
| | 191,071 |
| | 190,735 |
|
Convertible units: | | | | | | | | | |
Class A | 12,408 |
| | 12,143 |
| | 12,332 |
| | 12,370 |
| | 12,113 |
|
Equity awards - unit equivalents | 111 |
| | 556 |
| | 176 |
| | 36 |
| | 543 |
|
Weighted average shares used in determining FFO attributable to Class A unitholders plus assumed conversions per diluted share (OP basis) | 203,623 |
| | 203,480 |
| | 203,546 |
| | 203,477 |
| | 203,391 |
|
________________________________
| |
(1) | Excludes the impact of $36,297 of non-cash write-offs of receivables arising from the straight-lining of rents primarily for the JCPenney lease at Manhattan Mall and the New York & Company, Inc. lease at 330 West 34th Street. |
Please refer to the Appendix for reconciliations of GAAP to non-GAAP measures.
|
| |
FFO, AS ADJUSTED BRIDGE - Q2 2020 VS. Q2 2019 (unaudited) |
(Amounts in millions, except per share amounts) | |
|
| | | | | | | |
| FFO, as Adjusted |
| Amount | | Per Share |
FFO attributable to common shareholders plus assumed conversions, as adjusted (non-GAAP) for the three months ended June 30, 2019 | $ | 173.8 |
| | $ | 0.91 |
|
| | | |
(Decrease) increase in FFO, as adjusted due to: | | | |
Write-offs of straight-line rent receivables - non-cash ($36.3) and tenant receivables deemed uncollectible ($8.8) | (45.1 | ) | | |
theMART (primarily $8.2 from the cancellation of trade shows) | (13.1 | ) | | |
Hotel Pennsylvania temporary closure since April 1, 2020 | (12.5 | ) | | |
PENN District out of service for redevelopment | (8.7 | ) | | |
Lower revenues from BMS ($4.0) and Signage ($2.2) | (6.2 | ) | | |
Asset sales | (4.9 | ) | | |
Interest expense decrease (partially offset by lower capitalized interest) and other, net | 7.5 |
| | |
Other tenant related items (primarily lease termination income) | 5.5 |
| | |
Lower general and administrative expense | 4.4 |
| | |
| (73.1 | ) | | |
Noncontrolling interests' share of above items | 5.1 |
| | |
Net decrease | (68.0 | ) | | (0.36 | ) |
| | | |
FFO attributable to common shareholders plus assumed conversions, as adjusted (non-GAAP) for the three months ended June 30, 2020 | $ | 105.8 |
| | $ | 0.55 |
|
Please refer to the Appendix for reconciliations of GAAP to non-GAAP measures.
|
| | | | | | | | | | | | | | | | |
CONSOLIDATED NET (LOSS) INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS (unaudited) |
(Amounts in thousands) |
| | For the Three Months Ended |
| | June 30, | | March 31,
2020 |
| | 2020 | | 2019 | | Variance | |
Property rentals(1)(2) | | $ | 282,660 |
| | $ | 368,165 |
| | $ | (85,505 | ) | | $ | 355,060 |
|
Tenant expense reimbursements(1) | | 33,025 |
| | 51,084 |
| | (18,059 | ) | | 52,173 |
|
Amortization of acquired below-market leases, net | | 5,200 |
| | 4,643 |
| | 557 |
| | 4,206 |
|
Straight-lining of rents | | (5,691 | ) | | (2,593 | ) | | (3,098 | ) | | (10,165 | ) |
Total rental revenues | | 315,194 |
| | 421,299 |
| | (106,105 | ) | | 401,274 |
|
Fee and other income: | | | | | | | | |
BMS cleaning fees | | 21,115 |
| | 32,570 |
| | (11,455 | ) | | 32,466 |
|
Management and leasing fees | | 1,837 |
| | 4,500 |
| | (2,663 | ) | | 2,867 |
|
Other income | | 4,880 |
| | 4,734 |
| | 146 |
| | 7,925 |
|
Total revenues | | 343,026 |
| | 463,103 |
| | (120,077 | ) | | 444,532 |
|
Operating expenses | | (174,425 | ) | | (220,752 | ) | | 46,327 |
| | (230,007 | ) |
Depreciation and amortization | | (92,805 | ) | | (113,035 | ) | | 20,230 |
| | (92,793 | ) |
General and administrative | | (35,014 | ) | | (38,872 | ) | | 3,858 |
| | (52,834 | ) |
(Expense) benefit from deferred compensation plan liability | | (6,356 | ) | | (1,315 | ) | | (5,041 | ) | | 11,245 |
|
Lease liability extinguishment gain (transaction related costs and impairment losses) | | 69,221 |
| | (101,590 | ) | | 170,811 |
| | (71 | ) |
Total expenses | | (239,379 | ) | | (475,564 | ) | | 236,185 |
| | (364,460 | ) |
(Loss) income from partially owned entities(3) | | (291,873 | ) | | 22,873 |
| | (314,746 | ) | | 19,103 |
|
Loss from real estate fund investments | | (28,042 | ) | | (15,803 | ) | | (12,239 | ) | | (183,463 | ) |
Interest and other investment (loss) income, net | | (2,893 | ) | | 7,840 |
| | (10,733 | ) | | (5,904 | ) |
Income (loss) from deferred compensation plan assets | | 6,356 |
| | 1,315 |
| | 5,041 |
| | (11,245 | ) |
Interest and debt expense | | (58,405 | ) | | (63,029 | ) | | 4,624 |
| | (58,842 | ) |
Net gain on transfer to Fifth Avenue and Times Square JV | | — |
| | 2,571,099 |
| | (2,571,099 | ) | | — |
|
Net gains on disposition of wholly owned and partially owned assets | | 55,695 |
| | 111,713 |
| | (56,018 | ) | | 68,589 |
|
(Loss) income before income taxes | | (215,515 | ) | | 2,623,547 |
| | (2,839,062 | ) | | (91,690 | ) |
Income tax expense | | (1,837 | ) | | (26,914 | ) | | 25,077 |
| | (12,813 | ) |
(Loss) income from continuing operations | | (217,352 | ) | | 2,596,633 |
| | (2,813,985 | ) | | (104,503 | ) |
Income from discontinued operations | | — |
| | 60 |
| | (60 | ) | | — |
|
Net (loss) income | | (217,352 | ) | | 2,596,693 |
| | (2,814,045 | ) | | (104,503 | ) |
Less net loss (income) attributable to noncontrolling interests in: | | | | | | | | |
Consolidated subsidiaries | | 17,768 |
| | (21,451 | ) | | 39,219 |
| | 122,387 |
|
Operating Partnership | | 14,364 |
| | (162,515 | ) | | 176,879 |
| | (390 | ) |
Net (loss) income attributable to Vornado | | (185,220 | ) | | 2,412,727 |
| | (2,597,947 | ) | | 17,494 |
|
Preferred share dividends | | (12,530 | ) | | (12,532 | ) | | 2 |
| | (12,531 | ) |
Net (loss) income attributable to common shareholders | | $ | (197,750 | ) | | $ | 2,400,195 |
| | $ | (2,597,945 | ) | | $ | 4,963 |
|
| | | | | | | | |
Capitalized expenditures: | | | | | | | | |
Development payroll | | $ | 3,569 |
| | $ | 5,923 |
| | $ | (2,354 | ) | | $ | 5,307 |
|
Interest and debt expense | | 9,446 |
| | 19,812 |
| | (10,366 | ) | | 12,055 |
|
________________________________
| |
(1) | "Property rentals" and "tenant expense reimbursements" represent non-GAAP financial measures which are reconciled above to "rental revenues" the most directly comparable financial measure calculated in accordance with GAAP. |
| |
(2) | Reduced by $37,587 and $14,492 for the three months ended June 30, 2020 and 2019, respectively, for the write-off of lease receivables deemed uncollectible (primarily write-offs of receivables arising from the straight-lining of rents). |
| |
(3) | Beginning April 18, 2019, "(loss) income from partially owned entities" includes the previously consolidated properties contributed to Fifth Avenue and Times Square JV. |
|
| | | | | | | | | | | | |
CONSOLIDATED NET (LOSS) INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS (unaudited) |
(Amounts in thousands) |
| | For the Six Months Ended June 30, |
| | 2020 | | 2019 | | Variance |
Property rentals(1)(2) | | $ | 637,720 |
| | $ | 796,545 |
| | $ | (158,825 | ) |
Tenant expense reimbursements(1) | | 85,198 |
| | 117,196 |
| | (31,998 | ) |
Amortization of acquired below-market leases, net | | 9,406 |
| | 11,168 |
| | (1,762 | ) |
Straight-lining of rents | | (15,856 | ) | | (3,733 | ) | | (12,123 | ) |
Total rental revenues | | 716,468 |
| | 921,176 |
| | (204,708 | ) |
Fee and other income: | | | | | | |
BMS cleaning fees | | 53,581 |
| | 62,355 |
| | (8,774 | ) |
Management and leasing fees | | 4,704 |
| | 6,737 |
| | (2,033 | ) |
Other income | | 12,805 |
| | 7,503 |
| | 5,302 |
|
Total revenues | | 787,558 |
| | 997,771 |
| | (210,213 | ) |
Operating expenses | | (404,432 | ) | | (467,647 | ) | | 63,215 |
|
Depreciation and amortization | | (185,598 | ) | | (229,744 | ) | | 44,146 |
|
General and administrative | | (87,848 | ) | | (96,892 | ) | | 9,044 |
|
Benefit (expense) from deferred compensation plan liability | | 4,889 |
| | (6,748 | ) | | 11,637 |
|
Lease liability extinguishment gain (transaction related costs and impairment losses) | | 69,150 |
| | (101,739 | ) | | 170,889 |
|
Total expenses | | (603,839 | ) | | (902,770 | ) | | 298,931 |
|
(Loss) income from partially owned entities(3) | | (272,770 | ) | | 30,193 |
| | (302,963 | ) |
Loss from real estate fund investments | | (211,505 | ) | | (15,970 | ) | | (195,535 | ) |
Interest and other investment (loss) income, net | | (8,797 | ) | | 12,885 |
| | (21,682 | ) |
(Loss) income from deferred compensation plan assets | | (4,889 | ) | | 6,748 |
| | (11,637 | ) |
Interest and debt expense | | (117,247 | ) | | (165,492 | ) | | 48,245 |
|
Net gain on transfer to Fifth Avenue and Times Square JV | | — |
| | 2,571,099 |
| | (2,571,099 | ) |
Net gains on disposition of wholly owned and partially owned assets | | 124,284 |
| | 332,007 |
| | (207,723 | ) |
(Loss) income before income taxes | | (307,205 | ) | | 2,866,471 |
| | (3,173,676 | ) |
Income tax expense | | (14,650 | ) | | (56,657 | ) | | 42,007 |
|
(Loss) income from continuing operations | | (321,855 | ) | | 2,809,814 |
| | (3,131,669 | ) |
Loss from discontinued operations | | — |
| | (77 | ) | | 77 |
|
Net (loss) income | | (321,855 | ) | | 2,809,737 |
| | (3,131,592 | ) |
Less net loss (income) attributable to noncontrolling interests in: | | | | | | |
Consolidated subsidiaries | | 140,155 |
| | (28,271 | ) | | 168,426 |
|
Operating Partnership | | 13,974 |
| | (174,717 | ) | | 188,691 |
|
Net (loss) income attributable to Vornado | | (167,726 | ) | | 2,606,749 |
| | (2,774,475 | ) |
Preferred share dividends | | (25,061 | ) | | (25,066 | ) | | 5 |
|
Net (loss) income attributable to common shareholders | | $ | (192,787 | ) | | $ | 2,581,683 |
| | $ | (2,774,470 | ) |
| | | | | | |
Capitalized expenditures: | | | | | | |
Development payroll | | $ | 8,876 |
| | $ | 10,515 |
| | $ | (1,639 | ) |
Interest and debt expense | | 21,501 |
| | 43,137 |
| | (21,636 | ) |
________________________________
| |
(1) | "Property rentals" and "tenant expense reimbursements" represent non-GAAP financial measures which are reconciled above to "rental revenues" the most directly comparable financial measure calculated in accordance with GAAP. |
| |
(2) | Reduced by $38,631 and $15,382 for the six months ended June 30, 2020 and 2019, respectively, for the write-off of lease receivables deemed uncollectible (primarily write-offs of receivables arising from the straight-lining of rents). |
| |
(3) | Beginning April 18, 2019, "(loss) income from partially owned entities" includes the previously consolidated properties contributed to Fifth Avenue and Times Square JV. |
|
|
NET LOSS ATTRIBUTABLE TO COMMON SHAREHOLDERS BY SEGMENT (unaudited) |
(Amounts in thousands) |
|
| | | | | | | | | | | |
| For the Three Months Ended June 30, 2020 |
| Total | | New York | | Other |
Property rentals(1)(2) | $ | 282,660 |
| | $ | 221,522 |
| | $ | 61,138 |
|
Tenant expense reimbursements(1) | 33,025 |
| | 25,276 |
| | 7,749 |
|
Amortization of acquired below-market leases, net | 5,200 |
| | 5,007 |
| | 193 |
|
Straight-lining of rents | (5,691 | ) | | (6,156 | ) | | 465 |
|
Total rental revenues | 315,194 |
| | 245,649 |
| | 69,545 |
|
Fee and other income: | | | | | |
BMS cleaning fees | 21,115 |
| | 22,405 |
| | (1,290 | ) |
Management and leasing fees | 1,837 |
| | 1,701 |
| | 136 |
|
Other income | 4,880 |
| | 873 |
| | 4,007 |
|
Total revenues | 343,026 |
| | 270,628 |
| | 72,398 |
|
Operating expenses | (174,425 | ) | | (140,207 | ) | | (34,218 | ) |
Depreciation and amortization | (92,805 | ) | | (69,794 | ) | | (23,011 | ) |
General and administrative | (35,014 | ) | | (12,174 | ) | | (22,840 | ) |
Expense from deferred compensation plan liability | (6,356 | ) | | — |
| | (6,356 | ) |
Lease liability extinguishment gain (transaction related costs) | 69,221 |
| | 70,260 |
| | (1,039 | ) |
Total expenses | (239,379 | ) | | (151,915 | ) | | (87,464 | ) |
(Loss) income from partially owned entities | (291,873 | ) | | (292,359 | ) | | 486 |
|
Loss from real estate fund investments | (28,042 | ) | | — |
| | (28,042 | ) |
Interest and other investment (loss) income, net | (2,893 | ) | | 1,009 |
| | (3,902 | ) |
Income from deferred compensation plan assets | 6,356 |
| | — |
| | 6,356 |
|
Interest and debt expense | (58,405 | ) | | (28,802 | ) | | (29,603 | ) |
Net gains on disposition of wholly owned and partially owned assets | 55,695 |
| | — |
| | 55,695 |
|
Loss before income taxes | (215,515 | ) | | (201,439 | ) | | (14,076 | ) |
Income tax (expense) benefit | (1,837 | ) | | 3,991 |
| | (5,828 | ) |
Net loss | (217,352 | ) | | (197,448 | ) | | (19,904 | ) |
Less net loss (income) attributable to noncontrolling interests in consolidated subsidiaries | 17,768 |
| | (2,136 | ) | | 19,904 |
|
Net loss attributable to Vornado Realty L.P. | (199,584 | ) | | $ | (199,584 | ) | | $ | — |
|
Less net income attributable to noncontrolling interests in the Operating Partnership | 14,405 |
| | | | |
Preferred unit distributions | (12,571 | ) | | | | |
Net loss attributable to common shareholders | $ | (197,750 | ) | | | | |
For the three months ended June 30, 2019: | | | | | |
Net income attributable to Vornado Realty L.P. | $ | 2,575,242 |
| | $ | 2,515,168 |
| | $ | 60,074 |
|
Net income attributable to common shareholders | $ | 2,400,195 |
| | | | |
________________________________
| |
(1) | "Property rentals" and "tenant expense reimbursements" represent non-GAAP financial measures which are reconciled above to "rental revenues" the most directly comparable financial measure calculated in accordance with GAAP. |
| |
(2) | Reduced by $37,587 and $14,492 for the three months ended June 30, 2020 and 2019, respectively, for the write-off of lease receivables deemed uncollectible (primarily write-offs of receivables arising from the straight-lining of rents). |
|
|
NET LOSS ATTRIBUTABLE TO COMMON SHAREHOLDERS BY SEGMENT (unaudited) |
(Amounts in thousands) |
|
| | | | | | | | | | | | |
| | For the Six Months Ended June 30, 2020 |
| | Total | | New York | | Other |
Property rentals(1)(2) | | $ | 637,720 |
| | $ | 499,210 |
| | $ | 138,510 |
|
Tenant expense reimbursements(1) | | 85,198 |
| | 67,132 |
| | 18,066 |
|
Amortization of acquired below-market leases, net | | 9,406 |
| | 9,020 |
| | 386 |
|
Straight-lining of rents | | (15,856 | ) | | (14,980 | ) | | (876 | ) |
Total rental revenues | | 716,468 |
| | 560,382 |
| | 156,086 |
|
Fee and other income: | | | | | | |
BMS cleaning fees | | 53,581 |
| | 56,834 |
| | (3,253 | ) |
Management and leasing fees | | 4,704 |
| | 4,575 |
| | 129 |
|
Other income | | 12,805 |
| | 4,452 |
| | 8,353 |
|
Total revenues | | 787,558 |
| | 626,243 |
| | 161,315 |
|
Operating expenses | | (404,432 | ) | | (323,238 | ) | | (81,194 | ) |
Depreciation and amortization | | (185,598 | ) | | (139,692 | ) | | (45,906 | ) |
General and administrative | | (87,848 | ) | | (29,631 | ) | | (58,217 | ) |
Benefit from deferred compensation plan liability | | 4,889 |
| | — |
| | 4,889 |
|
Lease liability extinguishment gain (transaction related costs) | | 69,150 |
| | 70,260 |
| | (1,110 | ) |
Total expenses | | (603,839 | ) | | (422,301 | ) | | (181,538 | ) |
(Loss) income from partially owned entities | | (272,770 | ) | | (275,055 | ) | | 2,285 |
|
Loss from real estate fund investments | | (211,505 | ) | | — |
| | (211,505 | ) |
Interest and other investment (loss) income, net | | (8,797 | ) | | 1,160 |
| | (9,957 | ) |
Loss from deferred compensation plan assets | | (4,889 | ) | | — |
| | (4,889 | ) |
Interest and debt expense | | (117,247 | ) | | (60,488 | ) | | (56,759 | ) |
Net gains on disposition of wholly owned and partially owned assets | | 124,284 |
| | — |
| | 124,284 |
|
Loss before income taxes | | (307,205 | ) | | (130,441 | ) | | (176,764 | ) |
Income tax (expense) benefit | | (14,650 | ) | | 2,676 |
| | (17,326 | ) |
Net loss | | (321,855 | ) | | (127,765 | ) | | (194,090 | ) |
Less net loss (income) attributable to noncontrolling interests in consolidated subsidiaries | | 140,155 |
| | (4,593 | ) | | 144,748 |
|
Net loss attributable to Vornado Realty L.P. | | (181,700 | ) | | $ | (132,358 | ) | | $ | (49,342 | ) |
Less net income attributable to noncontrolling interests in the Operating Partnership | | 14,056 |
| | | | |
Preferred unit distributions | | (25,143 | ) | | | | |
Net loss attributable to common shareholders | | $ | (192,787 | ) | | | | |
For the six months ended June 30, 2019: | | | | | | |
Net income attributable to Vornado Realty L.P. | | $ | 2,781,466 |
| | $ | 2,597,958 |
| | $ | 183,508 |
|
Net income attributable to common shareholders | | $ | 2,581,683 |
| | | | |
________________________________
| |
(1) | "Property rentals" and "tenant expense reimbursements" represent non-GAAP financial measures which are reconciled above to "rental revenues" the most directly comparable financial measure calculated in accordance with GAAP. |
| |
(2) | Reduced by $38,631 and $15,382 for the six months ended June 30, 2020 and 2019, respectively, for the write-off of lease receivables deemed uncollectible (primarily write-offs of receivables arising from the straight-lining of rents). |
|
| | | | | | | | | | | | | | | | | | | |
NET OPERATING INCOME AT SHARE BY SEGMENT (unaudited) |
(Amounts in thousands) | | | | | | | | | | |
|
| | | | | | | | | | | |
| For the Three Months Ended June 30, 2020 |
| Total | | New York | | Other |
Total revenues | $ | 343,026 |
| | $ | 270,628 |
| | $ | 72,398 |
|
Operating expenses | (174,425 | ) | | (140,207 | ) | | (34,218 | ) |
NOI - consolidated | 168,601 |
| | 130,421 |
| | 38,180 |
|
Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries | (15,448 | ) | | (8,504 | ) | | (6,944 | ) |
Add: NOI from partially owned entities | 69,487 |
| | 67,051 |
| | 2,436 |
|
NOI at share | 222,640 |
| | 188,968 |
| | 33,672 |
|
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other | 34,190 |
| | 32,943 |
| | 1,247 |
|
NOI at share - cash basis | $ | 256,830 |
| | $ | 221,911 |
| | $ | 34,919 |
|
|
| | | | | | | | | | | |
| For the Three Months Ended June 30, 2019 |
| Total | | New York | | Other |
Total revenues | $ | 463,103 |
| | $ | 376,381 |
| | $ | 86,722 |
|
Operating expenses | (220,752 | ) | | (187,819 | ) | | (32,933 | ) |
NOI - consolidated | 242,351 |
| | 188,562 |
| | 53,789 |
|
Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries | (16,416 | ) | | (10,030 | ) | | (6,386 | ) |
Add: NOI from partially owned entities | 82,974 |
| | 79,170 |
| | 3,804 |
|
NOI at share | 308,909 |
| | 257,702 |
| | 51,207 |
|
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other | 9,748 |
| | 8,437 |
| | 1,311 |
|
NOI at share - cash basis | $ | 318,657 |
| | $ | 266,139 |
| | $ | 52,518 |
|
|
| | | | | | | | | | | |
| For the Three Months Ended March 31, 2020 |
| Total | | New York | | Other |
Total revenues | $ | 444,532 |
| | $ | 355,615 |
| | $ | 88,917 |
|
Operating expenses | (230,007 | ) | | (183,031 | ) | | (46,976 | ) |
NOI - consolidated | 214,525 |
| | 172,584 |
| | 41,941 |
|
Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries | (15,493 | ) | | (8,433 | ) | | (7,060 | ) |
Add: NOI from partially owned entities | 81,881 |
| | 78,408 |
| | 3,473 |
|
NOI at share | 280,913 |
| | 242,559 |
| | 38,354 |
|
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other | 3,076 |
| | 1,106 |
| | 1,970 |
|
NOI at share - cash basis | $ | 283,989 |
| | $ | 243,665 |
| | $ | 40,324 |
|
________________________________
See Appendix page vii for details of NOI at share components.
|
| | | | | | | | | | | | | | | | | | | |
NET OPERATING INCOME AT SHARE BY SEGMENT (unaudited) |
(Amounts in thousands) | | | | | | | | | | |
|
| | | | | | | | | | | |
| For the Six Months Ended June 30, 2020 |
| Total | | New York | | Other |
Total revenues | $ | 787,558 |
| | $ | 626,243 |
| | $ | 161,315 |
|
Operating expenses | (404,432 | ) | | (323,238 | ) | | (81,194 | ) |
NOI - consolidated | 383,126 |
| | 303,005 |
| | 80,121 |
|
Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries | (30,941 | ) | | (16,937 | ) | | (14,004 | ) |
Add: NOI from partially owned entities | 151,368 |
| | 145,459 |
| | 5,909 |
|
NOI at share | 503,553 |
| | 431,527 |
| | 72,026 |
|
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other | 37,266 |
| | 34,049 |
| | 3,217 |
|
NOI at share - cash basis | $ | 540,819 |
| | $ | 465,576 |
| | $ | 75,243 |
|
|
| | | | | | | | | | | |
| For the Six Months Ended June 30, 2019 |
| Total | | New York | | Other |
Total revenues | $ | 997,771 |
| | $ | 819,666 |
| | $ | 178,105 |
|
Operating expenses | (467,647 | ) | | (385,914 | ) | | (81,733 | ) |
NOI - consolidated | 530,124 |
| | 433,752 |
| | 96,372 |
|
Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries | (33,819 | ) | | (21,437 | ) | | (12,382 | ) |
Add: NOI from partially owned entities | 150,376 |
| | 128,745 |
| | 21,631 |
|
NOI at share | 646,681 |
| | 541,060 |
| | 105,621 |
|
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other | 4,567 |
| | 1,819 |
| | 2,748 |
|
NOI at share - cash basis | $ | 651,248 |
| | $ | 542,879 |
| | $ | 108,369 |
|
________________________________________
See Appendix page vii for details of NOI at share components.
|
| | | | | | | | | | | | | | | | | | | |
NET OPERATING INCOME AT SHARE BY SUBSEGMENT (unaudited) |
(Amounts in thousands) | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | |
| For the Three Months Ended | | For the Six Months Ended
June 30, |
| June 30, | | March 31,
2020 | |
| 2020 | | 2019 | | | 2020 | | 2019 |
NOI at share: | | | | | | | | | |
New York: | | | | | | | | | |
Office(1)(2) | $ | 161,444 |
| | $ | 179,592 |
| | $ | 183,205 |
| | $ | 344,649 |
| | $ | 363,132 |
|
Retail(1)(3) | 21,841 |
| | 57,063 |
| | 52,018 |
| | 73,859 |
| | 145,330 |
|
Residential | 5,868 |
| | 5,908 |
| | 6,200 |
| | 12,068 |
| | 11,953 |
|
Alexander's Inc. ("Alexander's") | 8,331 |
| | 11,108 |
| | 10,492 |
| | 18,823 |
| | 22,430 |
|
Hotel Pennsylvania(4) | (8,516 | ) | | 4,031 |
| | (9,356 | ) | | (17,872 | ) | | (1,785 | ) |
Total New York | 188,968 |
| | 257,702 |
| | 242,559 |
| | 431,527 |
| | 541,060 |
|
| | | | | | | | | |
Other: | | | | | | | | | |
theMART(5) | 17,803 |
| | 30,974 |
| | 21,113 |
| | 38,916 |
| | 54,497 |
|
555 California Street | 14,837 |
| | 15,358 |
| | 15,231 |
| | 30,068 |
| | 29,859 |
|
Other investments(6) | 1,032 |
| | 4,875 |
| | 2,010 |
| | 3,042 |
| | 21,265 |
|
Total Other | 33,672 |
| | 51,207 |
| | 38,354 |
| | 72,026 |
| | 105,621 |
|
| | | | | | | | | |
NOI at share | $ | 222,640 |
| | $ | 308,909 |
| | $ | 280,913 |
| | $ | 503,553 |
| | $ | 646,681 |
|
____________________
| |
(1) | Reflects the transfer of 45.4% of common equity in the properties contributed to Fifth Avenue and Times Square JV on April 18, 2019. |
| |
(2) | The three and six months ended June 30, 2020 include $13,220 of non-cash write-offs of receivables arising from the straight-lining of rents, primarily for the New York & Company, Inc. lease at 330 West 34th Street and $940 of write-offs of tenant receivables deemed uncollectible. |
| |
(3) | The three and six months ended June 30, 2020 include $20,436 of non-cash write-offs of receivables arising from the straight-lining of rents, primarily for the JCPenney lease at Manhattan Mall and $6,731 of write-offs of tenant receivables deemed uncollectible. 2019 includes $13,199 of non-cash write-offs of receivables arising from the straight-lining of rents. |
| |
(4) | The decrease in NOI at share is primarily due to the effects of the COVID-19 pandemic. The Hotel Pennsylvania has been temporarily closed since April 1, 2020 as a result of the pandemic. |
| |
(5) | The decrease in NOI at share is primarily due to the effects of the COVID-19 pandemic, causing trade shows to be cancelled from late March 2020 through the remainder of the year. |
| |
(6) | 2019 includes our share of PREIT (accounted for as a marketable security from March 12, 2019 and sold on January 23, 2020) and Urban Edge Properties ("UE") (sold on March 4, 2019). |
|
| | | | | | | | | | | | | | | | | | | |
NET OPERATING INCOME AT SHARE BY SUBSEGMENT (unaudited) |
(Amounts in thousands) | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | |
| For the Three Months Ended | | For the Six Months Ended
June 30, |
| June 30, | | March 31,
2020 | |
| 2020 | | 2019 | | | 2020 | | 2019 |
NOI at share - cash basis: | | | | | | | | | |
New York: | | | | | | | | | |
Office(1)(2) | $ | 175,438 |
| | $ | 178,806 |
| | $ | 187,035 |
| | $ | 362,473 |
| | $ | 363,176 |
|
Retail(1)(3) | 38,913 |
| | 66,726 |
| | 49,041 |
| | 87,954 |
| | 147,662 |
|
Residential | 5,504 |
| | 5,303 |
| | 5,859 |
| | 11,363 |
| | 11,074 |
|
Alexander's | 10,581 |
| | 11,322 |
| | 11,094 |
| | 21,675 |
| | 22,849 |
|
Hotel Pennsylvania(4) | (8,525 | ) | | 3,982 |
| | (9,364 | ) | | (17,889 | ) | | (1,882 | ) |
Total New York | 221,911 |
| | 266,139 |
| | 243,665 |
| | 465,576 |
| | 542,879 |
|
| | | | | | | | | |
Other: | | | | | | | | | |
theMART(5) | 17,765 |
| | 31,984 |
| | 22,705 |
| | 40,470 |
| | 56,896 |
|
555 California Street | 15,005 |
| | 15,595 |
| | 15,435 |
| | 30,440 |
| | 30,340 |
|
Other investments(6) | 2,149 |
| | 4,939 |
| | 2,184 |
| | 4,333 |
| | 21,133 |
|
Total Other | 34,919 |
| | 52,518 |
| | 40,324 |
| | 75,243 |
| | 108,369 |
|
| | | | | | | | | |
NOI at share - cash basis | $ | 256,830 |
| | $ | 318,657 |
| | $ | 283,989 |
| | $ | 540,819 |
| | $ | 651,248 |
|
____________________
| |
(1) | Reflects the transfer of 45.4% of common equity in the properties contributed to Fifth Avenue and Times Square JV on April 18, 2019. |
| |
(2) | The three and six months ended June 30, 2020 include $940 of write-offs of tenant receivables deemed uncollectible. |
| |
(3) | The three and six months ended June 30, 2020 include $6,731 of write-offs of tenant receivables deemed uncollectible. |
| |
(4) | The decrease in NOI at share - cash basis is primarily due to the effects of the COVID-19 pandemic. The Hotel Pennsylvania has been temporarily closed since April 1, 2020 as a result of the pandemic. |
| |
(5) | The decrease in NOI at share - cash basis is primarily due to the effects of the COVID-19 pandemic, causing trade shows to be cancelled from late March 2020 through the remainder of the year. |
| |
(6) | 2019 includes our share of PREIT (accounted for as a marketable security from March 12, 2019 and sold on January 23, 2020) and UE (sold on March 4, 2019). |
|
| | | | | | |
SAME STORE NOI AT SHARE AND NOI AT SHARE - CASH BASIS (NON-GAAP) (unaudited) |
|
| | | | | | | | | | | | |
| | Total | | New York | | theMART(2) | | 555 California Street |
Same store NOI at share % (decrease) increase(1): | | | | | | | |
| Three months ended June 30, 2020 compared to June 30, 2019 | (24.5 | )% | | (23.4 | )% | | (42.5 | )% | | (5.0 | )% |
| Six months ended June 30, 2020 compared to June 30, 2019 | (13.9 | )% | | (12.9 | )% | | (29.8 | )% | | 0.1 | % |
| Three months ended June 30, 2020 compared to March 31, 2020 | (20.3 | )% | | (22.0 | )% | | (14.0 | )% | | (4.0 | )% |
| | | | | | | | |
Same store NOI at share - cash basis % decrease(1): | | | | | | | |
| Three months ended June 30, 2020 compared to June 30, 2019 | (10.8 | )% | | (6.4 | )% | | (44.5 | )% | | (4.3 | )% |
| Six months ended June 30, 2020 compared to June 30, 2019 | (6.3 | )% | | (3.6 | )% | | (30.0 | )% | | (0.4 | )% |
| Three months ended June 30, 2020 compared to March 31, 2020 | (7.8 | )% | | (7.0 | )% | | (20.3 | )% | | (2.1 | )% |
________________________________
| |
(1) | See pages viii through xiii in the Appendix for same store NOI at share and same store NOI at share - cash basis reconciliations. |
| |
(2) | The decreases in same store NOI at share and same store NOI at share - cash basis were primarily due to the effects of the COVID-19 pandemic, causing trade shows to be cancelled from late March 2020 through the remainder of the year. |
|
| | | | | | | | | | | | | | | | | | | |
NOI AT SHARE BY REGION (unaudited) |
|
| | | | | | | | | | | |
| For the Three Months Ended June 30, | | For the Six Months Ended June 30, |
| 2020 | | 2019 | | 2020 | | 2019 |
Region: | | | | | | | |
New York City metropolitan area | 85 | % | | 85 | % | | 86 | % | | 86 | % |
Chicago, IL | 8 | % | | 10 | % | | 8 | % | | 9 | % |
San Francisco, CA | 7 | % | | 5 | % | | 6 | % | | 5 | % |
| 100 | % | | 100 | % | | 100 | % | | 100 | % |
|
| | | | | | | | | | | |
CONSOLIDATED BALANCE SHEETS (unaudited) |
(Amounts in thousands) |
| As of | | Increase (Decrease) |
| June 30, 2020 | | December 31, 2019 | |
ASSETS | | | | | |
Real estate, at cost: | | | | | |
Land | $ | 2,588,200 |
| | $ | 2,591,261 |
| | $ | (3,061 | ) |
Buildings and improvements | 7,975,871 |
| | 7,953,163 |
| | 22,708 |
|
Development costs and construction in progress | 1,541,432 |
| | 1,490,614 |
| | 50,818 |
|
Moynihan Train Hall development expenditures | 1,087,669 |
| | 914,960 |
| | 172,709 |
|
Leasehold improvements and equipment | 127,685 |
| | 124,014 |
| | 3,671 |
|
Total | 13,320,857 |
| | 13,074,012 |
| | 246,845 |
|
Less accumulated depreciation and amortization | (3,106,393 | ) | | (3,015,958 | ) | | (90,435 | ) |
Real estate, net | 10,214,464 |
| | 10,058,054 |
| | 156,410 |
|
Right-of-use assets | 376,958 |
| | 379,546 |
| | (2,588 | ) |
Cash and cash equivalents | 1,768,459 |
| | 1,515,012 |
| | 253,447 |
|
Restricted cash | 94,882 |
| | 92,119 |
| | 2,763 |
|
Marketable securities | — |
| | 33,313 |
| | (33,313 | ) |
Tenant and other receivables | 118,273 |
| | 95,733 |
| | 22,540 |
|
Investments in partially owned entities | 3,648,651 |
| | 3,999,165 |
| | (350,514 | ) |
Real estate fund investments | 17,453 |
| | 222,649 |
| | (205,196 | ) |
220 Central Park South condominium units ready for sale | 426,623 |
| | 408,918 |
| | 17,705 |
|
Receivable arising from the straight-lining of rents | 692,931 |
| | 742,206 |
| | (49,275 | ) |
Deferred leasing costs, net | 348,473 |
| | 353,986 |
| | (5,513 | ) |
Identified intangible assets, net | 27,660 |
| | 30,965 |
| | (3,305 | ) |
Other assets | 307,620 |
| | 355,347 |
| | (47,727 | ) |
Total Assets | $ | 18,042,447 |
| | $ | 18,287,013 |
| | $ | (244,566 | ) |
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY | | | | | |
Liabilities: | | | | | |
Mortgages payable, net | $ | 5,638,352 |
| | $ | 5,639,897 |
| | $ | (1,545 | ) |
Senior unsecured notes, net | 446,279 |
| | 445,872 |
| | 407 |
|
Unsecured term loan, net | 796,236 |
| | 745,840 |
| | 50,396 |
|
Unsecured revolving credit facilities | 1,075,000 |
| | 575,000 |
| | 500,000 |
|
Lease liabilities | 426,059 |
| | 498,254 |
| | (72,195 | ) |
Moynihan Train Hall obligation | 1,087,669 |
| | 914,960 |
| | 172,709 |
|
Special dividend/distribution payable | — |
| | 398,292 |
| | (398,292 | ) |
Accounts payable and accrued expenses | 385,956 |
| | 440,049 |
| | (54,093 | ) |
Deferred revenue | 49,386 |
| | 59,429 |
| | (10,043 | ) |
Deferred compensation plan | 94,081 |
| | 103,773 |
| | (9,692 | ) |
Other liabilities | 395,604 |
| | 265,754 |
| | 129,850 |
|
Total liabilities | 10,394,622 |
| | 10,087,120 |
| | 307,502 |
|
Redeemable noncontrolling interests | 718,916 |
| | 888,915 |
| | (169,999 | ) |
Shareholders' equity | 6,496,417 |
| | 6,732,030 |
| | (235,613 | ) |
Noncontrolling interests in consolidated subsidiaries | 432,492 |
| | 578,948 |
| | (146,456 | ) |
Total liabilities, redeemable noncontrolling interests and equity | $ | 18,042,447 |
| | $ | 18,287,013 |
| | $ | (244,566 | ) |
|
|
LEASING ACTIVITY (unaudited) |
(Square feet in thousands) |
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 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 | | | | 555 California Street |
| | Office | | Retail | | theMART | |
Three Months Ended June 30, 2020 | | | | | | | | |
Total square feet leased | | 304 |
| | 23 |
| | 42 |
| | 5 |
|
Our share of square feet leased: | | 291 |
| | 23 |
| | 42 |
| | 3 |
|
Initial rent(1) | | $ | 70.71 |
| (2) | $ | 130.92 |
| | $ | 56.03 |
| | $ | 91.00 |
|
Weighted average lease term (years) | | 5.2 |
| | 3.8 |
| | 4.1 |
| | 5.0 |
|
Second generation relet space: | | | | | | | | |
Square feet | | 82 |
| | 22 |
| | 40 |
| | 3 |
|
GAAP basis: | | | | | | | | |
Straight-line rent(3) | | $ | 69.04 |
| (2) | $ | 115.35 |
| | $ | 53.62 |
| | $ | 93.59 |
|
Prior straight-line rent | | $ | 61.61 |
| | $ | 115.16 |
| | $ | 53.80 |
| | $ | 74.44 |
|
Percentage increase (decrease) | | 12.1 | % | | 0.2 | % | | (0.3 | )% | | 25.7 | % |
Cash basis (non-GAAP): | | | | | | | | |
Initial rent(1) | | $ | 73.95 |
| (2) | $ | 115.33 |
| | $ | 56.25 |
| | $ | 91.00 |
|
Prior escalated rent | | $ | 64.83 |
| | $ | 115.25 |
| | $ | 58.03 |
| | $ | 79.12 |
|
Percentage increase (decrease) | | 14.1 | % | | 0.1 | % | | (3.1 | )% | | 15.0 | % |
Tenant improvements and leasing commissions: | | | | | | | | |
Per square foot | | $ | 25.63 |
| | $ | 32.67 |
| | $ | 13.69 |
| | $ | 14.38 |
|
Per square foot per annum | | $ | 4.93 |
| | $ | 8.60 |
| | $ | 3.34 |
| | $ | 2.88 |
|
Percentage of initial rent | | 7.0 | % | | 6.6 | % | | 6.0 | % | | 3.2 | % |
________________________________
See notes on following page.
|
|
LEASING ACTIVITY (unaudited) |
(Square feet in thousands) |
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 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 | | | | 555 California Street |
| | Office | | Retail | | theMART | |
Six Months Ended June 30, 2020 | | | | | | | | |
Total square feet leased | | 615 |
| | 38 |
| | 273 |
| | 11 |
|
Our share of square feet leased: | | 588 |
| | 36 |
| | 273 |
| | 8 |
|
Initial rent(1) | | $ | 84.88 |
| (2) | $ | 236.93 |
| | $ | 48.64 |
| | $ | 105.66 |
|
Weighted average lease term (years) | | 5.9 |
| | 5.9 |
| | 9.3 |
| | 3.0 |
|
Second generation relet space: | | | | | | | | |
Square feet | | 357 |
| | 31 |
| | 268 |
| | 8 |
|
GAAP basis: | | | | | | | | |
Straight-line rent(3) | | $ | 84.38 |
| (2) | $ | 223.95 |
| | $ | 45.87 |
| | $ | 107.37 |
|
Prior straight-line rent | | $ | 85.00 |
| | $ | 143.79 |
| | $ | 44.95 |
| | $ | 78.53 |
|
Percentage (decrease) increase | | (0.7 | )% | | 55.7 | % | | 2.0 | % | | 36.7 | % |
Cash basis (non-GAAP): | | | | | | | | |
Initial rent(1) | | $ | 85.71 |
| (2) | $ | 221.86 |
| | $ | 48.42 |
| | $ | 105.66 |
|
Prior escalated rent | | $ | 83.09 |
| | $ | 149.61 |
| | $ | 49.16 |
| | $ | 85.39 |
|
Percentage increase (decrease) | | 3.2 | % | | 48.3 | % | | (1.5 | )% | | 23.7 | % |
Tenant improvements and leasing commissions: | | | | | | | | |
Per square foot | | $ | 51.62 |
| | $ | 193.98 |
| | $ | 40.84 |
| | $ | 8.57 |
|
Per square foot per annum | | $ | 8.75 |
| | $ | 32.88 |
| | $ | 4.39 |
| | $ | 2.86 |
|
Percentage of initial rent | | 10.3 | % | | 13.9 | % | | 9.0 | % | | 2.7 | % |
________________________________
| |
(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) | Excludes the rent on 174,000 square feet as the starting rent will be determined in 2021 based on fair market value. |
| |
(3) | 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. |
|
| | | | | | | | | | | | | | | |
LEASE EXPIRATIONS (unaudited) NEW YORK SEGMENT |
|
| Period of Lease Expiration | | Our Share of Square Feet of Expiring Leases(1) | | Weighted Average Annual Rent of Expiring Leases | | Percentage of Annualized Escalated Rent |
| | | Total | | Per Sq. Ft. | |
Office: | Month to Month | | 63,000 |
| | $ | 4,315,000 |
| | $ | 68.49 |
| | 0.4 | % |
| | | | | | | | | |
| Third Quarter 2020 | | 213,000 |
| | 18,158,000 |
| | 85.25 |
| | 1.6 | % |
| Fourth Quarter 2020 | | 146,000 |
| | 11,373,000 |
| | 77.90 |
| | 1.0 | % |
| Total 2020 | | 359,000 |
| | 29,531,000 |
| | 82.26 |
| | 2.6 | % |
| First Quarter 2021 | | 280,000 |
| | 19,721,000 |
| | 70.43 |
| | 1.8 | % |
| Second Quarter 2021 | | 363,000 |
| | 33,812,000 |
| | 93.15 |
| | 3.0 | % |
| Remaining 2021 | | 311,000 |
| | 21,794,000 |
| | 70.08 |
| | 1.9 | % |
| 2022 | | 655,000 |
| | 43,925,000 |
| | 67.06 |
| | 3.9 | % |
| 2023 | | 1,869,000 |
| (2) | 165,839,000 |
| | 88.73 |
| | 14.7 | % |
| 2024 | | 1,462,000 |
| | 119,773,000 |
| | 81.92 |
| | 10.6 | % |
| 2025 | | 839,000 |
| | 67,986,000 |
| | 81.03 |
| | 6.0 | % |
| 2026 | | 1,398,000 |
| | 103,150,000 |
| | 73.78 |
| | 9.2 | % |
| 2027 | | 1,131,000 |
| | 82,349,000 |
| | 72.81 |
| | 7.3 | % |
| 2028 | | 916,000 |
| | 64,899,000 |
| | 70.85 |
| | 5.8 | % |
| 2029 | | 683,000 |
| | 55,190,000 |
| | 80.81 |
| | 4.9 | % |
| 2030 | | 768,000 |
| | 54,866,000 |
| | 71.44 |
| | 4.9 | % |
| Thereafter | | 3,709,000 |
| | 258,570,000 |
| | 69.71 |
| | 23.0 | % |
| | | | | | | | | |
Retail: | Month to Month | | 29,000 |
| | $ | 3,294,000 |
| | $ | 113.59 |
| | 1.2 | % |
| | | | | | | | | |
| Third Quarter 2020 | | 1,000 |
| | 287,000 |
| | 287.00 |
| | 0.1 | % |
| Fourth Quarter 2020 | | 32,000 |
| | 7,966,000 |
| | 248.94 |
| | 2.9 | % |
| Total 2020 | | 33,000 |
| | 8,253,000 |
| | 250.09 |
| | 3.0 | % |
| First Quarter 2021 | | 125,000 |
| | 12,808,000 |
| | 102.46 |
| | 4.6 | % |
| Second Quarter 2021 | | 20,000 |
| | 1,921,000 |
| | 96.05 |
| | 0.7 | % |
| Remaining 2021 | | 55,000 |
| | 5,794,000 |
| | 105.35 |
| | 2.1 | % |
| 2022 | | 15,000 |
| | 4,772,000 |
| | 318.13 |
| | 1.7 | % |
| 2023 | | 49,000 |
| | 25,022,000 |
| | 510.65 |
| | 9.0 | % |
| 2024 | | 203,000 |
| | 42,791,000 |
| | 210.79 |
| | 15.4 | % |
| 2025 | | 37,000 |
| | 12,623,000 |
| | 341.16 |
| | 4.6 | % |
| 2026 | | 70,000 |
| | 25,390,000 |
| | 362.71 |
| | 9.2 | % |
| 2027 | | 30,000 |
| | 22,060,000 |
| | 735.33 |
| | 7.9 | % |
| 2028 | | 23,000 |
| | 12,198,000 |
| | 530.35 |
| | 4.4 | % |
| 2029 | | 46,000 |
| | 19,867,000 |
| | 431.89 |
| | 7.2 | % |
| 2030 | | 159,000 |
| | 20,388,000 |
| | 128.23 |
| | 7.4 | % |
| Thereafter | | 299,000 |
| | 59,929,000 |
| | 200.43 |
| | 21.6 | % |
________________________________
| |
(1) | Excludes storage, vacancy and other. |
| |
(2) | Assumes U.S. Post Office exercises lease renewal options at 909 Third Avenue for which the annual escalated rent is $13.89 per square foot on their 492,000 square feet space. |
|
| | | | | | | | | | | | | | | |
LEASE EXPIRATIONS (unaudited) theMART |
|
| Period of Lease Expiration | | Our Share of Square Feet of Expiring Leases(1) | | Weighted Average Annual Rent of Expiring Leases | | Percentage of Annualized Escalated Rent |
| | | Total | | Per Sq. Ft. | |
Office / Showroom / Retail: | Month to Month | | 12,000 |
| | $ | 700,000 |
| | $ | 58.33 |
| | 0.4 | % |
| | | | | | | | | |
| Third Quarter 2020 | | 44,000 |
| | 2,436,000 |
| | 55.36 |
| | 1.5 | % |
| Fourth Quarter 2020 | | 33,000 |
| | 1,690,000 |
| | 51.21 |
| | 1.0 | % |
| Total 2020 | | 77,000 |
| | 4,126,000 |
| | 53.58 |
| | 2.5 | % |
| First Quarter 2021 | | 60,000 |
| | 2,682,000 |
| | 44.70 |
| | 1.7 | % |
| Second Quarter 2021 | | 22,000 |
| | 1,262,000 |
| | 57.36 |
| | 0.8 | % |
| Remaining 2021 | | 221,000 |
| | 10,687,000 |
| | 48.36 |
| | 6.6 | % |
| 2022 | | 451,000 |
| | 22,582,000 |
| | 50.07 |
| | 13.9 | % |
| 2023 | | 294,000 |
| | 15,278,000 |
| | 51.97 |
| | 9.4 | % |
| 2024 | | 343,000 |
| | 17,271,000 |
| | 50.35 |
| | 10.7 | % |
| 2025 | | 339,000 |
| | 18,445,000 |
| | 54.41 |
| | 11.4 | % |
| 2026 | | 303,000 |
| | 15,087,000 |
| | 49.79 |
| | 9.3 | % |
| 2027 | | 147,000 |
| | 7,296,000 |
| | 49.63 |
| | 4.5 | % |
| 2028 | | 642,000 |
| | 28,337,000 |
| | 44.14 |
| | 17.6 | % |
| 2029 | | 73,000 |
| | 3,466,000 |
| | 47.48 |
| | 2.1 | % |
| 2030 | | 5,000 |
| | 313,000 |
| | 62.60 |
| | 0.2 | % |
| Thereafter | | 317,000 |
| | 14,400,000 |
| | 45.43 |
| | 8.9 | % |
________________________________
(1) Excludes storage, vacancy and other.
|
| | | | | | | | | | | | | | | |
LEASE EXPIRATIONS (unaudited) 555 California Street |
|
| Period of Lease Expiration | | Our Share of Square Feet of Expiring Leases(1) | | Weighted Average Annual Rent of Expiring Leases | | Percentage of Annualized Escalated Rent |
| | | Total | | Per Sq. Ft. | |
Office / Retail: | Month to Month | | — |
| | $ | — |
| | $ | — |
| | 0.0 | % |
| | | | | | | | | |
| Third Quarter 2020 | | — |
| | — |
| | — |
| | 0.0 | % |
| Fourth Quarter 2020 | | 7,000 |
| | 673,000 |
| | 96.14 |
| | 0.7 | % |
| Total 2020 | | 7,000 |
| | 673,000 |
| | 96.14 |
| | 0.7 | % |
| First Quarter 2021 | | 1,000 |
| | 95,000 |
| | 95.00 |
| | 0.1 | % |
| Second Quarter 2021 | | 19,000 |
| | 1,088,000 |
| | 57.26 |
| | 1.1 | % |
| Remaining 2021 | | 79,000 |
| | 6,155,000 |
| | 77.91 |
| | 6.1 | % |
| 2022 | | 36,000 |
| | 2,978,000 |
| | 82.72 |
| | 3.0 | % |
| 2023 | | 133,000 |
| | 10,094,000 |
| | 75.89 |
| | 10.0 | % |
| 2024 | | 61,000 |
| | 5,746,000 |
| | 94.20 |
| | 5.7 | % |
| 2025 | | 436,000 |
| | 34,355,000 |
| | 78.80 |
| | 34.1 | % |
| 2026 | | 140,000 |
| | 11,243,000 |
| | 80.31 |
| | 11.2 | % |
| 2027 | | 65,000 |
| | 5,735,000 |
| | 88.23 |
| | 5.7 | % |
| 2028 | | 20,000 |
| | 1,548,000 |
| | 77.40 |
| | 1.5 | % |
| 2029 | | 74,000 |
| | 7,052,000 |
| | 95.30 |
| | 7.0 | % |
| 2030 | | 110,000 |
| | 10,491,000 |
| | 95.37 |
| | 10.4 | % |
| Thereafter | | 55,000 |
| | 3,385,000 |
| | 61.55 |
| | 3.4 | % |
________________________________
(1) Excludes storage, vacancy and other.
|
| | | | | | | | | | | | | | | |
TRAILING TWELVE MONTH PRO-FORMA CASH NET OPERATING INCOME AT SHARE (unaudited) |
(Amounts in thousands) |
| For the Trailing Twelve Months Ended June 30, 2020 | | For the Trailing
Twelve Months Ended
March 31, 2020 |
| NOI at Share - Cash Basis | | Adjustments | | Pro Forma NOI at Share -
Cash Basis | | Pro Forma NOI at Share - Cash Basis |
Office: | | | | | | | |
New York | $ | 718,031 |
| | $ | (24,163 | ) | (1) | $ | 693,868 |
| | $ | 689,236 |
|
theMART | 91,704 |
| | — |
| | 91,704 |
| | 105,923 |
|
555 California Street | 60,256 |
| | — |
| | 60,256 |
| | 60,846 |
|
Total Office | 869,991 |
| | (24,163 | ) | | 845,828 |
| | 856,005 |
|
New York - Retail | 207,947 |
| | (9,084 | ) | (2) | 198,863 |
| | 216,106 |
|
New York - Residential | 22,183 |
| | — |
| | 22,183 |
| | 21,982 |
|
| $ | 1,100,121 |
| | $ | (33,247 | ) | | $ | 1,066,874 |
| | $ | 1,094,093 |
|
________________________________
| |
(1) | Adjustment to deduct $23,874 of BMS NOI and $289 of 330 Madison Avenue NOI (sold on July 11, 2019). |
| |
(2) | Adjusting for Topshop at 608 Fifth Avenue and 478-486 Broadway and the sale of 3040 M Street. |
|
| | | | | | | | | | | | |
CAPITAL STRUCTURE (unaudited) |
(Amounts in thousands, except per share and per unit amounts) | | |
| | | | | As of
June 30, 2020 | | |
Debt (contractual balances) (non-GAAP): | | | | | | | |
Consolidated debt (1): | | | | | | | |
Mortgages payable | | | | | $ | 5,662,657 |
| | |
Senior unsecured notes | | | | | 450,000 |
| | |
$800 Million unsecured term loan | | | | | 800,000 |
| | |
$2.75 Billion unsecured revolving credit facilities | | | | | 1,075,000 |
| | |
| | | | | 7,987,657 |
| | |
Pro rata share of debt of non-consolidated entities(2) | | | | | 2,854,867 |
| | |
Less: Noncontrolling interests' share of consolidated debt (primarily 1290 Avenue of the Americas and 555 California Street) | | | | | (484,068 | ) | | |
| | | | | 10,358,456 |
| | (A) |
| | | | | | | |
| Shares/Units | | Liquidation Preference | | | | |
Perpetual Preferred: | | | | | | | |
5.00% preferred unit (D-16) (1 unit @ $1,000,000 per unit) | | | | | 1,000 |
| | |
3.25% preferred units (D-17) (141,400 units @ $25 per unit) | | | | | 3,535 |
| | |
5.70% Series K preferred shares | 12,000 |
| | $ | 25.00 |
| | 300,000 |
| | |
5.40% Series L preferred shares | 12,000 |
| | 25.00 |
| | 300,000 |
| | |
5.25% Series M preferred shares | 12,780 |
| | 25.00 |
| | 319,500 |
| | |
| | | | | 924,035 |
| | (B) |
| | | | | | | |
| Converted Shares | | June 30, 2020 Common Share Price | | | | |
Equity: | | | | | | | |
Common shares | 191,151 |
| | $ | 38.21 |
| | 7,303,880 |
| | |
Class A units | 12,423 |
| | 38.21 |
| | 474,683 |
| | |
Convertible share equivalents: | | | | | | | |
Equity awards - unit equivalents | 1,350 |
| | 38.21 |
| | 51,584 |
| | |
D-13 preferred units | 1,222 |
| | 38.21 |
| | 46,693 |
| | |
G1-G4 units | 87 |
| | 38.21 |
| | 3,324 |
| | |
Series A preferred shares | 27 |
| | 38.21 |
| | 1,032 |
| | |
| | | |
| | 7,881,196 |
| | (C) |
Total Market Capitalization (A+B+C) | | | |
| | $ | 19,163,687 |
| | |
________________________________
| |
(1) | See reconciliation of consolidated debt, net (GAAP) to contractual debt (non-GAAP) on page xiv in the Appendix. |
| |
(2) | Our pro rata share of debt of non-consolidated entities is net of our $16,200 share of Alexander's participation in its Rego Park II shopping center mortgage loan which is considered partially extinguished as the participation interest is a reacquisition of debt. |
|
| | | | | | | | | | | | | | | |
COMMON SHARES DATA (NYSE: VNO) (unaudited) | | | | | | | | | | | |
| | | | | | | | | | | |
Vornado Realty Trust common shares are traded on the New York Stock Exchange ("NYSE") under the symbol VNO. Below is a summary of performance and dividends for VNO common shares (based on NYSE prices): |
| | | | | | | | | | | |
| | Second Quarter 2020 | | First Quarter 2020 | | Fourth Quarter 2019 | | Third Quarter
2019 |
High price | $ | 45.96 |
| | $ | 68.68 |
| | $ | 67.95 |
| | $ | 66.72 |
|
Low price | $ | 30.31 |
| | $ | 27.64 |
| | $ | 61.78 |
| | $ | 58.60 |
|
Closing price - end of quarter | $ | 38.21 |
| | $ | 36.21 |
| | $ | 66.50 |
| | $ | 63.67 |
|
| | | | | | | | | | | |
Annualized quarterly dividend per share | $ | 2.64 |
| | $ | 2.64 |
| | $ | 2.64 |
| | $ | 2.64 |
|
Special dividend | | — |
| | | — |
| | | 1.95 |
| (1) | | — |
|
Total | $ | 2.64 |
| | $ | 2.64 |
| | $ | 4.59 |
| | $ | 2.64 |
|
| | | | | | | | | | | |
Annualized dividend yield - on closing price: | | | | | | | | | | | |
Quarterly dividends | | 6.9 | % | | | 7.3 | % | | | 4.0 | % | | | 4.1 | % |
Total | | 6.9 | % | | | 7.3 | % | | | 6.9 | % | | | 4.1 | % |
| | | | | | | | | | | |
Outstanding shares, Class A units and convertible preferred units as converted (in thousands) | | 206,260 |
| | | 206,280 |
| | | 205,076 |
| | | 205,024 |
|
| | | | | | | | | | | |
Closing market value of outstanding shares, Class A units and convertible preferred units as converted | $ | 7.9 Billion |
| | $ | 7.5 Billion |
| | $ | 13.6 Billion |
| | $ | 13.1 Billion |
|
________________________________
| |
(1) | On December 18, 2019, Vornado's Board of Trustees declared a special dividend of $1.95 per share to common shareholders of record on December 30, 2019. |
|
| | | | | | | | | | | | | | | | | |
DEBT ANALYSIS (unaudited) | | | | | | | | | | | |
(Amounts in thousands) | | | | | | | | | | | |
| As of June 30, 2020 |
| Total | | Variable | | Fixed |
(Contractual debt balances) (non-GAAP) | Amount | | Weighted Average Interest Rate | | Amount | | Weighted Average Interest Rate | | Amount | | Weighted Average Interest Rate |
Consolidated debt(1) | $ | 7,987,657 |
| | 2.97% | | $ | 2,197,797 |
| | 1.42% | | $ | 5,789,860 |
| | 3.56% |
Pro rata share of debt of non-consolidated entities(2) | 2,854,867 |
| | 2.81% | | 1,493,887 |
| | 1.80% | | 1,360,980 |
| | 3.93% |
Total | 10,842,524 |
| | 2.93% | | 3,691,684 |
| | 1.57% | | 7,150,840 |
| | 3.63% |
Less: Noncontrolling interests' share of consolidated debt (primarily 1290 Avenue of the Americas and 555 California Street) | (484,068 | ) | | | | (36,050 | ) | | | | (448,018 | ) | | |
Company's pro rata share of total debt | $ | 10,358,456 |
| | 2.89% | | $ | 3,655,634 |
| | 1.57% | | $ | 6,702,822 |
| | 3.61% |
|
| | | | | | | |
Debt Covenant Ratios:(3) | Senior Unsecured Notes due 2025 | | Unsecured Revolving Credit Facilities
and Unsecured Term Loan |
| |
| Required | | Actual | | Required | | Actual |
Total outstanding debt/total assets(4) | Less than 65% | | 44% | | Less than 60% | | 32% |
Secured debt/total assets | Less than 50% | | 30% | | Less than 50% | | 23% |
Interest coverage ratio (annualized combined EBITDA to annualized interest expense) | Greater than 1.50 | | 2.60 | | | | N/A |
Fixed charge coverage | | | N/A | | Greater than 1.40 | | 2.73 |
Unencumbered assets/unsecured debt | Greater than 150% | | 394% | | | | N/A |
Unsecured debt/cap value of unencumbered assets | | | N/A | | Less than 60% | | 16% |
Unencumbered coverage ratio | | | N/A | | Greater than 1.50 | | 5.55 |
|
| | | | |
Unencumbered EBITDA (non-GAAP):(4) | Q2 2020 | |
| Annualized | |
New York | $ | 225,400 |
| |
Other | 7,304 |
| |
Total | $ | 232,704 |
| |
________________________________
| |
(1) | See reconciliation of consolidated debt, net (GAAP) to contractual debt (non-GAAP) on page xiv in the Appendix. |
| |
(2) | Our pro rata share of debt of non-consolidated entities is net of our $16,200 share of Alexander's participation in its Rego Park II shopping center mortgage loan which is considered partially extinguished as the participation interest is a reacquisition of debt. |
| |
(3) | Our debt covenant ratios are computed in accordance with the terms of our senior unsecured notes, unsecured revolving credit facilities, and unsecured term loan, as applicable. The methodology used for these computations may differ significantly from similarly titled ratios of other companies. For additional information regarding the methodology used to compute these ratios, please see our filings with the SEC of our revolving credit facilities, senior debt indentures and applicable prospectuses and prospectus supplements. |
| |
(4) | Total assets include EBITDA capped at 7.5% under the senior unsecured notes due 2022, 7.0% under the senior unsecured notes due 2025 and 6.0% under the unsecured revolving credit facilities and |
unsecured term loan.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
DEBT MATURITIES (CONTRACTUAL BALANCES) (NON-GAAP) (unaudited) |
(Amounts in thousands) |
Property | | Maturity Date (1) | | Spread over LIBOR | | Interest Rate | | 2020 | | 2021 | | 2022 | | 2023 | | 2024 | | Thereafter | | Total |
PENN11 | | 12/20 | | | | 3.95% | | $ | 443,600 |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | 443,600 |
|
Borgata Land | | 02/21 | | | | 5.14% | | — |
| | 52,867 |
| | — |
| | — |
| | — |
| | — |
| | 52,867 |
|
770 Broadway | | 03/21 | | | | 2.56% | (2) | — |
| | 700,000 |
| | — |
| | — |
| | — |
| | — |
| | 700,000 |
|
909 Third Avenue | | 05/21 | | | | 3.91% | | — |
| | 350,000 |
| | — |
| | — |
| | — |
| | — |
| | 350,000 |
|
555 California Street | | 09/21 | | | | 5.10% | | — |
| | 543,393 |
| | — |
| | — |
| | — |
| | — |
| | 543,393 |
|
theMART | | 09/21 | | | | 2.70% | | — |
| | 675,000 |
| | — |
| | — |
| | — |
| | — |
| | 675,000 |
|
1290 Avenue of the Americas | | 11/22 | | | | 3.34% | | — |
| | — |
| | 950,000 |
| | — |
| | — |
| | — |
| | 950,000 |
|
$1.25 Billion unsecured revolving credit facility | | 01/23 | | L+100 | | —% | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
$800 Million unsecured term loan | | 02/24 | | | | 3.70% | (3) | — |
| | — |
| | — |
| | — |
| | 800,000 |
| | — |
| | 800,000 |
|
435 Seventh Avenue - retail | | 02/24 | | L+130 | | 1.47% | | — |
| | — |
| | — |
| | — |
| | 95,696 |
| | — |
| | 95,696 |
|
$1.5 Billion unsecured revolving credit facility | | 03/24 | | L+90 | | 1.09% | | — |
| | — |
| | — |
| | — |
| | 1,075,000 |
| | — |
| | 1,075,000 |
|
150 West 34th Street | | 05/24 | | L+188 | | 2.05% | | — |
| | — |
| | — |
| | — |
| | 205,000 |
| | — |
| | 205,000 |
|
606 Broadway | | 09/24 | | L+180 | | 1.98% | | — |
| | — |
| | — |
| | — |
| | 72,101 |
| | — |
| | 72,101 |
|
33-00 Northern Boulevard | | 01/25 | | | | 4.14% | (4) | — |
| | — |
| | — |
| | — |
| | — |
| | 100,000 |
| | 100,000 |
|
Senior unsecured notes due 2025 | | 01/25 | | | | 3.50% | | — |
| | — |
| | — |
| | — |
| | — |
| | 450,000 |
| | 450,000 |
|
4 Union Square South - retail | | 08/25 | | L+140 | | 1.57% | | — |
| | — |
| | — |
| | — |
| | — |
| | 120,000 |
| | 120,000 |
|
888 Seventh Avenue | | 12/25 | | | | 3.25% | (5) | — |
| | — |
| | — |
| | — |
| | — |
| | 375,000 |
| | 375,000 |
|
100 West 33rd Street - office and retail | | 04/26 | | L+155 | | 1.72% | | — |
| | — |
| | — |
| | — |
| | — |
| | 580,000 |
| | 580,000 |
|
350 Park Avenue | | 01/27 | | | | 3.92% | | — |
| | — |
| | — |
| | — |
| | — |
| | 400,000 |
| | 400,000 |
|
| | | | | | | | $ | 443,600 |
| | $ | 2,321,260 |
| | $ | 950,000 |
| | $ | — |
| | $ | 2,247,797 |
| | $ | 2,025,000 |
| | $ | 7,987,657 |
|
| | | | | | | | | | | | | | | | | | | | |
Weighted average rate | | | | | | | | 3.95 | % | | 3.46 | % | | 3.34 | % | | — | % | | 2.15 | % | | 2.95 | % | | 2.97 | % |
| | | | | | | | | | | | | | | | | | | | |
Fixed rate debt | | | | | | | | $ | 443,600 |
| | $ | 2,321,260 |
| | $ | 950,000 |
| | $ | — |
| | $ | 750,000 |
| | $ | 1,325,000 |
| | $ | 5,789,860 |
|
Fixed weighted average rate expiring | | | | | | | | 3.95 | % | | 3.46 | % | | 3.34 | % | | — | % | | 3.87 | % | | 3.60 | % | | 3.56 | % |
Floating rate debt | | | | | | | | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | 1,497,797 |
| | $ | 700,000 |
| | $ | 2,197,797 |
|
Floating weighted average rate expiring | | | | | | | | — | % | | — | % | | — | % | | — | % | | 1.29 | % | | 1.70 | % | | 1.42 | % |
________________________________
| |
(1) | Represents the extended maturity for certain loans in which we have the unilateral right to extend. |
| |
(2) | Pursuant to an existing swap agreement, the loan bears interest at 2.56% through September 2020. The rate was swapped from LIBOR plus 1.75% (1.93% as of June 30, 2020). |
| |
(3) | Pursuant to an existing swap agreement, $750,000 of the loan bears interest at a fixed rate of 3.87% through October 2023, and the balance of $50,000 floats at a rate of LIBOR plus 1.00% (1.18% as of June 30, 2020). The entire $800,000 will float thereafter for the duration of the loan. |
| |
(4) | Pursuant to an existing swap agreement, the loan bears interest at 4.14% through January 2025. The rate was swapped from LIBOR plus 1.80% (1.99% as of June 30, 2020). |
| |
(5) | Pursuant to an existing swap agreement, the loan bears interest at 3.25% through December 2020. The rate was swapped from LIBOR plus 1.70% (1.88% as of June 30, 2020). |
|
| | | | | | | | | | | | | | | | | | | | | | |
UNCONSOLIDATED JOINT VENTURES (unaudited) | | | | | | |
(Amounts in thousands) | | | | | | |
Joint Venture Name | | Asset Category | | Percentage
Ownership at
June 30, 2020 | | Company's Carrying Amount | | Company's Pro rata Share of Debt(1) | | 100% of Joint Venture Debt(1) | | Maturity Date(2) | | Spread over LIBOR | | Interest Rate |
Fifth Avenue and Times Square JV | | Retail/Office | | 51.5% | | $ | 2,955,957 |
| | $ | 461,461 |
| | $ | 950,000 |
| | Various | | Various | | Various |
| | | | | | | | | | | | | | | | |
Alexander's | | Office/Retail | | 32.4% | | 89,499 |
| | 363,056 |
| (3) | 1,120,544 |
| | Various | | Various | | Various |
| | | | | | | | | | | | | | | | |
Partially owned office buildings/land: | | | | | | | | | | | | | | | | |
One Park Avenue | | Office/Retail | | 55.0% | | 140,833 |
| | 165,000 |
| | 300,000 |
| | 03/21 | | L+175 | | 1.93% |
280 Park Avenue | | Office/Retail | | 50.0% | | 100,307 |
| | 600,000 |
| | 1,200,000 |
| | 09/24 | | L+173 | | 1.91% |
650 Madison Avenue | | Office/Retail | | 20.1% | | 99,495 |
| | 161,024 |
| | 800,000 |
| | 12/29 | | N/A | | 3.49% |
512 West 22nd Street | | Office/Retail | | 55.0% | | 59,415 |
| | 63,225 |
| | 114,954 |
| | 06/24 | | L+200 | | 2.18% |
West 57th Street properties | | Office/Retail/Land | | 50.0% | | 42,851 |
| | 10,000 |
| | 20,000 |
| | 12/22 | | L+160 | | 1.77% |
825 Seventh Avenue | | Office | | 50.0% | | 9,855 |
| | 18,219 |
| | 36,438 |
| | 07/23 | | L+165 | | 1.84% |
61 Ninth Avenue | | Office/Retail | | 45.1% | | 3,909 |
| | 75,543 |
| | 167,500 |
| | 01/26 | | L+135 | | 1.53% |
Other | | Office/Retail | | Various | | 4,102 |
| | 17,465 |
| | 50,150 |
| | Various | | Various | | Various |
| |
| |
| |
|
| |
|
| |
|
| |
| |
| |
|
Other equity method investments: | | | | | | | | | | | | | | | | |
Independence Plaza | | Residential/Retail | | 50.1% | | 65,120 |
| | 338,175 |
| | 675,000 |
| | 07/25 | | N/A | | 4.25% |
Rosslyn Plaza | | Office/Residential | | 43.7% to 50.4% | | 32,009 |
| | 19,340 |
| | 38,364 |
| | 06/22 | | L+195 | | 2.12% |
Other | | Various | | Various | | 45,299 |
| | 91,484 |
| | 575,865 |
| | Various | | Various | | Various |
| | | | | | $ | 3,648,651 |
| | $ | 2,383,992 |
| | $ | 6,048,815 |
| | | | | | |
| | | | | | | | | | | | | | | | |
7 West 34th Street | | Office/Retail | | 53.0% | | (52,549 | ) | (4) | 159,000 |
| | 300,000 |
| | 06/26 | | N/A | | 3.65% |
85 Tenth Avenue | | Office/Retail | | 49.9% | | (9,188 | ) | (4) | 311,875 |
| | 625,000 |
| | 12/26 | | N/A | | 4.55% |
| | | | | | $ | (61,737 | ) | | $ | 470,875 |
| | $ | 925,000 |
| | | | | | |
________________________________
| |
(1) | Represents the contractual debt obligations. All amounts are non-recourse to us except the $300,000 mortgage loan on 7 West 34th Street and the $500,000 mortgage loan on 640 Fifth Avenue, included in Fifth Avenue and Times Square JV. |
| |
(2) | Represents the extended maturity for certain loans in which we have the unilateral right to extend. |
| |
(3) | Net of our $16,200 share of Alexander's participation in its Rego Park II shopping center mortgage loan which is considered partially extinguished as the participation interest is a reacquisition of debt. |
| |
(4) | Our negative basis results from distributions in excess of our investment. |
|
| | | | | | | | | | | | | | | | | |
UNCONSOLIDATED JOINT VENTURES (unaudited) |
(Amounts in thousands) |
| | | | | |
| Percentage
Ownership at
June 30, 2020 | | Our Share of
Net Income (Loss) for the
Three Months Ended June 30, | | Our Share of NOI
(non-GAAP) for the
Three Months Ended June 30, |
| | 2020 | | 2019 | | 2020 | | 2019 |
Joint Venture Name | | | | | | | | | |
New York: | | | | | | | | | |
Fifth Avenue and Times Square JV(1): | | | | | | | | | |
Non-cash impairment loss | | | $ | (306,326 | ) | | $ | — |
| | $ | — |
| | $ | — |
|
Return on preferred equity, net of our share of the expense |
| | 9,330 |
| | 8,586 |
| | — |
| | — |
|
Equity in net income | 51.5% | | 441 |
| (2) | 11,217 |
| | 26,481 |
| | 31,186 |
|
| | | (296,555 | ) | | 19,803 |
| | 26,481 |
| | 31,186 |
|
Alexander's | 32.4% | | 3,929 |
| | 3,597 |
| | 8,331 |
| | 11,108 |
|
85 Tenth Avenue | 49.9% | | (1,821 | ) | | 742 |
| | 3,503 |
| | 4,821 |
|
One Park Avenue | 55.0% | | 1,596 |
| | 1,490 |
| | 4,273 |
| | 5,203 |
|
7 West 34th Street | 53.0% | | 1,081 |
| | 771 |
| | 3,591 |
| | 3,281 |
|
280 Park Avenue | 50.0% | | 1,074 |
| | (4,647 | ) | | 9,381 |
| | 7,542 |
|
512 West 22nd Street | 55.0% | | (911 | ) | | (36 | ) | | 772 |
| | 698 |
|
61 Ninth Avenue | 45.1% | | 659 |
| | 338 |
| | 1,644 |
| | 1,697 |
|
650 Madison Avenue | 20.1% | | (524 | ) | | (747 | ) | | 2,759 |
| | 2,952 |
|
West 57th Street properties | 50.0% | | (349 | ) | | (92 | ) | | (81 | ) | | 252 |
|
Independence Plaza | 50.1% | | (329 | ) | | (342 | ) | | 5,323 |
| | 6,818 |
|
330 Madison Avenue(3) | N/A | | — |
| | 707 |
| | — |
| | 2,762 |
|
Other, net | Various | | (209 | ) | | (463 | ) | | 1,074 |
| | 850 |
|
| | | (292,359 | ) | | 21,121 |
| | 67,051 |
| | 79,170 |
|
| | | | | | | | | |
Other: | | | | | | | | | |
Alexander's corporate fee income | 32.4% | | 1,222 |
| | 1,122 |
| | 636 |
| | 540 |
|
Rosslyn Plaza | 43.7% to 50.4% | | 74 |
| | 268 |
| | 1,194 |
| | 1,449 |
|
Other, net | Various | | (810 | ) | | 362 |
| | 606 |
| | 1,815 |
|
| | | 486 |
| | 1,752 |
| | 2,436 |
| | 3,804 |
|
| | | | | | | | | |
Total | | | $ | (291,873 | ) | | $ | 22,873 |
| | $ | 69,487 |
| | $ | 82,974 |
|
________________________________
| |
(1) | Entered into on April 18, 2019. |
| |
(2) | The decrease in our share of net income was primarily due to (i) $4,737 of write-offs of lease receivables deemed uncollectible during the second quarter of 2020 and (ii) a $4,360 reduction in income related to a Forever 21 lease modification at 1540 Broadway. |
| |
(3) | Sold on July 11, 2019. |
|
| | | | | | | | | | | | | | | | | |
UNCONSOLIDATED JOINT VENTURES (unaudited) |
(Amounts in thousands) |
| | | | | |
| Percentage
Ownership at
June 30, 2020 | | Our Share of
Net Income (Loss) for the
Six Months Ended June 30, | | Our Share of NOI
(non-GAAP) for the
Six Months Ended June 30, |
| | 2020 | | 2019 | | 2020 | | 2019 |
Joint Venture Name | | | | | | | | | |
New York: | | | | | | | | | |
Fifth Avenue and Times Square JV(1): | | | | | | | | | |
Non-cash impairment loss | | | $ | (306,326 | ) | | $ | — |
| | $ | — |
| | $ | — |
|
Return on preferred equity, net of our share of the expense | | | 18,496 |
| | 8,586 |
| | — |
| | — |
|
Equity in net income | 51.5% | | 5,937 |
| (2) | 11,217 |
| | 59,695 |
| | 31,186 |
|
| | | (281,893 | ) | | 19,803 |
| | 59,695 |
| | 31,186 |
|
Alexander's | 32.4% | | 5,345 |
| | 9,314 |
| | 18,823 |
| | 22,430 |
|
One Park Avenue | 55.0% | | 3,448 |
| | 3,147 |
| | 9,249 |
| | 10,496 |
|
85 Tenth Avenue | 49.9% | | (2,811 | ) | | 563 |
| | 8,316 |
| | 9,968 |
|
7 West 34th Street | 53.0% | | 2,104 |
| | 1,798 |
| | 7,144 |
| | 6,807 |
|
61 Ninth Avenue | 45.1% | | 1,459 |
| | 460 |
| | 3,613 |
| | 2,710 |
|
650 Madison Avenue | 20.1% | | (896 | ) | | (1,901 | ) | | 5,593 |
| | 5,410 |
|
512 West 22nd Street | 55.0% | | (849 | ) | | (78 | ) | | 1,757 |
| | 1,424 |
|
West 57th Street properties | 50.0% | | (584 | ) | | (192 | ) | | 8 |
| | 510 |
|
280 Park Avenue | 50.0% | | 247 |
| | (6,485 | ) | | 18,137 |
| | 17,090 |
|
Independence Plaza | 50.1% | | (164 | ) | | (228 | ) | | 11,062 |
| | 13,717 |
|
330 Madison Avenue(3) | N/A | | — |
| | 1,288 |
| | — |
| | 5,401 |
|
Other, net | Various | | (461 | ) | | (963 | ) | | 2,062 |
| | 1,596 |
|
| | | (275,055 | ) | | 26,526 |
| | 145,459 |
| | 128,745 |
|
| | | | | | | | | |
Other: | | | | | | | | | |
Alexander's corporate fee income | 32.4% | | 2,482 |
| | 2,179 |
| | 1,306 |
| | 1,016 |
|
Rosslyn Plaza | 43.7% to 50.4% | | 238 |
| | 402 |
| | 2,478 |
| | 2,785 |
|
UE(4) | N/A | | — |
| | 773 |
| | — |
| | 4,902 |
|
PREIT(5) | N/A | | — |
| | 51 |
| | — |
| | 9,824 |
|
Other, net | Various | | (435 | ) | | 262 |
| | 2,125 |
| | 3,104 |
|
| | | 2,285 |
| | 3,667 |
| | 5,909 |
| | 21,631 |
|
| | | | | | | | | |
Total | | | $ | (272,770 | ) | | $ | 30,193 |
| | $ | 151,368 |
| | $ | 150,376 |
|
____________________
| |
(1) | Entered into on April 18, 2019. |
| |
(2) | The decrease in our share of net income was primarily due to (i) $4,737 of write-offs of lease receivables deemed uncollectible during the second quarter of 2020 and (ii) a $4,360 reduction in income related to a Forever 21 lease modification at 1540 Broadway. |
| |
(3) | Sold on July 11, 2019. |
| |
(4) | Sold on March 4, 2019. |
| |
(5) | On March 12, 2019, we converted all of our PREIT operating partnership units into common shares and began accounting for our investment as a marketable security and on January 23, 2020, we sold all of our common shares. |
|
| | | | | | | | | | | | | | | | | | |
PENN DISTRICT | | | | | | | | | | | | | | |
ACTIVE DEVELOPMENT/REDEVELOPMENT SUMMARY - AS OF JUNE 30, 2020 (unaudited) |
(Amounts in thousands of dollars, except square feet) | | |
| | | | Property
Rentable
Sq. Ft. | |
| | | | | | | | Projected Incremental Cash Yield |
Active Penn District Projects | | Segment | | | Budget(1) | | Amount
Expended | | Remainder to be Expended | | Stabilization Year | |
Farley (95% interest) | | New York | | 844,000 |
| | 1,030,000 |
| (2) | 622,844 |
| (3) | 407,156 |
| | 2022 | | 7.4% |
PENN2 - as expanded(4) | | New York | | 1,795,000 |
| | 750,000 |
| | 69,686 |
| | 680,314 |
| | 2024 | | 8.4% |
PENN1(5) | | New York | | 2,545,000 |
| | 325,000 |
| | 112,089 |
|
| 212,911 |
| | N/A | | 13.5%(5)(6) |
Districtwide Improvements | | New York | | N/A | | 100,000 |
| | 8,735 |
| | 91,265 |
| | N/A | | N/A |
Total Active Penn District Projects | | | | | | 2,205,000 |
| | 813,354 |
| | 1,391,646 |
| (7) | | | 8.3% |
________________________________
| |
(1) | Excluding debt and equity carry. |
| |
(2) | Net of 135,000 of historic tax credit investor contributions, of which 88,000 has been funded to date (at our 95% share). |
| |
(3) | The amount expended has been increased by 60,338 of expenditures and reduced by 88,000 of historic tax credit investor contributions for the three months ended June 30, 2020. |
| |
(4) | PENN2 (including signage) estimated impact on cash basis NOI and FFO of square feet taken out of service: |
|
| | | | | | | | | |
| | 2020 | | 2021 | | 2022 |
Square feet out of service at end of year | | 1,140,000 |
| | 1,190,000 |
| | 1,200,000 |
|
Year-over-year reduction in Cash Basis NOI(i) | | (25,000 | ) | | (14,000 | ) | | — |
|
Year-over-year reduction in FFO(ii) | | (19,000 | ) | | — |
| | — |
|
________________________________
(i) After capitalization of real estate taxes and operating expenses on space out of service.
(ii) Net of capitalized interest on space out of service under redevelopment.
| |
(5) | Property is ground leased through 2098, as fully extended. Fair market value resets occur in 2023, 2048 and 2073. The 13.5% projected return is before the ground rent reset in 2023, which may be material. |
| |
(6) | Achieved as existing leases roll; average remaining lease term 4.9 years. |
| |
(7) | Expected to be funded from 220 CPS net sales proceeds and existing cash. |
There can be no assurance that the above projects will be completed, completed on schedule or within budget. In addition, there can be no assurance that the Company will be successful in leasing the properties on the expected schedule or at the assumed rental rates.
|
| | | | | | | | | | | | | | | | |
OTHER DEVELOPMENT/REDEVELOPMENT SUMMARY - AS OF JUNE 30, 2020 (unaudited) |
(Amounts in thousands of dollars, except square feet) |
| | | | Property
Rentable
Sq. Ft. | | | | | | | | Stabilization Year |
Other Active Projects | | Segment | | | Budget | | Amount
Expended | | Remainder to be Expended | |
220 CPS - residential condominiums | | Other | | 397,000 |
| | 1,450,000 |
| | 1,419,000 |
| (1) | 31,000 |
| | N/A |
345 Montgomery Street (555 California Street) (70% interest) | | Other | | 78,000 |
| | 46,000 |
| | 37,969 |
| | 8,031 |
| | 2021 |
825 Seventh Avenue - office (50% interest) | | New York | | 165,000 |
| | 15,000 |
| | 12,602 |
| | 2,398 |
| | 2021 |
Total Other Projects | | | | | | 1,511,000 |
| | 1,469,571 |
| | 41,429 |
| | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Future Opportunities | | Segment | | Property
Zoning
Sq. Ft. | | | | | | | | |
Penn District - multiple opportunities - office/residential/retail | | New York | | | | | | | | | | |
Hotel Pennsylvania | | New York | | 2,052,000 |
| | | | | | | | |
260 Eleventh Avenue - office(2) | | New York | | 280,000 |
| | | | | | | | |
| | | | | | | | | | | | |
Undeveloped Land | | | | |
| | | | | | | | |
29, 31, 33 West 57th Street (50% interest) | | New York | | 150,000 |
| | | | | | | | |
484, 486 Eighth Avenue and 265, 267 West 34th Street | | New York | | 125,000 |
| | | | | | | | |
527 West Kinzie, Chicago | | Other | | 330,000 |
| | | | | | | | |
Rego Park III (32.4% interest) | | New York | | | | | | | | | | |
Total undeveloped land | | | | 605,000 |
| | | | | | | | |
____________________
| |
(1) | Excludes land and acquisition costs of 515,426. |
| |
(2) | The building is subject to a ground lease which expires in 2114. |
There can be no assurance that the above projects will be completed, completed on schedule or within budget.
|
| | | | | | | | | | | | | |
CAPITAL EXPENDITURES, TENANT IMPROVEMENTS AND LEASING COMMISSIONS (unaudited) | |
CONSOLIDATED | |
(Amounts in thousands) | | | | | | | |
| | Six Months Ended | | Year Ended December 31, | |
| | June 30, 2020 | | 2019 | | 2018 | |
Amounts paid for capital expenditures: | | | | | | | |
Expenditures to maintain assets | | $ | 34,335 |
| | $ | 93,226 |
| | $ | 92,386 |
| |
Tenant improvements | | 35,756 |
| | 98,261 |
| | 100,191 |
| |
Leasing commissions | | 15,360 |
| | 18,229 |
| | 33,254 |
| |
Recurring tenant improvements, leasing commissions and other capital expenditures | | 85,451 |
| | 209,716 |
| | 225,831 |
| |
Non-recurring capital expenditures | | 11,772 |
| | 30,374 |
| | 43,135 |
| |
Total capital expenditures and leasing commissions | | $ | 97,223 |
| | $ | 240,090 |
| | $ | 268,966 |
| |
| | | | | | | |
| | | | | | | |
| | Six Months Ended | | Year Ended December 31, | |
| | June 30, 2020 | | 2019 | | 2018 | |
Amounts paid for development and redevelopment expenditures: | | | | | | | |
Farley Office and Retail | | $ | 127,998 |
| | $ | 265,455 |
| | $ | 18,995 |
| (1) |
220 CPS | | 62,450 |
| | 181,177 |
| | 295,827 |
| |
PENN1 | | 48,565 |
| | 51,168 |
| | 8,856 |
| |
PENN2 | | 44,810 |
| | 28,719 |
| | 16,288 |
| |
345 Montgomery Street | | 9,775 |
| | 29,441 |
| | 18,187 |
| |
Other | | 25,696 |
| | 93,096 |
| | 60,033 |
| |
| | $ | 319,294 |
| | $ | 649,056 |
| | $ | 418,186 |
| |
________________________________
| |
(1) | Includes amounts paid for development from October 30, 2018, the date of consolidation of Farley Office and Retail. |
|
| | | | | | | | | | | | | |
CAPITAL EXPENDITURES, TENANT IMPROVEMENTS AND LEASING COMMISSIONS (unaudited) | |
NEW YORK SEGMENT | |
(Amounts in thousands) | |
| | | | | | | |
| | Six Months Ended | | Year Ended December 31, | |
| | June 30, 2020 | | 2019 | | 2018 | |
Amounts paid for capital expenditures: | | | | | | | |
Expenditures to maintain assets | | $ | 28,900 |
| | $ | 80,416 |
| | $ | 70,954 |
| |
Tenant improvements | | 30,001 |
| | 84,870 |
| | 76,187 |
| |
Leasing commissions | | 11,415 |
| | 16,316 |
| | 29,435 |
| |
Recurring tenant improvements, leasing commissions and other capital expenditures | | 70,316 |
| | 181,602 |
| | 176,576 |
| |
Non-recurring capital expenditures | | 11,767 |
| | 28,269 |
| | 31,381 |
| |
Total capital expenditures and leasing commissions | | $ | 82,083 |
| | $ | 209,871 |
| | $ | 207,957 |
| |
| | | | | | | |
| | | | | | | |
| | Six Months Ended | | Year Ended December 31, | |
| | June 30, 2020 | | 2019 | | 2018 | |
Amounts paid for development and redevelopment expenditures: | | | | | | | |
Farley Office and Retail | | $ | 127,998 |
| | $ | 265,455 |
| | $ | 18,995 |
| (1) |
PENN1 | | 48,565 |
| | 51,168 |
| | 8,856 |
| |
PENN2 | | 44,810 |
| | 28,719 |
| | 16,288 |
| |
Other | | 23,877 |
| | 86,593 |
| | 44,976 |
| |
| | $ | 245,250 |
| | $ | 431,935 |
| | $ | 89,115 |
| |
________________________________
| |
(1) | Includes amounts paid for development from October 30, 2018, the date of consolidation of Farley Office and Retail. |
|
| | | | | | | | | | | | |
CAPITAL EXPENDITURES, TENANT IMPROVEMENTS AND LEASING COMMISSIONS (unaudited) |
theMART |
(Amounts in thousands) | | | | | | |
| | Six Months Ended | | Year Ended December 31, |
| | June 30, 2020 | | 2019 | | 2018 |
Amounts paid for capital expenditures: | | | | | | |
Expenditures to maintain assets | | $ | 4,443 |
| | $ | 9,566 |
| | $ | 13,282 |
|
Tenant improvements | | 3,624 |
| | 9,244 |
| | 15,106 |
|
Leasing commissions | | 3,173 |
| | 827 |
| | 459 |
|
Recurring tenant improvements, leasing commissions and other capital expenditures | | 11,240 |
| | 19,637 |
| | 28,847 |
|
Non-recurring capital expenditures | | 5 |
| | 332 |
| | 260 |
|
Total capital expenditures and leasing commissions | | $ | 11,245 |
| | $ | 19,969 |
| | $ | 29,107 |
|
| | | | | | |
| | | | | | |
| | Six Months Ended | | Year Ended December 31, |
| | June 30, 2020 | | 2019 | | 2018 |
Amounts paid for development and redevelopment expenditures: | | | | | | |
Common area enhancements | | $ | 1,135 |
| | $ | 476 |
| | $ | 51 |
|
Other | | 673 |
| | 1,846 |
| | 10,739 |
|
| | $ | 1,808 |
| | $ | 2,322 |
| | $ | 10,790 |
|
|
| | | | | | | | | | | | |
CAPITAL EXPENDITURES, TENANT IMPROVEMENTS AND LEASING COMMISSIONS (unaudited) |
555 CALIFORNIA STREET | | | | | | |
(Amounts in thousands) | | | | | | |
| | | | | | |
| | Six Months Ended | | Year Ended December 31, |
| | June 30, 2020 | | 2019 | | 2018 |
Amounts paid for capital expenditures: | | | | | | |
Expenditures to maintain assets | | $ | 992 |
| | $ | 3,244 |
| | $ | 8,150 |
|
Tenant improvements | | 2,131 |
| | 4,147 |
| | 8,898 |
|
Leasing commissions | | 772 |
| | 1,086 |
| | 3,360 |
|
Recurring tenant improvements, leasing commissions and other capital expenditures | | 3,895 |
| | 8,477 |
| | 20,408 |
|
Non-recurring capital expenditures | | — |
| | 1,773 |
| | 11,494 |
|
Total capital expenditures and leasing commissions | | $ | 3,895 |
| | $ | 10,250 |
| | $ | 31,902 |
|
| | | | | | |
| | | | | | |
| | Six Months Ended | | Year Ended December 31, |
| | June 30, 2020 | | 2019 | | 2018 |
Amounts paid for development and redevelopment expenditures: | | | | | | |
345 Montgomery Street | | $ | 9,775 |
| | $ | 29,441 |
| | $ | 18,187 |
|
Other | | — |
| | 3,896 |
| | 445 |
|
| | $ | 9,775 |
| | $ | 33,337 |
| | $ | 18,632 |
|
|
| | | | | | | | | | | | |
CAPITAL EXPENDITURES, TENANT IMPROVEMENTS AND LEASING COMMISSIONS (unaudited) |
OTHER |
(Amounts in thousands) | | | | | | |
| | | | | | |
| | Six Months Ended | | Year Ended December 31, |
| | June 30, 2020 | | 2019 | | 2018 |
Amounts paid for development and redevelopment expenditures: | | | | | | |
220 CPS | | $ | 62,450 |
| | $ | 181,177 |
| | $ | 295,827 |
|
Other | | 11 |
| | 285 |
| | 3,822 |
|
| | $ | 62,461 |
| | $ | 181,462 |
| | $ | 299,649 |
|
|
| | | | | | | | | | | | | | | | | | | | |
SQUARE FOOTAGE (unaudited) |
(Square feet in thousands) |
| | | At Vornado's Share |
| At 100% | | | | Under Development or Not Available for Lease | | In Service |
| | Total | | | Office | | Retail | | Showroom | | Other |
Segment: | | | | | | | | | | | | | |
New York: | | | | | | | | | | | | | |
Office | 20,581 |
| | 17,515 |
| | 1,891 |
| | 15,441 |
| | — |
| | 183 |
| | — |
|
Retail | 2,690 |
| | 2,208 |
| | 407 |
| | — |
| | 1,801 |
| | — |
| | — |
|
Residential - 1,677 units | 1,526 |
| | 793 |
| | — |
| | — |
| | — |
| | — |
| | 793 |
|
Alexander's (32.4% interest), including 312 residential units | 2,449 |
| | 793 |
| | 63 |
| | 298 |
| | 350 |
| | — |
| | 82 |
|
Hotel Pennsylvania (temporarily closed since April 1, 2020) | 1,400 |
| | 1,400 |
| | 1,400 |
| | — |
| | — |
| | — |
| | — |
|
| 28,646 |
| | 22,709 |
| | 3,761 |
| | 15,739 |
| | 2,151 |
| | 183 |
| | 875 |
|
| | | | | | | | | | | | | |
Other: | | | | | | | | | | | | | |
theMART | 3,900 |
| | 3,891 |
| | 75 |
| | 2,045 |
| | 105 |
| | 1,317 |
| | 349 |
|
555 California Street (70% interest) | 1,819 |
| | 1,273 |
| | 55 |
| | 1,185 |
| | 33 |
| | — |
| | — |
|
Other | 2,837 |
| | 1,339 |
| | 184 |
| | 212 |
| | 832 |
| | — |
| | 111 |
|
| 8,556 |
| | 6,503 |
| | 314 |
| | 3,442 |
| | 970 |
| | 1,317 |
| | 460 |
|
| | | | | | | | | | | | | |
Total square feet at June 30, 2020 | 37,202 |
| | 29,212 |
| | 4,075 |
| | 19,181 |
| | 3,121 |
| | 1,500 |
| | 1,335 |
|
| | | | | | | | | | | | | |
Total square feet at March 31, 2020 | 37,311 |
| | 29,333 |
| | 2,227 |
| | 19,677 |
| | 3,193 |
| | 1,500 |
| | 2,736 |
|
| | | | | | | | | | | | | |
Parking Garages (not included above): | Square Feet | | Number of Garages | | Number of Spaces | | | | | | | | |
New York | 1,669 |
| | 10 |
| | 4,875 |
| | | | | | | | |
theMART | 558 |
| | 4 |
| | 1,637 |
| | | | | | | | |
555 California Street | 168 |
| | 1 |
| | 453 |
| | | | | | | | |
Rosslyn Plaza | 411 |
| | 4 |
| | 1,094 |
| | | | | | | | |
Total at June 30, 2020 | 2,806 |
| | 19 |
| | 8,059 |
| | | | | | | | |
|
| | | | | | | |
TOP 30 TENANTS (unaudited) |
(Amounts in thousands, except square feet) |
|
| | | | | | | | | | |
Tenants | | Square Footage At Share(1) | | Annualized Revenues At Share (non-GAAP)(1) | | % of Annualized Revenues At Share (non-GAAP)(2) |
Facebook | | 757,653 |
| | $ | 78,330 |
| | 4.6 | % |
IPG and affiliates | | 967,552 |
| | 65,822 |
| | 3.9 | % |
Bloomberg L.P. | | 303,147 |
| | 39,139 |
| | 2.3 | % |
Google/Motorola Mobility (guaranteed by Google) | | 728,483 |
| | 36,033 |
| | 2.1 | % |
Equitable | | 336,646 |
| | 35,389 |
| | 2.1 | % |
Verizon Media Group | | 327,138 |
| | 32,544 |
| | 1.9 | % |
Swatch Group USA(3) | | 14,950 |
| | 30,835 |
| | 1.8 | % |
Amazon (including its Whole Foods subsidiary) | | 310,272 |
| | 29,839 |
| | 1.8 | % |
LVMH Brands | | 77,585 |
| | 26,669 |
| | 1.6 | % |
The City of New York | | 582,545 |
| | 25,781 |
| | 1.5 | % |
Neuberger Berman Group LLC | | 306,611 |
| | 25,207 |
| | 1.5 | % |
Madison Square Garden & Affiliates | | 409,215 |
| | 24,768 |
| | 1.5 | % |
Macy's | | 366,876 |
| | 24,339 |
| | 1.4 | % |
AMC Networks, Inc. | | 326,061 |
| | 23,885 |
| | 1.4 | % |
Bank of America | | 247,460 |
| | 22,768 |
| | 1.3 | % |
New York University | | 347,948 |
| | 20,885 |
| | 1.3 | % |
Victoria's Secret (guaranteed by L Brands, Inc.)(3) | | 33,164 |
| | 18,101 |
| | 1.2 | % |
PwC | | 241,196 |
| | 17,937 |
| | 1.1 | % |
Ziff Brothers Investments, Inc. | | 147,476 |
| | 16,501 |
| | 1.1 | % |
U.S. Government | | 578,711 |
| | 14,668 |
| | 1.0 | % |
Fast Retailing (Uniqlo)(3) | | 47,181 |
| | 13,510 |
| | 0.9 | % |
Apple | | 220,229 |
| | 13,214 |
| | 0.8 | % |
Cushman & Wakefield | | 127,314 |
| | 13,041 |
| | 0.8 | % |
Citadel | | 119,421 |
| | 11,942 |
| | 0.8 | % |
New York & Company, Inc.(4) | | 193,140 |
| | 11,274 |
| | 0.7 | % |
Hollister(3) | | 11,306 |
| | 11,170 |
| | 0.7 | % |
Foot Locker | | 149,987 |
| | 10,884 |
| | 0.7 | % |
Manufacturers & Traders Trust | | 102,622 |
| | 10,776 |
| | 0.6 | % |
Forest Laboratories | | 168,673 |
| | 10,594 |
| | 0.6 | % |
Kirkland & Ellis LLP | | 106,752 |
| | 10,527 |
| | 0.6 | % |
| | |
| | |
| | 43.6 | % |
________________________________
| |
(1) | Includes leases not yet commenced. |
| |
(2) | See reconciliation of our annualized revenue at share on page xiv in the Appendix. |
| |
(3) | Tenant annualized revenues adjusted to reflect the transfer of the 45.4% interest in Fifth Avenue and Times Square JV. |
| |
(4) | Filed for Chapter 11 bankruptcy on July 13, 2020. |
|
| | | | | | | | | |
OCCUPANCY (unaudited) |
| | | | | | |
| | New York | | theMART | | 555 California Street |
Occupancy rate at: | | | | | | |
June 30, 2020 | | 95.2 | % | (1) | 91.4 | % | | 99.0 | % |
March 31, 2020 | | 96.7 | % | | 91.9 | % | | 99.8 | % |
December 31, 2019 | | 96.7 | % | | 94.6 | % | | 99.8 | % |
June 30, 2019 | | 96.5 | % | | 94.8 | % | | 99.5 | % |
_______________________________
(1) Excludes the JCPenney lease at Manhattan Mall for 154,000 square feet which was rejected effective July 31, 2020 as part of its Chapter 11 bankruptcy filing.
|
| | | | | | | |
RESIDENTIAL STATISTICS in service (unaudited) |
|
| | | Vornado's Ownership Interest |
| Number of Units | | Number of Units | | Occupancy Rate | | Average Monthly Rent Per Unit |
New York: | | | | | | | |
June 30, 2020 | 1,989 | | 953 | | 89.9% | | $3,858 |
March 31, 2020 | 1,990 | | 954 | | 96.1% | | $3,919 |
December 31, 2019 | 1,991 | | 955 | | 97.0% | | $3,889 |
June 30, 2019 | 1,995 | | 959 | | 95.9% | | $3,837 |
|
| | | | | | | | | | | | |
GROUND LEASES (unaudited) |
(Amounts in thousands) |
| | | | | | | | | | |
Property | | Current Annual Rent at Share | | Next Option Renewal Date | | Fully Extended Lease Expiration | | Rent Increases and Other Information |
Consolidated: | | | | | | | | | | |
New York: | | | | | | | | | | |
Farley (95% interest) | | | $ | 4,750 |
| | | None | | 2116 | | None |
PENN1: | | | | | | | | | | |
Land | | | 2,500 |
| | | 2023 | | 2098 | | Three 25-year renewal options at fair market value ("FMV"). |
Long Island Railroad Concourse | | | 1,824 |
| | | 2023 | | 2098 | | Three 25-year renewal options. Rent increases at a rate based on the increase in gross income reduced by the increase in real estate taxes and operating expenses. The next rent increase occurs in 2028 and every ten years thereafter. |
260 Eleventh Avenue | | | 4,191 |
| | | None | | 2114 | | Rent increases annually by the lesser of CPI or 1.5% compounded. We have a purchase option exercisable at a future date for $110,000 increased annually by the lesser of CPI or 1.5% compounded. |
888 Seventh Avenue | | | 3,350 |
| | | 2028 | | 2067 | | Two 20-year renewal options at FMV. |
Piers 92 & 94 | | | 2,000 |
| | | 2060 | | 2110 | | Five 10-year renewal options. FMV resets upon exercise of first and fourth renewal options. Fixed rent increases every 5 years through initial term. |
330 West 34th Street - 65.2% ground leased | | | 1,906 |
| | | 2021 | | 2149 | | Three 30-year and one 39-year renewal option at FMV. |
909 Third Avenue | | | 1,600 |
| | | 2041 | | 2063 | | One 22-year renewal option at current annual rent. |
962 Third Avenue (the Annex building to 150 East 58th Street) - 50.0% ground leased | | | 666 |
| | | None | | 2118 | | Rent resets every ten years to FMV.
|
Other: | | | | | | | | | | |
Wayne Town Center | | | 4,466 |
| | | 2035 | | 2064 | | Two 10-year renewal options and one 9-year renewal option. Rent increases annually by the greater of CPI or 6%. |
Annapolis | | | 328 |
| | | None | | 2042 | | Fixed rent increases to $650 per annum in 2022 and to $750 per annum in 2032. |
Unconsolidated: | | | | | | | | | | |
61 Ninth Avenue (45.1% interest) | | | 3,240 |
| | | None | | 2115 | | Rent increases in April 2021 and every three-years thereafter based on CPI, subject to a cap. In 2051, 2071 and 2096, rent resets based on the increase in the property's gross revenue net of real estate taxes, if greater than the CPI reset. |
Flushing (Alexander's) (32.4% interest) | | | 259 |
| | | 2027 | | 2037 | | One 10-year renewal option at 90% of FMV. |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
NEW YORK SEGMENT |
PROPERTY TABLE |
| | % Ownership | | % Occupancy | | Weighted Average Escalated Annual Rent PSF(1) | | Square Feet | | Encumbrances (non-GAAP) (in thousands)(2) | | Major Tenants |
Property | | | | | Total Property | | In Service | | Under Development or Not Available for Lease | | |
NEW YORK: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
Penn District: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
PENN1 | | |
| | |
| | | | | | | | | | | | |
(ground leased through 2098)** | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | Cisco, WSP USA, Hartford Fire Insurance, |
-Office | | 100.0 | % | | 90.2 | % | | $ | 70.29 |
| | 2,274,000 |
| | 2,105,000 |
| | 169,000 |
| | | | United Healthcare Services, Inc., Siemens Mobility |
-Retail | | 100.0 | % | | 68.6 | % | | 303.52 |
| | 271,000 |
| | 97,000 |
| | 174,000 |
| | | | Bank of America, Shake Shack, Starbucks |
| | 100.0 | % | | 89.4 | % | | 76.56 |
| | 2,545,000 |
| | 2,202,000 |
| | 343,000 |
| | $ | — |
| | |
| | | | | | | | | | | | | | | | |
PENN2 | | |
| | |
| | | | |
| | |
| | |
| | |
| | |
-Office | | 100.0 | % | | 100.0 | % | | 61.50 |
| | 1,576,000 |
| | 631,000 |
| | 945,000 |
| | | | Madison Square Garden, EMC |
-Retail | | 100.0 | % | | 100.0 | % | | 217.02 |
| | 44,000 |
| | 18,000 |
| | 26,000 |
| | | | Chase Manhattan Bank |
| | 100.0 | % | | 100.0 | % | | 65.90 |
| | 1,620,000 |
| | 649,000 |
| | 971,000 |
| | 575,000 (3) |
| | |
| | | | | | | | | | | | | | | | |
PENN11 | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | | | | | | |
|
| | | | | | | | Madison Square Garden, AMC Networks, Inc., Information Builders, Inc.*, |
-Office | | 100.0 | % | | 100.0 | % | | 66.84 |
| | 1,113,000 |
| | 1,113,000 |
| | — |
| | |
| | Apple, Macy's |
-Retail | | 100.0 | % | | 95.2 | % | | 138.42 |
| | 40,000 |
| | 40,000 |
| | — |
| | | | PNC Bank National Association, Starbucks |
| | 100.0 | % | | 99.8 | % | | 69.22 |
| | 1,153,000 |
| | 1,153,000 |
| | — |
| | 443,600 |
| | |
| | | | | | | | | | | | | | | | |
100 West 33rd Street | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
-Office | | 100.0 | % | | 100.0 | % | | 68.61 |
| | 859,000 |
| | 859,000 |
| | — |
| | 398,402 |
| | IPG and affiliates |
| | | | | | | | | | | | | | | | |
Manhattan Mall | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
-Retail | | 100.0 | % | | 32.3 | % | (4) | 113.91 |
| | 256,000 |
| | 256,000 |
| | — |
| | 181,598 |
| | Aeropostale, Express, Starbucks |
| | | | | | | | | | | | | | | | |
330 West 34th Street | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
(65.2% ground leased through 2149)** | | |
| | |
| | |
| | | | | | | | | | New York & Company, Inc., Structure Tone, |
-Office | | 100.0 | % | | 100.0 | % | | 67.22 |
| | 703,000 |
| | 703,000 |
| | — |
| | | | Deutsch, Inc., Web.com, Footlocker, Home Advisor, Inc. |
-Retail | | 100.0 | % | | 34.5 | % | | 147.72 |
| | 21,000 |
| | 21,000 |
| | — |
| | | | Starbucks |
| | 100.0 | % | | 98.6 | % | | 67.81 |
| | 724,000 |
| | 724,000 |
| | — |
| | 50,150 (5) |
| | |
| | | | | | | | | | | | | | | | |
435 Seventh Avenue | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
-Retail | | 100.0 | % | | 100.0 | % | | 35.22 |
| | 43,000 |
| | 43,000 |
| | — |
| | 95,696 |
| | Forever 21 |
| | | | | | | | | | | | | | | | |
7 West 34th Street | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
-Office | | 53.0 | % | | 100.0 | % | | 73.38 |
| | 458,000 |
| | 458,000 |
| | — |
| | | | Amazon |
-Retail | | 53.0 | % | | 89.3 | % | | 369.29 |
| | 19,000 |
| | 19,000 |
| | — |
| | | | Amazon, Lindt, Naturalizer (guaranteed by Caleres) |
| | 53.0 | % | | 99.6 | % | | 84.20 |
| | 477,000 |
| | 477,000 |
| | — |
| | 300,000 |
| | |
| | | | | | | | | | | | | | | | |
431 Seventh Avenue | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
-Retail | | 100.0 | % | | 100.0 | % | | 296.31 |
| | 10,000 |
| | 10,000 |
| | — |
| | — |
| | |
| | | | | | | | | | | | | | | | |
488 Eighth Avenue | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
-Retail | | 100.0 | % | | — |
| | — |
| | 6,000 |
| | — |
| | 6,000 |
| | — |
| | |
| | | | | | | | | | | | | | | | |
138-142 West 32nd Street | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
-Retail | | 100.0 | % | | 100.0 | % | | 114.93 |
| | 8,000 |
| | 8,000 |
| | — |
| | — |
| | |
| | | | | | | | | | | | | | | | |
150 West 34th Street | | | | | | | | | | | | | | | | |
-Retail | | 100.0 | % | | 100.0 | % | | 112.53 |
| | 78,000 |
| | 78,000 |
| | — |
| | 205,000 |
| | Old Navy |
| | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
NEW YORK SEGMENT |
PROPERTY TABLE |
| | % Ownership | | % Occupancy | | Weighted Average Escalated Annual Rent PSF(1) | | Square Feet | | Encumbrances (non-GAAP) (in thousands)(2) | | Major Tenants |
Property | | | | | Total Property | | In Service | | Under Development or Not Available for Lease | | |
NEW YORK (Continued): | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
Penn District (Continued): | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
137 West 33rd Street | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
-Retail | | 100.0 | % | | 100.0 | % | | $ | 102.22 |
| | 3,000 |
| | 3,000 |
| | — |
| | $ | — |
| | |
| | | | | | | | | | | | | | | | |
131-135 West 33rd Street | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
-Retail | | 100.0 | % | | 100.0 | % | | 55.71 |
| | 23,000 |
| | 23,000 |
| | — |
| | — |
| | |
| | | | | | | | | | | | | | | | |
Other (3 buildings) | | | | | | | | | | | | | | | | |
-Retail | | 100.0 | % | | 84.8 | % | | 192.30 |
| | 16,000 |
| | 16,000 |
| | — |
| | — |
| | |
| | | | | | | | | | | | | | | | |
Total Penn District | | |
| | |
| | | | 7,821,000 |
| | 6,501,000 |
| | 1,320,000 |
| | 2,249,446 |
| | |
| | | | | | | | | | | | | | | | |
Midtown East: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
909 Third Avenue | | |
| | |
| | | | | | | | | | | | |
(ground leased through 2063)** | | |
| | |
| | | | | | | | | | | | IPG and affiliates, Forest Laboratories, |
-Office | | 100.0 | % | | 98.6 | % | | 64.09 |
| (6) | 1,350,000 |
| | 1,350,000 |
| | — |
| | 350,000 |
| | Geller & Company, Morrison Cohen LLP, |
| | | | | | | | | | | | | | | | United States Post Office, Thomson Reuters LLC, Sard Verbinnen |
| | | | | | | | | | | | | | | | |
150 East 58th Street(7) | | |
| | |
| | |
| | | | | | | | |
| | |
-Office | | 100.0 | % | | 94.2 | % | | 78.56 |
| | 540,000 |
| | 540,000 |
| | — |
| | | | Castle Harlan, Tournesol Realty LLC (Peter Marino) |
-Retail | | 100.0 | % | | 13.1 | % | | 17.86 |
| | 3,000 |
| | 3,000 |
| | — |
| | | | |
| | 100.0 | % | | 93.9 | % | | 78.51 |
| | 543,000 |
| | 543,000 |
| | — |
| | — |
| | |
| | | | | | | | | | | | | | | | |
715 Lexington Avenue | | |
| | |
| | | | | | | | | | | | |
-Retail | | 100.0 | % | | 100.0 | % | | 256.44 |
| | 22,000 |
| | 10,000 |
| | 12,000 |
| | — |
| | Orangetheory Fitness*, Casper, Santander Bank |
| | | | | | | | | | | | | | | | |
966 Third Avenue | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
-Retail | | 100.0 | % | | 100.0 | % | | 109.85 |
| | 7,000 |
| | 7,000 |
| | — |
| | — |
| | McDonald's |
| | | | | | | | | | | | | | | | |
968 Third Avenue | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
-Retail | | 50.0 | % | | 100.0 | % | | 167.91 |
| | 7,000 |
| | 7,000 |
| | — |
| | — |
| | Wells Fargo |
| | | | | | | | | | | | | | | | |
Total Midtown East | | |
| | |
| | | | 1,929,000 |
| | 1,917,000 |
|
| 12,000 |
|
| 350,000 |
| | |
| | | | | | | | | | | | | | | | |
Midtown West: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
888 Seventh Avenue | | |
| | |
| | | | | | | | | | | | |
(ground leased through 2067)** | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | Axon Capital LP, Lone Star US Acquisitions LLC, |
-Office | | 100.0 | % | | 93.6 | % | | 94.24 |
| | 870,000 |
| | 870,000 |
| | — |
| | | | Vornado Executive Headquarters, United Talent Agency |
-Retail | | 100.0 | % | | 100.0 | % | | 310.92 |
| | 15,000 |
| | 15,000 |
| | — |
| | | | Redeye Grill L.P. |
| | 100.0 | % | | 93.6 | % | | 96.31 |
| | 885,000 |
| | 885,000 |
| | — |
| | 375,000 |
| | |
| | | | | | | | | | | | | | | | |
57th Street - 2 buildings | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
-Office | | 50.0 | % | | 77.4 | % | | 59.69 |
| | 81,000 |
| | 81,000 |
| | — |
| | | | |
-Retail | | 50.0 | % | | 100.0 | % | | 150.51 |
| | 22,000 |
| | 22,000 |
| | — |
| | | | |
| | 50.0 | % | | 81.2 | % | | 78.33 |
| | 103,000 |
| | 103,000 |
| | — |
| | 20,000 |
| | |
| | | | | | | | | | | | | | | | |
Total Midtown West | | |
| | |
| | |
| | 988,000 |
| | 988,000 |
| | — |
| | 395,000 |
| | |
| | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
NEW YORK SEGMENT |
PROPERTY TABLE |
| | % Ownership | | % Occupancy | | Weighted Average Escalated Annual Rent PSF(1) | | Square Feet | | Encumbrances (non-GAAP) (in thousands)(2) | | Major Tenants |
Property | | | | | Total Property | | In Service | | Under Development or Not Available for Lease | | |
NEW YORK (Continued): | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
Park Avenue: | | |
| | |
| | |
| | |
| | | | |
| | |
| | |
280 Park Avenue | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | Cohen & Steers Inc., Franklin Templeton Co. LLC, |
-Office | | 50.0 | % | | 97.9 | % | | $ | 104.10 |
| | 1,234,000 |
| | 1,234,000 |
| | — |
| | | | PJT Partners, Investcorp International Inc., GIC Inc., Wells Fargo |
-Retail | | 50.0 | % | | 100.0 | % | | 79.14 |
| | 28,000 |
| | 28,000 |
| | — |
| | | | Scottrade Inc., Starbucks, Fasano Restaurant |
| | 50.0 | % | | 98.0 | % | | 103.54 |
| | 1,262,000 |
| | 1,262,000 |
| | — |
| | $ | 1,200,000 |
| | |
| | | | | | | | | | | | | | | | |
350 Park Avenue | | |
| | |
| | |
| | |
| | | | |
| | |
| | Kissinger Associates Inc., Ziff Brothers Investment Inc., Citadel*, |
-Office | | 100.0 | % | | 96.6 | % | | 110.90 |
| | 554,000 |
| | 554,000 |
| | — |
| | | | MFA Financial Inc., M&T Bank, Square Mile Capital Management* |
-Retail | | 100.0 | % | | 100.0 | % | | 280.74 |
| | 18,000 |
| | 18,000 |
| | — |
| | | | Fidelity Investments, AT&T Wireless, Valley National Bank |
| | 100.0 | % | | 96.7 | % | | 116.29 |
| | 572,000 |
| | 572,000 |
|
| — |
|
| 400,000 |
| | |
| | | | | | | | | | | | | | | | |
Total Park Avenue | | |
| | |
| | | | 1,834,000 |
| | 1,834,000 |
| | — |
| | 1,600,000 |
| | |
Grand Central: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
90 Park Avenue | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | Alston & Bird, Capital One, PwC, MassMutual, |
-Office | | 100.0 | % | | 99.3 | % | | 79.40 |
| | 938,000 |
| | 938,000 |
| | — |
| | | | Factset Research Systems Inc., Foley & Lardner |
-Retail | | 100.0 | % | | 72.8 | % | | 154.74 |
| | 18,000 |
| | 18,000 |
| | — |
| | | | Citibank, Starbucks |
| | 100.0 | % | | 98.8 | % | | 80.41 |
| | 956,000 |
| | 956,000 |
|
| — |
| | — |
| | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
510 Fifth Avenue | | |
| | |
| | | | | | | | | | | | |
-Retail | | 100.0 | % | | 100.0 | % | | 165.11 |
| | 66,000 |
| | 66,000 |
| | — |
| | — |
| | The North Face, Elie Tahari |
| | | | | | | | | | | | | | | | |
Total Grand Central | | |
| | |
| | | | 1,022,000 |
| | 1,022,000 |
| | — |
| | — |
| | |
| | | | | | | | | | | | | | | | |
Madison/Fifth: | | | | |
| | |
| | |
| | | | |
| | | | |
640 Fifth Avenue | | | | |
| | | | | | | | | | | | Fidelity Investments, Owl Creek Asset Management LP, |
-Office | | 52.0 | % | | 95.6 | % | | 102.34 |
| | 246,000 |
| | 246,000 |
| | — |
| | | | Avolon Aerospace, GCA Savvian Inc. |
-Retail | | 52.0 | % | | 96.1 | % | | 983.25 |
| | 69,000 |
| | 69,000 |
| | — |
| | | | Victoria's Secret (guaranteed by L Brands, Inc.), Dyson |
| | 52.0 | % | | 95.7 | % | | 236.75 |
| | 315,000 |
| | 315,000 |
| | — |
| | 500,000 |
| | |
| | | | | | | | | | | | | | | | |
666 Fifth Avenue | | | | |
| | |
| | |
| | | | |
| | | | |
-Retail | | 52.0 | % | | 100.0 | % | | 499.55 |
| | 114,000 |
| (8) | 114,000 |
| | — |
| | — |
| | Fast Retailing (Uniqlo), Hollister, Tissot |
| | | | | | | | | | | | | | | | |
595 Madison Avenue | | |
| | |
| | |
| | |
| | | | |
| | | | Beauvais Carpets, Levin Capital Strategies LP, |
-Office | | 100.0 | % | | 86.8 | % | | 84.75 |
| | 297,000 |
| | 297,000 |
| | — |
| | | | Albea Beauty Solutions, Aerin LLC |
-Retail | | 100.0 | % | | 83.9 | % | | 749.09 |
| | 32,000 |
| | 32,000 |
| | — |
| | | | Fendi*, Berluti* |
| | 100.0 | % | | 86.6 | % | | 126.09 |
| | 329,000 |
| | 329,000 |
| | — |
| | — |
| | |
| | | | | | | | | | | | | | | | |
650 Madison Avenue | | |
| | |
| | |
| | |
| | | | |
| | | | Memorial Sloan Kettering Cancer Center, Sotheby's International Realty, Inc., |
-Office | | 20.1 | % | | 98.8 | % | | 117.01 |
| | 564,000 |
| | 564,000 |
| | — |
| | | | Polo Ralph Lauren, Willett Advisors LLC (Bloomberg Philanthropies) |
-Retail | | 20.1 | % | | 100.0 | % | | 992.83 |
| | 37,000 |
| | 37,000 |
| | — |
| | | | Moncler USA Inc., Tod's, Celine, Domenico Vacca, Balmain* |
| | 20.1 | % | | 98.9 | % | | 151.85 |
| | 601,000 |
| | 601,000 |
| | — |
| | 800,000 |
| | |
| | | | | | | | | | | | | | | | |
689 Fifth Avenue | | |
| | |
| | |
| | |
| | | | |
| | | | |
-Office | | 52.0 | % | | 100.0 | % | | 99.13 |
| | 81,000 |
| | 81,000 |
| | — |
| | | | Yamaha Artist Services Inc., Brunello Cucinelli USA Inc. |
-Retail | | 52.0 | % | | 9.3 | % | | 3,636.19 |
| | 17,000 |
| | 17,000 |
| | — |
| | | | MAC Cosmetics |
| | 52.0 | % | | 85.3 | % | | 161.80 |
| | 98,000 |
| | 98,000 |
| | — |
| | — |
| | |
| | | | | | | | | | | | | | | | |
655 Fifth Avenue | | | | | | | | | | | | | | | | |
-Retail | | 50.0 | % | | 100.0 | % | | 282.45 |
| | 57,000 |
| | 57,000 |
| | — |
| | — |
| | Ferragamo |
| | | | | | | | | | | | | | | | |
697-703 Fifth Avenue | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
-Retail | | 44.8 | % | | 100.0 | % | | 3,204.72 |
| | 26,000 |
| | 26,000 |
| | — |
| | 450,000 |
| | Swatch Group USA, Harry Winston |
| | | | | | | | | | | | | | | | |
Total Madison/Fifth | | |
| | |
| | |
| | 1,540,000 |
| | 1,540,000 |
| | — |
| | 1,750,000 |
| | |
| | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
NEW YORK SEGMENT |
PROPERTY TABLE |
| | % Ownership | | % Occupancy | | Weighted Average Escalated Annual Rent PSF(1) | | Square Feet | | Encumbrances (non-GAAP) (in thousands)(2) | | Major Tenants |
Property | | | | | Total Property | | In Service | | Under Development or Not Available for Lease | | |
NEW YORK (Continued): | | | | |
| | |
| | |
| | |
| | |
| | |
| | |
Midtown South: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
770 Broadway | | |
| | |
| | |
| | | | | | | | |
| | |
-Office | | 100.0 | % | | 100.0 | % | | $ | 101.33 |
| | 1,077,000 |
| | 1,077,000 |
| | — |
| | | | Facebook, Verizon Media Group |
-Retail | | 100.0 | % | | 92.0 | % | | 69.58 |
| | 105,000 |
| | 105,000 |
| | — |
| | | | Bank of America N.A., Kmart Corporation |
| | 100.0 | % | | 99.3 | % | | 98.89 |
| | 1,182,000 |
| | 1,182,000 |
| | — |
| | $ | 700,000 |
| | |
| | | | | | | | | | | | | | | | |
One Park Avenue | | |
| | |
| | |
| | | | | | | | |
| | New York University, Clarins USA Inc., |
| | |
| | |
| | |
| | | | | | | | |
| | BMG Rights Management, Robert A.M. Stern Architect, |
-Office | | 55.0 | % | | 100.0 | % | | 60.75 |
| | 865,000 |
| | 865,000 |
| | — |
| | | | automotiveMastermind |
-Retail | | 55.0 | % | | 100.0 | % | | 86.11 |
| | 78,000 |
| | 78,000 |
| | — |
| | | | Bank of Baroda, Citibank, Equinox, Men's Wearhouse |
| | 55.0 | % | | 100.0 | % | | 62.81 |
| | 943,000 |
| | 943,000 |
| | — |
| | 300,000 |
| | |
| | | | | | | | | | | | | | | | |
4 Union Square South | | |
| | |
| | | | | | | | | | | | |
-Retail | | 100.0 | % | | 94.5 | % | | 136.98 |
| | 204,000 |
| | 204,000 |
| | — |
| | 120,000 |
| | Burlington, Whole Foods Market, DSW, Sephora* |
| | | | | | | | | | | | | | | | |
692 Broadway | | |
| | |
| | | | | | | | | | | | |
-Retail | | 100.0 | % | | 100.0 | % | | 98.07 |
| | 36,000 |
| | 36,000 |
| | — |
| | — |
| | Equinox, Verizon Media Group |
| | | | | | | | | | | | | | | | |
Total Midtown South | | | | |
| | | | 2,365,000 |
|
| 2,365,000 |
|
| — |
|
| 1,120,000 |
| | |
| | | | | | | | | | | | | | | | |
Rockefeller Center: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
1290 Avenue of the Americas | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | Equitable, Hachette Book Group Inc., Venable LLP, |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | Bryan Cave LLP, Neuberger Berman Group LLC, SSB Realty LLC, |
-Office | | 70.0 | % | | 99.7 | % | | 88.41 |
| | 2,043,000 |
| | 2,043,000 |
| | — |
| | | | Cushman & Wakefield, Columbia University, LinkLaters |
-Retail | | 70.0 | % | | 100.0 | % | | 197.67 |
| | 75,000 |
| | 75,000 |
| | — |
| | | | Duane Reade, JPMorgan Chase Bank, Sovereign Bank, Starbucks |
| | 70.0 | % | | 99.7 | % | | 91.35 |
| | 2,118,000 |
| | 2,118,000 |
| | — |
| | 950,000 |
| | |
| | | | | | | | | | | | | | | | |
Wall Street/Downtown: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
40 Fulton Street | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
-Office | | 100.0 | % | | 76.0 | % | | 53.61 |
| | 246,000 |
| | 246,000 |
| | — |
| | | | Safety National Casualty Corp*, Fortune Media Corp. |
-Retail | | 100.0 | % | | 100.0 | % | | 120.87 |
| | 5,000 |
| | 5,000 |
| | — |
| | | | TD Bank |
| | 100.0 | % | | 76.4 | % | | 55.25 |
| | 251,000 |
| | 251,000 |
| | — |
| | — |
| | |
| | | | | | | | | | | | | | | | |
Soho: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
478-486 Broadway - 2 buildings | | | | | | | | | | | | | | | | |
-Retail | | 100.0 | % | | 100.0 | % | | 381.11 |
| | 65,000 |
| | 15,000 |
| | 50,000 |
| | | | Madewell, J. Crew |
-Residential (10 units) | | 100.0 | % | | 100.0 | % | | | | 20,000 |
| | 20,000 |
| | — |
| | | | |
| | 100.0 | % | |
|
| | | | 85,000 |
| | 35,000 |
| | 50,000 |
| | — |
| | |
| | | | | | | | | | | | | | | | |
606 Broadway (19 East Houston Street) | | | | | | | | | | | | | | | | |
-Office | | 50.0 | % | | 100.0 | % | | 115.99 |
| | 30,000 |
| | 30,000 |
| | — |
| | | | WeWork |
-Retail | | 50.0 | % | | 100.0 | % | | 641.00 |
| | 6,000 |
| | 6,000 |
| | — |
| | | | HSBC, Harman International |
| | 50.0 | % | | 100.0 | % | | 185.05 |
| | 36,000 |
| | 36,000 |
| | — |
| | 72,101 |
| | |
| | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
NEW YORK SEGMENT |
PROPERTY TABLE |
| | % Ownership | | % Occupancy | | Weighted Average Escalated Annual Rent PSF(1) | | Square Feet | | Encumbrances (non-GAAP) (in thousands)(2) | | Major Tenants |
Property | | | | | Total Property | | In Service | | Under Development or Not Available for Lease | | |
NEW YORK (Continued): | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
Soho (Continued): | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
443 Broadway | | |
| | |
| | | | | | | | | | | | |
-Retail | | 100.0 | % | | 100.0 | % | | $ | 109.21 |
| | 16,000 |
| | 16,000 |
| | — |
| | $ | — |
| | Necessary Clothing |
| | | | | | | | | | | | | | | | |
304 Canal Street | | |
| | |
| | | | | | | | | | | | |
-Retail | | 100.0 | % | | — |
| | — |
| | 4,000 |
| | 4,000 |
| | — |
| | | | |
-Residential (4 units) | | 100.0 | % | | 75.0 | % | | | | 9,000 |
| | 9,000 |
| | — |
| | | | |
| | 100.0 | % | | | | | | 13,000 |
| | 13,000 |
| | — |
| | — |
| | |
| | | | | | | | | | | | | | | | |
334 Canal Street | | |
| | |
| | | | | | | | | | | | |
-Retail | | 100.0 | % | | — |
| | — |
| | 4,000 |
| | 4,000 |
| | — |
| | | | |
-Residential (4 units) | | 100.0 | % | | 75.0 | % | | | | 11,000 |
| | 11,000 |
| | — |
| | | | |
| | 100.0 | % | | | | |
| | 15,000 |
| | 15,000 |
| | — |
| | — |
| | |
| | | | | | | | | | | | | | | | |
155 Spring Street | | |
| | |
| | | | | | | | | | | | |
-Retail | | 100.0 | % | | 97.3 | % | | 124.89 |
| | 50,000 |
| | 50,000 |
| | — |
| | — |
| | Vera Bradley |
| | | | | | | | | | | | | | | | |
148 Spring Street | | |
| | |
| | | | | | | | | | | | |
-Retail | | 100.0 | % | | 100.0 | % | | 200.00 |
| | 8,000 |
| | 8,000 |
| | — |
| | — |
| | Dr. Martens |
| | | | | | | | | | | | | | | | |
150 Spring Street | | |
| | |
| | | | | | | | | | | | |
-Retail | | 100.0 | % | | 100.0 | % | | 308.30 |
| | 6,000 |
| | 6,000 |
| | — |
| | | | Sandro |
-Residential (1 unit) | | 100.0 | % | | 100.0 | % | | |
| | 1,000 |
| | 1,000 |
| | — |
| | | | |
| | 100.0 | % | | | | |
| | 7,000 |
| | 7,000 |
| | — |
| | — |
| | |
| | | | | | | | | | | | | | | | |
Total Soho | | |
| | |
| | | | 230,000 |
|
| 180,000 |
|
| 50,000 |
| | 72,101 |
| | |
| | | | | | | | | | | | | | | | |
Times Square: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
1540 Broadway | | |
| | |
| | | | | | | | | | | | Forever 21, Planet Hollywood, Disney, Sunglass Hut, |
-Retail | | 52.0 | % | | 100.0 | % | | 197.17 |
| | 161,000 |
| | 161,000 |
| | — |
| | — |
| | MAC Cosmetics, U.S. Polo |
| | | | | | | | | | | | | | | | |
1535 Broadway | | | | |
| | | | | | | | | | | | |
-Retail | | 52.0 | % | | 95.3 | % | | 1,082.93 |
| | 45,000 |
| | 45,000 |
| | — |
| | | | T-Mobile, Invicta, Swatch Group USA, Levi's, Sephora |
-Theatre | | 52.0 | % | | 100.0 | % | | 14.25 |
| | 62,000 |
| | 62,000 |
| | — |
| | | | Nederlander-Marquis Theatre |
| | 52.0 | % | | 98.2 | % | | 403.79 |
| | 107,000 |
| | 107,000 |
| | — |
| | — |
| | |
| | | | | | | | | | | | | | | | |
Total Times Square | | |
| | |
| | | | 268,000 |
| | 268,000 |
| | — |
| | — |
| | |
| | | | | | | | | | | | | | | | |
Upper East Side: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
828-850 Madison Avenue | | |
| | |
| | |
| | | | | | | | | | |
-Retail | | 100.0 | % | | 89.3 | % | | 239.57 |
| | 18,000 |
| | 13,000 |
| | 5,000 |
| | — |
| | Christofle Silver Inc. |
| | | | | | | | | | | | | | | | |
677-679 Madison Avenue | | |
| | |
| | | | | | | | | | | | |
-Retail | | 100.0 | % | | 100.0 | % | | 534.70 |
| | 8,000 |
| | 8,000 |
| | — |
| | | | Berluti |
-Residential (8 units) | | 100.0 | % | | 75.0 | % | | | | 5,000 |
| | 5,000 |
| | — |
| | | | |
| | 100.0 | % | | | | |
| | 13,000 |
| | 13,000 |
| | — |
| | — |
| | |
| | | | | | | | | | | | | | | | |
1131 Third Avenue | | | | | | | | | | | | | | | | |
-Retail | | 100.0 | % | | 100.0 | % | | 184.09 |
| | 23,000 |
| | 23,000 |
| | — |
| | — |
| | Nike, Crunch LLC, J.Jill |
| | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
NEW YORK SEGMENT |
PROPERTY TABLE |
| | % Ownership | | % Occupancy | | Weighted Average Escalated Annual Rent PSF(1) | | Square Feet | | Encumbrances (non-GAAP) (in thousands)(2) | | Major Tenants |
Property | | | | | Total Property | | In Service | | Under Development or Not Available for Lease | | |
NEW YORK (Continued): | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
Upper East Side (Continued): | | | | | | | | | | | | | | | | |
759-771 Madison Avenue (40 East 66th) | | |
| | |
| | | | | | | | | | | | |
-Retail | | 100.0 | % | | 8.9 | % | | $ | 723.76 |
| | 14,000 |
| | 14,000 |
| | — |
| | | | |
-Residential (5 units) | | 100.0 | % | | 100.0 | % | | | | 12,000 |
| | 12,000 |
| | — |
| | | | |
| | 100.0 | % | |
|
| | |
| | 26,000 |
| | 26,000 |
| | — |
| | $ | — |
| | |
| | | | | | | | | | | | | | | | |
Total Upper East Side | | | | | | | | 80,000 |
| | 75,000 |
| | 5,000 |
| | — |
| | |
| | | | | | | | | | | | | | | | |
Long Island City: | | |
| | |
| | |
| | | | | | |
| | |
| | |
33-00 Northern Boulevard (Center Building) | | |
| | |
| | |
| | | | | | |
| | |
| | |
-Office | | 100.0 | % | | 99.6 | % | | 35.84 |
| | 471,000 |
| | 471,000 |
| | — |
| | 100,000 |
| | The City of New York, NYC Transit Authority |
| | | | | | | | | | | | | | | | |
Chelsea/Meatpacking District: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
260 Eleventh Avenue | | |
| | |
| | | | | | | | | | | | |
(ground leased through 2114)** | | |
| | |
| | | | | | | | | | | | |
-Office | | 100.0 | % | | 100.0 | % | | 54.57 |
| | 184,000 |
| | 184,000 |
| | — |
| | — |
| | The City of New York |
| | | | | | | | | | | | | | | | |
85 Tenth Avenue | | | | |
| | | | | | | | | | | | Google, General Services Administration, |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | Telehouse International Corp., L-3 Communications, |
-Office | | 49.9 | % | | 100.0 | % | | 90.49 |
| | 584,000 |
| | 584,000 |
| | — |
| | | | Moet Hennessy USA. Inc. |
-Retail | | 49.9 | % | | 100.0 | % | | 86.78 |
| | 43,000 |
| | 43,000 |
| | — |
| | | | IL Posto LLC, L'Atelier |
| | 49.9 | % | | 100.0 | % | | 90.26 |
| | 627,000 |
| | 627,000 |
| | — |
| | 625,000 |
| | |
| | | | | | | | | | | | | | | | |
537 West 26th Street | | | | | | | | | | | | | | | | |
-Other (event space) | | 100 | % | | — |
| | — |
| | 14,000 |
| | — |
| | 14,000 |
| | — |
| | |
| | | | | | | | | | | | | | | | |
61 Ninth Avenue (2 buildings) | | |
| | |
| | | | |
| | |
| | |
| | |
| | |
(ground leased through 2115)** | | |
| | |
| | | | |
| | |
| | |
| | |
| | |
-Office | | 45.1 | % | | 100.0 | % | | 129.91 |
| | 155,000 |
| | 155,000 |
| | — |
| | | | Aetna Life Insurance Company |
-Retail | | 45.1 | % | | 44.8 | % | | 355.90 |
| | 37,000 |
| | 37,000 |
| | — |
| | | | Starbucks |
| | 45.1 | % | | 91.9 | % | | 146.16 |
| | 192,000 |
| | 192,000 |
| | — |
| | 167,500 |
| | |
| | | | | | | | | | | | | | | | |
512 West 22nd Street | | |
| | |
| | | | |
| | |
| | |
| | |
| | |
-Office | | 55.0 | % | | 37.6 | % | | 133.77 |
| | 164,000 |
| | 164,000 |
| | — |
| | | | Warner Media, Next Jump |
-Retail | | 55.0 | % | | 46.7 | % | | 108.00 |
| | 9,000 |
| | 9,000 |
| | — |
| | | | Galeria Nara Roesler* |
| | | | 38.0 | % | | 132.17 |
| | 173,000 |
| | 173,000 |
| | | | 114,954 |
| | |
| | | | | | | | | | | | | | | | |
Total Chelsea/Meatpacking District | | |
| | |
| | | | 1,190,000 |
|
| 1,176,000 |
| | 14,000 |
| | 907,454 |
| | |
| | | | | | | | | | | | | | | | |
Upper West Side: | | |
| | |
| | | | |
| | |
| | |
| | |
| | |
50-70 W 93rd Street | | |
| | |
| | | | | | | | | | | | |
-Residential (325 units) | | 49.9 | % | | 91.0 | % | | | | 283,000 |
| | 283,000 |
| | — |
| | 82,500 |
| | |
| | | | | | | | | | | | | | | | |
Tribeca: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
Independence Plaza | | |
| | |
| | | | | | | | | | | | |
-Residential (1,327 units) | | 50.1 | % | | 89.2 | % | | | | 1,185,000 |
| | 1,185,000 |
| | — |
| | | | |
-Retail | | 50.1 | % | | 100.0 | % | | 65.80 |
| | 72,000 |
| | 56,000 |
| | 16,000 |
| | | | Duane Reade |
| | 50.1 | % | | | | | | 1,257,000 |
| | 1,241,000 |
| | 16,000 |
| | 675,000 |
| | |
| | | | | | | | | | | | | | | | |
339 Greenwich Street | | |
| | |
| | | | | | | | | | | | |
-Retail | | 100.0 | % | | 100.0 | % | | 117.76 |
| | 8,000 |
| | 8,000 |
| | — |
| | — |
| | Sarabeth's |
| | | | | | | | | | | | | | | | |
Total Tribeca | | |
| | |
| | |
| | 1,265,000 |
| | 1,249,000 |
| | 16,000 |
| | 675,000 |
| | |
New Jersey: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
Paramus | | |
| | |
| | | | | | | | | | | | |
-Office | | 100.0 | % | | 87.2 | % | | 24.37 |
| | 129,000 |
| | 129,000 |
| | — |
| | — |
| | Vornado's Administrative Headquarters |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
NEW YORK SEGMENT |
PROPERTY TABLE |
| | %
Ownership | | %
Occupancy | | Weighted Average Escalated Annual Rent PSF(1) | | Square Feet | | Encumbrances
(non-GAAP)
(in thousands)(2) | | Major Tenants |
Property | | | | | Total
Property | | In Service | | Under Development
or Not Available
for Lease | | |
NEW YORK (Continued): | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
Properties under Development: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
Farley Office and Retail (ground and building leased through 2116)** | | | | | | | | | | | | | | | | |
-Office | | 95.0 | % | | — |
| | $ | — |
| | 730,000 |
| | — |
| | 730,000 |
| | | | |
-Retail | | 95.0 | % | | — |
| | — |
| | 114,000 |
| | — |
| | 114,000 |
| | | | |
| | 95.0 | % | | — |
| | — |
| | 844,000 |
| | — |
| | 844,000 |
| | $ | — |
| | |
| | | | | | | | | | | | | | | | |
825 Seventh Avenue | | | | | | | | | | | | | | | | |
-Office | | 50.0 | % | | — |
| | — |
| | 165,000 |
| | — |
| | 165,000 |
| | — |
| | |
-Retail | | 100.0 | % | | — |
| | — |
| | 4,000 |
| | — |
| | 4,000 |
| | — |
| | |
| | 51.2 | % | | — |
| | — |
| | 169,000 |
| | — |
| | 169,000 |
| | 36,438 |
| | |
| | | | | | | | | | | | | | | | |
Total Property under Development | | | | | | | | 1,013,000 |
|
| — |
|
| 1,013,000 |
|
| 36,438 |
| | |
| | | | | | | | | | | | | | | | |
Properties to be Developed: | | |
| | |
| | | | | | | | | | | | |
57th Street (3 properties) | | |
| | |
| | | | | | | | | | | | |
-Land | | 50.0 | % | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Eighth Avenue and 34th Street (4 properties) | | |
| | |
| | | | | | | | | | | | |
-Land | | 100.0 | % | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | |
| | | | | | | |
| |
| |
| | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
New York Office: | | |
| | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Total | | |
| | 96.5 | % | | $ | 80.60 |
| | 20,581,000 |
| | 18,572,000 |
| | 2,009,000 |
| | $ | 8,406,044 |
| | |
| | | | | | | | | | | | | | | | |
Vornado's Ownership Interest | | |
| | 96.4 | % | | $ | 77.99 |
| | 17,515,000 |
| | 15,624,000 |
| | 1,891,000 |
| | $ | 5,848,278 |
| | |
| | | | | | | | | | | | | | | | |
New York Retail: | | |
| | | | |
| | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Total | | |
| | 86.0 | % | | $ | 257.38 |
| | 2,690,000 |
| | 2,269,000 |
| | 421,000 |
| | $ | 1,124,395 |
| | |
| | | | | | | | | | | | | | | | |
Vornado's Ownership Interest | | |
| | 83.6 | % | | $ | 217.30 |
| | 2,208,000 |
| | 1,801,000 |
| | 407,000 |
| | $ | 839,881 |
| | |
| | | | | | | | | | | | | | | | |
New York Residential: | | |
| | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Total | | |
| | 90.1 | % | | |
| | 1,526,000 |
| | 1,526,000 |
| | — |
| | $ | 757,500 |
| | |
| | | | | | | | | | | | | | | | |
Vornado's Ownership Interest | | |
| | 89.9 | % | | |
| | 793,000 |
| | 793,000 |
| | — |
| | $ | 379,342 |
| | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
NEW YORK SEGMENT |
PROPERTY TABLE |
| | % Ownership | | % Occupancy | | Weighted Average Escalated Annual Rent PSF(1) | | Square Feet | | Encumbrances (non-GAAP) (in thousands)(2) | | Major Tenants |
Property | | | | | Total Property | | In Service | | Under Development or Not Available for Lease | | |
NEW YORK (Continued): | | |
| | |
| | | | | | | | | | | | |
ALEXANDER'S, INC.: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
New York: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
731 Lexington Avenue, Manhattan | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
-Office | | 32.4 | % | | 100.0 | % | | $ | 129.46 |
| | 920,000 |
| | 920,000 |
| | — |
| | $ | 500,000 |
| | Bloomberg |
-Retail | | 32.4 | % | | 93.4 | % | | 276.35 |
| | 155,000 |
| | 155,000 |
| | — |
| | 350,000 |
| | The Home Depot, The Container Store, Hutong |
| | 32.4 | % | | 99.0 | % | | 147.62 |
| | 1,075,000 |
| | 1,075,000 |
| | — |
| | 850,000 |
| | |
| | | | | | | | | | | | | | | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
Rego Park I, Queens (4.8 acres) | | 32.4 | % | | 100.0 | % | | 53.97 |
| | 343,000 |
| | 148,000 |
| | 195,000 |
| | — |
| | Burlington, Bed Bath & Beyond, Marshalls, IKEA* |
| | | | | | | | | | | | | | | | |
Rego Park II (adjacent to Rego Park I), | | |
| | |
| | | | | | | | | | | | |
Queens (6.6 acres) | | 32.4 | % | | 92.0 | % | | 60.54 |
| | 609,000 |
| | 609,000 |
| | — |
| | 202,544 |
| (9) | Century 21, Costco, Kohl's, TJ Maxx |
| | | | | | | | | | | | | | | | |
Flushing, Queens (1.0 acre ground leased through 2037)** | | 32.4 | % | | 100.0 | % | | 29.18 |
| | 167,000 |
| | 167,000 |
| | — |
| | — |
| | New World Mall LLC |
| | | | | | | | | | | | | | | | |
The Alexander Apartment Tower, | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
Rego Park, Queens, NY | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
Residential (312 units) | | 32.4 | % | | 93.6 | % | | — |
| | 255,000 |
| | 255,000 |
| | — |
| | — |
| | |
| | | | | | | | | | | | | | | | |
New Jersey: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
Paramus, New Jersey | | |
| | |
| | | | | | | | | | | | |
(30.3 acres ground leased to IKEA through 2041)** | | 32.4 | % | | 100.0 | % | | — |
| | — |
| | — |
| | — |
| | 68,000 |
| | IKEA (ground lessee) |
| | | | | | | | | | | | | | | | |
Property to be Developed: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
Rego Park III (adjacent to Rego Park II), | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
Queens, NY (3.4 acres) | | 32.4 | % | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | |
| | | | | | | | | | | | | | | | |
Total Alexander's | | 32.4 | % | | 96.7 | % | | 96.27 |
| | 2,449,000 |
| | 2,254,000 |
| | 195,000 |
| | 1,120,544 |
| | |
| | | | | | | | | | | | | | | | |
Hotel Pennsylvania(10) : | | |
| | |
| | | | | | | | | | | | |
-Hotel (1,700 Rooms) | | 100.0 | % | | |
| | |
| | 1,400,000 |
| | — |
| | 1,400,000 |
| | — |
| | |
| | | | | | | | | | | | | | | | |
Total New York | | |
| | 95.6 | % | | $ | 96.71 |
| | 28,646,000 |
| | 24,621,000 |
| | 4,025,000 |
| | $ | 11,408,483 |
| | |
| | | | | | | | | | | | | | | | |
Vornado's Ownership Interest | | |
| | 95.2 | % | | $ | 90.16 |
| | 22,709,000 |
| | 18,948,000 |
| | 3,761,000 |
| | $ | 7,430,557 |
| | |
________________________________
* Lease not yet commenced.
** Term assumes all renewal options exercised, if applicable.
| |
(1) | Weighted average annual rent per square foot and average occupancy percentage for office properties excludes garages and de minimis amounts of storage space. Weighted average annual rent per square foot for retail excludes non-selling space. |
| |
(2) | Represents contractual debt obligations. |
| |
(3) | Secured amount outstanding on revolving credit facilities. |
| |
(4) | Excludes the JCPenney lease at Manhattan Mall for 154,000 square feet which was rejected effective July 31, 2020 as part of its Chapter 11 bankruptcy filing. |
| |
(5) | Amount represents debt on land which is owned 34.8% by Vornado. |
| |
(6) | Excludes US Post Office lease for which the annual escalated rent is $13.89 PSF. |
| |
(7) | Includes 962 Third Avenue (the Annex building to 150 East 58th Street) 50.0% ground leased through 2118**. |
| |
(8) | 75,000 square feet is leased from 666 Fifth Avenue Office Condominium. |
| |
(9) | Net of $50,000 of Alexander's participation in its Rego Park II shopping center mortgage loan which is considered partially extinguished as the participation interest is a reacquisition of debt. |
(10) Temporarily closed beginning April 1, 2020 and therefore square footage was taken out of service.
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
OTHER |
PROPERTY TABLE |
| | % Ownership | | % Occupancy | | Weighted Average Escalated Annual Rent PSF(1) | | Square Feet | | Encumbrances (non-GAAP) (in thousands)(2) | | Major Tenants |
Property | | | | | Total Property | | In Service | | Under Development or Not Available for Lease | | |
theMART: | | | | | | | | | | | | | | | | |
theMART, Chicago | | | | | | | | | | | | | | | | Motorola Mobility (guaranteed by Google), |
| | | | | | | | | | | | | | | | CCC Information Services, Publicis Groupe (Razorfish), |
| | | | | | | | | | | | | | | | 1871, ANGI Home Services, Inc, Yelp Inc., Paypal, Inc., |
| | | | | | | | | | | | | | | | Allscripts Healthcare, Kellogg Company, |
| | | | | | | | | | | | | | | | Chicago School of Professional Psychology, |
| | | | | | | | | | | | | | | | Innovation Development Institute, Inc., Chicago Teachers Union, |
-Office | | 100.0 | % | | 89.4 | % | | $ | 44.45 |
| | 2,045,000 |
| | 2,045,000 |
| | — |
| | | | ConAgra Foods Inc., Allstate Insurance Company |
| | | | | | | | | | | | | | | | Steelcase, Baker, Knapp & Tubbs, Holly Hunt Ltd., |
-Showroom/Trade show | | 100.0 | % | | 94.0 | % | | 54.49 |
| | 1,533,000 |
| | 1,533,000 |
| | — |
| | | | Allsteel Inc., Teknion LLC |
-Retail | | 100.0 | % | | 93.3 | % | | 55.91 |
| | 95,000 |
| | 95,000 |
| | — |
| | | | |
| | 100.0 | % | | 91.4 | % | | 49.03 |
| | 3,673,000 |
| | 3,673,000 |
| | — |
| | $ | 675,000 |
| | |
| | | | | | | | | | | | | | | | |
Other (2 properties) | | 50.0 | % | | 100.0 | % | | 45.57 |
| | 19,000 |
| | 19,000 |
| | — |
| | 31,097 |
| | |
Total theMART, Chicago | | | | | | | | 3,692,000 |
| | 3,692,000 |
| | — |
| | 706,097 |
| | |
| | | | | | | | | | | | | | | | |
Piers 92 and 94 (New York) (ground and building leased through 2110)** | | 100.0 | % | | — |
| | — |
| | 208,000 |
| | 133,000 |
| | 75,000 |
| | — |
| | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Total theMART | | | | 91.5 | % | | $ | 49.01 |
| | 3,900,000 |
| | 3,825,000 |
| | 75,000 |
| | $ | 706,097 |
| | |
| | | | | | | | | | | | | | | | |
Vornado's Ownership Interest | | | | 91.4 | % | | $ | 49.02 |
| | 3,891,000 |
| | 3,816,000 |
| | 75,000 |
| | $ | 690,549 |
| | |
| | | | | | | | | | | | | | | | |
555 California Street: | | | | | | | | | | | | | | | | |
555 California Street | | 70.0 | % | | 98.9 | % | | $ | 83.16 |
| | 1,506,000 |
| | 1,506,000 |
| | — |
| | $ | 543,393 |
| | Bank of America, N.A., Dodge & Cox, Goldman Sachs & Co., |
| | | | | | | | | | | | | | | | Jones Day, Kirkland & Ellis LLP, Morgan Stanley & Co. Inc., |
| | | | | | | | | | | | | | | | McKinsey & Company Inc., UBS Financial Services, |
| | | | | | | | | | | | | | | | KKR Financial, Microsoft Corporation, |
| | | | | | | | | | | | | | | | Fenwick & West LLP, Sidley Austin |
| | | | | | | | | | | | | | | | |
315 Montgomery Street | | 70.0 | % | | 100.0 | % | | 77.49 |
| | 235,000 |
| | 235,000 |
| | — |
| | — |
| | Bank of America, N.A., Regus, Ripple Labs Inc., Blue Shield, Lending Home Corporation |
| | | | | | | | | | | | | | | | |
345 Montgomery Street | | 70.0 | % | | — |
| | — |
| | 78,000 |
| | — |
| | 78,000 |
| | — |
| | Regus* |
| | | | | | | | | | | | | | | | |
Total 555 California Street | | | | 99.0 | % | | $ | 82.39 |
| | 1,819,000 |
| | 1,741,000 |
| | 78,000 |
| | $ | 543,393 |
| | |
| | | | | | | | | | | | | | | | |
Vornado's Ownership Interest | | | | 99.0 | % | | $ | 82.39 |
| | 1,273,000 |
| | 1,218,000 |
| | 55,000 |
| | $ | 380,375 |
| | |
| | | | | | | | | | | | | | | | |
________________________________
* Lease not yet commenced.
** Term assumes all renewal options exercised, if applicable.
| |
(1) | Weighted average annual rent per square foot excludes ground rent, storage rent and garages. |
| |
(2) | Represents the contractual debt obligations. |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
REAL ESTATE FUND |
PROPERTY TABLE |
| | Fund % Ownership | | % Occupancy | | Weighted Average Escalated Annual Rent PSF(1) | | Square Feet | | Encumbrances (non-GAAP) (in thousands)(2) | | Major Tenants |
Property | | | | | Total Property | | In Service | | Under Development or Not Available for Lease | | |
VORNADO CAPITAL PARTNERS | | | | | | | | | | | | | | | | |
REAL ESTATE FUND: | | | | | | | | | | | | | | | | |
New York, NY: | | | | | | | | | | | | | | | | |
Lucida, 86th Street and Lexington Avenue | | | | | | | | | | | | | | | | |
(ground leased through 2082)** | | | | | | | | | | | | | | | | Target*, Hennes & Mauritz, |
-Retail | | 100.0 | % | | 100.0 | % | | $ | 252.09 |
| | 98,000 |
| | 98,000 |
| | — |
| | | | Sephora, Bank of America |
-Residential (39 units) | | 100.0 | % | | 87.2 | % | | | | 59,000 |
| | 59,000 |
| | — |
| | | | |
| | 100.0 | % | | 95.2 | % | | | | 157,000 |
| | 157,000 |
| | — |
| | $ | 145,075 |
| | |
| | | | | | | | | | | | | | | | |
Crowne Plaza Times Square (0.64 acres owned in fee; 0.18 acres ground leased through 2187 and 0.05 acres ground leased through 2035)** | | | | | | | | | | | | | | | | |
-Hotel (795 Rooms) | | | | | | | | | | | | | | | | |
-Retail | | 75.3 | % | | 99.3 | % | | 178.10 |
| | 50,000 |
| | 50,000 |
| | — |
| | | | New York Sports Club, Krispy Kreme, BHT Broadway |
-Office | | 75.3 | % | | 100.0 | % | | 51.32 |
| | 196,000 |
| | 196,000 |
| | — |
| | | | American Management Association, Open Jar, Association for Computing Machinery |
| | 75.3 | % | | 99.9 | % | | 74.63 |
| | 246,000 |
| | 246,000 |
| | — |
| | 274,355 |
| | |
| | | | | | | | | | | | | | | | |
501 Broadway | | 100.0 | % | | 100.0 | % | | 292.58 |
| | 9,000 |
| | 9,000 |
| | — |
| | 22,872 |
| | Capital One Financial Corporation |
| | | | | | | | | | | | | | | | |
Miami, FL: | | | | | | | | | | | | | | | | |
1100 Lincoln Road | | | | | | | | | | | | | | | | |
-Retail | | 100.0 | % | | 61.9 | % | | 177.80 |
| | 51,000 |
| | 51,000 |
| | — |
| | | | Banana Republic |
-Theatre | | 100.0 | % | | 100.0 | % | | 43.75 |
| | 79,000 |
| | 79,000 |
| | — |
| | | | Regal Cinema |
| | 100.0 | % | | 85.1 | % | | 79.50 |
| | 130,000 |
| | 130,000 |
| | — |
| | 82,750 |
| | |
| | | | | | | | | | | | | | | | |
Total Real Estate Fund | | 88.8 | % | | 95.3 | % | | | | 542,000 |
| | 542,000 |
| | — |
| | $ | 525,052 |
| | |
| | | | | | | | | | | | | | | | |
Vornado's Ownership Interest | | 28.6 | % | | 96.5 | % | | | | 155,000 |
| | 155,000 |
| | — |
| | $ | 153,212 |
| | |
________________________________
* Lease not yet commenced.
** Term assumes all renewal options exercised, if applicable.
| |
(1) | Weighted average annual rent per square foot excludes ground rent, storage rent and garages. |
| |
(2) | Represents the contractual debt obligations. |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
OTHER |
PROPERTY TABLE |
Property | | % Ownership | | % Occupancy | | Weighted Average Escalated Annual Rent PSF(1) | | Square Feet | | Encumbrances (non-GAAP) (in thousands)(3) | | Major Tenants |
| | | | Total Property | | In Service | | Under Development or Not Available for Lease | | |
| | | | | Owned by Company | | Owned by Tenant(2) | | | |
OTHER: | | | | | | | | | | | | | | | | | | |
Virginia: | | | | | | | | | | | | | | | | | | |
Rosslyn Plaza | | | | | | | | | | | | | | | | | | |
-Office - 4 buildings | | 46.2 | % | | 67.8 | % | | $ | 47.10 |
| | 736,000 |
| | 432,000 |
| | — |
| | 304,000 |
| | | | Corporate Executive Board, Nathan Associates, Inc. |
-Residential - 2 buildings (197 units) | | 43.7 | % | | 96.5 | % | | | | 253,000 |
| | 253,000 |
| | — |
| | — |
| | | | |
| | | | | | | | 989,000 |
| | 685,000 |
| | — |
| | 304,000 |
| | $ | 38,364 |
| | |
| | | | | | | | | | | | | | | | | | |
Fashion Centre Mall | | 7.5 | % | | 92.5 | % | | 45.72 |
| | 868,000 |
| | 868,000 |
| | — |
| | — |
| | 410,000 |
| | Macy's, Nordstrom |
| | | | | | | | | | | | | | | | | | |
Washington Tower | | 7.5 | % | | 75.0 | % | | 54.20 |
| | 170,000 |
| | 170,000 |
| | — |
| | — |
| | 40,000 |
| | The Rand Corporation |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
New Jersey: | | | | | | | | | | | | | | | | | | |
Wayne Town Center, Wayne (ground leased through 2064)** | | 100.0 | % | | 100.0 | % | | 34.98 |
| | 682,000 |
| | 196,000 |
| | 443,000 |
| | 43,000 |
| | — |
| | JCPenney, Costco, Dick's Sporting Goods, |
| | | | | | | | | | | | | | | | | | Nordstrom Rack |
| | | | | | | | | | | | | | | | | | |
Maryland: | | | | | | | | | | | | | | | | | | |
Annapolis (ground and building leased through 2042)** | | 100.0 | % | | 100.0 | % | | 8.99 |
| | 128,000 |
| | 128,000 |
| | — |
| | — |
| | — |
| | The Home Depot |
| | | | | | | | | | | | | | | | | | |
Total Other | | | | 89.0 | % | | $ | 40.66 |
| | 2,837,000 |
| | 2,047,000 |
| | 443,000 |
| | 347,000 |
| | $ | 488,364 |
| | |
| | | | | | | | | | | | | | | | | | |
Vornado's Ownership Interest | | | | 93.1 | % | | $ | 34.10 |
| | 1,339,000 |
| | 712,000 |
| | 443,000 |
| | 184,000 |
| | $ | 53,090 |
| | |
________________________________
** Term assumes all renewal options exercised, if applicable.
| |
(1) | Weighted average annual rent per square foot excludes ground rent, storage rent, garages and residential. |
| |
(2) | Owned by tenant on land leased from the company. |
| |
(3) | Represents the contractual debt obligations. |
|
| | | | | |
INVESTOR INFORMATION |
| | | | | |
Executive Officers: | | | | | |
Steven Roth | Chairman of the Board and Chief Executive Officer |
David R. Greenbaum | Vice Chairman |
Michael J. Franco | President |
Joseph Macnow | Executive Vice President - Chief Financial Officer and Chief Administrative Officer |
Haim Chera | Executive Vice President - Head of Retail |
Barry S. Langer | Executive Vice President - Development - Co-Head of Real Estate |
Glen J. Weiss | Executive Vice President - Office Leasing - Co-Head of Real Estate |
| | | | | |
RESEARCH COVERAGE - EQUITY |
| | | | | |
James Feldman/Elvis Rodriguez | | | Richard Skidmore/Melissa Funk | | Nicholas Yulico/Joshua Burr |
Bank of America/BofA Securities | | | Goldman Sachs | | Scotia Capital (USA) Inc |
646-855-5808/646-855-1589 | | | 801-741-5459/801-884-4127 | | 212-225-6904/212-225-5415 |
| | | | | |
John P. Kim/Frank Lee | | | Daniel Ismail/Dylan Burzinski | | John W. Guinee/Aaron Wolf |
BMO Capital Markets | | | Green Street Advisors | | Stifel Nicolaus & Company |
212-885-4115/415-591-2129 | | | 949-640-8780 | | 443-224-1307/443-224-1206 |
| | | | | |
Michael Bilerman/Emmanuel Korchman | | | Anthony Paolone/Ray Zhong | | Michael Lewis/Alexei Siniakov |
Citi | | | JP Morgan | | SunTrust Robinson Humphrey |
212-816-1383/212-816-1382 | | | 212-622-6682/212-622-5411 | | 212-319-5659/212-590-0986 |
| | | | | |
Derek Johnston/Tom Hennessy | | | Vikram Malhotra/Adam J. Gabalski | | |
Deutsche Bank | | | Morgan Stanley | | |
212-250-5683/212-250-4063 | | | 212-761-7064/212-761-8051 | | |
| | | | | |
Steve Sakwa/Delia Whyte | | | Alexander Goldfarb/Daniel Santos | | |
Evercore ISI | | | Piper Sandler | | |
212-446-9462/212-446-9459 | | | 212-466-7937/212-466-7927 | | |
| | | | | |
RESEARCH COVERAGE - DEBT |
| | | | | |
Andrew Molloy | | | Jesse Rosenthal | | |
Bank of America/Merrill Lynch | | | CreditSights | | |
646-855-6435 | | | 212-340-3816 | | |
| | | | | |
Thierry Perrein | | | Mark Streeter | | |
Wells Fargo Securities | | | JP Morgan | | |
704-410-3262 | | | 212-834-5086 | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
Research Coverage - Equity and Debt is provided as a service to interested parties and not as an endorsement of any report, or representation as to the accuracy of any information contained therein. Opinions, forecasts and other forward-looking statements expressed in analysts' reports are subject to change without notice. |
APPENDIX
DEFINITIONS AND NON-GAAP RECONCILIATIONS
|
|
FINANCIAL SUPPLEMENT DEFINITIONS |
The financial supplement includes various non-GAAP financial measures. Descriptions of these non-GAAP measures are provided below. Reconciliations of these non-GAAP measures to the most directly comparable GAAP measures are provided on the following pages.
Net Operating Income ("NOI") at Share and NOI at Share - Cash Basis - NOI at share represents total revenues less operating expenses including our share of partially owned entities. NOI at share - cash basis represents NOI at share adjusted to exclude straight-line rental income and expense, amortization of acquired below and above market leases, net and other non-cash adjustments. We consider NOI at share - cash basis to be the primary 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 NOI at share - cash basis, we utilize this measure to make investment decisions as well as to compare the performance of our assets to that of our peers. NOI at share and NOI at share - cash basis should not be considered alternatives to net income or cash flow from operations and may not be comparable to similarly titled measures employed by other companies. NOI at share - cash basis includes rent that has been deferred as a result of the COVID-19 pandemic. Rent deferrals generally require repayment in monthly installments over a period of time not to exceed twelve months.
Same Store NOI at Share and Same Store NOI at Share - Cash Basis - Same store NOI at share represents NOI at share from operations which are in service in both the current and prior year reporting periods. Same store NOI at share - cash basis is same store NOI at share adjusted to exclude straight-line rental income and expense, amortization of acquired below and above market leases, net 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 NOI at share and same store NOI at share - cash basis should not be considered alternatives to net income or cash flow from operations and may not be comparable to similarly titled measures employed by other companies.
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 gains from sales of depreciable real estate assets, real estate impairment losses, depreciation and amortization expense from real estate assets and other specified 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 flow as a liquidity measure. FFO may not be comparable to similarly titled measures employed by other companies.
Funds Available For Distribution ("FAD") - FAD is defined as FFO less (i) cash basis recurring tenant improvements, leasing commissions and capital expenditures, (ii) straight-line rents and amortization of acquired below-market leases, net, and (iii) other non-cash income, plus (iv) other non-cash charges. FAD is a non-GAAP financial measure that is not intended to represent cash flow and is not indicative of cash flow provided by operating activities as determined in accordance with GAAP. FAD is presented solely as a supplemental disclosure that management believes provides useful information regarding the Company's ability to fund its dividends.
|
| | | | | | | | | | | | | | | | | | | | |
NON-GAAP RECONCILIATIONS RECONCILIATION OF NET (LOSS) INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS TO NET (LOSS) INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS, AS ADJUSTED (unaudited) |
(Amounts in thousands, except per share amounts) |
| | For the Three Months Ended | | For the Six Months Ended
June 30, |
| | June 30, | | March 31,
2020 | |
| | 2020 | | 2019 | | | 2020 | | 2019 |
Net (loss) income attributable to common shareholders | (A) | $ | (197,750 | ) | | $ | 2,400,195 |
| | $ | 4,963 |
| | $ | (192,787 | ) | | $ | 2,581,683 |
|
Per diluted share | | $ | (1.03 | ) | | $ | 12.56 |
| | $ | 0.03 |
| | $ | (1.01 | ) | | $ | 13.51 |
|
| | | | | | | | | | |
Certain expense (income) items that impact net (loss) income attributable to common shareholders: | | | | | | | | | | |
Non-cash impairment loss on our investment in Fifth Avenue and Times Square JV, reversing a portion of the $2.559 billion gain recognized on the April 2019 transfer to the joint venture attributable to the GAAP required write-up of the retained interest | | $ | 305,859 |
| | $ | — |
| | $ | — |
| | $ | 305,859 |
| | $ | — |
|
608 Fifth Avenue non-cash (lease liability extinguishment gain) impairment loss and related write-offs | | (70,260 | ) | | 101,092 |
| | — |
| | (70,260 | ) | | 101,092 |
|
After-tax net gain on sale of 220 CPS condominium units | | (49,005 | ) | | (88,921 | ) | | (59,911 | ) | | (108,916 | ) | | (219,875 | ) |
Credit losses on loans receivable resulting from a new GAAP accounting standard effective January 1, 2020 | | 6,108 |
| | — |
| | 7,261 |
| | 13,369 |
| | — |
|
Our share of loss from real estate fund investments | | 6,089 |
| | 20,758 |
| | 56,158 |
| | 62,247 |
| | 23,662 |
|
Net gain on transfer to Fifth Avenue and Times Square retail JV, net of $11,945 attributable to noncontrolling interests | | — |
| | (2,559,154 | ) | | — |
| | — |
| | (2,559,154 | ) |
Real estate impairment losses | | — |
| | 7,500 |
| | — |
| | — |
| | 7,500 |
|
Mark-to-market (increase) decrease in PREIT common shares (accounted for as a marketable security from March 12, 2019 and sold on January 23, 2020) | | — |
| | (1,313 | ) | | 4,938 |
| | 4,938 |
| | 14,336 |
|
Net gain from sale of UE common shares (sold on March 4, 2019) | | — |
| | — |
| | — |
| | — |
| | (62,395 | ) |
Prepayment penalty in connection with redemption of $400 million 5.00% senior unsecured notes due January 2022 | | — |
| | — |
| | — |
| | — |
| | 22,540 |
|
Mark-to-market increase in Lexington Realty Trust common shares (sold on March 1, 2019) | | — |
| | — |
| | — |
| | — |
| | (16,068 | ) |
Other | | 2,019 |
| | 2,802 |
| | 7,896 |
| | 9,915 |
| | 3,954 |
|
| | 200,810 |
| | (2,517,236 | ) | | 16,342 |
| | 217,152 |
| | (2,684,408 | ) |
Noncontrolling interests' share of above adjustments | | (11,659 | ) | | 159,593 |
| | (1,072 | ) | | (13,661 | ) | | 170,191 |
|
Total of certain expense (income) items that impact net (loss) income attributable to common shareholders | (B) | $ | 189,151 |
| | $ | (2,357,643 | ) | | $ | 15,270 |
| | $ | 203,491 |
| | $ | (2,514,217 | ) |
Per diluted share (non-GAAP) | | $ | 0.99 |
| | $ | (12.34 | ) | | $ | 0.08 |
| | $ | 1.07 |
| | $ | (13.16 | ) |
| | | | | | | | | | |
Net (loss) income attributable to common shareholders, as adjusted (non-GAAP) | (A+B) | $ | (8,599 | ) | | $ | 42,552 |
| | $ | 20,233 |
| | $ | 10,704 |
| | $ | 67,466 |
|
Per diluted share (non-GAAP) | | $ | (0.04 | ) | | $ | 0.22 |
| | $ | 0.11 |
| | $ | 0.06 |
| | $ | 0.35 |
|
|
| | | | | | | | | | | | | | | | | | | | |
NON-GAAP RECONCILIATIONS RECONCILIATION OF NET (LOSS) INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS TO FFO ATTRIBUTABLE TO COMMON SHAREHOLDERS PLUS ASSUMED CONVERSIONS (unaudited) |
(Amounts in thousands, except per share amounts) |
| | For the Three Months Ended | | For the Six Months Ended
June 30, |
| | June 30, | | March 31,
2020 | |
| | 2020 | | 2019 | | | 2020 | | 2019 |
Reconciliation of our net (loss) income attributable to common shareholders to FFO attributable to common shareholders plus assumed conversions (non-GAAP): | | | | | | | | | | |
Net (loss) income attributable to common shareholders | (A) | $ | (197,750 | ) | | $ | 2,400,195 |
| | $ | 4,963 |
| | $ | (192,787 | ) | | $ | 2,581,683 |
|
Per diluted share | | $ | (1.03 | ) | | $ | 12.56 |
| | $ | 0.03 |
| | $ | (1.01 | ) | | $ | 13.51 |
|
| | | | | | | | | | |
FFO adjustments: | | | | | | | | | | |
Depreciation and amortization of real property | | $ | 85,179 |
| | $ | 105,453 |
| | $ | 85,136 |
| | $ | 170,315 |
| | $ | 213,936 |
|
Net gain on transfer to Fifth Avenue and Times Square JV on April 18, 2019, net of $11,945 attributable to noncontrolling interests | | — |
| | (2,559,154 | ) | | — |
| | — |
| | (2,559,154 | ) |
Real estate impairment losses | | — |
| | 31,436 |
| | — |
| | — |
| | 31,436 |
|
Net gain from sale of UE common shares (sold on March 4, 2019) | | — |
| | — |
| | — |
| | — |
| | (62,395 | ) |
(Increase) decrease in fair value of marketable securities: | | | | | | | | | | |
PREIT (accounted for as a marketable security from March 12, 2019 and sold on January 23, 2020) | | — |
| | (1,313 | ) | | 4,938 |
| | 4,938 |
| | 14,336 |
|
Lexington (sold on March 1, 2019) | | — |
| | — |
| | — |
| | — |
| | (16,068 | ) |
Other | | — |
| | 1 |
| | — |
| | — |
| | (41 | ) |
Proportionate share of adjustments to equity in net income of partially owned entities to arrive at FFO: | | | | | | | | | | |
Non-cash impairment loss on our investment in Fifth Avenue and Times Square JV, reversing a portion of the $2.559 billion gain recognized on the April 2019 transfer to the joint venture attributable to the GAAP required write-up of the retained interest | | 305,859 |
| | — |
| | — |
| | 305,859 |
| | — |
|
Depreciation and amortization of real property | | 39,736 |
| | 34,631 |
| | 40,423 |
| | 80,159 |
| | 59,621 |
|
(Increase) decrease in fair value of marketable securities | | (565 | ) | | 1,709 |
| | 3,691 |
| | 3,126 |
| | 1,697 |
|
| | 430,209 |
| | (2,387,237 | ) | | 134,188 |
| | 564,397 |
| | (2,316,632 | ) |
Noncontrolling interests' share of above adjustments | | (29,215 | ) | | 151,357 |
| | (8,804 | ) | | (38,019 | ) | | 146,933 |
|
FFO adjustments, net | (B) | $ | 400,994 |
| | $ | (2,235,880 | ) | | $ | 125,384 |
| | $ | 526,378 |
| | $ | (2,169,699 | ) |
| | | | | | | | | | |
FFO attributable to common shareholders (non-GAAP) | (A+B) | $ | 203,244 |
| | $ | 164,315 |
| | $ | 130,347 |
| | $ | 333,591 |
| | $ | 411,984 |
|
Convertible preferred share dividends | | 12 |
| | 14 |
| | 13 |
| | 25 |
| | 29 |
|
FFO attributable to common shareholders plus assumed conversions (non-GAAP) | | 203,256 |
| | 164,329 |
| | 130,360 |
| | 333,616 |
| | 412,013 |
|
Add back of FFO allocated to noncontrolling interests of the Operating Partnership | | 13,283 |
| | 10,684 |
| | 8,459 |
| | 21,594 |
| | 26,669 |
|
FFO - OP Basis (non-GAAP) | | $ | 216,539 |
| | $ | 175,013 |
| | $ | 138,819 |
| | $ | 355,210 |
| | $ | 438,682 |
|
FFO per diluted share (non-GAAP) | | $ | 1.06 |
| | $ | 0.86 |
| | $ | 0.68 |
| | $ | 1.75 |
| | $ | 2.16 |
|
|
| | | | | | | | | | | | | | | | | | | | |
NON-GAAP RECONCILIATIONS
RECONCILIATION OF FFO ATTRIBUTABLE TO COMMON SHAREHOLDERS PLUS ASSUMED CONVERSIONS TO FFO ATTRIBUTABLE TO COMMON SHAREHOLDERS PLUS ASSUMED CONVERSIONS, AS ADJUSTED (unaudited) |
(Amounts in thousands, except per share amounts) |
| | For the Three Months Ended | | For the Six Months Ended
June 30, |
| | June 30, | | March 31,
2020 | |
| | 2020 | | 2019 | | | 2020 | | 2019 |
FFO attributable to common shareholders plus assumed conversions (non-GAAP) | (A) | $ | 203,256 |
| | $ | 164,329 |
| | $ | 130,360 |
| | $ | 333,616 |
| | $ | 412,013 |
|
Per diluted share (non-GAAP) | | $ | 1.06 |
| | $ | 0.86 |
| | $ | 0.68 |
| | $ | 1.75 |
| | $ | 2.16 |
|
| | | | | | | | | | |
Certain (income) expense items that impact FFO attributable to common shareholders plus assumed conversions: | | | | | | | | | | |
608 Fifth Avenue non-cash (lease liability extinguishment gain) impairment loss and related write-offs | | $ | (70,260 | ) | | $ | 77,156 |
| | $ | — |
| | $ | (70,260 | ) | | $ | 77,156 |
|
After-tax net gain on sale of 220 CPS condominium units | | (49,005 | ) | | (88,921 | ) | | (59,911 | ) | | (108,916 | ) | | (219,875 | ) |
Credit losses on loans receivable resulting from a new GAAP accounting standard effective January 1, 2020 | | 6,108 |
| | — |
| | 7,261 |
| | 13,369 |
| | — |
|
Our share of loss from real estate fund investments | | 6,089 |
| | 20,758 |
| | 56,158 |
| | 62,247 |
| | 23,662 |
|
Prepayment penalty in connection with redemption of $400 million 5.00% senior unsecured notes due January 2022 | | — |
| | — |
| | — |
| | — |
| | 22,540 |
|
Other | | 2,459 |
| | 1,092 |
| | 4,205 |
| | 6,664 |
| | 2,298 |
|
| | (104,609 | ) | | 10,085 |
| | 7,713 |
| | (96,896 | ) | | (94,219 | ) |
Noncontrolling interests' share of above adjustments | (B) | $ | 7,103 |
| | $ | (639 | ) | | $ | (506 | ) | | $ | 6,120 |
| | $ | 5,996 |
|
Total of certain (income) expense items that impact FFO attributable to common shareholders plus assumed conversions, net | | $ | (97,506 | ) | | $ | 9,446 |
| | $ | 7,207 |
| | $ | (90,776 | ) | | $ | (88,223 | ) |
Per diluted share (non-GAAP) | | $ | (0.51 | ) | | $ | 0.05 |
| | $ | 0.04 |
| | $ | (0.48 | ) | | $ | (0.46 | ) |
| | | | | | | | | | |
FFO attributable to common shareholders plus assumed conversions, as adjusted (non-GAAP) | (A+B) | $ | 105,750 |
| | $ | 173,775 |
| | $ | 137,567 |
| | $ | 242,840 |
| | $ | 323,790 |
|
Per diluted share (non-GAAP) | | $ | 0.55 |
| | $ | 0.91 |
| | $ | 0.72 |
| | $ | 1.27 |
| | $ | 1.70 |
|
|
| | | | | | | | | | | | | | | | | | | | |
NON-GAAP RECONCILIATIONS RECONCILIATION OF FFO ATTRIBUTABLE TO COMMON SHAREHOLDERS PLUS ASSUMED CONVERSIONS TO FAD (unaudited) |
(Amounts in thousands) |
| | For the Three Months Ended | | For the Six Months Ended
June 30, |
| | June 30, | | March 31,
2020 | |
| | 2020 | | 2019 | | | 2020 | | 2019 |
FFO attributable to common shareholders plus assumed conversions (non-GAAP) | (A) | $ | 203,256 |
| | $ | 164,329 |
| | $ | 130,360 |
| | $ | 333,616 |
| | $ | 412,013 |
|
| | | | | | | | | | |
Adjustments to arrive at FAD (non-GAAP): | | | | | | | | | | |
Certain items that impact FAD | | (105,228 | ) | | 2,913 |
| | 5,630 |
| | (99,598 | ) | | (102,564 | ) |
Recurring tenant improvements, leasing commissions and other capital expenditures | | (35,030 | ) | | (63,456 | ) | | (53,479 | ) | | (88,509 | ) | | (104,577 | ) |
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other | | 34,190 |
| | 9,748 |
| | 3,076 |
| | 37,266 |
| | 4,567 |
|
Stock-based compensation expense | | 7,703 |
| | 10,520 |
| | 25,765 |
| | 33,468 |
| | 42,174 |
|
Amortization of debt issuance costs | | 6,032 |
| | 7,828 |
| | 5,276 |
| | 11,308 |
| | 18,653 |
|
Personal property depreciation | | 1,749 |
| | 1,571 |
| | 1,825 |
| | 3,574 |
| | 3,084 |
|
Noncontrolling interests in the Operating Partnership's share of above adjustments | | 6,151 |
| | 1,958 |
| | 781 |
| | 6,969 |
| | 8,791 |
|
FAD adjustments, net(1) | (B) | (84,433 | ) | | (28,918 | ) | | (11,126 | ) | | (95,522 | ) | | (129,872 | ) |
| | | | | | | | | | |
FAD (non-GAAP) | (A+B) | $ | 118,823 |
|
| $ | 135,411 |
|
| $ | 119,234 |
| | $ | 238,094 |
| | $ | 282,141 |
|
| | | | | | | | | | |
FAD payout ratio (2) | | 106.5 | % | | 93.0 | % | | 106.5 | % | | 105.6 | % | | 89.2 | % |
________________________________
| |
(1) | Certain prior year adjustments have been restated in order to conform to the current period presentation which includes our share of partially owned entities. |
| |
(2) | FAD payout ratios on a quarterly basis are not necessarily indicative of amounts for the full year due to fluctuation in timing of cash based expenditures, the commencement of new leases and the seasonality of our operations. |
|
| | | | | | | | | | | | | | | | | | | |
NON-GAAP RECONCILIATIONS RECONCILIATION OF NET (LOSS) INCOME TO NET OPERATING INCOME AT SHARE AND NET OPERATING INCOME AT SHARE - CASH BASIS (unaudited) |
(Amounts in thousands) |
|
| | | | | | | | | | | | | | | | | | | |
| For the Three Months Ended | | For the Six Months Ended
June 30, |
| June 30, | | March 31, 2020 | |
| 2020 | | 2019 | | | 2020 | | 2019 |
Net (loss) income | $ | (217,352 | ) | | $ | 2,596,693 |
| | $ | (104,503 | ) | | $ | (321,855 | ) | | $ | 2,809,737 |
|
Depreciation and amortization expense | 92,805 |
| | 113,035 |
| | 92,793 |
| | 185,598 |
| | 229,744 |
|
General and administrative expense | 35,014 |
| | 38,872 |
| | 52,834 |
| | 87,848 |
| | 96,892 |
|
(Lease liability extinguishment gain) transaction related costs and impairment losses | (69,221 | ) | | 101,590 |
| | 71 |
| | (69,150 | ) | | 101,739 |
|
Loss (income) from partially owned entities | 291,873 |
| | (22,873 | ) | | (19,103 | ) | | 272,770 |
| | (30,193 | ) |
Loss from real estate fund investments | 28,042 |
| | 15,803 |
| | 183,463 |
| | 211,505 |
| | 15,970 |
|
Interest and other investment loss (income), net | 2,893 |
| | (7,840 | ) | | 5,904 |
| | 8,797 |
| | (12,885 | ) |
Interest and debt expense | 58,405 |
| | 63,029 |
| | 58,842 |
| | 117,247 |
| | 165,492 |
|
Net gain on transfer to Fifth Avenue and Times Square JV | — |
| | (2,571,099 | ) | | — |
| | — |
| | (2,571,099 | ) |
Net gains on disposition of wholly owned and partially owned assets | (55,695 | ) | | (111,713 | ) | | (68,589 | ) | | (124,284 | ) | | (332,007 | ) |
Income tax expense | 1,837 |
| | 26,914 |
| | 12,813 |
| | 14,650 |
| | 56,657 |
|
(Income) loss from discontinued operations | — |
| | (60 | ) | | — |
| | — |
| | 77 |
|
NOI from partially owned entities | 69,487 |
| | 82,974 |
| | 81,881 |
| | 151,368 |
| | 150,376 |
|
NOI attributable to noncontrolling interests in consolidated subsidiaries | (15,448 | ) | | (16,416 | ) | | (15,493 | ) | | (30,941 | ) | | (33,819 | ) |
NOI at share | 222,640 |
| | 308,909 |
| | 280,913 |
| | 503,553 |
| | 646,681 |
|
Non cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other | 34,190 |
| | 9,748 |
| | 3,076 |
| | 37,266 |
| | 4,567 |
|
NOI at share - cash basis | $ | 256,830 |
| | $ | 318,657 |
| | $ | 283,989 |
| | $ | 540,819 |
| | $ | 651,248 |
|
|
| | | | | | | | | | | | | | | | | | | |
NON-GAAP RECONCILIATIONS COMPONENTS OF NET OPERATING INCOME AT SHARE AND NET OPERATING INCOME AT SHARE - CASH BASIS (unaudited) |
(Amounts in thousands) | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| For the Three Months Ended June 30, |
| Total Revenues | | Operating Expenses | | NOI | | Non-cash Adjustments(1) | | NOI - cash basis |
| 2020 | | 2019 | | 2020 | | 2019 | | 2020 | | 2019 | | 2020 | | 2019 | | 2020 | | 2019 |
New York | $ | 270,628 |
| | $ | 376,381 |
| | $ | (140,207 | ) | | $ | (187,819 | ) | | $ | 130,421 |
| | $ | 188,562 |
| | $ | 34,216 |
| | $ | 13,308 |
| | $ | 164,637 |
| | $ | 201,870 |
|
Other | 72,398 |
| | 86,722 |
| | (34,218 | ) | | (32,933 | ) | | 38,180 |
| | 53,789 |
| | 1,165 |
| | 1,492 |
| | 39,345 |
| | 55,281 |
|
Consolidated total | 343,026 |
| | 463,103 |
| | (174,425 | ) | | (220,752 | ) | | 168,601 |
| | 242,351 |
| | 35,381 |
| | 14,800 |
| | 203,982 |
| | 257,151 |
|
Noncontrolling interests' share in consolidated subsidiaries | (26,180 | ) | | (26,334 | ) | | 10,732 |
| | 9,918 |
| | (15,448 | ) | | (16,416 | ) | | (528 | ) | | 218 |
| | (15,976 | ) | | (16,198 | ) |
Our share of partially owned entities | 108,966 |
| | 124,214 |
| | (39,479 | ) | | (41,240 | ) | | 69,487 |
| | 82,974 |
| | (663 | ) | | (5,270 | ) | | 68,824 |
| | 77,704 |
|
Vornado's share | $ | 425,812 |
| | $ | 560,983 |
| | $ | (203,172 | ) | | $ | (252,074 | ) | | $ | 222,640 |
| | $ | 308,909 |
| | $ | 34,190 |
| | $ | 9,748 |
| | $ | 256,830 |
| | $ | 318,657 |
|
|
| | | | | | | | | | | | | | | | | | | |
| For the Three Months Ended March 31, 2020 |
| Total Revenues | | Operating Expenses | | NOI | | Non-cash Adjustments(1) | | NOI - cash basis |
New York | $ | 355,615 |
| | $ | (183,031 | ) | | $ | 172,584 |
| | $ | 5,423 |
| | $ | 178,007 |
|
Other | 88,917 |
| | (46,976 | ) | | 41,941 |
| | 1,965 |
| | 43,906 |
|
Consolidated total | 444,532 |
| | (230,007 | ) | | 214,525 |
| | 7,388 |
| | 221,913 |
|
Noncontrolling interests' share in consolidated subsidiaries | (26,909 | ) | | 11,416 |
| | (15,493 | ) | | 197 |
| | (15,296 | ) |
Our share of partially owned entities | 124,101 |
| | (42,220 | ) | | 81,881 |
| | (4,509 | ) | | 77,372 |
|
Vornado's share | $ | 541,724 |
| | $ | (260,811 | ) | | $ | 280,913 |
| | $ | 3,076 |
| | $ | 283,989 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| For the Six Months Ended June 30, |
| Total Revenues | | Operating Expenses | | NOI | | Non-cash Adjustments(1) | | NOI - cash basis |
| 2020 | | 2019 | | 2020 | | 2019 | | 2020 | | 2019 | | 2020 | | 2019 | | 2020 | | 2019 |
New York | $ | 626,243 |
| | $ | 819,666 |
| | $ | (323,238 | ) | | $ | (385,914 | ) | | $ | 303,005 |
| | $ | 433,752 |
| | $ | 39,639 |
| | $ | 8,225 |
| | $ | 342,644 |
| | $ | 441,977 |
|
Other | 161,315 |
| | 178,105 |
| | (81,194 | ) | | (81,733 | ) | | 80,121 |
| | 96,372 |
| | 3,130 |
| | 3,399 |
| | 83,251 |
| | 99,771 |
|
Consolidated total | 787,558 |
| | 997,771 |
| | (404,432 | ) | | (467,647 | ) | | 383,126 |
| | 530,124 |
| | 42,769 |
| | 11,624 |
| | 425,895 |
| | 541,748 |
|
Noncontrolling interests' share in consolidated subsidiaries | (53,089 | ) | | (54,566 | ) | | 22,148 |
| | 20,747 |
| | (30,941 | ) | | (33,819 | ) | | (331 | ) | | 158 |
| | (31,272 | ) | | (33,661 | ) |
Our share of partially owned entities | 233,067 |
| | 231,729 |
| | (81,699 | ) | | (81,353 | ) | | 151,368 |
| | 150,376 |
| | (5,172 | ) | | (7,215 | ) | | 146,196 |
| | 143,161 |
|
Vornado's share | $ | 967,536 |
| | $ | 1,174,934 |
| | $ | (463,983 | ) | | $ | (528,253 | ) | | $ | 503,553 |
| | $ | 646,681 |
| | $ | 37,266 |
| | $ | 4,567 |
| | $ | 540,819 |
| | $ | 651,248 |
|
________________________________
| |
(1) | Includes adjustments for straight-line rents, amortization of acquired below-market leases, net and other. |
|
| | | | | | | | | | | | | | | | | | | |
NON-GAAP RECONCILIATIONS |
RECONCILIATION OF NOI AT SHARE TO SAME STORE NOI AT SHARE FOR THE THREE MONTHS ENDED JUNE 30, 2020 COMPARED TO JUNE 30, 2019 (unaudited) |
(Amounts in thousands) | | |
| | | | | | | | | |
| Total | | New York | | theMART | | 555 California Street | | Other |
NOI at share for the three months ended June 30, 2020 | $ | 222,640 |
| | $ | 188,968 |
| | $ | 17,803 |
| | $ | 14,837 |
| | $ | 1,032 |
|
Less NOI at share from: | | | | | | | | | |
Development properties | (7,376 | ) | | (7,372 | ) | | — |
| | (4 | ) | | — |
|
Hotel Pennsylvania (temporarily closed beginning April 1, 2020) | 8,516 |
| | 8,516 |
| | — |
| | — |
| | — |
|
Other non-same store income, net | (9,373 | ) | | (8,283 | ) | | — |
| | (58 | ) | | (1,032 | ) |
Same store NOI at share for the three months ended June 30, 2020 | $ | 214,407 |
| | $ | 181,829 |
| | $ | 17,803 |
| | $ | 14,775 |
| | $ | — |
|
| | | | | | | | | |
NOI at share for the three months ended June 30, 2019 | $ | 308,909 |
| | $ | 257,702 |
| | $ | 30,974 |
| | $ | 15,358 |
| | $ | 4,875 |
|
Less NOI at share from: | | | | | | | | | |
Change in ownership interests in properties contributed to Fifth Avenue and Times Square JV | (5,479 | ) | | (5,479 | ) | | — |
| | — |
| | — |
|
Dispositions | (3,696 | ) | | (3,696 | ) | | — |
| | — |
| | — |
|
Development properties | (14,538 | ) | | (14,538 | ) | | — |
| | — |
| | — |
|
Hotel Pennsylvania (temporarily closed beginning April 1, 2020) | (4,031 | ) | | (4,031 | ) | | — |
| | — |
| | — |
|
Other non-same store expense (income), net | 2,792 |
| | 7,459 |
| | 6 |
| | 202 |
| | (4,875 | ) |
Same store NOI at share for the three months ended June 30, 2019 | $ | 283,957 |
| | $ | 237,417 |
| | $ | 30,980 |
| | $ | 15,560 |
| | $ | — |
|
| | | | | | | | | |
Decrease in same store NOI at share for the three months ended June 30, 2020 compared to June 30, 2019 | $ | (69,550 | ) | | $ | (55,588 | ) | | $ | (13,177 | ) | | $ | (785 | ) | | $ | — |
|
| | | | | | | | | |
% decrease in same store NOI at share | (24.5 | )% | | (23.4 | )% | | (42.5 | )% | (1) | (5.0 | )% | | — | % |
________________________________
| |
(1) | The decrease is primarily due to the effects of the COVID-19 pandemic, causing trade shows to be cancelled from late March 2020 through the remainder of the year. |
|
| | | | | | | | | | | | | | | | | | | |
NON-GAAP RECONCILIATIONS |
RECONCILIATION OF NOI AT SHARE TO SAME STORE NOI AT SHARE FOR THE SIX MONTHS ENDED JUNE 30, 2020 COMPARED TO JUNE 30, 2019 (unaudited) |
(Amounts in thousands) | | |
| | | | | | | | | |
| Total | | New York | | theMART | | 555 California Street | | Other |
NOI at share for the six months ended June 30, 2020 | $ | 503,553 |
| | $ | 431,527 |
| | $ | 38,916 |
| | $ | 30,068 |
| | $ | 3,042 |
|
Less NOI at share from: | | | | | | | | | |
Development properties | (21,642 | ) | | (21,638 | ) | | — |
| | (4 | ) | | — |
|
Hotel Pennsylvania (temporarily closed beginning April 1, 2020) | 8,516 |
| | 8,516 |
| | — |
| | — |
| | — |
|
Other non-same store (income) expense, net | (17,533 | ) | | (14,172 | ) | | (422 | ) | | 103 |
| | (3,042 | ) |
Same store NOI at share for the six months ended June 30, 2020 | $ | 472,894 |
| | $ | 404,233 |
| | $ | 38,494 |
| | $ | 30,167 |
| | $ | — |
|
| | | | | | | | | |
NOI at share for the six months ended June 30, 2019 | $ | 646,681 |
| | $ | 541,060 |
| | $ | 54,497 |
| | $ | 29,859 |
| | $ | 21,265 |
|
Less NOI at share from: | | | | | | | | | |
Change in ownership interests in properties contributed to Fifth Avenue and Times Square JV | (35,770 | ) | | (35,770 | ) | | — |
| | — |
| | — |
|
Dispositions | (7,096 | ) | | (7,096 | ) | | — |
| | — |
| | — |
|
Development properties | (35,131 | ) | | (35,131 | ) | | — |
| | — |
| | — |
|
Hotel Pennsylvania (temporarily closed beginning April 1, 2020) | (4,031 | ) | | (4,031 | ) | | — |
| | — |
| | — |
|
Other non-same store (income) expense, net | (15,586 | ) | | 5,054 |
| | 345 |
| | 280 |
| | (21,265 | ) |
Same store NOI at share for the six months ended June 30, 2019 | $ | 549,067 |
| | $ | 464,086 |
| | $ | 54,842 |
| | $ | 30,139 |
| | $ | — |
|
| | | | | | | | | |
(Decrease) increase in same store NOI at share for the six months ended June 30, 2020 compared to June 30, 2019 | $ | (76,173 | ) | | $ | (59,853 | ) | | $ | (16,348 | ) | | $ | 28 |
| | $ | — |
|
| | | | | | | | | |
% (decrease) increase in same store NOI at share | (13.9 | )% | | (12.9 | )% | | (29.8 | )% | (1) | 0.1 | % | | — | % |
________________________________
| |
(1) | The decrease is primarily due to the effects of the COVID-19 pandemic, causing trade shows to be cancelled from late March 2020 through the remainder of the year. |
|
| | | | | | | | | | | | | | | | | | | |
NON-GAAP RECONCILIATIONS |
RECONCILIATION OF NOI AT SHARE TO SAME STORE NOI AT SHARE FOR THE THREE MONTHS ENDED JUNE 30, 2020 COMPARED TO MARCH 31, 2020 (unaudited) |
(Amounts in thousands) | | |
| | | | | | | | | |
| Total | | New York | | theMART | | 555 California Street | | Other |
NOI at share for the three months ended June 30, 2020 | $ | 222,640 |
| | $ | 188,968 |
| | $ | 17,803 |
| | $ | 14,837 |
| | $ | 1,032 |
|
Less NOI at share from: | | | | | | | | | |
Development properties | (7,380 | ) | | (7,376 | ) | | — |
| | (4 | ) | | — |
|
Hotel Pennsylvania (temporarily closed beginning April 1, 2020) | 8,516 |
| | 8,516 |
| | — |
| | — |
| | — |
|
Other non-same store income, net | (9,010 | ) | | (7,920 | ) | | — |
| | (58 | ) | | (1,032 | ) |
Same store NOI at share for the three months ended June 30, 2020 | $ | 214,766 |
| | $ | 182,188 |
| | $ | 17,803 |
| | $ | 14,775 |
| | $ | — |
|
| | | | | | | | | |
NOI at share for the three months ended March 31, 2020 | $ | 280,913 |
| | $ | 242,559 |
| | $ | 21,113 |
| | $ | 15,231 |
| | $ | 2,010 |
|
Less NOI at share from: | | | | | | | | | |
Development properties | (12,996 | ) | | (12,996 | ) | | — |
| | — |
| | — |
|
Hotel Pennsylvania (temporarily closed beginning April 1, 2020) | 9,356 |
| | 9,356 |
| | — |
| | — |
| | — |
|
Other non-same store (income) expense, net | (7,705 | ) | | (5,434 | ) | | (422 | ) | | 161 |
| | (2,010 | ) |
Same store NOI at share for the three months ended March 31, 2020 | $ | 269,568 |
| | $ | 233,485 |
| | $ | 20,691 |
| | $ | 15,392 |
| | $ | — |
|
| | | | | | | | | |
Decrease in same store NOI at share for the three months ended June 30, 2020 compared to March 31, 2020 | $ | (54,802 | ) | | $ | (51,297 | ) | | $ | (2,888 | ) | | $ | (617 | ) | | $ | — |
|
| | | | | | | | | |
% decrease in same store NOI at share | (20.3 | )% | | (22.0 | )% | | (14.0 | )% | (1) | (4.0 | )% | | — | % |
________________________________
| |
(1) | The decrease is primarily due to the effects of the COVID-19 pandemic, causing trade shows to be cancelled from late March 2020 through the remainder of the year. |
|
| | | | | | | | | | | | | | | | | | | |
NON-GAAP RECONCILIATIONS |
RECONCILIATION OF NOI AT SHARE - CASH BASIS TO SAME STORE NOI AT SHARE - CASH BASIS FOR THE THREE MONTHS ENDED JUNE 30, 2020 COMPARED TO JUNE 30, 2019 (unaudited) |
(Amounts in thousands) | | |
| | | | | | | | | |
| Total | | New York | | theMART | | 555 California Street | | Other |
NOI at share - cash basis for the three months ended June 30, 2020 | $ | 256,830 |
| | $ | 221,911 |
| | $ | 17,765 |
| | $ | 15,005 |
| | $ | 2,149 |
|
Less NOI at share - cash basis from: | | | | | | | | | |
Development properties | (9,475 | ) | | (9,471 | ) | | — |
| | (4 | ) | | — |
|
Hotel Pennsylvania (temporarily closed beginning April 1, 2020) | 8,525 |
| | 8,525 |
| | — |
| | — |
| | — |
|
Other non-same store (income) expense, net | (13,174 | ) | | (11,072 | ) | | — |
| | 47 |
| | (2,149 | ) |
Same store NOI at share - cash basis for the three months ended June 30, 2020 | $ | 242,706 |
| | $ | 209,893 |
| | $ | 17,765 |
| | $ | 15,048 |
| | $ | — |
|
| | | | | | | | | |
NOI at share - cash basis for the three months ended June 30, 2019 | $ | 318,657 |
| | $ | 266,139 |
| | $ | 31,984 |
| | $ | 15,595 |
| | $ | 4,939 |
|
Less NOI at share - cash basis from: | | | | | | | | | |
Change in ownership interests in properties contributed to Fifth Avenue and Times Square JV | (5,183 | ) | | (5,183 | ) | | — |
| | — |
| | — |
|
Dispositions | (3,879 | ) | | (3,879 | ) | | — |
| | — |
| | — |
|
Development properties | (23,364 | ) | | (23,364 | ) | | — |
| | — |
| | — |
|
Hotel Pennsylvania (temporarily closed beginning April 1, 2020) | (3,982 | ) | | (3,982 | ) | | — |
| | — |
| | — |
|
Other non-same store (income) expense, net | (10,214 | ) | | (5,409 | ) | | 6 |
| | 128 |
| | (4,939 | ) |
Same store NOI at share - cash basis for the three months ended June 30, 2019 | $ | 272,035 |
| | $ | 224,322 |
| | $ | 31,990 |
| | $ | 15,723 |
| | $ | — |
|
| | | | | | | | | |
Decrease in same store NOI at share - cash basis for the three months ended June 30, 2020 compared to June 30, 2019 | $ | (29,329 | ) | | $ | (14,429 | ) | | $ | (14,225 | ) | | $ | (675 | ) | | $ | — |
|
| | | | | | | | | |
% decrease in same store NOI at share - cash basis | (10.8 | )% | | (6.4 | )% | | (44.5 | )% | (1) | (4.3 | )% | | — | % |
________________________________
| |
(1) | The decrease is primarily due to the effects of the COVID-19 pandemic, causing trade shows to be cancelled from late March 2020 through the remainder of the year. |
|
| | | | | | | | | | | | | | | | | | | |
NON-GAAP RECONCILIATIONS |
RECONCILIATION OF NOI AT SHARE - CASH BASIS TO SAME STORE NOI AT SHARE - CASH BASIS FOR THE SIX MONTHS ENDED JUNE 30, 2020 COMPARED TO JUNE 30, 2019 (unaudited) |
(Amounts in thousands) | | |
| | | | | | | | | |
| Total | | New York | | theMART | | 555 California Street | | Other |
NOI at share - cash basis for the six months ended June 30, 2020 | $ | 540,819 |
| | $ | 465,576 |
| | $ | 40,470 |
| | $ | 30,440 |
| | $ | 4,333 |
|
Less NOI at share - cash basis from: | | | | | | | | | |
Development properties | (27,591 | ) | | (27,587 | ) | | — |
| | (4 | ) | | — |
|
Hotel Pennsylvania (temporarily closed beginning April 1, 2020) | 8,525 |
| | 8,525 |
| | — |
| | — |
| | — |
|
Other non-same store income, net | (26,130 | ) | | (21,366 | ) | | (422 | ) | | (9 | ) | | (4,333 | ) |
Same store NOI at share - cash basis for the six months ended June 30, 2020 | $ | 495,623 |
| | $ | 425,148 |
| | $ | 40,048 |
| | $ | 30,427 |
| | $ | — |
|
| | | | | | | | | |
NOI at share - cash basis for the six months ended June 30, 2019 | $ | 651,248 |
| | $ | 542,879 |
| | $ | 56,896 |
| | $ | 30,340 |
| | $ | 21,133 |
|
Less NOI at share - cash basis from: | | | | | | | | | |
Change in ownership interests in properties contributed to Fifth Avenue and Times Square JV | (32,905 | ) | | (32,905 | ) | | — |
| | — |
| | — |
|
Dispositions | (7,460 | ) | | (7,460 | ) | | — |
| | — |
| | — |
|
Development properties | (47,703 | ) | | (47,703 | ) | | — |
| | — |
| | — |
|
Hotel Pennsylvania (temporarily closed beginning April 1, 2020) | (3,982 | ) | | (3,982 | ) | | — |
| | — |
| | — |
|
Other non-same store (income) expense, net | (30,379 | ) | | (9,797 | ) | | 345 |
| | 206 |
| | (21,133 | ) |
Same store NOI at share - cash basis for the six months ended June 30, 2019 | $ | 528,819 |
| | $ | 441,032 |
| | $ | 57,241 |
| | $ | 30,546 |
| | $ | — |
|
| | | | | | | | | |
Decrease in same store NOI at share - cash basis for the six months ended June 30, 2020 compared to June 30, 2019 | $ | (33,196 | ) | | $ | (15,884 | ) | | $ | (17,193 | ) | | $ | (119 | ) | | $ | — |
|
| | | | | | | | | |
% decrease in same store NOI at share - cash basis | (6.3 | )% | | (3.6 | )% | | (30.0 | )% | (1) | (0.4 | )% | | — | % |
________________________________
| |
(1) | The decrease is primarily due to the effects of the COVID-19 pandemic, causing trade shows to be cancelled from late March 2020 through the remainder of the year. |
|
| | | | | | | | | | | | | | | | | | | |
NON-GAAP RECONCILIATIONS |
RECONCILIATION OF NOI AT SHARE - CASH BASIS TO SAME STORE NOI AT SHARE - CASH BASIS FOR THE THREE MONTHS ENDED JUNE 30, 2020 COMPARED TO MARCH 31, 2020 (unaudited) |
(Amounts in thousands) | | |
| | | | | | | | | |
| Total | | New York | | theMART | | 555 California Street | | Other |
NOI at share - cash basis for the three months ended June 30, 2020 | $ | 256,830 |
| | $ | 221,911 |
| | $ | 17,765 |
| | $ | 15,005 |
| | $ | 2,149 |
|
Less NOI at share - cash basis from: | | | | | | | | | |
Development properties | (9,478 | ) | | (9,474 | ) | | — |
| | (4 | ) | | — |
|
Hotel Pennsylvania (temporarily closed beginning April 1, 2020) | 8,525 |
| | 8,525 |
| | — |
| | — |
| | — |
|
Other non-same store (income) expense, net | (12,772 | ) | | (10,670 | ) | | — |
| | 47 |
| | (2,149 | ) |
Same store NOI at share - cash basis for the three months ended June 30, 2020 | $ | 243,105 |
| | $ | 210,292 |
| | $ | 17,765 |
| | $ | 15,048 |
| | $ | — |
|
| | | | | | | | | |
NOI at share - cash basis for the three months ended March 31, 2020 | $ | 283,989 |
| | $ | 243,665 |
| | $ | 22,705 |
| | $ | 15,435 |
| | $ | 2,184 |
|
Less NOI at share - cash basis from: | | | | | | | | | |
Development properties | (17,024 | ) | | (17,024 | ) | | — |
| | — |
| | — |
|
Hotel Pennsylvania (temporarily closed beginning April 1, 2020) | 9,364 |
| | 9,364 |
| | — |
| | — |
| | — |
|
Other non-same store income, net | (12,521 | ) | | (9,858 | ) | | (422 | ) | | (57 | ) | | (2,184 | ) |
Same store NOI at share - cash basis for the three months ended March 31, 2020 | $ | 263,808 |
| | $ | 226,147 |
| | $ | 22,283 |
| | $ | 15,378 |
| | $ | — |
|
| | | | | | | | | |
Decrease in same store NOI at share - cash basis for the three months ended June 30, 2020 compared to March 31, 2020 | $ | (20,703 | ) | | $ | (15,855 | ) | | $ | (4,518 | ) | | $ | (330 | ) | | $ | — |
|
| | | | | | | | | |
% decrease in same store NOI at share - cash basis | (7.8 | )% | | (7.0 | )% | | (20.3 | )% | (1) | (2.1 | )% | | — | % |
________________________________
| |
(1) | The decrease is primarily due to the effects of the COVID-19 pandemic, causing trade shows to be cancelled from late March 2020 through the remainder of the year. |
|
| | | |
NON-GAAP RECONCILIATIONS |
RECONCILIATION OF CONSOLIDATED REVENUES TO OUR PRO RATA SHARE OF REVENUES (ANNUALIZED) (unaudited) |
(Amounts in thousands) |
| |
| For the
Three Months Ended
June 30, 2020 |
Consolidated revenues | $ | 343,026 |
|
Noncontrolling interest adjustments | (26,180 | ) |
Consolidated revenues at our share (non-GAAP) | 316,846 |
|
Unconsolidated revenues at our share (non-GAAP) | 108,966 |
|
Our pro rata share of revenues (non-GAAP) | $ | 425,812 |
|
Our pro rata share of revenues (annualized) (non-GAAP) | $ | 1,703,248 |
|
|
| | | | | | | | | | | |
RECONCILIATION OF CONSOLIDATED DEBT, NET TO CONTRACTUAL DEBT (NON-GAAP) (unaudited) |
(Amounts in thousands) |
| | | | | |
| As of June 30, 2020 |
| Consolidated Debt, net | | Deferred Financing Costs, Net and Other | | Contractual Debt (non-GAAP) |
Mortgages payable | $ | 5,638,352 |
| | $ | 24,305 |
| | $ | 5,662,657 |
|
Senior unsecured notes | 446,279 |
| | 3,721 |
| | 450,000 |
|
$800 Million unsecured term loan | 796,236 |
| | 3,764 |
| | 800,000 |
|
$2.75 Billion unsecured revolving credit facilities | 1,075,000 |
| | — |
| | 1,075,000 |
|
| $ | 7,955,867 |
| | $ | 31,790 |
| | $ | 7,987,657 |
|
|
| | | | | | |
NON-GAAP RECONCILIATIONS RECONCILIATION OF NET INCOME (LOSS) TO EBITDAre (unaudited) |
(Amounts in thousands) |
EBITDAre (i.e., EBITDA for real estate companies) is a non-GAAP financial measure established by NAREIT, which may not be comparable to EBITDA reported by other REITs that do not compute EBITDA in accordance with the NAREIT definition. The White Paper on EBITDAre approved by the Board of Governors of NAREIT in September 2017 defines EBITDAre as GAAP net income (loss), plus interest expense, plus income tax expense, plus depreciation and amortization, plus (minus) losses and gains on the disposition of depreciated property including losses and gains on change of control, plus impairment write-downs of depreciated property and of investments in unconsolidated joint ventures caused by a decrease in value of depreciated property in the joint venture, plus adjustments to reflect the entity's share of EBITDA of unconsolidated joint ventures. The Company has included EBITDAre because it is a performance measure used by other REITs and therefore may provide useful information to investors in comparing Vornado's performance to that of other REITs.
|
| | | | | | | | | | | | | | | | | | | |
| For the Three Months Ended | | For the Six Months Ended June 30, |
| June 30, | | March 31,
2020 | |
| 2020 | | 2019 | | | 2020 | | 2019 |
Reconciliation of net (loss) income to EBITDAre (non-GAAP): | | | | | | | | | |
Net (loss) income | $ | (217,352 | ) | | $ | 2,596,693 |
| | $ | (104,503 | ) | | $ | (321,855 | ) | | $ | 2,809,737 |
|
Less net loss (income) attributable to noncontrolling interests in consolidated subsidiaries | 17,768 |
| | (21,451 | ) | | 122,387 |
| | 140,155 |
| | (28,271 | ) |
Net income attributable to the Operating Partnership | (199,584 | ) | | 2,575,242 |
| | 17,884 |
| | (181,700 | ) | | 2,781,466 |
|
EBITDAre adjustments at share: | | | | | | | | | |
Non-cash impairment loss on our investment in Fifth Avenue and Times Square JV, reversing a portion of the $2.559 billion gain recognized on the April 2019 transfer to the joint venture attributable to the GAAP required write-up of the retained interest | 305,859 |
| | — |
| | — |
| | 305,859 |
| | — |
|
Depreciation and amortization expense | 126,664 |
| | 141,655 |
| | 127,384 |
| | 254,048 |
| | 276,641 |
|
Interest and debt expense | 78,029 |
| | 87,987 |
| | 81,816 |
| | 159,845 |
| | 216,055 |
|
Net gain on transfer to Fifth Avenue and Times Square JV on April 18, 2019, net of $11,945 attributable to noncontrolling interests | — |
| | (2,559,154 | ) | | — |
| | — |
| | (2,559,154 | ) |
Real estate impairment losses | — |
| | 31,436 |
| | — |
| | — |
| | 31,436 |
|
Income tax expense | 1,752 |
| | 27,006 |
| | 12,892 |
| | 14,644 |
| | 56,930 |
|
EBITDAre at share | 312,720 |
| | 304,172 |
| | 239,976 |
| | 552,696 |
| | 803,374 |
|
EBITDAre attributable to noncontrolling interests in consolidated subsidiaries | (6,484 | ) | | 20,563 |
| | (111,737 | ) | | (118,221 | ) | | 40,372 |
|
EBITDAre (non-GAAP) | $ | 306,236 |
| | $ | 324,735 |
| | $ | 128,239 |
| | $ | 434,475 |
| | $ | 843,746 |
|
|
| | | | | | | | | | | | | | | | | | | |
NON-GAAP RECONCILIATIONS RECONCILIATION OF EBITDAre TO EBITDAre, AS ADJUSTED (unaudited) | | | | |
(Amounts in thousands) | | | |
| For the Three Months Ended | | For the Six Months Ended June 30, |
| June 30, | | March 31,
2020 | |
| 2020 | | 2019 | | | 2020 | | 2019 |
EBITDAre (non-GAAP) | $ | 306,236 |
| | $ | 324,735 |
| | $ | 128,239 |
| | $ | 434,475 |
| | $ | 843,746 |
|
| | | | | | | | | |
EBITDAre attributable to noncontrolling interests in consolidated subsidiaries | 6,484 |
| | (20,563 | ) | | 111,737 |
| | 118,221 |
| | (40,372 | ) |
| | | | | | | | | |
Certain (income) expense items that impact EBITDAre: | | | | | | | | | |
608 Fifth Avenue non-cash (lease liability extinguishment gain) impairment loss and related write-offs | (70,260 | ) | | 77,156 |
| | — |
| | (70,260 | ) | | 77,156 |
|
Gain on sale of 220 CPS condominium units | (55,695 | ) | | (111,713 | ) | | (68,589 | ) | | (124,284 | ) | | (269,612 | ) |
Our share of loss from real estate fund investments | 6,089 |
| | 20,758 |
| | 56,158 |
| | 62,247 |
| | 23,662 |
|
Credit losses on loans receivable resulting from a new GAAP accounting standard effective January 1, 2020 | 6,108 |
| | — |
| | 7,261 |
| | 13,369 |
| | — |
|
Mark-to-market decrease in PREIT common shares (accounted for as a marketable security from March 12, 2019 and sold on January 23, 2020) | — |
| | (1,313 | ) | | 4,938 |
| | 4,938 |
| | 14,336 |
|
Net gain from sale of UE common shares (sold on March 4, 2019) | — |
| | — |
| | — |
| | — |
| | (62,395 | ) |
Mark-to-market increase in Lexington common shares (sold on March 1, 2019) | — |
| | — |
| | — |
| | — |
| | (16,068 | ) |
Other | 2,203 |
| | 2,802 |
| | 7,662 |
| | 9,865 |
| | 2,825 |
|
Total of certain (income) expense items that impact EBITDAre | (111,555 | ) | | (12,310 | ) | | 7,430 |
| | (104,125 | ) | | (230,096 | ) |
| | | | | | | | | |
EBITDAre, as adjusted (non-GAAP) | $ | 201,165 |
| | $ | 291,862 |
| | $ | 247,406 |
| | $ | 448,571 |
| | $ | 573,278 |
|
