UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One) | |
ý |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the Quarterly Period Ended June 30, 2004 |
|
or |
|
o |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to |
Commission file number 000-22635
VORNADO REALTY L.P.
(Exact name of registrant as specified in its charter)
Delaware (State or other jurisdiction of incorporation or organization) |
13-3925979 (IRS Employer Identification No.) |
|
888 Seventh Avenue, New York, New York (Address of principal executive offices) |
10019 (Zip Code) |
|
(212) 894-7000 (Registrant's telephone number, including area code) |
||
N/A (Former name, former address and former fiscal year, if changed since last report) |
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ý No o
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes ý No o
|
|
|
Page Number |
||
---|---|---|---|---|---|
PART I. |
Financial Information: |
||||
Item 1. |
Financial Statements: |
||||
Consolidated Balance Sheets (Unaudited) as of June 30, 2004 and December 31, 2003 |
3 |
||||
Consolidated Statements of Income (Unaudited) for the Three and Six Months Ended June 30, 2004 and June 30, 2003 |
4 |
||||
Consolidated Statements of Cash Flows (Unaudited) for the Six Months Ended June 30, 2004 and June 30, 2003 |
5 |
||||
Notes to Consolidated Financial Statements (Unaudited) |
6 |
||||
Report of Independent Registered Public Accounting Firm |
26 |
||||
Item 2. |
Management's Discussion and Analysis of Financial Condition and Results of Operations |
27 |
|||
Item 3. |
Quantitative and Qualitative Disclosures About Market Risks |
53 |
|||
Item 4. |
Controls and Procedures |
53 |
|||
PART II. |
Other Information: |
||||
Item 1. |
Legal Proceedings |
54 |
|||
Item 2. |
Changes in Securities and Use of Proceeds and Issuer Purchases of Equity Securities |
54 |
|||
Item 6. |
Exhibits and Reports on Form 8-K |
55 |
|||
Signatures |
56 |
||||
Exhibit Index |
57 |
2
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
VORNADO REALTY L.P.
CONSOLIDATED BALANCE SHEETS
(Amounts in thousands, except unit and per unit amounts) |
(UNAUDITED) June 30, 2004 |
December 31, 2003 |
|||||||
---|---|---|---|---|---|---|---|---|---|
ASSETS | |||||||||
Real estate, at cost: | |||||||||
Land | $ | 1,544,953 | $ | 1,503,965 | |||||
Buildings and improvements | 6,159,741 | 6,038,275 | |||||||
Development costs and construction in progress | 144,238 | 133,915 | |||||||
Leasehold improvements and equipment | 88,837 | 72,297 | |||||||
Total | 7,937,769 | 7,748,452 | |||||||
Less accumulated depreciation and amortization | (966,856 | ) | (869,849 | ) | |||||
Real estate, net | 6,970,913 | 6,878,603 | |||||||
Cash and cash equivalents, including U.S. government obligations under repurchase agreements of $132,850 and $30,310 | 225,435 | 320,542 | |||||||
Escrow deposits and restricted cash | 269,936 | 161,833 | |||||||
Marketable securities | 80,376 | 81,491 | |||||||
Investments and advances to partially-owned entities, including Alexander's of $209,064 and $207,872 | 769,739 | 900,600 | |||||||
Due from officers | 21,739 | 19,628 | |||||||
Accounts receivable, net of allowance for doubtful accounts of $12,889 and $15,246 | 90,131 | 83,913 | |||||||
Notes and mortgage loans receivable | 353,287 | 285,965 | |||||||
Receivable arising from the straight-lining of rents, net of allowance of $2,554 and $2,830 | 295,607 | 267,848 | |||||||
Other assets | 374,106 | 376,801 | |||||||
Assets related to discontinued operations | 3,115 | 141,704 | |||||||
TOTAL ASSETS | $ | 9,454,384 | $ | 9,518,928 | |||||
LIABILITIES AND PARTNERS' CAPITAL | |||||||||
Notes and mortgages payable | $ | 3,339,468 | $ | 3,339,365 | |||||
Senior unsecured notes due 2007 and 2010 | 712,720 | 725,020 | |||||||
Revolving credit facility | 50,000 | | |||||||
Accounts payable and accrued expenses | 227,775 | 226,100 | |||||||
Officers' compensation payable | 32,536 | 23,349 | |||||||
Deferred credit | 81,206 | 74,253 | |||||||
Other liabilities | 11,636 | 11,982 | |||||||
Liabilities related to discontinued operations | | 120,000 | |||||||
Total liabilities | 4,455,341 | 4,520,069 | |||||||
Minority interest | 2,164 | 3,055 | |||||||
Commitments and contingencies | |||||||||
Partners' capital: | |||||||||
Equity | 4,947,462 | 4,982,630 | |||||||
Retained earnings (deficit) | 3,095 | (38,497 | ) | ||||||
4,950,557 | 4,944,133 | ||||||||
Deferred compensation units earned but not yet delivered | 71,045 | 70,610 | |||||||
Deferred compensation units issued but not yet earned | (12,255 | ) | (7,295 | ) | |||||
Accumulated other comprehensive loss | (7,764 | ) | (6,940 | ) | |||||
Due from officers for purchase of Class A units of beneficial interest | (4,704 | ) | (4,704 | ) | |||||
Total partners' capital | 4,996,879 | 4,995,804 | |||||||
TOTAL LIABILITIES AND PARTNERS' CAPITAL | $ | 9,454,384 | $ | 9,518,928 | |||||
See notes to consolidated financial statements.
3
VORNADO REALTY L.P.
CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)
|
For The Three Months Ended June 30, |
For The Six Months Ended June 30, |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Amounts in thousands, except per unit amounts) |
||||||||||||||
2004 |
2003 |
2004 |
2003 |
|||||||||||
Revenues: | ||||||||||||||
Rentals | $ | 336,301 | $ | 310,640 | $ | 662,995 | $ | 619,261 | ||||||
Expense reimbursements | 44,698 | 43,979 | 93,022 | 87,241 | ||||||||||
Fee and other income | 19,055 | 16,516 | 37,087 | 29,610 | ||||||||||
Total revenues | 400,054 | 371,135 | 793,104 | 736,112 | ||||||||||
Expenses: | ||||||||||||||
Operating | 144,258 | 139,643 | 298,624 | 286,017 | ||||||||||
Depreciation and amortization | 58,412 | 52,986 | 115,032 | 103,626 | ||||||||||
General and administrative | 30,033 | 27,435 | 60,878 | 54,670 | ||||||||||
Total expenses | 232,703 | 220,064 | 474,534 | 444,313 | ||||||||||
Operating income | 167,351 | 151,071 | 318,570 | 291,799 | ||||||||||
Income applicable to Alexander's | 5,778 | 4,348 | 3,250 | 11,602 | ||||||||||
Income from partially-owned entities | 10,703 | 19,799 | 23,816 | 43,033 | ||||||||||
Interest and other investment income | 9,609 | 3,628 | 18,854 | 13,424 | ||||||||||
Interest and debt expense | (57,121 | ) | (57,637 | ) | (115,826 | ) | (114,537 | ) | ||||||
Net (loss) gain on disposition of wholly-owned and partially-owned assets other than real estate | | (1,294 | ) | 776 | (1,106 | ) | ||||||||
Minority interest | (122 | ) | 13 | 125 | (811 | ) | ||||||||
Income from continuing operations | 136,198 | 119,928 | 249,565 | 243,404 | ||||||||||
Income from discontinued operations | 67,762 | 4,955 | 68,589 | 11,054 | ||||||||||
Net income | 203,960 | 124,883 | 318,154 | 254,458 | ||||||||||
Preferred unit distributions | (21,094 | ) | (29,050 | ) | (54,020 | ) | (58,100 | ) | ||||||
NET INCOME applicable to Class A Units | $ | 182,866 | $ | 95,833 | $ | 264,134 | $ | 196,358 | ||||||
NET INCOME PER CLASS A UNITBASIC: | ||||||||||||||
Income from continuing operations | $ | .80 | $ | .70 | $ | 1.37 | $ | 1.41 | ||||||
Income from discontinued operations | .47 | .04 | .48 | .10 | ||||||||||
Net income per Class A unit | $ | 1.27 | $ | .74 | $ | 1.85 | $ | 1.51 | ||||||
NET INCOME PER CLASS A UNITDILUTED: | ||||||||||||||
Income from continuing operations | $ | .78 | $ | .68 | $ | 1.33 | $ | 1.38 | ||||||
Income from discontinued operations | .45 | .04 | .46 | .09 | ||||||||||
Net income per Class A unit | $ | 1.23 | $ | .72 | $ | 1.79 | $ | 1.47 | ||||||
See notes to consolidated financial statements.
4
VORNADO REALTY L.P.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
|
For The Six Months Ended June 30, |
||||||||
---|---|---|---|---|---|---|---|---|---|
(Amounts in thousands) |
|||||||||
2004 |
2003 |
||||||||
Cash Flows From Operating Activities: | |||||||||
Net income | $ | 318,154 | $ | 254,458 | |||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||
Depreciation and amortization (including debt issuance costs) | 118,527 | 106,504 | |||||||
Minority interest | (125 | ) | 811 | ||||||
Gain on sale of real estate | (65,905 | ) | (2,644 | ) | |||||
Straight-lining of rental income | (22,849 | ) | (20,517 | ) | |||||
Equity in income of partially-owned entities | (23,816 | ) | (43,033 | ) | |||||
Amortization of acquired below market leases, net | (6,762 | ) | (3,752 | ) | |||||
Write-off of preferred unit issuance costs | 3,895 | | |||||||
Equity in income of Alexander's | (3,250 | ) | (11,602 | ) | |||||
Net (gain) loss on disposition of wholly-owned and partially-owned assets other than real estate | (776 | ) | 1,106 | ||||||
Changes in operating assets and liabilities | (30,198 | ) | (32,390 | ) | |||||
Net cash provided by operating activities | 286,895 | 248,941 | |||||||
Cash Flows From Investing Activities: | |||||||||
Proceeds from sale of real estate (Palisades in 2004) | 220,447 | 4,752 | |||||||
Distributions from partially-owned entities | 163,755 | 33,439 | |||||||
Cash restricted for escrows and deposits | (108,103 | ) | 123,665 | ||||||
Investments in notes and mortgage loans receivable | (105,552 | ) | | ||||||
Acquisitions of real estate and other | (69,957 | ) | (30,000 | ) | |||||
Additions to real estate | (55,421 | ) | (42,990 | ) | |||||
Development costs and construction in progress | (54,542 | ) | (32,237 | ) | |||||
Repayment of notes and mortgage loans receivable | 38,500 | 26,092 | |||||||
Investments in partially-owned entities | (5,396 | ) | (36,011 | ) | |||||
Acquisition of Building Maintenance Service Company | | (13,000 | ) | ||||||
Acquisition of Kaempfer Management Company | | (31,237 | ) | ||||||
Net cash provided by investing activities | 23,731 | 2,473 | |||||||
Cash Flows From Financing Activities: | |||||||||
Repayments of borrowings | (313,955 | ) | (293,006 | ) | |||||
Proceeds from borrowings | 225,597 | 217,000 | |||||||
Class A unit distributions | (222,542 | ) | (176,926 | ) | |||||
Redemption of perpetual preferred units | (112,467 | ) | | ||||||
Distributions to preferred unit holders | (50,573 | ) | (58,100 | ) | |||||
Proceeds from issuance of preferred units | 34,125 | | |||||||
Exercise of unit options | 34,082 | 24,617 | |||||||
Net cash used in financing activities | (405,733 | ) | (286,415 | ) | |||||
Net decrease in cash and cash equivalents | (95,107 | ) | (35,001 | ) | |||||
Cash and cash equivalents at beginning of period | 320,542 | 208,200 | |||||||
Cash and cash equivalents at end of period | $ | 225,435 | $ | 173,199 | |||||
Supplemental Disclosure Of Cash Flow Information: | |||||||||
Cash payments for interest (including capitalized interest of $3,762 and $2,196) | $ | 115,457 | $ | 125,866 | |||||
Non-Cash Transactions: | |||||||||
Financing assumed in acquisitions | $ | 18,500 | $ | | |||||
Unrealized gain on securities available for sale | 1,071 | 4,467 | |||||||
Capitalized development payroll | 2,063 | 1,805 |
See notes to consolidated financial statements.
5
VORNADO REALTY L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
1. Organization
Vornado Realty L.P. (the "Operating Partnership" and/or the "Company") is a Delaware limited partnership. Vornado Realty Trust ("Vornado"), a fully-integrated real estate investment trust ("REIT"), is the sole general partner of, and owned approximately 86.6% of the limited partnership interest in, the Operating Partnership at June 30, 2004. All references to "We," "Us," and "Company" refer to the Operating Partnership and its consolidated subsidiaries.
2. Basis of Presentation
The accompanying consolidated financial statements are unaudited. In the opinion of management, all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position, results of operations and changes in cash flows have been made. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company's Annual Report on Form 10-K for the year ended December 31, 2003, as filed with the Securities and Exchange Commission. The results of operations for the three and six months ended June 30, 2004, are not necessarily indicative of the operating results for the full year.
The accompanying consolidated financial statements include the accounts of Vornado Realty L.P. as well as entities in which the Company owns (i) more than 50% unless a partner has shared board and management representation and authority and substantive participation rights on all significant business decisions or (ii) 50% or less when the Company is considered the primary beneficiary and the entity qualifies as a variable interest entity under FASB Interpretation No. 46 (Revised)Consolidation of Variable Interest Entities ("FIN 46R"), which became effective on March 31, 2004. All significant intercompany amounts have been eliminated. Equity interests in partially-owned corporate entities are accounted for under the equity method of accounting when the Company's ownership interest is more than 20% but less than 50%. When partially-owned investments are in partnership form, the 20% threshold for equity method accounting may be reduced. Investments accounted for under the equity method are recorded initially at cost and subsequently adjusted for the Company's share of the net income or loss and cash contributions and distributions to or from these entities. For all other investments, the Company uses the cost method.
Management has made estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates.
Certain prior year balances have been reclassified in order to conform to current year presentation.
6
3. Recently Issued Accounting Standards
FASB Interpretation No. 46 (Revised)Consolidation of Variable Interest Entities ("FIN 46R")
In January 2003, the FASB issued FIN 46, as amended in December 2003 by FIN 46R, which deferred the effective date until the first interim or annual reporting period ending after March 15, 2004. FIN 46R requires the consolidation of an entity by an enterprise known as a "primary beneficiary," (i) if that enterprise has a variable interest that will absorb a majority of the entity's expected losses, if they occur, receive a majority of the entity's expected residual returns, if they occur, or both and (ii) if the entity is a variable interest entity ("VIE"), as defined. An entity qualifies as a VIE if (i) the total equity investment at risk in the entity is not sufficient to permit the entity to finance its activities without additional subordinated financial support from other parties or (ii) the equity investors do not have the characteristics of a controlling financial interest in the entity. The initial determination of whether an entity is a VIE shall be made as of the date at which an enterprise becomes involved with the entity and re-evaluated as of the date of triggering events, as defined. The Company has evaluated each partially-owned entity to determine whether any qualify as a VIE, and if so, whether the Company is the primary beneficiary, as defined. The Company has determined that its investment in Newkirk Master Limited Partnership ("Newkirk MLP"), in which it owns a 22.3% equity interest (see Note 5Investments and Advances to Partially- Owned Entities), qualifies as a VIE. However, the Company has also determined that it is not the primary beneficiary and accordingly, consolidation is not required. The Company's maximum exposure to loss as a result of its involvement in Newkirk MLP is limited to its equity investment of approximately $150,468,000, as of June 30, 2004. In addition, the Company has variable interests in certain other entities which are primarily financing arrangements. The Company has evaluated these entities in accordance with FIN 46R and has determined that they are not VIEs. Based on the Company's evaluations, the adoption of FIN 46R on March 31, 2004 did not have a material effect on its consolidated financial statements.
7
4. Acquisitions, Dispositions and Financings
Acquisitions
On February 3, 2004, the Company acquired the Forest Plaza Shopping Center for approximately $32,500,000, of which $14,000,000 was paid in cash and $18,500,000 was debt assumed. The purchase was funded as part of a Section 1031 tax-free "like-kind" exchange with the remaining portion of the proceeds from the sale of the Company's Two Park Avenue property. Forest Plaza is a 165,000 square foot shopping center located in Staten Island, New York, anchored by a Waldbaum's supermarket. The operations of Forest Plaza are consolidated into the accounts of the Company from the date of acquisition.
On March 19, 2004, the Company acquired a 62,000 square foot freestanding retail building located at 25 W. 14th Street in Manhattan for $40,000,000 in cash. The operations of 25 W. 14th Street are consolidated into the accounts of the Company from the date of acquisition.
On July 1, 2004, the Company acquired the Marriott hotel located in its Crystal City office complex from a limited partnership in which Robert H. Smith and Robert P. Kogod, trustees of the Company, together with family members own approximately 67 percent. The purchase price was $21,500,000 paid in cash. The hotel contains 343 rooms and is leased to an affiliate of Marriott International, Inc. until July 31, 2015, with one 10-year extension option. The land under the hotel was acquired in 1999. The operations of the hotel will be consolidated into the accounts of the Company from the date of acquisition.
On July 29, 2004, the Company acquired a real estate portfolio containing 25 supermarkets for $65,000,000. These properties, all of which are all located in Southern California and contain an aggregate of approximately 766,000 square feet, were purchased from the Newkirk MLP, in which the Company currently owns a 22.3% interest. The supermarkets are net leased to Stater Brothers for an initial term expiring in 2008, with six 5-year extension options. Stater Brothers is a Southern California regional grocery chain that operates 158 supermarkets and has been in business since 1936. The operations of this portfolio will be consolidated into the accounts of the Company from the date of acquisition. The Company's share of any gain recognized by Newkirk MLP on this transaction will be reflected as an adjustment to the Company's basis in its investment in Newkirk MLP and will not be recorded as income.
On July 28, 2004, the Company agreed to make a $159,000,000 convertible preferred investment in GMH Communities L.P. ("GMH"), a partnership focused on the student and military housing sectors run by an experienced operating management team led by Gary M. Holloway. The Company has funded $72,000,000 of the investment and is expected to fund the balance by the end of the year. The Company can convert up to $100,000,000 of its investment into up to 34% of GMH's common equity.
The acquisitions of 25 West 14th Street, the Crystal City Marriott and the Stater Brothers real estate portfolio were or will be funded as part of a Section 1031 tax-free "like-kind" exchange with a portion of the proceeds from the sale of the Company's Palisades Residential Complex (see Dispositions below).
8
Dispositions
On January 9, 2003, the Company sold its Baltimore, Maryland shopping center for $4,752,000, which resulted in a net gain on sale after closing costs of $2,644,000.
On June 29, 2004, the Company sold its Palisades Residential Complex for $222,500,000, which resulted in a gain on sale after closing costs of $65,905,000. All or a portion of the proceeds from the sale will be reinvested pursuant to Section 1031 tax-free "like kind" exchanges, including certain of the acquisitions described above. On February 27, 2004, the Company had acquired the remaining 25% interest in the Palisades venture it did not previously own for approximately $17,000,000.
The Company recognized gains of $776,000 in the three months ended March 31, 2004 and gains of $94,000 and $282,000 in the three and six months ended June 30, 2003 from the sale of certain partially-owned properties.
The three and six months ended June 30, 2003 includes the Company's $1,388,000 share of loss on settlement of guarantees with affiliates of Primestone Investment Partners.
Financings
On January 6, 2004, the Company redeemed all of its 8.375% Series D-2 Cumulative Redeemable Preferred Units at a redemption price equal to $50.00 per unit for an aggregate of $27,500,000 plus accrued distributions. The redemption amount exceeded the carrying amount by $700,000, representing the original issuance costs. Upon redemption, these issuance costs were recorded as a reduction to earnings in arriving at net income applicable to Class A units, in accordance with the July 2003 EITF clarification of Topic D-42.
On March 17, 2004, the Company redeemed all of its Series B Preferred Units at a redemption price equal to $25.00 per unit for an aggregate of $85,000,000 plus accrued dividends. The redemption amount exceeded the carrying amount by $3,195,000, representing the original issuance costs. Upon redemption, these issuance costs were recorded as a reduction to earnings in arriving at net income applicable to Class A units, in accordance with the July 2003 EITF clarification of Topic D-42.
On May 27, 2004, the Company sold $35,000,000 of 7.2% Series D-11 Cumulative Redeemable Preferred Units to an institutional investor in a private placement. These perpetual preferred units may be called without penalty at the Company's option commencing in May 2009.
For details of the Company's financing activities see Note 8Notes and Mortgages Payable.
9
5. Investments and Advances to Partially-Owned Entities
The Company's investments in partially-owned entities and income recognized from such investments are as follows:
Investments:
(Amounts in thousands) |
June 30, 2004 |
December 31, 2003 |
||||
---|---|---|---|---|---|---|
Temperature Controlled Logistics | $ | 300,026 | $ | 436,225 | ||
Alexander's | 209,064 | 207,872 | ||||
Newkirk MLP | 150,468 | 138,762 | ||||
Monmouth Mall Joint Venture | 30,315 | 30,612 | ||||
Partially-Owned Office Buildings | 45,180 | 44,645 | ||||
Starwood Ceruzzi Joint Venture | 19,072 | 23,821 | ||||
Other | 15,614 | 18,663 | ||||
$ | 769,739 | $ | 900,600 | |||
Equity in Income (loss):
|
For The Three Months Ended June 30, |
For The Six Months Ended June 30, |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Amounts in thousands) |
||||||||||||||
2004 |
2003 |
2004 |
2003 |
|||||||||||
Income applicable to Alexander's: | ||||||||||||||
33% share of equity in net income (loss) | $ | 697 | (1) | $ | (1,655 | )(1) | $ | (7,055 | )(1) | $ | (215 | )(1) | ||
Interest income(2) | 1,926 | 2,567 | 4,598 | 5,094 | ||||||||||
Development and guarantee fees(2) | 992 | 2,366 | 2,066 | 4,559 | ||||||||||
Management and leasing fees(2) | 2,163 | 1,070 | 3,641 | 2,164 | ||||||||||
$ | 5,778 | $ | 4,348 | $ | 3,250 | $ | 11,602 | |||||||
Temperature Controlled Logistics: | ||||||||||||||
60% share of equity in net (loss) income | $ | (1,205 | ) | $ | 1,316 | $ | (131 | ) | $ | 5,677 | ||||
Management fees | 1,377 | 1,384 | 2,755 | 2,753 | ||||||||||
Other | 110 | 250 | 199 | 372 | ||||||||||
282 | 2,950 | 2,823 | 8,802 | |||||||||||
Newkirk MLP: | ||||||||||||||
22.3% share of equity in income | 4,332 | (3) | 8,378 | (3) | 12,145 | (4) | 23,557 | (4) | ||||||
Interest and other income | 8,488 | (5) | 1,750 | 9,754 | (5) | 3,571 | ||||||||
12,820 | 10,128 | 21,899 | 27,128 | |||||||||||
Partially-Owned Office Buildings | 764 | 791 | 1,287 | 1,409 | ||||||||||
Other | (3,163 | )(6) | 5,930 | (7) | (2,193 | )(6) | 5,694 | (7) | ||||||
$ | 10,703 | $ | 19,799 | $ | 23,816 | $ | 43,033 | |||||||
10
Below is a summary of the debt of partially-owned entities as of June 30, 2004 and December 31, 2003, none of which is guaranteed by the Company.
|
100% of Partially-Owned Entities Debt |
||||||
---|---|---|---|---|---|---|---|
(Amounts in thousands) |
June 30, 2004 |
December 31, 2003 |
|||||
Alexander's (33% interest): | |||||||
Lexington Avenue mortgage note payable collateralized by the office space, due in February 2014, with interest at 5.33% | $ | 400,000 | $ | | |||
Kings Plaza Regional Shopping Center mortgage note payable, due in June 2011, with interest at 7.46% (prepayable with yield maintenance) | 215,170 | 216,586 | |||||
Due to Vornado on January 3, 2006 with interestat 9.0% (one-year treasuries plus 6.0% with a 3.0% floor for treasuries) (prepayable without penalty) | 124,000 | 124,000 | |||||
Rego Park mortgage note payable, due in June 2009, with interest at 7.25% | 82,000 | 82,000 | |||||
Paramus mortgage note payable, due in October 2011, with interest at 5.92% (prepayable without penalty) | 68,000 | 68,000 | |||||
Lexington Avenue construction loan payable, due on January 3, 2006, plus two one-year extensions, with interest at 3.82% (LIBOR plus 2.50%) | 12,202 | 240,899 | |||||
Temperature Controlled Logistics (60% interest): |
|||||||
Mortgage notes payable collateralized by 85 temperature controlled warehouses, due from 2009 to 2023 with a weighted average interest rate of 5.95% at June 30, 2004 (various prepayment terms) | 742,618 | 509,456 | |||||
Other notes payable | 35,548 | 39,365 | |||||
Newkirk MLP (22.3% interest): |
|||||||
Portion of first mortgages collateralized by the partnership's real estate, due from 2004 to 2024, with a weighted average interest rate of 6.80% at June 30, 2004 (various prepayment terms) | 965,896 | 1,069,545 | |||||
Partially-Owned Office Buildings: |
|||||||
Fairfax Square (20% interest) mortgage note payable, due in August 2009, with interest at 7.50% | 67,680 | 68,051 | |||||
330 Madison Avenue (25% interest) mortgage note payable, due in April 2008, with interest at 6.52% (prepayable with yield maintenance) | 60,000 | 60,000 | |||||
825 Seventh Avenue (50% interest) mortgage note payable, due in October 2014, with interest at 8.07% (prepayable with yield maintenance) | 22,924 | 23,060 | |||||
Wells/Kinzie Garage (50% interest) mortgage note payable, due in May 2009, with interest at 7.03% | 15,472 | 15,606 | |||||
Orleans Hubbard (50% interest) mortgage note payable, due in March 2009, with interest at 7.03% | 9,714 | 9,799 | |||||
Kaempfer Equity Interests (2.2% to 10% interests in five partnerships) Mortgage notes payable, collateralized by the partnerships' real estate, due from 2007 to 2031, with a weighted average interest rate of 5.93% at June 30, 2004 (various prepayment terms) | 327,396 | 361,263 | |||||
Monmouth Mall (50% interest): |
|||||||
Mortgage note payable, due in November 2005, with interest at LIBOR plus 2.05% and two one-year extension options (3.53% at June 30, 2004) | 135,000 | 135,000 |
Based on the Company's ownership interest in the partially-owned entities above, the Company's share of the debt of these partially-owned entities was $1,097,913,000 and $930,567,000 as of June 30, 2004 and December 31, 2003, respectively.
11
Temperature Controlled Logistics
Based on the joint venture's policy of recognizing rental income when earned and collection is assured or cash is received, the Company did not recognize $9,651,000 and $16,116,000 of rent it was due for the three and six months ended June 30, 2004 and $7,726,000 and $11,103,000 of rent it was due for the three and six months ended June 30, 2003, which together with previously deferred rent is $65,552,000.
On February 5, 2004, AmeriCold Realty Trust completed a $254,400,000 mortgage financing for 21 of its owned and 7 of its leased temperature-controlled warehouses. The loan bears interest at LIBOR plus 2.95% (with a LIBOR floor of 1.5% with respect to $54,400,000 of the loan) and requires principal payments of $5,000,000 annually. The loan matures in April 2009 and is pre-payable without penalty after April 9, 2006. The net proceeds were approximately $225,000,000 after providing for usual escrows, closing costs and the repayment of $12,900,000 of existing mortgages on two of the warehouses, of which $135,000,000 was distributed to the Company and the remainder was distributed to its partner.
On January 20, and March 29, 2004, a joint venture in which the Company has a 44% interest acquired an aggregate of $10,200,000 of trade receivables from AmeriCold Logistics for $10,000,000 in cash. These receivables have been subsequently collected in full. On July 2, 2004, the joint venture acquired an additional $6,120,000 of trade receivables for $6,000,000 in cash.
Alexander's
The Company owns 33% of the outstanding common stock of Alexander's at June 30, 2004. Alexander's is managed, and its properties are leased and developed, by the Company. In addition, Building Maintenance Services ("BMS"), a wholly-owned subsidiary of the Company, supervises the cleaning, engineering and security at 731 Lexington Avenue for a fee of 6% of Alexander's costs for such services. On May 27, 2004, the Company entered into a further agreement with Alexander's under which the Company provides property management services to Alexander's for an annual fee of $0.50 per square foot of tenant-occupied office and retail space at 731 Lexington Avenue. The agreements covering all of the above expire in March of each year and are automatically renewable, except for the 731 Lexington Avenue development agreement which provides for a term lasting until substantial completion of the development of the property.
As of June 30, 2004, the Company had a receivable from Alexander's of $45,345,000 under the agreements discussed above. In addition, in the three and six months ended June 30, 2004, Alexander's paid $62,000 and $555,000, respectively, to BMS for cleaning and engineering services at Alexander's Lexington Avenue project.
Effective April 1, 2004, based on Alexander's improved liquidity, the Company modified its term loan and line of credit to Alexander's to reduce the spread on the interest rate it charges from 9.48% to 6%. Accordingly, the current interest rate was reduced to 9% from 12.48%.
12
On February 13, 2004, Alexander's completed a $400,000,000 mortgage financing on the office space of its Lexington Avenue development project which was placed by German American Capital Corporation, an affiliate of Deutsche Bank. The loan bears interest at 5.33%, matures in February 2014 and beginning in the third year, provides for principal payments based on a 25-year amortization schedule such that over the remaining eight years of the loan, ten years of amortization will be paid. $253,529,000 of the loan proceeds was used to repay the entire amount outstanding under the construction loan with Hypo Real Estate Capital Corporation ("the Construction Loan"). The Construction Loan was modified so that the remaining availability is $237,000,000, which was approximately the amount estimated to complete the Lexington Avenue development project. The interest rate on the Construction Loan is LIBOR plus 2.5% (3.82% at June 30, 2004) and matures in January 2006, with two one-year extensions. The collateral for the Construction Loan is the same except that the office space has been removed from the lien. Further, the Construction Loan, permits the release of the retail space for $15,000,000 and requires all proceeds from the sale of the residential condominiums units to be applied to the Construction Loan balance until it is fully repaid. In connection with reducing the principal amount of the Construction Loan, Alexander's wrote-off $3,050,000 of unamortized deferred financing costs in the first quarter of 2004, of which the Company's share was $1,010,000.
Equity in income from Alexander's includes Alexander's stock appreciation rights compensation expense of which the Company's share was $2,171,000 and $12,084,000 for the three and six months ended June 30, 2004, based on a closing Alexander's stock price of $167.74 on June 30, 2004. The three and six months ended June 30, 2003 include the Company's $3,285,000 share of Alexander's stock appreciation rights compensation expense based on a closing Alexander's stock price of $83.49 on June 30, 2003.
6. Notes and Mortgage Loans Receivable
On March 1, 2004, the Company's note receivable of $38,500,000 from Commonwealth Atlantic Properties was repaid.
On May 12, 2004, the Company made an $83,000,000 mezzanine loan secured by ownership interests in a subsidiary of Extended Stay America, Inc., which was recently acquired for approximately $3.1 billion by an affiliate of the Blackstone Group. The loan is part of a $166,000,000 facility, the balance of which was funded by Soros Credit LP, and is subordinate to $2.3 billion of other debt. The loan bears interest at LIBOR plus 5.50% and matures in May 2007, with two one-year extensions. Extended Stay America owns and operates 485 hotels in 42 states.
On June 1, 2004, the Company acquired Verde Group LLC ("Verde") convertible subordinated debentures for $14,350,000 in cash, bringing its total investment in Verde at June 30, 2004 to $16,850,000 (of a $25,000,000 commitment). Verde invests, operates and develops residential communities on the Texas-Mexico border.
On June 1, 2004, the Company invested $5,000,000 in a senior mezzanine loan, and $3,050,000 in senior preferred equity of 3700 Associates, LLC which owns 3700 Las Vegas Boulevard, a development land parcel located in Las Vegas, Nevada. The loan bears interest at 12% and matures on March 31, 2007. The preferred equity yields a 10% per annum cumulative preferred return.
13
7. Identified Intangible Assets and Goodwill
The following summarizes the Company's identified intangible assets, intangible liabilities (deferred credit) and goodwill as of June 30, 2004 and December 31, 2003.
(Amounts in thousands) |
June 30, 2004 |
December 31, 2003 |
||||||
---|---|---|---|---|---|---|---|---|
Identified intangible assets (included in other assets): | ||||||||
Gross amount | $ | 141,321 | $ | 136,731 | ||||
Accumulated amortization | (44,449 | ) | (35,623 | ) | ||||
Net | $ | 96,872 | $ | 101,108 | ||||
Goodwill (included in other assets): | ||||||||
Gross amount | $ | 4,345 | $ | 4,345 | ||||
Impairment charges | | | ||||||
Net | $ | 4,345 | $ | 4,345 | ||||
Deferred Credit: | ||||||||
Gross amount | $ | 87,558 | $ | 82,092 | ||||
Accumulated amortization | (41,533 | ) | (38,627 | ) | ||||
Net | $ | 46,025 | $ | 43,465 | ||||
Amortization of acquired below market leases net of acquired above market leases (components of rental income) was $3,112,000 and $6,762,000 for the three and six months ended June 30, 2004, respectively, and $2,307,000 and $3,752,000 for the three and six months ended June 30, 2003. The estimated annual amortization of acquired below market lease net of acquired above market leases for each of the five succeeding years is as follows:
(Amounts in thousands) |
|
||
---|---|---|---|
2005 | $ | 6,455 | |
2006 | 3,921 | ||
2007 | 3,410 | ||
2008 | 2,664 | ||
2009 | 2,415 |
The estimated amortization of all other identified intangible assets (a component of depreciation and amortization expense) including acquired in-place leases, customer relationships, and third party contracts for each of the five succeeding years is as follows:
(Amounts in thousands) |
|
||
---|---|---|---|
2005 | $ | 9,428 | |
2006 | 7,908 | ||
2007 | 7,367 | ||
2008 | 6,700 | ||
2009 | 5,787 |
14
8. Notes and Mortgages Payable
Following is a summary of the Company's debt:
|
|
|
Balance as of |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Amounts in thousands) |
Maturity |
Interest Rate as at June 30, 2004 |
June 30, 2004 |
December 31, 2003 |
|||||||||
Notes and Mortgages Payable: | |||||||||||||
Fixed Interest: | |||||||||||||
Office: | |||||||||||||
NYC Office: | |||||||||||||
Two Penn Plaza (1) | 02/11 | 4.97% | $ | 300,000 | $ | 151,420 | |||||||
888 Seventh Avenue | 02/06 | 6.63% | 105,000 | 105,000 | |||||||||
Eleven Penn Plaza | 05/07 | 8.39% | 48,730 | 49,304 | |||||||||
866 UN Plaza | (2) | (2) | | 33,000 | |||||||||
CESCR Office: | |||||||||||||
Crystal Park 1-5 | 07/06-08/13 | 6.66%-7.08% | 256,248 | 258,733 | |||||||||
Crystal Gateway 1-4 Crystal Square 5 | 07/12-01/25 | 6.75%-7.09% | 213,568 | 214,323 | |||||||||
Crystal Square 2, 3 and 4 | 10/10-11/14 | 6.82%-7.08% | 142,841 | 143,854 | |||||||||
Skyline Place | 08/06-12/09 | 6.60%-6.93% | 134,400 | 135,955 | |||||||||
1101 17th, 1140 Connecticut, 1730 M and 1150 17th | 08/10 | 6.74% | 95,206 | 95,860 | |||||||||
Courthouse Plaza 1 and 2 | 01/08 | 7.05% | 78,225 | 78,848 | |||||||||
Crystal Gateway N., Arlington Plaza and 1919 S. Eads | 11/07 | 6.77% | 70,872 | 71,508 | |||||||||
Reston Executive I, II and III | 01/06 | 6.75% | 72,270 | 72,769 | |||||||||
Crystal Plaza 1-6 | (3) | (3) | 67,906 | 68,654 | |||||||||
One Skyline Tower | 06/08 | 7.12% | 64,325 | 64,818 | |||||||||
Crystal Malls 1-4 | 12/11 | 6.91% | 58,054 | 60,764 | |||||||||
1750 Pennsylvania Avenue | 06/12 | 7.26% | 49,115 | 49,346 | |||||||||
One Democracy Plaza | 02/05 | 6.75% | 26,553 | 26,900 | |||||||||
Retail: | |||||||||||||
Cross collateralized mortgages payable on 42 shopping centers | 03/10 | 7.93% | 479,070 | 481,902 | |||||||||
Green Acres Mall | 02/08 | 6.75% | 147,174 | 148,386 | |||||||||
Staten IslandForest Plaza | 05/09 | 7.73% | 18,355 | | |||||||||
Las Catalinas Mall | 11/13 | 6.97% | 66,222 | 66,729 | |||||||||
Montehiedra Town Center | 05/07 | 8.23% | 58,445 | 58,855 | |||||||||
Other | 05/09-08/21 | 9.90% | 9,888 | 6,920 | |||||||||
Merchandise Mart: | |||||||||||||
Washington Design Center | 11/11 | 6.95% | 47,759 | 48,012 | |||||||||
Market Square Complex | 07/11 | 7.95% | 46,174 | 46,816 | |||||||||
Furniture Plaza | 02/13 | 5.23% | 45,200 | 45,775 | |||||||||
Washington Office Center | (4) | (4) | | 43,166 | |||||||||
Other | 10/10-06/28 | 7.52%-7.71% | 18,296 | 18,434 | |||||||||
Other: | |||||||||||||
Industrial Warehouses | 10/11 | 6.95% | 48,646 | 48,917 | |||||||||
Student Housing Complex | 11/07 | 7.45% | 18,652 | 18,777 | |||||||||
Total Fixed Interest Notes and Mortgages Payable | 7.14% | 2,787,194 | 2,713,745 | ||||||||||
15
|
|
|
|
Balance as of |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Amounts in thousands) |
Maturity |
Spread over LIBOR |
Interest Rate as at June 30, 2004 |
June 30, 2004 |
December 31, 2003 |
|||||||||||
Notes and Mortgages Payable: | ||||||||||||||||
Variable Interest: | ||||||||||||||||
Office: | ||||||||||||||||
NYC Office: | ||||||||||||||||
One Penn Plaza (1) | 06/05 | L+125 | 3.10% | $ | 200,000 | $ | 275,000 | |||||||||
770 Broadway | 06/06 | L+105 | 2.18% | 170,000 | 170,000 | |||||||||||
909 Third Avenue | 08/06 | L+70 | 1.89% | 125,000 | 125,000 | |||||||||||
CESCR Office: | ||||||||||||||||
Commerce Executive III, IV and V | 07/05 | L+150 | 2.81% | 42,219 | 42,582 | |||||||||||
Commerce Executive III, IV and V B | 07/05 | L+85 | 2.16% | 10,000 | 10,000 | |||||||||||
Other: | ||||||||||||||||
400 North LaSalle | 02/05 | L+250 | 4.75% | 5,055 | 3,038 | |||||||||||
Total Variable Interest Notes and Mortgages Payable | 2.52% | 552,274 | 625,620 | |||||||||||||
Total Notes and Mortgages Payable | 6.37% | $ | 3,339,468 | $ | 3,339,365 | |||||||||||
Liabilities related to discontinued operations: | ||||||||||||||||
Palisades construction loan (5) | $ | | $ | 120,000 | ||||||||||||
Senior unsecured notes due 2007 at fair value (accreted carrying amount of $499,571 and $499,499) | 06/07 | L+77 | 2.13% | $ | 512,960 | $ | 525,279 | |||||||||
Senior unsecured notes due 2010 | 12/10 | 4.77% | $ | 199,760 | $ | 199,741 | ||||||||||
Unsecured revolving credit facility | 07/06 | L+65 | 1.84% | $ | 50,000 | $ | | |||||||||
16
The following table sets forth the details of fee and other income:
|
For The Three Months Ended June 30, |
For The Six Months Ended June 30, |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
(Amounts in thousands) |
||||||||||||
2004 |
2003 |
2004 |
2003 |
|||||||||
Tenant cleaning fees | $ | 7,327 | $ | 6,977 | $ | 14,711 | $ | 14,675 | ||||
Management and leasing fees | 3,903 | 3,767 | 9,955 | 6,045 | ||||||||
Other income | 7,825 | 5,772 | 12,421 | 8,890 | ||||||||
$ | 19,055 | $ | 16,516 | $ | 37,087 | $ | 29,610 | |||||
Fee and other income above includes management fee income from Interstate Properties, a related party, of $183,000 and $172,000 in the three months ended June 30, 2004 and 2003 and $396,000 and $348,000 in the six months ended June 30, 2004 and 2003. The above table excludes fee and other income from partially-owned entities which is included in income from partially-owned entities (see Note 5).
10. Discontinued Operations
Assets related to discontinued operations at June 30, 2004, consist primarily of real estate, net of accumulated depreciation and represent the Company's retail properties located in Vineland, New Jersey, and Baltimore (Dundalk), Maryland. At December 31, 2003, the assets related to discontinued operations consist primarily of real estate, net of accumulated depreciation, related to the Palisades and liabilities related to discontinued operations represent the Palisades mortgage payable of $120,000,000.
The combined results of discontinued operations in the following table include the operating results from the assets held for sale above, as well as (i) Palisades Residential Complex, sold on June 29, 2004, (ii) Two Park Avenue office property, sold on October 10, 2003, and (iii) Baltimore and Hagerstown, Maryland retail properties, sold on January 9, 2003 and November 3, 2003.
|
For The Three Months Ended June 30, |
For The Six Months Ended June 30, |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
(Amounts in thousands) |
||||||||||||
2004 |
2003 |
2004 |
2003 |
|||||||||
Total revenues | $ | 4,989 | $ | 12,395 | $ | 9,107 | $ | 24,423 | ||||
Total expenses | 3,132 | 7,440 | 6,423 | 16,013 | ||||||||
Net income | 1,857 | 4,955 | 2,684 | 8,410 | ||||||||
Gain on sale of Baltimore | | | | 2,644 | ||||||||
Gain on sale of Palisades | 65,905 | | 65,905 | | ||||||||
Income from discontinued operations | $ | 67,762 | $ | 4,955 | $ | 68,589 | $ | 11,054 | ||||
17
11. Income Per Class A Unit
The following table provides a reconciliation of both net income and the number of Class A units used in the computation of basic income per Class A unit, which utilizes the weighted average number of Class A units outstanding without regard to dilutive potential Class A units, and diluted income per Class A unit, which includes the weighted average Class A units and dilutive unit equivalents. Potential dilutive unit equivalents include the Company's Series A, B-1, B-2 and F-1 Convertible Preferred units.
|
For The Three Months Ended June 30, |
For The Six Months Ended June 30, |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Amounts in thousands except per unit amounts) |
||||||||||||||||
2004 |
2003 |
2004 |
2003 |
|||||||||||||
Numerator: | ||||||||||||||||
Income from continuing operations | $ | 136,198 | $ | 119,928 | $ | 249,565 | $ | 243,404 | ||||||||
Income from discontinued operations | 67,762 | 4,955 | 68,589 | 11,054 | ||||||||||||
Net income | 203,960 | 124,883 | 318,154 | 254,458 | ||||||||||||
Preferred unit distributions | (21,094 | ) | (29,050 | ) | (54,020 | ) | (58,100 | ) | ||||||||
Numerator for basic income Class A unitnet income applicable to Class A units | 182,866 | 95,833 | 264,134 | 196,358 | ||||||||||||
Impact of assumed conversions: | ||||||||||||||||
Convertible preferred unit distributions | 267 | 6,399 | 539 | 12,798 | ||||||||||||
Numerator for diluted income Class A unitnet income applicable to Class A units | $ | 183,133 | $ | 102,232 | $ | 264,673 | $ | 209,156 | ||||||||
Denominator: | ||||||||||||||||
Denominator for basic income Class A unitweighted average units | 143,898 | 129,881 | 142,588 | 129,710 | ||||||||||||
Effect of dilutive securities: | ||||||||||||||||
Convertible preferred units | 455 | 9,349 | 464 | 9,348 | ||||||||||||
Employee unit options | 4,581 | 3,191 | 4,853 | 2,604 | ||||||||||||
Deferred compensation units issued but not yet earned | 240 | 220 | 231 | 187 | ||||||||||||
Denominator for diluted income Class A unitweighted average units and assumed conversions | 149,174 | 142,641 | 148,136 | 141,849 | ||||||||||||
INCOME PER CLASS A UNITBASIC: | ||||||||||||||||
Income from continuing operations | $ | .80 | $ | .70 | $ | 1.37 | $ | 1.41 | ||||||||
Income from discontinued operations | .47 | .04 | .48 | .10 | ||||||||||||
Net income per Class A unit | $ | 1.27 | $ | .74 | $ | 1.85 | $ | 1.51 | ||||||||
INCOME PER CLASS A UNITDILUTED: | ||||||||||||||||
Income from continuing operations | $ | .78 | $ | .68 | $ | 1.33 | $ | 1.38 | ||||||||
Income from discontinued operations | .45 | .04 | .46 | .09 | ||||||||||||
Net income per Class A unit | $ | 1.23 | $ | .72 | $ | 1.79 | $ | 1.47 | ||||||||
12. Comprehensive Income
The following table sets forth the Company's comprehensive income:
|
For The Three Months Ended June 30, |
For The Six Months Ended June 30, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Amounts in thousands) |
|||||||||||||
2004 |
2003 |
2004 |
2003 |
||||||||||
Net income | $ | 203,960 | $ | 124,883 | $ | 318,154 | $ | 254,458 | |||||
Preferred unit distributions | (21,094 | ) | (29,050 | ) | (54,020 | ) | (58,100 | ) | |||||
Net income applicable to Class A units | 182,866 | 95,833 | 264,134 | 196,358 | |||||||||
Other comprehensive (loss) income | (4,130 | ) | 3,669 | (824 | ) | 3,760 | |||||||
Comprehensive income | $ | 178,736 | $ | 99,502 | $ | 263,310 | $ | 200,118 | |||||
18
13. Commitments and Contingencies
At June 30, 2004, the Company utilized $17,349,000 of availability under its revolving credit facility for letters of credit and guarantees.
Each of the Company's properties has been subjected to varying degrees of environmental assessment at various times. The environmental assessments did not reveal any material environmental contamination. However, there can be no assurance that the identification of new areas of contamination, changes in the extent or known scope of contamination, the discovery of additional sites, or changes in cleanup requirements would not result in significant costs to the Company.
The Company carries comprehensive liability and all risk property insurance ((i) fire, (ii) flood, (iii) extended coverage, (iv) "acts of terrorism" as defined in the Terrorism Risk Insurance Act of 2002 which expires in 2005 and (v) rental loss insurance) with respect to its assets. In April 2004, the Company renewed its all risk policies and increased its coverage for Acts of Terrorism for each of its New York Office, CESCR Office and Merchandise Mart divisions. Below is a summary of the current all risk property insurance and terrorism risk insurance for each of the Company's business segments:
|
Coverage Per Occurrence |
|||||
---|---|---|---|---|---|---|
|
All Risk (1) |
Sub-Limits for Acts of Terrorism |
||||
New York Office | $ | 1,400,000,000 | $ | 750,000,000 | ||
CESCR Office | 1,400,000,000 | 750,000,000 | ||||
Retail | 500,000,000 | 500,000,000 | ||||
Merchandise Mart | 1,400,000,000 | 750,000,000 | ||||
Temperature Controlled Logistics | 225,000,000 | 225,000,000 |
In addition to the coverage above, the Company carries lesser amounts of coverage for terrorist acts not covered by the Terrorism Risk Insurance Act of 2002.
The Company's debt instruments, consisting of mortgage loans secured by its properties (which are generally non-recourse to the Company), its senior unsecured notes due 2007 and 2010 and its revolving credit agreement, contain customary covenants requiring the Company to maintain insurance. Although the Company believes that it has adequate insurance coverage under these agreements, the Company may not be able to obtain an equivalent amount of coverage at reasonable costs in the future. Further, if lenders insist on greater coverage than the Company is able to obtain, it could adversely affect the Company's ability to finance and/or refinance its properties and expand its portfolio.
From time to time, the Company has disposed of substantial amounts of real estate to third parties for which, as to certain properties, it remains contingently liable for rent payments or mortgage indebtedness that cannot be quantified by the Company.
There are various legal actions against the Company in the ordinary course of business. In the opinion of management, after consultation with legal counsel, the outcome of such matters will not have a material effect on the Company's financial condition, results of operations or cash flow.
19
14. Stock-Based Compensation
Prior to 2003, the Company accounted for stock-based compensation using the intrinsic value method (i.e. the difference between the price per unit at the grant date and the option exercise price). Accordingly, no stock-based compensation was recognized in the Company's consolidated financial statements for plan awards granted prior to 2003. If compensation cost for plan awards granted prior to 2003 had been determined based on fair value at the grant dates, net income and income per Class A unit would have been reduced to the pro-forma amounts below:
|
For The Three Months Ended June 30, |
For The Six Months Ended June 30, |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Amounts in thousands, except per unit amounts) |
|||||||||||||||
2004 |
2003 |
2004 |
2003 |
||||||||||||
Net income applicable to Class A units: | |||||||||||||||
As reported | $ | 182,866 | $ | 95,833 | $ | 264,134 | $ | 196,358 | |||||||
Stock-based compensation cost | (1,138 | ) | (1,384 | ) | (2,276 | ) | (2,769 | ) | |||||||
Pro-forma | 181,728 | 94,449 | 261,858 | 193,589 | |||||||||||
Net income per unit applicable to Class A units: | |||||||||||||||
Basic: | |||||||||||||||
As reported | $ | 1.27 | $ | .74 | $ | 1.85 | $ | 1.51 | |||||||
Pro-forma | $ | 1.26 | $ | .73 | $ | 1.84 | $ | 1.49 | |||||||
Diluted: | |||||||||||||||
As reported | $ | 1.23 | $ | .72 | $ | 1.79 | $ | 1.47 | |||||||
Pro-forma | $ | 1.22 | $ | .71 | $ | 1.77 | $ | 1.45 |
15. Retirement Plans
The following table sets forth the components of net periodic benefit costs:
|
For The Three Months Ended June 30, |
For The Six Months Ended June 30, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Amounts in thousands) |
|||||||||||||
2004 |
2003 |
2004 |
2003 |
||||||||||
Service cost | $ | | $ | | $ | | $ | | |||||
Interest cost | 304 | 311 | 608 | 622 | |||||||||
Expected return on plan assets | (267 | ) | (279 | ) | (535 | ) | (557 | ) | |||||
Amortization of prior service cost | 53 | 51 | 107 | 101 | |||||||||
Net periodic cost | $ | 90 | $ | 83 | $ | 180 | $ | 166 | |||||
Employer Contributions
During the six months ended June 30, 2004, the Company made contributions of $510,000 to the plans. The Company anticipates additional contributions of $480,000 to the plans during the remainder of 2004.
16. Related Party Transactions
On March 11, 2004, the Company loaned $2,000,000 to Melvyn Blum, an executive officer of the Company, pursuant to the revolving credit facility contained in his January 2000 employment agreement. The loan bears interest at 1.57% per annum (the Federal rate) and is due on March 10, 2007.
On July 1, 2004, the Company acquired the Marriott hotel located in its Crystal City office complex from a limited partnership in which Robert H. Smith and Robert P. Kogod, trustees of the Company, together with family members own approximately 67 percent. The purchase price was $21,500,000. In addition, on July 1, 2004, the partnership paid the Company $2,943,000, in accordance with the ground lease under which it leased the land from the Company. The Company had previously recognized this amount as income over the initial term of the ground lease.
20
17. Segment Information
Below is a summary of net income and a reconciliation of net income to EBITDA(1) by segment for the three months ended June 30, 2004 and 2003.
|
For The Three Months Ended June 30, 2004 |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Amounts in thousands) |
Total |
Office |
Retail |
Merchandise Mart |
Temperature Controlled Logistics |
Other(4) |
||||||||||||||
Property rentals | $ | 320,716 | $ | 212,468 | $ | 38,622 | $ | 52,472 | $ | | $ | 17,154 | ||||||||
Straight-line rents: | ||||||||||||||||||||
Contractual rent increases | 11,200 | 9,522 | 1,318 | 374 | | (14 | ) | |||||||||||||
Amortization of free rent | 1,273 | (2,544 | ) | 2,853 | 927 | | 37 | |||||||||||||
Amortization of acquired below market leases, net | 3,112 | 1,699 | 1,413 | | | | ||||||||||||||
Total rentals | 336,301 | 221,145 | 44,206 | 53,773 | | 17,177 | ||||||||||||||
Expense reimbursements | 44,698 | 24,243 | 15,857 | 3,970 | | 628 | ||||||||||||||
Fee and other income: | ||||||||||||||||||||
Tenant cleaning fees | 7,327 | 7,327 | | | | | ||||||||||||||
Management and leasing fees | 3,903 | 3,627 | 252 | 8 | | 16 | ||||||||||||||
Other | 7,825 | 4,572 | 669 | 2,506 | | 78 | ||||||||||||||
Total revenues | 400,054 | 260,914 | 60,984 | 60,257 | | 17,899 | ||||||||||||||
Operating expenses | 144,258 | 90,907 | 19,594 | 21,259 | | 12,498 | ||||||||||||||
Depreciation and amortization | 58,412 | 38,761 | 6,771 | 8,826 | | 4,054 | ||||||||||||||
General and administrative | 30,033 | 8,286 | 3,127 | 5,471 | | 13,149 | ||||||||||||||
Total expenses | 232,703 | 137,954 | 29,492 | 35,556 | | 29,701 | ||||||||||||||
Operating income (loss) | 167,351 | 122,960 | 31,492 | 24,701 | | (11,802 | ) | |||||||||||||
Income applicable to Alexander's | 5,778 | | | | | 5,778 | ||||||||||||||
Income from partially-owned entities | 10,703 | 764 | (3,643 | ) | 249 | 282 | (3) | 13,051 | ||||||||||||
Interest and other investment income | 9,609 | 160 | 66 | 21 | | 9,362 | ||||||||||||||
Interest and debt expense | (57,121 | ) | (32,038 | ) | (14,579 | ) | (2,770 | ) | | (7,734 | ) | |||||||||
Minority interest | (122 | ) | | | | | (122 | ) | ||||||||||||
Income from continuing operations | 136,198 | 91,846 | 13,336 | 22,201 | 282 | 8,533 | ||||||||||||||
Income from discontinued operations | 67,762 | | 176 | | | 67,586 | ||||||||||||||
Net income | 203,960 | 91,846 | 13,512 | 22,201 | 282 | 76,119 | ||||||||||||||
Interest and debt expense(2) | 76,499 | 32,991 | 15,334 | 3,000 | 7,708 | 17,466 | ||||||||||||||
Depreciation and amortization(2) | 73,012 | 39,460 | 7,901 | 8,959 | 8,664 | 8,028 | ||||||||||||||
Income taxes | 147 | 9 | | | | 138 | ||||||||||||||
EBITDA(1) | $ | 353,618 | $ | 164,306 | $ | 36,747 | $ | 34,160 | $ | 16,654 | $ | 101,751 | ||||||||
EBITDA includes a net gain on sale of real estate of $65,905, which relates to the Other segment.
See footnotes on page 25.
21
|
For The Three Months Ended June 30, 2003 |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Amounts in thousands) |
Total |
Office |
Retail |
Merchandise Mart |
Temperature Controlled Logistics |
Other(4) |
||||||||||||||
Property rentals | $ | 298,803 | $ | 205,766 | $ | 32,956 | $ | 49,297 | $ | | $ | 10,784 | ||||||||
Straight-line rents: | ||||||||||||||||||||
Contractual rent increases | 7,924 | 5,627 | 1,714 | 574 | | 9 | ||||||||||||||
Amortization of free rent | 1,606 | (369 | ) | 1,104 | 871 | | | |||||||||||||
Amortization of acquired below market leases, net | 2,307 | 2,147 | 160 | | | | ||||||||||||||
Total rentals | 310,640 | 213,171 | 35,934 | 50,742 | | 10,793 | ||||||||||||||
Expense reimbursements | 43,979 | 24,462 | 14,455 | 4,216 | | 846 | ||||||||||||||
Fee and other income: | ||||||||||||||||||||
Tenant cleaning fees | 6,977 | 6,977 | | | | | ||||||||||||||
Management and leasing fees | 3,767 | 3,368 | 387 | | | 12 | ||||||||||||||
Other | 5,772 | 3,969 | 991 | 792 | | 20 | ||||||||||||||
Total revenues | 371,135 | 251,947 | 51,767 | 55,750 | | 11,671 | ||||||||||||||
Operating expenses | 139,643 | 91,688 | 18,537 | 19,264 | | 10,154 | ||||||||||||||
Depreciation and amortization | 52,986 | 38,700 | 4,133 | 6,719 | | 3,434 | ||||||||||||||
General and administrative | 27,435 | 9,469 | 2,678 | 4,881 | | 10,407 | ||||||||||||||
Total expenses | 220,064 | 139,857 | 25,348 | 30,864 | | 23,995 | ||||||||||||||
Operating income (loss) | 151,071 | 112,090 | 26,419 | 24,886 | | (12,324 | ) | |||||||||||||
Income applicable to Alexander's | 4,348 | | | | | 4,348 | ||||||||||||||
Income from partially-owned entities | 19,799 | 791 | 2,722 | (3 | ) | 2,950 | (3) | 13,339 | ||||||||||||
Interest and other investment income | 3,628 | 761 | 54 | 27 | | 2,786 | ||||||||||||||
Interest and debt expense | (57,637 | ) | (34,151 | ) | (15,188 | ) | (3,939 | ) | | (4,359 | ) | |||||||||
Net loss on disposition of wholly-owned and partially-owned assets other than real estate | (1,294 | ) | | | | | (1,294 | ) | ||||||||||||
Minority interest | 13 | | | | | 13 | ||||||||||||||
Income from continuing operations | 119,928 | 79,491 | 14,007 | 20,971 | 2,950 | 2,509 | ||||||||||||||
Income from discontinued operations | 4,955 | 5,361 | 37 | | | (443 | ) | |||||||||||||
Net income | 124,883 | 84,852 | 14,044 | 20,971 | 2,950 | 2,066 | ||||||||||||||
Interest and debt expense(2) | 75,848 | 35,368 | 15,864 | 4,286 | 6,197 | 14,133 | ||||||||||||||
Depreciation and amortization(2) | 67,572 | 38,982 | 4,987 | 6,808 | 8,721 | 8,074 | ||||||||||||||
EBITDA(1) | $ | 268,303 | $ | 159,202 | $ | 34,895 | $ | 32,065 | $ | 17,868 | $ | 24,273 | ||||||||
See footnotes on page 25.
22
Below is a summary of net income and a reconciliation of net income to EBITDA(1) by segment for the six months ended June 30, 2004 and 2003.
|
For The Six Months Ended June 30, 2004 |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Amounts in thousands) |
Total |
Office |
Retail |
Merchandise Mart |
Temperature Controlled Logistics |
Other(4) |
||||||||||||||
Property rentals | $ | 633,384 | $ | 425,196 | $ | 75,802 | $ | 102,325 | $ | | $ | 30,061 | ||||||||
Straight-line rents: | ||||||||||||||||||||
Contractual rent increases | 21,142 | 17,898 | 2,138 | 1,079 | | 27 | ||||||||||||||
Amortization of free rent | 1,707 | (5,039 | ) | 4,864 | 1,847 | | 35 | |||||||||||||
Amortization of acquired below market leases, net | 6,762 | 4,360 | 2,402 | | | | ||||||||||||||
Total rentals | 662,995 | 442,415 | 85,206 | 105,251 | | 30,123 | ||||||||||||||
Expense reimbursements | 93,022 | 52,366 | 31,242 | 8,048 | | 1,366 | ||||||||||||||
Fee and other income: | ||||||||||||||||||||
Tenant cleaning fees | 14,711 | 14,711 | | | | | ||||||||||||||
Management and leasing fees | 9,955 | 9,355 | 545 | 22 | | 33 | ||||||||||||||
Other | 12,421 | 7,902 | 830 | 3,529 | | 160 | ||||||||||||||
Total revenues | 793,104 | 526,749 | 117,823 | 116,850 | | 31,682 | ||||||||||||||
Operating expenses | 298,624 | 189,509 | 38,090 | 46,509 | | 24,516 | ||||||||||||||
Depreciation and amortization | 115,032 | 77,928 | 12,857 | 16,261 | | 7,986 | ||||||||||||||
General and administrative | 60,878 | 19,838 | 6,082 | 10,506 | | 24,452 | ||||||||||||||
Total expenses | 474,534 | 287,275 | 57,029 | 73,276 | | 56,954 | ||||||||||||||
Operating income (loss) | 318,570 | 239,474 | 60,794 | 43,574 | | (25,272 | ) | |||||||||||||
Income applicable to Alexander's | 3,250 | | | | | 3,250 | ||||||||||||||
Income from partially-owned entities | 23,816 | 1,287 | (2,896 | ) | 369 | 2,823 | (3) | 22,233 | ||||||||||||
Interest and other investment income | 18,854 | 404 | 105 | 57 | | 18,288 | ||||||||||||||
Interest and debt expense | (115,826 | ) | (65,128 | ) | (29,570 | ) | (5,670 | ) | | (15,458 | ) | |||||||||
Net gain on disposition of wholly-owned and partially-owned assets other than real estate | 776 | | | | | 776 | ||||||||||||||
Minority interest | 125 | | | | | 125 | ||||||||||||||
Income from continuing operations | 249,565 | 176,037 | 28,433 | 38,330 | 2,823 | 3,942 | ||||||||||||||
Income from discontinued operations | 68,589 | | 398 | | | 68,191 | ||||||||||||||
Net income | 318,154 | 176,037 | 28,831 | 38,330 | 2,823 | 72,133 | ||||||||||||||
Interest and debt expense(2) | 154,480 | 67,037 | 31,078 | 6,128 | 15,215 | 35,022 | ||||||||||||||
Depreciation and amortization(2) | 144,308 | 79,410 | 14,651 | 16,528 | 17,352 | 16,367 | ||||||||||||||
Income taxes | 228 | 20 | | | | 208 | ||||||||||||||
EBITDA(1) | $ | 617,170 | $ | 322,504 | $ | 74,560 | $ | 60,986 | $ | 35,390 | $ | 123,730 | ||||||||
EBITDA includes a net gain on sale of real estate of $65,905, which relates to the Other segment.
See footnotes on page 25.
23
|
For The Six Months Ended June 30, 2003 |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Amounts in thousands) |
Total |
Office |
Retail |
Merchandise Mart |
Temperature Controlled Logistics |
Other(4) |
||||||||||||||
Property rentals | $ | 594,992 | $ | 408,620 | $ | 66,621 | $ | 97,942 | $ | | $ | 21,809 | ||||||||
Straight-line rents: | ||||||||||||||||||||
Contractual rent increases | 16,554 | 13,080 | 2,114 | 1,370 | | (10 | ) | |||||||||||||
Amortization of free rent | 3,963 | 104 | 2,871 | 988 | | | ||||||||||||||
Amortization of acquired below market leases, net | 3,752 | 3,425 | 327 | | | | ||||||||||||||
Total rentals | 619,261 | 425,229 | 71,933 | 100,300 | | 21,799 | ||||||||||||||
Expense reimbursements | 87,241 | 48,244 | 28,308 | 8,998 | | 1,691 | ||||||||||||||
Fee and other income: | ||||||||||||||||||||
Tenant cleaning fees | 14,675 | 14,675 | | | | | ||||||||||||||
Management and leasing fees | 6,045 | 5,458 | 563 | | | 24 | ||||||||||||||
Other | 8,890 | 5,290 | 2,000 | 1,532 | | 68 | ||||||||||||||
Total revenues | 736,112 | 498,896 | 102,804 | 110,830 | | 23,582 | ||||||||||||||
Operating expenses | 286,017 | 183,481 | 37,471 | 44,133 | | 20,932 | ||||||||||||||
Depreciation and amortization | 103,626 | 74,721 | 8,294 | 13,822 | | 6,789 | ||||||||||||||
General and administrative | 54,670 | 17,627 | 5,052 | 9,666 | | 22,325 | ||||||||||||||
Total expenses | 444,313 | 275,829 | 50,817 | 67,621 | | 50,046 | ||||||||||||||
Operating income (loss) | 291,799 | 223,067 | 51,987 | 43,209 | | (26,464 | ) | |||||||||||||
Income applicable to Alexander's | 11,602 | | | | | 11,602 | ||||||||||||||
Income from partially-owned entities | 43,033 | 1,409 | 2,254 | 3 | 8,802 | (3) | 30,565 | |||||||||||||
Interest and other investment income | 13,424 | 1,645 | 101 | 57 | | 11,621 | ||||||||||||||
Interest and debt expense | (114,537 | ) | (67,955 | ) | (29,970 | ) | (7,150 | ) | | (9,462 | ) | |||||||||
Net (loss) gain on disposition of wholly-owned and partially-owned assets other than real estate | (1,106 | ) | | | 188 | | (1,294 | ) | ||||||||||||
Minority interest | (811 | ) | (818 | ) | | | | 7 | ||||||||||||
Income from continuing operations | 243,404 | 157,348 | 24,372 | 36,307 | 8,802 | 16,575 | ||||||||||||||
Income (loss) from discontinued operations | 11,054 | 9,760 | 2,784 | | | (1,490 | ) | |||||||||||||
Net income | 254,458 | 167,108 | 27,156 | 36,307 | 8,802 | 15,085 | ||||||||||||||
Interest and debt expense(2) | 150,038 | 69,674 | 31,394 | 7,614 | 12,343 | 29,013 | ||||||||||||||
Depreciation and amortization(2) | 133,682 | 76,619 | 9,998 | 13,999 | 17,470 | 15,596 | ||||||||||||||
EBITDA(1) | $ | 538,178 | $ | 313,401 | $ | 68,548 | $ | 57,920 | $ | 38,615 | $ | 59,694 | ||||||||
EBITDA includes a net gain on sale of real estate of $2,644, which relates to the Retail segment.
See footnotes on page 25.
24
|
For The Three Months Ended June 30, |
For The Six Months Ended June 30, |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Amounts in thousands) |
|||||||||||||||
2004 |
2003 |
2004 |
2003 |
||||||||||||
Newkirk MLP: | |||||||||||||||
Equity in income of limited partnership | $ | 11,345 | $ | 14,655 | $ | 26,613 | $ | 38,457 | |||||||
Interest and other income | 10,216 | 1,752 | 13,140 | 3,571 | |||||||||||
Alexander's | 10,437 | 5,756 | 12,036 | 14,751 | |||||||||||
Industrial warehouses | 1,129 | 1,586 | 2,394 | 3,128 | |||||||||||
Palisades | 2,125 | 1,269 | 3,799 | 1,907 | |||||||||||
Student Housing | 477 | 432 | 1,013 | 1,060 | |||||||||||
Hotel Pennsylvania | 4,026 | 267 | 4,320 | (638 | ) | ||||||||||
39,755 | 25,717 | 63,315 | 62,236 | ||||||||||||
Minority interest (expense) income | (122 | ) | 13 | 125 | 7 | ||||||||||
Unallocated general and administrative expenses | (12,102 | ) | (9,443 | ) | (22,124 | ) | (20,256 | ) | |||||||
Investment income and other | 8,315 | 9,374 | 16,509 | 19,095 | |||||||||||
Gain on sale of Palisades | 65,905 | | 65,905 | | |||||||||||
Settlement of Primestone guarantees | | (1,388 | ) | | (1,388 | ) | |||||||||
Total | $ | 101,751 | $ | 24,273 | $ | 123,730 | $ | 59,694 | |||||||
25
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Partners
Vornado Realty L.P.
New York, New York
We have reviewed the accompanying condensed consolidated balance sheet of Vornado Realty L.P. as of June 30, 2004, and the related condensed consolidated statements of income for the three-month and six-month periods ended June 30, 2004 and 2003, and cash flows for the six-month periods ended June 30, 2004 and 2003. These interim financial statements are the responsibility of the Company's management.
We conducted our reviews in accordance with standards of the Public Company Accounting Oversight Board (United States). A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with standards of the Public Company Accounting Oversight Board (United States), the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.
Based on our reviews, we are not aware of any material modifications that should be made to such condensed consolidated interim financial statements for them to be in conformity with accounting principles generally accepted in the United States of America.
We have previously audited, in accordance with standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheet of Vornado Realty L.P. as of December 31, 2003, and the related consolidated statements of income, partners' capital, and cash flows for the year then ended (not presented herein); and in our report dated March 12, 2004, we expressed an unqualified opinion on those consolidated financial statements and included an explanatory paragraph relating to the Company's adoption of the provisions of SFAS No. 142 "Goodwill and Other Intangible Assets" and application of the provisions of SFAS No. 144 "Accounting for the Impairment or Disposal of Long-Lived Assets." In our opinion, the information set forth in the accompanying condensed consolidated balance sheet as of December 31, 2003 is fairly stated, in all material respects, in relation to the consolidated balance sheet from which it has been derived.
DELOITTE & TOUCHE LLP
Parsippany,
New Jersey
August 5, 2004
26
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
Certain statements contained herein constitute forward-looking statements as such term is defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are not guarantees of performance. They involve risks, uncertainties and assumptions. Our future results, financial condition and business may differ materially from those expressed in these forward-looking statements. You can find many of these statements by looking for words such as "believes," "expects," "anticipates," "intends," "plans," "will," "would," "may" or similar expressions in this quarterly report on Form 10-Q. These forward-looking statements are subject to numerous assumptions, risks and uncertainties. Many of the factors that will determine these items are beyond our ability to control or predict. Factors that may cause actual results to differ materially from those contemplated by the forward-looking statements include, but are not limited to, those set forth in the Company's Annual Report on Form 10-K for the year ended December 31, 2003 under "Forward Looking Statements" and "Item 1. BusinessCertain Factors That May Adversely Affect the Company's Business and Operations." For these statements, the Company claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. We expressly disclaim any responsibility to update forward-looking statements, whether as a result of new information, future events or otherwise. Accordingly, investors should use caution in relying on forward-looking statements, which are based on results and trends at the time they are made, to anticipate future results or trends.
Management's Discussion and Analysis of Financial Condition and Results of Operations includes a discussion of the Company's consolidated financial statements for the three and six months ended June 30, 2004. The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates.
27
The Company owns and operates office, retail and showroom properties with large concentrations of office and retail properties in the New York City metropolitan area and in the Washington, DC and Northern Virginia area. In addition, the Company has a 60% interest in a partnership that owns cold storage warehouses nationwide.
The Company's business objective is to maximize Vornado Realty Trust's shareholder value. The Company measures its success in meeting this objective by Vornado Realty Trust's total return to its shareholders. Below is a table comparing Vornado's performance to the Morgan Stanley REIT Index ("RMS") for the following periods ending June 30, 2004:
|
Total Return(1) |
||||
---|---|---|---|---|---|
|
Vornado |
RMS |
|||
Three-months | (4.3 | %) | (6.1 | %) | |
One-year | 39.2 | % | 26.3 | % | |
Three-years | 78.4 | % | 52.4 | % | |
Five-years | 120.7 | % | 94.6 | % | |
Ten-years | 460.9 | % | 207.8 | %(2) |
The Company intends to continue to achieve its business objective by pursuing its investment philosophy and executing its operating strategies through:
The Company competes with a large number of real estate property owners and developers. Principal factors of competition are rent charged, attractiveness of location and quality and breadth of services provided. The Company's success depends upon, among other factors, trends of the national and local economies, financial condition and operating results of current and prospective tenants and customers, availability and cost of capital, construction and renovation costs, taxes, governmental regulations, legislation and population trends. The current economic recovery is fostered, in part, by low interest rates, Federal tax cuts, and increases in government spending. To the extent this recovery stalls, the Company may experience lower occupancy rates which may lead to lower initial rental rates, higher leasing costs and a corresponding decrease in net income, funds from operations and cash flow. Alternatively, if the recovery continues, the Company may experience higher occupancy rates leading to higher initial rents and higher interest rates causing an increase in the Company's weighted average cost of capital and a corresponding effect on net income and cash flow.
28
Leasing Activity
The following table sets forth certain information for the properties the Company owns directly or indirectly, including leasing activity. Tenant improvements and leasing commissions presented below are based on square feet leased during the period and on a per annum basis based on the weighted average term of the leases.
|
Office |
|
|
|
|
|||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
Merchandise Mart |
|
|||||||||||||||||||
(Square feet and cubic feet in thousands) |
New York City |
|
|
Temperature Controlled Logistics |
||||||||||||||||||
CESCR |
Retail |
Office |
Showroom |
|||||||||||||||||||
As of June 30, 2004: | ||||||||||||||||||||||
Square feet | 13,269 | 13,993 | 13,116 | 2,944 | 5,479 | 17,476 | ||||||||||||||||
Cubic feet | | | | | | 440,700 | ||||||||||||||||
Number of properties | 20 | 62 | 62 | 9 | 9 | 87 | ||||||||||||||||
Occupancy rate | 96.1 | % | 93.2 | % | 92.9 | % | 96.5 | % | 96.8 | % | 72.0 | % | ||||||||||
Leasing Activity: | ||||||||||||||||||||||
Quarter ended June 30, 2004: | ||||||||||||||||||||||
Square feet | 553 | 862 | 488 | 391 | 207 | | ||||||||||||||||
Initial rent(1) | $ | 42.06 | $ | 29.89 | $ | 13.98 | $ | 23.45 | $ | 24.85 | | |||||||||||
Weighted average lease term (years) | 10.9 | 6.0 | 7.9 | 14.5 | 4.6 | | ||||||||||||||||
Rent per square foot on relet space: | ||||||||||||||||||||||
Square feet | 500 | 517 | 436 | 190 | 207 | | ||||||||||||||||
Initial rent(1) | $ | 41.89 | $ | 30.78 | $ | 12.69 | $ | 23.84 | $ | 24.85 | | |||||||||||
Prior escalated rent | $ | 39.74 | $ | 30.52 | $ | 11.26 | $ | 22.78 | $ | 25.32 | | |||||||||||
Percentage increase (decrease) | 5.4 | % | .9 | % | 12.7 | % | 4.7 | % | (1.9 | )% | | |||||||||||
Rent per square foot on space previously vacant: | ||||||||||||||||||||||
Square feet | 53 | 345 | 51 | 201 | | | ||||||||||||||||
Initial rent(1) | $ | 43.87 | $ | 28.54 | $ | 25.01 | $ | 23.09 | $ | | | |||||||||||
Tenant improvements and leasing commissions per square foot | $ | 41.31 | $ | 9.88 | $ | 5.00 | $ | 82.00 | $ | 6.05 | | |||||||||||
Tenant improvements and leasing commissions per square foot per annum(2) | $ | 3.80 | $ | 1.65 | $ | .51 | $ | 5.66 | $ | 1.31 | | |||||||||||
Six months ended June 30, 2004: | ||||||||||||||||||||||
Square feet | 913 | 1,627 | 724 | 434 | 567 | | ||||||||||||||||
Initial rent(1) | $ | 41.33 | $ | 29.54 | $ | 15.88 | $ | 23.01 | $ | 22.83 | | |||||||||||
Weighted average lease term (years) | 10.6 | 5.1 | 8.1 | 13.4 | 5.6 | | ||||||||||||||||
Rent per square foot on relet space: | ||||||||||||||||||||||
Square feet | 716 | 1,223 | 549 | 233 | 567 | | ||||||||||||||||
Initial rent(1) | $ | 41.33 | $ | 30.14 | $ | 14.98 | $ | 22.95 | $ | 22.83 | | |||||||||||
Prior escalated rent | $ | 39.31 | $ | 30.40 | $ | 12.70 | $ | 23.47 | $ | 22.95 | | |||||||||||
Percentage increase (decrease) | 5.1 | % | (.9 | )% | 18.0 | % | (2.2 | )% | (.5 | )% | | |||||||||||
Rent per square foot on space previously vacant: | ||||||||||||||||||||||
Square feet | 197 | 404 | 175 | 201 | | | ||||||||||||||||
Initial rent(1) | $ | 41.29 | $ | 27.72 | $ | 18.70 | $ | 23.09 | $ | | | |||||||||||
Tenant improvements and leasing commissions per square foot | $ | 41.17 | $ | 10.77 | $ | 3.89 | $ | 74.57 | $ | 6.12 | | |||||||||||
Tenant improvements and leasing commissions per square foot per annum(2) | $ | 3.89 | $ | 2.09 | $ | 0.48 | $ | 5.56 | $ | 1.10 | |
29
|
Office |
|
|
|
|
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
Merchandise Mart |
|
|||||||||||
(Square feet and cubic feet in thousands) |
New York City |
|
|
Temperature Controlled Logistics |
||||||||||
CESCR |
Retail |
Office |
Showroom |
|||||||||||
As of March 31, 2004: | ||||||||||||||
Square feet | 13,259 | 13,963 | 13,116 | 2,821 | 5,623 | 17,476 | ||||||||
Cubic feet | | | | | | 440,700 | ||||||||
Number of properties | 20 | 63 | 62 | 9 | 9 | 87 | ||||||||
Occupancy rate | 95.5 | % | 93.7 | % | 93.5 | % | 92.1 | % | 95.0 | % | 67.5 | % | ||
As of December 31, 2003: | ||||||||||||||
Square feet | 13,253 | 13,963 | 12,888 | 2,808 | 5,624 | 17,476 | ||||||||
Cubic feet | | | | | | 440,700 | ||||||||
Number of properties | 20 | 63 | 60 | 9 | 9 | 87 | ||||||||
Occupancy rate | 95.2 | % | 93.9 | % | 93.0 | % | 92.6 | % | 95.1 | % | 76.2 | % | ||
As of June 30, 2003: | ||||||||||||||
Square feet | 14,524 | 13,509 | 12,514 | 2,804 | 5,601 | 17,509 | ||||||||
Cubic feet | | | | | | 441,500 | ||||||||
Number of properties | 21 | 61 | 62 | 9 | 9 | 88 | ||||||||
Occupancy rate | 95.9 | % | 94.0 | % | 89.2 | % | 93.2 | % | 95.4 | % | 70.6 | % |
Square feet leased in the three and six months ended June 30, 2004 does not include 17,000 square feet and 39,000 square feet of retail space included in the NYC office properties which was leased at an initial rent of $108.00 and $131.00 per square foot respectively.
Critical Accounting Policies
A summary of the Company's critical accounting policies is included in the Company's annual report on Form 10-K for the year ended December 31, 2003 in Management's Discussion and Analysis of Financial Condition and Results of Operations and in the footnotes to the consolidated financial statements, Note 2Summary of Significant Accounting Policies also included in the Company's annual report on Form 10-K. There have been no significant changes to those policies during 2004.
30
Reconciliation of Net Income and EBITDA
Below is a summary of net income and a reconciliation of net income to EBITDA(1) by segment for the three months ended June 30, 2004 and 2003.
|
For The Three Months Ended June 30, 2004 |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Amounts in thousands) |
Total |
Office |
Retail |
Merchandise Mart |
Temperature Controlled Logistics |
Other(4) |
||||||||||||||
Property rentals | $ | 320,716 | $ | 212,468 | $ | 38,622 | $ | 52,472 | $ | | $ | 17,154 | ||||||||
Straight-line rents: | ||||||||||||||||||||
Contractual rent increases | 11,200 | 9,522 | 1,318 | 374 | | (14 | ) | |||||||||||||
Amortization of free rent | 1,273 | (2,544 | ) | 2,853 | 927 | | 37 | |||||||||||||
Amortization of acquired below market leases, net | 3,112 | 1,699 | 1,413 | | | | ||||||||||||||
Total rentals | 336,301 | 221,145 | 44,206 | 53,773 | | 17,177 | ||||||||||||||
Expense reimbursements | 44,698 | 24,243 | 15,857 | 3,970 | | 628 | ||||||||||||||
Fee and other income: | ||||||||||||||||||||
Tenant cleaning fees | 7,327 | 7,327 | | | | | ||||||||||||||
Management and leasing fees | 3,903 | 3,627 | 252 | 8 | | 16 | ||||||||||||||
Other | 7,825 | 4,572 | 669 | 2,506 | | 78 | ||||||||||||||
Total revenues | 400,054 | 260,914 | 60,984 | 60,257 | | 17,899 | ||||||||||||||
Operating expenses | 144,258 | 90,907 | 19,594 | 21,259 | | 12,498 | ||||||||||||||
Depreciation and amortization | 58,412 | 38,761 | 6,771 | 8,826 | | 4,054 | ||||||||||||||
General and administrative | 30,033 | 8,286 | 3,127 | 5,471 | | 13,149 | ||||||||||||||
Total expenses | 232,703 | 137,954 | 29,492 | 35,556 | | 29,701 | ||||||||||||||
Operating income (loss) | 167,351 | 122,960 | 31,492 | 24,701 | | (11,802 | ) | |||||||||||||
Income applicable to Alexander's | 5,778 | | | | | 5,778 | ||||||||||||||
Income from partially-owned entities | 10,703 | 764 | (3,643 | ) | 249 | 282 | (3) | 13,051 | ||||||||||||
Interest and other investment income | 9,609 | 160 | 66 | 21 | | 9,362 | ||||||||||||||
Interest and debt expense | (57,121 | ) | (32,038 | ) | (14,579 | ) | (2,770 | ) | | (7,734 | ) | |||||||||
Minority interest | (122 | ) | | | | | (122 | ) | ||||||||||||
Income from continuing operations | 136,198 | 91,846 | 13,336 | 22,201 | 282 | 8,533 | ||||||||||||||
Income from discontinued operations | 67,762 | | 176 | | | 67,586 | ||||||||||||||
Net income | 203,960 | 91,846 | 13,512 | 22,201 | 282 | 76,119 | ||||||||||||||
Interest and debt expense(2) | 76,499 | 32,991 | 15,334 | 3,000 | 7,708 | 17,466 | ||||||||||||||
Depreciation and amortization(2) | 73,012 | 39,460 | 7,901 | 8,959 | 8,664 | 8,028 | ||||||||||||||
Income taxes | 147 | 9 | | | | 138 | ||||||||||||||
EBITDA(1) | $ | 353,618 | $ | 164,306 | $ | 36,747 | $ | 34,160 | $ | 16,654 | $ | 101,751 | ||||||||
EBITDA includes a net gain on sale of real estate of $65,905, which relates to the Other segment.
See footnotes on page 33.
31
|
For The Three Months Ended June 30, 2003 |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Amounts in thousands) |
Total |
Office |
Retail |
Merchandise Mart |
Temperature Controlled Logistics |
Other(4) |
||||||||||||||
Property rentals | $ | 298,803 | $ | 205,766 | $ | 32,956 | $ | 49,297 | $ | | $ | 10,784 | ||||||||
Straight-line rents: | ||||||||||||||||||||
Contractual rent increases | 7,924 | 5,627 | 1,714 | 574 | | 9 | ||||||||||||||
Amortization of free rent | 1,606 | (369 | ) | 1,104 | 871 | | | |||||||||||||
Amortization of acquired below market leases, net | 2,307 | 2,147 | 160 | | | | ||||||||||||||
Total rentals | 310,640 | 213,171 | 35,934 | 50,742 | | 10,793 | ||||||||||||||
Expense reimbursements | 43,979 | 24,462 | 14,455 | 4,216 | | 846 | ||||||||||||||
Fee and other income: | ||||||||||||||||||||
Tenant cleaning fees | 6,977 | 6,977 | | | | | ||||||||||||||
Management and leasing fees | 3,767 | 3,368 | 387 | | | 12 | ||||||||||||||
Other | 5,772 | 3,969 | 991 | 792 | | 20 | ||||||||||||||
Total revenues | 371,135 | 251,947 | 51,767 | 55,750 | | 11,671 | ||||||||||||||
Operating expenses | 139,643 | 91,688 | 18,537 | 19,264 | | 10,154 | ||||||||||||||
Depreciation and amortization | 52,986 | 38,700 | 4,133 | 6,719 | | 3,434 | ||||||||||||||
General and administrative | 27,435 | 9,469 | 2,678 | 4,881 | | 10,407 | ||||||||||||||
Total expenses | 220,064 | 139,857 | 25,348 | 30,864 | | 23,995 | ||||||||||||||
Operating income (loss) | 151,071 | 112,090 | 26,419 | 24,886 | | (12,324 | ) | |||||||||||||
Income applicable to Alexander's | 4,348 | | | | | 4,348 | ||||||||||||||
Income from partially-owned entities | 19,799 | 791 | 2,722 | (3 | ) | 2,950 | (3) | 13,339 | ||||||||||||
Interest and other investment income | 3,628 | 761 | 54 | 27 | | 2,786 | ||||||||||||||
Interest and debt expense | (57,637 | ) | (34,151 | ) | (15,188 | ) | (3,939 | ) | | (4,359 | ) | |||||||||
Net loss on disposition of wholly-owned and partially-owned assets other than real estate | (1,294 | ) | | | | | (1,294 | ) | ||||||||||||
Minority interest | 13 | | | | | 13 | ||||||||||||||
Income from continuing operations | 119,928 | 79,491 | 14,007 | 20,971 | 2,950 | 2,509 | ||||||||||||||
Income (loss) from discontinued operations | 4,955 | 5,361 | 37 | | | (443 | ) | |||||||||||||
Net income | 124,883 | 84,852 | 14,044 | 20,971 | 2,950 | 2,066 | ||||||||||||||
Interest and debt expense(2) | 75,848 | 35,368 | 15,864 | 4,286 | 6,197 | 14,133 | ||||||||||||||
Depreciation and amortization(2) | 67,572 | 38,982 | 4,987 | 6,808 | 8,721 | 8,074 | ||||||||||||||
EBITDA(1) | $ | 268,303 | $ | 159,202 | $ | 34,895 | $ | 32,065 | $ | 17,868 | $ | 24,273 | ||||||||
See following page for footnotes.
32
|
For The Three Months Ended June 30, |
||||||||
---|---|---|---|---|---|---|---|---|---|
(Amounts in thousands) |
|||||||||
2004 |
2003 |
||||||||
Newkirk MLP: | |||||||||
Equity in income of limited partnership(A) | $ | 11,345 | $ | 14,655 | |||||
Interest and other income(B) | 10,216 | 1,752 | |||||||
Alexander's(C) | 10,437 | 5,756 | |||||||
Industrial warehouses | 1,129 | 1,586 | |||||||
Palisades | 2,125 | 1,269 | |||||||
Student Housing | 477 | 432 | |||||||
Hotel Pennsylvania(D) | 4,026 | 267 | |||||||
39,755 | 25,717 | ||||||||
Minority interest (expense) income | (122 | ) | 13 | ||||||
Unallocated general and administrative expenses | (12,102 | ) | (9,443 | ) | |||||
Investment income and other | 8,315 | 9,374 | (E) | ||||||
Gain on sale of Palisades | 65,905 | | |||||||
Settlement of Primestone guarantees | | (1,388 | ) | ||||||
Total | $ | 101,751 | $ | 24,273 | |||||
33
Results of Operations
Revenues
The Company's revenues, which consist of property rentals, expense reimbursements, hotel revenues, trade show revenues, amortization of acquired below market leases net of above market leases pursuant to SFAS No. 141, and fee and other income, were $400,054,000 for the quarter ended June 30, 2004, compared to $371,135,000 in the prior year's quarter, an increase of $28,919,000. Below are the details of the increase by segment:
(Amounts in thousands) |
Date of Acquisition |
Total |
Office |
Retail |
Merchandise Mart |
Other |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rentals: | ||||||||||||||||||||
Acquisitions: | ||||||||||||||||||||
2101 L Street | August 2003 | $ | 2,983 | $ | 2,983 | $ | | $ | | $ | | |||||||||
Bergen Mall | December 2003 | 2,475 | | 2,475 | | | ||||||||||||||
Forest Plaza Shopping Center | February 2004 | 706 | | 706 | | | ||||||||||||||
25 W. 14th Street | March 2004 | 680 | | 680 | | | ||||||||||||||
Development: | ||||||||||||||||||||
14th Street | 1,340 | | 1,340 | | | |||||||||||||||
400 N. LaSalle | 993 | | | | 993 | |||||||||||||||
Increase (decrease) in amortization of acquired below market leases, net | 805 | (448 | ) | 1,253 | | | ||||||||||||||
Operations: | ||||||||||||||||||||
Hotel activity | 5,534 | (1) | | | | 5,534 | (1) | |||||||||||||
Trade show activity | 533 | | | 533 | | |||||||||||||||
Leasing activity | 9,612 | 5,439 | (2) | 1,818 | 2,498 | (143 | ) | |||||||||||||
Total increase in property rentals | 25,661 | 7,974 | 8,272 | 3,031 | 6,384 | |||||||||||||||
Tenant expense reimbursements: | ||||||||||||||||||||
Acquisitions | 1,686 | 256 | 1,430 | | | |||||||||||||||
Operations | (967 | ) | (475 | ) | (28 | ) | (246 | ) | (218 | ) | ||||||||||
Total increase (decrease) in tenant expense reimbursements | 719 | (219 | ) | 1,402 | (246 | ) | (218 | ) | ||||||||||||
Fee and other income: | ||||||||||||||||||||
Increase (decrease) in: | ||||||||||||||||||||
Lease cancellation fee income | (1,005 | ) | (627 | ) | (1,000 | ) | 622 | | ||||||||||||
Management and leasing fees | (390 | ) | (267 | ) | (135 | ) | 8 | 4 | ||||||||||||
Other | 3,934 | 2,106 | 678 | 1,092 | 58 | |||||||||||||||
Total increase (decrease) in fee and other income | 2,539 | 1,212 | (457 | ) | 1,722 | 62 | ||||||||||||||
Total increase in revenues | $ | 28,919 | $ | 8,967 | $ | 9,217 | $ | 4,507 | $ | 6,228 | ||||||||||
See "OverviewLeasing Activity" on page 29 for further details of leasing activity and corresponding changes in occupancy.
34
Expenses
The Company's expenses were $232,703,000 for the quarter ended June 30, 2004, compared to $220,064,000 in the prior year's quarter, an increase of $12,639,000. Below are the details of the increase by segment:
(Amounts in thousands) |
Total |
Office |
Retail |
Merchandise Mart |
Other |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating: | ||||||||||||||||||
Acquisitions: | ||||||||||||||||||
2101 L Street | $ | 1,029 | $ | 1,029 | $ | | $ | | $ | | ||||||||
Bergen Mall | 1,506 | | 1,506 | | | |||||||||||||
Forest Plaza Shopping Center | 276 | | 276 | | | |||||||||||||
25 W. 14th Street | 63 | | 63 | | | |||||||||||||
Development: | ||||||||||||||||||
400 N. LaSalle | 829 | | | | 829 | |||||||||||||
Hotel activity | 1,702 | | | | 1,702 | |||||||||||||
Trade Show activity | (154 | ) | | | (154 | ) | | |||||||||||
Operations | (636 | ) | (1,810 | )(1) | (788 | )(2) | 2,149 | (3) | (187 | ) | ||||||||
4,615 | (781 | ) | 1,057 | 1,995 | 2,344 | |||||||||||||
Depreciation and amortization: | ||||||||||||||||||
Acquisitions/Development | 3,406 | 557 | 2,194 | | 655 | |||||||||||||
Operations | 2,020 | (4) | (496 | ) | 444 | 2,107 | (35 | ) | ||||||||||
5,426 | 61 | 2,638 | 2,107 | 620 | ||||||||||||||
General and administrative: | ||||||||||||||||||
Acquisitions/Development | 91 | | | | 91 | |||||||||||||
Operations | 2,507 | (5) | (1,183 | ) | 449 | 590 | 2,651 | |||||||||||
2,598 | (1,183 | ) | 449 | 590 | 2,742 | |||||||||||||
Total increase (decrease) | $ | 12,639 | $ | (1,903 | ) | $ | 4,144 | $ | 4,692 | $ | 5,706 | |||||||
Income Applicable to Alexander's
Equity in net income applicable to Alexander's (loan interest income, management, leasing, development and commitment fees, and equity in income) was $5,778,000 in the quarter ended June 30, 2004, compared to income of $4,348,000 in the prior year's quarter, an increase of $1,430,000. This increase resulted primarily from income from the commencement of leases with Bloomberg on November 15, 2003, and other tenants during May and June 2004 at Alexander's 731 Lexington Avenue property.
35
Income from Partially-Owned Entities
Below is the detail of income from partially-owned entities by investment as well as the increase (decrease) in income from partially-owned entities for the quarters ended June 30, 2004 and 2003:
(Amounts in thousands) |
Total |
Monmouth Mall |
Temperature Controlled Logistics |
Newkirk MLP |
Starwood Ceruzzi Joint Venture |
Partially- Owned Office Buildings |
Other |
|||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
For the three months ended: | ||||||||||||||||||||||||
June 30, 2004: | ||||||||||||||||||||||||
Revenues | $ | 6,067 | $ | 25,394 | $ | 59,831 | $ | 333 | $ | 27,150 | ||||||||||||||
Expenses: | ||||||||||||||||||||||||
Operating, general and administrative | (2,378 | ) | (1,683 | ) | (12,257 | ) | (883 | ) | (11,718 | ) | ||||||||||||||
Depreciation | (1,977 | ) | (14,079 | ) | (10,749 | ) | (176 | ) | (4,805 | ) | ||||||||||||||
Interest expense | (1,509 | ) | (12,846 | ) | (20,087 | ) | | (8,443 | ) | |||||||||||||||
Other, net | (814 | ) | 1,205 | 2,681 | (4,791 | ) | 4,563 | |||||||||||||||||
Net (loss) income | $ | (611 | ) | $ | (2,009 | ) | $ | 19,419 | $ | (5,517 | ) | $ | 6,747 | |||||||||||
Company's interest | 50 | % | 60 | % | 22.3 | % | 80 | % | 12 | % | ||||||||||||||
Equity in net income | $ | (320 | ) | $ | (306 | ) | $ | (1,205 | ) | $ | 4,332 | (2) | $ | (4,414 | )(4) | $ | 793 | $ | 480 | |||||
Interest and other income | 9,392 | 823 | 110 | 8,488 | (3) | | (29 | ) | | |||||||||||||||
Fee income | 1,631 | 254 | 1,377 | | | | | |||||||||||||||||
Income (loss) from partially-owned entities | $ | 10,703 | $ | 771 | $ | 282 | (1) | $ | 12,820 | $ | (4,414 | ) | $ | 764 | $ | 480 | ||||||||
June 30, 2003: | ||||||||||||||||||||||||
Revenues | $ | 5,614 | $ | 27,960 | $ | 75,708 | $ | 3,106 | $ | 30,250 | ||||||||||||||
Expenses: | ||||||||||||||||||||||||
Operating, general and administrative | (2,535 | ) | (1,765 | ) | (3,365 | ) | (668 | ) | (5,354 | ) | ||||||||||||||
Depreciation | (998 | ) | (14,196 | ) | (8,159 | ) | (316 | ) | (5,196 | ) | ||||||||||||||
Interest expense | (1,350 | ) | (10,328 | ) | (24,542 | ) | | (11,689 | ) | |||||||||||||||
Other, net | (802 | ) | 522 | (2,571 | ) | | (238 | ) | ||||||||||||||||
Net (loss) income | $ | (71 | ) | $ | 2,193 | $ | 37,071 | $ | 2,122 | $ | 7,773 | |||||||||||||
Company's interest | 50 | % | 60 | % | 22.6 | % | 80 | % | 10 | % | ||||||||||||||
Equity in net income | $ | 15,355 | $ | (36 | ) | $ | 1,316 | $ | 8,378 | (2) | $ | 1,698 | (4) | $ | 791 | $ | 3,208 | (5) | ||||||
Interest and other income | 2,823 | 823 | 250 | 1,750 | | | | |||||||||||||||||
Fee income | 1,621 | 237 | 1,384 | | | | | |||||||||||||||||
Income from partially-owned entities | $ | 19,799 | $ | 1,024 | $ | 2,950 | $ | 10,128 | $ | 1,698 | $ | 791 | $ | 3,208 | ||||||||||
(Decrease) increase in Income of partially-owned entities | $ | (9,096 | ) | $ | (253 | ) | $ | (2,668 | )(1) | $ | 2,692 | (2) | $ | (6,112 | )(4) | $ | (27 | ) | $ | (2,728 | ) | |||
36
Interest and Other Investment Income
Interest and other investment income (interest income on mortgage loans receivable, other interest income and dividend income) was $9,609,000 for the quarter ended June 30, 2004, compared to $3,628,000 in the prior year's quarter, an increase of $5,981,000. This increase resulted primarily from interest income of $6,051,000 recognized on the $225,000,000 GM Building mezzanine loans made by the Company in the fourth quarter of 2003.
Interest and Debt Expense
Interest and debt expense was $57,121,000 for the three months ended June 30, 2004, compared to $57,637,000 in the prior year's quarter, a decrease of $516,000. This decrease resulted primarily from an increase in capitalized interest on development projects, partially offset by higher average outstanding debt balances.
Net Loss on Disposition of Wholly-owned and Partially-owned Assets other than Real Estate
Net loss on disposition of wholly-owned and partially-owned assets other than depreciable real estate of $1,294,000 for the three months ended June 30, 2003 includes a $1,388,000 loss on settlement of guarantees of the Primestone loans, partially offset by a $94,000 net gain on sale of condominiums.
Discontinued Operations
Assets related to discontinued operations at June 30, 2004, consist primarily of real estate, net of accumulated depreciation and represent the Company's retail properties located in Vineland, New Jersey, and Baltimore (Dundalk), Maryland. At December 31, 2003, the assets related to discontinued operations consist primarily of real estate, net of accumulated depreciation, related to the Palisades and liabilities related to discontinued operations represent the Palisades mortgage payable of $120,000,000.
The combined results of discontinued operations in the following table include the operating results from assets held for sale above, as well as (i) Palisades Residential Complex, sold on June 29, 2004, (ii) Two Park Avenue office property, sold on October 10, 2003, and (iii) Baltimore and Hagerstown, Maryland retail properties, sold on January 9, 2003 and November 3, 2003.
|
For The Three Months Ended June 30, |
|||||
---|---|---|---|---|---|---|
(Amounts in thousands) |
||||||
2004 |
2003 |
|||||
Total revenues | $ | 4,989 | $ | 12,395 | ||
Total expenses | 3,132 | 7,440 | ||||
Net income | 1,857 | 4,955 | ||||
Gain on sale of Palisades | 65,905 | | ||||
Income from discontinued operations | $ | 67,762 | $ | 4,955 | ||
37
Three Months Ended June 30, 2004 and June 30, 2003
Below are the details of the changes by segment in EBITDA.
(Amounts in thousands) |
Total |
Office |
Retail |
Merchandise Mart |
Temperature Controlled Logistics |
Other |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Three months ended June 30, 2003 | $ | 268,303 | $ | 159,202 | $ | 34,895 | $ | 32,065 | $ | 17,868 | $ | 24,273 | |||||||
2004 Operations: | |||||||||||||||||||
Same store operations(1) | 7,208 | 2,608 | 1,356 | (1,366 | )(3) | ||||||||||||||
Acquisitions, dispositions and non-same store income and expenses | (2,104 | ) | (756 | ) | 739 | 152 | |||||||||||||
Three months ended June 30, 2004 | $ | 353,618 | $ | 164,306 | $ | 36,747 | $ | 34,160 | $ | 16,654 | $ | 101,751 | |||||||
% increase (decrease) in same store operations | 4.7 | %(2) | 8.3 | % | 4.2 | % | (7.7 | )%(3) |
38
Reconciliation of Net Income and EBITDA
Below is a summary of net income and a reconciliation of net income to EBITDA(1) by segment for the six months ended June 30, 2004 and 2003.
|
For The Six Months Ended June 30, 2004 |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Amounts in thousands) |
Total |
Office |
Retail |
Merchandise Mart |
Temperature Controlled Logistics |
Other(4) |
||||||||||||||
Property rentals | $ | 633,384 | $ | 425,196 | $ | 75,802 | $ | 102,325 | $ | | $ | 30,061 | ||||||||
Straight-line rents: | ||||||||||||||||||||
Contractual rent increases | 21,142 | 17,898 | 2,138 | 1,079 | | 27 | ||||||||||||||
Amortization of free rent | 1,707 | (5,039 | ) | 4,864 | 1,847 | | 35 | |||||||||||||
Amortization of acquired below market leases, net | 6,762 | 4,360 | 2,402 | | | | ||||||||||||||
Total rentals | 662,995 | 442,415 | 85,206 | 105,251 | | 30,123 | ||||||||||||||
Expense reimbursements | 93,022 | 52,366 | 31,242 | 8,048 | | 1,366 | ||||||||||||||
Fee and other income: | ||||||||||||||||||||
Tenant cleaning fees | 14,711 | 14,711 | | | | | ||||||||||||||
Management and leasing fees | 9,955 | 9,355 | 545 | 22 | | 33 | ||||||||||||||
Other | 12,421 | 7,902 | 830 | 3,529 | | 160 | ||||||||||||||
Total revenues | 793,104 | 526,749 | 117,823 | 116,850 | | 31,682 | ||||||||||||||
Operating expenses | 298,624 | 189,509 | 38,090 | 46,509 | | 24,516 | ||||||||||||||
Depreciation and amortization | 115,032 | 77,928 | 12,857 | 16,261 | | 7,986 | ||||||||||||||
General and administrative | 60,878 | 19,838 | 6,082 | 10,506 | | 24,452 | ||||||||||||||
Total expenses | 474,534 | 287,275 | 57,029 | 73,276 | | 56,954 | ||||||||||||||
Operating income (loss) | 318,570 | 239,474 | 60,794 | 43,574 | | (25,272 | ) | |||||||||||||
Income applicable to Alexander's | 3,250 | | | | | 3,250 | ||||||||||||||
Income from partially-owned entities | 23,816 | 1,287 | (2,896 | ) | 369 | 2,823 | (3) | 22,233 | ||||||||||||
Interest and other investment income | 18,854 | 404 | 105 | 57 | | 18,288 | ||||||||||||||
Interest and debt expense | (115,826 | ) | (65,128 | ) | (29,570 | ) | (5,670 | ) | | (15,458 | ) | |||||||||
Net gains on disposition of wholly-owned and partially-owned assets other than real estate | 776 | | | | | 776 | ||||||||||||||
Minority interest | 125 | | | | | 125 | ||||||||||||||
Income from continuing operations | 249,565 | 176,037 | 28,433 | 38,330 | 2,823 | 3,942 | ||||||||||||||
Income from discontinued operations | 68,589 | | 398 | | | 68,191 | ||||||||||||||
Net income | 318,154 | 176,037 | 28,831 | 38,330 | 2,823 | 72,133 | ||||||||||||||
Interest and debt expense(2) | 154,480 | 67,037 | 31,078 | 6,128 | 15,215 | 35,022 | ||||||||||||||
Depreciation and amortization(2) | 144,308 | 79,410 | 14,651 | 16,528 | 17,352 | 16,367 | ||||||||||||||
Income taxes | 228 | 20 | | | | 208 | ||||||||||||||
EBITDA(1) | $ | 617,170 | $ | 322,504 | $ | 74,560 | $ | 60,986 | $ | 35,390 | $ | 123,730 | ||||||||
EBITDA includes a net gain on sale of real estate of $65,905, which relates to the Other segment.
See footnotes on page 41.
39
|
For The Six Months Ended June 30, 2003 |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Amounts in thousands) |
Total |
Office |
Retail |
Merchandise Mart |
Temperature Controlled Logistics |
Other(4) |
||||||||||||||
Property rentals | $ | 594,992 | $ | 408,620 | $ | 66,621 | $ | 97,942 | $ | | $ | 21,809 | ||||||||
Straight-line rents: | ||||||||||||||||||||
Contractual rent increases | 16,554 | 13,080 | 2,114 | 1,370 | | (10 | ) | |||||||||||||
Amortization of free rent | 3,963 | 104 | 2,871 | 988 | | | ||||||||||||||
Amortization of acquired below market leases, net | 3,752 | 3,425 | 327 | | | | ||||||||||||||
Total rentals | 619,261 | 425,229 | 71,933 | 100,300 | | 21,799 | ||||||||||||||
Expense reimbursements | 87,241 | 48,244 | 28,308 | 8,998 | | 1,691 | ||||||||||||||
Fee and other income: | ||||||||||||||||||||
Tenant cleaning fees | 14,675 | 14,675 | | | | | ||||||||||||||
Management and leasing fees | 6,045 | 5,458 | 563 | | | 24 | ||||||||||||||
Other | 8,890 | 5,290 | 2,000 | 1,532 | | 68 | ||||||||||||||
Total revenues | 736,112 | 498,896 | 102,804 | 110,830 | | 23,582 | ||||||||||||||
Operating expenses | 286,017 | 183,481 | 37,471 | 44,133 | | 20,932 | ||||||||||||||
Depreciation and amortization | 103,626 | 74,721 | 8,294 | 13,822 | | 6,789 | ||||||||||||||
General and administrative | 54,670 | 17,627 | 5,052 | 9,666 | | 22,325 | ||||||||||||||
Total expenses | 444,313 | 275,829 | 50,817 | 67,621 | | 50,046 | ||||||||||||||
Operating income (loss) | 291,799 | 223,067 | 51,987 | 43,209 | | (26,464 | ) | |||||||||||||
Income applicable to Alexander's | 11,602 | | | | | 11,602 | ||||||||||||||
Income from partially-owned entities | 43,033 | 1,409 | 2,254 | 3 | 8,802 | (3) | 30,565 | |||||||||||||
Interest and other investment income | 13,424 | 1,645 | 101 | 57 | | 11,621 | ||||||||||||||
Interest and debt expense | (114,537 | ) | (67,955 | ) | (29,970 | ) | (7,150 | ) | | (9,462 | ) | |||||||||
Net (loss) gain on disposition of wholly-owned and partially-owned assets other than real estate | (1,106 | ) | | | 188 | | (1,294 | ) | ||||||||||||
Minority interest | (811 | ) | (818 | ) | | | | 7 | ||||||||||||
Income from continuing operations | 243,404 | 157,348 | 24,372 | 36,307 | 8,802 | 16,575 | ||||||||||||||
Income (loss) from discontinued operations | 11,054 | 9,760 | 2,784 | | | (1,490 | ) | |||||||||||||
Net income | 254,458 | 167,108 | 27,156 | 36,307 | 8,802 | 15,085 | ||||||||||||||
Interest and debt expense(2) | 150,038 | 69,674 | 31,394 | 7,614 | 12,343 | 29,013 | ||||||||||||||
Depreciation and amortization(2) | 133,682 | 76,619 | 9,998 | 13,999 | 17,470 | 15,596 | ||||||||||||||
EBITDA(1) | $ | 538,178 | $ | 313,401 | $ | 68,548 | $ | 57,920 | $ | 38,615 | $ | 59,694 | ||||||||
EBITDA includes a net gain on sale of real estate of $2,644, which relates to the Retail segment.
See following page for footnotes.
40
|
For The Six Months Ended June 30, |
||||||||
---|---|---|---|---|---|---|---|---|---|
(Amounts in thousands) |
|||||||||
2004 |
2003 |
||||||||
Newkirk MLP: | |||||||||
Equity in income of limited partnership(A) | $ | 26,613 | $ | 38,457 | |||||
Interest and other income(B) | 13,140 | 3,571 | |||||||
Alexander's(C) | 12,036 | 14,751 | |||||||
Industrial warehouses | 2,394 | 3,128 | |||||||
Palisades | 3,799 | 1,907 | |||||||
Student Housing | 1,013 | 1,060 | |||||||
Hotel Pennsylvania(D) | 4,320 | (638 | ) | ||||||
63,315 | 62,236 | ||||||||
Minority interest expense | 125 | 7 | |||||||
Unallocated general and administrative expenses | (22,124 | ) | (20,256 | ) | |||||
Investment income and other | 16,509 | 19,095 | (E) | ||||||
Gains on sale of Palisades | 65,905 | | |||||||
Settlement on Primestone guarantees | | (1,388 | ) | ||||||
Total | $ | 123,730 | $ | 59,694 | |||||
41
Results of Operations
Revenues
The Company's revenues, which consist of property rentals, expense reimbursements, hotel revenues, trade show revenues, amortization of acquired below market leases net of above market leases pursuant to SFAS No. 141, and fee and other income, were $793,104,000 for the six months ended June 30, 2004, compared to $736,112,000 in the prior year's six months, an increase of $56,992,000. Below are the details of the increase by segment:
(Amounts in thousands) |
Date of Acquisition |
Total |
Office |
Retail |
Merchandise Mart |
Other |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rentals: | ||||||||||||||||||||
Acquisitions: | ||||||||||||||||||||
2101 L Street | August 2003 | $ | 5,963 | $ | 5,963 | $ | | $ | | $ | | |||||||||
Bergen Mall | December 2003 | 4,940 | | 4,940 | | | ||||||||||||||
Forest Plaza Shopping Center | February 2004 | 1,198 | | 1,198 | | | ||||||||||||||
25 W. 14th Street | March 2004 | 747 | | 747 | | | ||||||||||||||
Development: | ||||||||||||||||||||
400 N. LaSalle | 1,524 | | | | 1,524 | |||||||||||||||
14th Street | 1,340 | | 1,340 | | | |||||||||||||||
Increase in amortization of acquired below market leases, net | 3,010 | 935 | 2,075 | | | |||||||||||||||
Operations: | ||||||||||||||||||||
Hotel activity | 7,450 | (1) | | | | 7,450 | (1) | |||||||||||||
Trade show activity | 1,881 | | | 1,881 | | |||||||||||||||
Leasing activity | 15,681 | 10,288 | (2) | 2,973 | 3,070 | (650 | ) | |||||||||||||
Total increase in property rentals | 43,734 | 17,186 | 13,273 | 4,951 | 8,324 | |||||||||||||||
Tenant expense reimbursements: | ||||||||||||||||||||
Acquisitions | 3,377 | 418 | 2,959 | | | |||||||||||||||
Operations | 2,404 | 3,704 | (3) | (25 | ) | (950 | ) | (325 | ) | |||||||||||
Total increase (decrease) in tenant expense reimbursements | 5,781 | 4,122 | 2,934 | (950 | ) | (325 | ) | |||||||||||||
Fee and other income: | ||||||||||||||||||||
Acquisitions: | ||||||||||||||||||||
Kaempfer management and leasing fees | 3,695 | 3,695 | | | | |||||||||||||||
Increase (decrease) in: | | |||||||||||||||||||
Lease cancellation fee income | (1,475 | ) | (96 | ) | (1,876 | ) | 497 | | ||||||||||||
BMS tenant cleaning fees | (314 | ) | (314 | ) | | | | |||||||||||||
Management and leasing fees | 139 | 126 | (18 | ) | 22 | 9 | ||||||||||||||
Other | 5,432 | 3,134 | 706 | 1,500 | 92 | |||||||||||||||
Total increase (decrease) in fee and other income | 7,477 | 6,545 | (1,188 | ) | 2,019 | 101 | ||||||||||||||
Total increase in revenues | $ | 56,992 | $ | 27,853 | $ | 15,019 | $ | 6,020 | $ | 8,100 | ||||||||||
See "OverviewLeasing Activity" on page 29 for further details of leasing activity and corresponding changes in occupancy.
42
Expenses
The Company's expenses were $474,534,000 for the six months ended June 30, 2004, compared to $444,313,000 in the prior year's six months, an increase of $30,221,000. Below are the details of the increase by segment:
(Amounts in thousands) |
Total |
Office |
Retail |
Merchandise Mart |
Other |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating: | ||||||||||||||||||
Acquisitions: | ||||||||||||||||||
2101 L Street | $ | 2,094 | $ | 2,094 | $ | | $ | | $ | | ||||||||
Bergen Mall | 3,061 | | 3,061 | | | |||||||||||||
Forest Plaza Shopping Center | 442 | | 442 | | | |||||||||||||
25 W. 14th Street | 63 | | 63 | | | |||||||||||||
Development: | ||||||||||||||||||
400 N. LaSalle | 1,489 | | | | 1,489 | |||||||||||||
Hotel activity | 2,424 | | | | 2,424 | |||||||||||||
Trade Show activity | 1,175 | | | 1,175 | | |||||||||||||
Operations | 1,859 | 3,934 | (1) | (2,947 | )(2) | 1,201 | (329 | ) | ||||||||||
12,607 | 6,028 | 619 | 2,376 | 3,584 | ||||||||||||||
Depreciation and amortization: | ||||||||||||||||||
Acquisitions/Development | 5,820 | 1,114 | 3,474 | | 1,232 | |||||||||||||
Operations | 5,586 | (3) | 2,093 | 1,089 | 2,439 | (35 | ) | |||||||||||
11,406 | 3,207 | 4,563 | 2,439 | 1,197 | ||||||||||||||
General and administrative: | ||||||||||||||||||
Acquisitions | 1,401 | 1,037 | | | 364 | |||||||||||||
Operations | 4,807 | (4) | 1,174 | 1,030 | 840 | 1,763 | ||||||||||||
6,208 | 2,211 | 1,030 | 840 | 2,127 | ||||||||||||||
Total increase | $ | 30,221 | $ | 11,446 | $ | 6,212 | $ | 5,655 | $ | 6,908 | ||||||||
Income Applicable to Alexander's
Equity in net income applicable to Alexander's (loan interest income, management, leasing, development and commitment fees, and equity in income) was $3,250,000 in the six months ended June 30, 2004, compared to income of $11,602,000 in the prior year's six months, a decrease of $8,352,000. This decrease resulted from an increase in the Company's share of Alexander's stock appreciation rights compensation expense of $8,799,000 and the Company's $1,010,000 share of Alexander's loss on early extinguishment of debt in the six months ended June 30, 2004, partially offset by income from the commencement of leases with Bloomberg on November 15, 2003 and other tenants in May and June 2004 at Alexander's 731 Lexington Avenue property.
43
Income from Partially-Owned Entities
Below is the detail of income from partially-owned entities by investment as well as the increase (decrease) in income from partially-owned entities for the six months ended June 30, 2004 and 2003:
(Amounts in thousands) |
Total |
Monmouth Mall |
Temperature Controlled Logistics |
Newkirk MLP |
Starwood Ceruzzi Joint Venture |
Partially- Owned Office Buildings |
Other |
|||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
For the six months ended: | ||||||||||||||||||||||||
June 30, 2004: |
||||||||||||||||||||||||
Revenues | $ | 11,997 | $ | 55,025 | $ | 120,340 | $ | 661 | $ | 56,776 | ||||||||||||||
Expenses: | ||||||||||||||||||||||||
Operating, general and administrative | (4,544 | ) | (3,635 | ) | (14,649 | ) | (1,693 | ) | (23,790 | ) | ||||||||||||||
Depreciation | (3,024 | ) | (28,200 | ) | (23,094 | ) | (352 | ) | (9,598 | ) | ||||||||||||||
Interest expense | (3,015 | ) | (25,358 | ) | (40,812 | ) | | (16,584 | ) | |||||||||||||||
Other, net | (1,624 | ) | 1,949 | 10,689 | (4,791 | ) | 2,679 | |||||||||||||||||
Net (loss) income | $ | (210 | ) | $ | (219 | ) | $ | 52,474 | $ | (6,175 | ) | $ | 9,483 | |||||||||||
Company's interest | 50 | % | 60 | % | 22.3 | % | 80 | % | 15 | % | ||||||||||||||
Equity in net income | $ | 9,103 | $ | (105 | ) | $ | (131 | ) | $ | 12,145 | (2) | $ | (4,940 | ) | $ | 1,431 | $ | 703 | ||||||
Interest and other income | 11,454 | 1,645 | 199 | 9,754 | | (144 | ) | | ||||||||||||||||
Fee income | 3,259 | 504 | 2,755 | | | | | |||||||||||||||||
Income (loss) from partially-owned entities | $ | 23,816 | $ | 2,044 | $ | 2,823 | (1) | $ | 21,899 | $ | (4,940 | )(3) | $ | 1,287 | $ | 703 | ||||||||
June 30, 2003: | ||||||||||||||||||||||||
Revenues | $ | 11,635 | $ | 60,875 | $ | 183,745 | $ | 3,433 | $ | 43,384 | ||||||||||||||
Expenses: | ||||||||||||||||||||||||
Operating, general and administrative | (5,472 | ) | (3,559 | ) | (6,195 | ) | (1,370 | ) | (11,123 | ) | ||||||||||||||
Depreciation | (1,996 | ) | (28,440 | ) | (15,859 | ) | (632 | ) | (7,470 | ) | ||||||||||||||
Interest expense | (2,847 | ) | (20,572 | ) | (52,029 | ) | | (14,510 | ) | |||||||||||||||
Other, net | (1,623 | ) | 1,158 | (5,430 | ) | (1,095 | ) | (110 | ) | |||||||||||||||
Net (loss) income | $ | (303 | ) | $ | 9,462 | $ | 104,232 | $ | 336 | $ | 10,171 | |||||||||||||
Company's interest | 50 | % | 60 | % | 22.6 | % | 80 | % | 14 | % | ||||||||||||||
Equity in net income | $ | 34,200 | $ | (152 | ) | $ | 5,677 | $ | 23,557 | (2) | $ | 269 | $ | 1,409 | $ | 3,440 | ||||||||
Interest and other income | 5,588 | 1,645 | 372 | 3,571 | | | | |||||||||||||||||
Fee income | 3,245 | 492 | 2,753 | | | | | |||||||||||||||||
Income from partially-owned entities | $ | 43,033 | $ | 1,985 | $ | 8,802 | $ | 27,128 | $ | 269 | $ | 1,409 | $ | 3,440 | ||||||||||
(Decrease) increase in income of partially-owned entities | $ | (19,217 | ) | $ | 59 | $ | (5,979 | )(1) | $ | (5,229 | )(2) | $ | (5,209 | )(3) | $ | (122 | ) | $ | (2,737 | )(4) | ||||
44
Interest and Other Investment Income
Interest and other investment income (interest income on mortgage loans receivable, other interest income and dividend income) was $18,854,000 for the six months ended June 30, 2004, compared to $13,424,000 in the prior year's six months, an increase of $5,430,000. This increase resulted primarily from interest income of $12,102,000 recognized on the $225,000,000 GM Building mezzanine loans made by the Company in the fourth quarter of 2003, partially offset by $6,284,000 of interest received in the first quarter of 2003 in connection with the Dearborn Center loan receivable repayment (of which $5,655,000 was contingent interest income).
Interest and Debt Expense
Interest and debt expense was $115,826,000 for the six months ended June 30, 2004, compared to $114,537,000 in the prior year's six months, an increase of $1,289,000. This increase resulted primarily from higher average outstanding debt during the six months ended June 30, 2004, partially offset by an increase in capitalized interest on development projects in 2004.
Net Gain (Loss) on Disposition of Wholly-owned and Partially-owned Assets other than Real Estate
Net gain on disposition of wholly-owned and partially-owned assets other than depreciable real estate for the six months ended June 30, 2004 reflects the Company's $776,000 share of gains on disposition of certain partially-owned development assets. Net loss on disposition of wholly-owned and partially-owned assets other than depreciable real estate for the six months ended June 30, 2003 includes (i) a $1,388,000 loss on settlement of the guarantees of the Primestone Loans, partially offset by gains on the sale of condominiums of $282,000.
Discontinued Operations
Assets related to discontinued operations at June 30, 2004, consist primarily of real estate, net of accumulated depreciation and represent the Company's retail properties located in Vineland, New Jersey, and Baltimore (Dundalk), Maryland. At December 31, 2003, the assets related to discontinued operations consist primarily of real estate, net of accumulated depreciation, related to the Palisades and liabilities related to discontinued operations represent the Palisades mortgage payable of $120,000,000 at December 31, 2003.
The combined results of discontinued operations in the following table include the operating results from the assets held for sale above, as well as (i) Palisades Residential Complex, sold on June 29, 2004, (ii) Two Park Avenue office property, sold on October 10, 2003, and (iii) Baltimore and Hagerstown, Maryland retail properties, sold on January 9, 2003 and November 3, 2003.
|
For The Six Months Ended June 30, |
|||||
---|---|---|---|---|---|---|
(Amounts in thousands) |
||||||
2004 |
2003 |
|||||
Total revenues | $ | 9,107 | $ | 24,423 | ||
Total expenses | 6,423 | 16,013 | ||||
Net income | 2,684 | 8,410 | ||||
Gain on sale of Palisades | 65,905 | | ||||
Gain on sale of Baltimore | | 2,644 | ||||
Income from discontinued operations | $ | 68,589 | $ | 11,054 | ||
45
Six Months Ended June 30, 2004 and June 30, 2003
Below are the details of the changes by segment in EBITDA.
(Amounts in thousands) |
Total |
Office |
Retail |
Merchandise Mart |
Temperature Controlled Logistics |
Other |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Six months ended June 30, 2003 | $ | 538,178 | $ | 313,401 | $ | 68,548 | $ | 57,920 | $ | 38,615 | $ | 59,694 | |||||||
2004 Operations: | |||||||||||||||||||
Same store operations(1) | 10,974 | 4,011 | 2,413 | (3,354 | )(3) | ||||||||||||||
Acquisitions, dispositions and non-same store income and expenses | (1,871 | ) | 2,001 | 653 | 129 | ||||||||||||||
Six months ended June 30, 2004 | $ | 617,170 | $ | 322,504 | $ | 74,560 | $ | 60,986 | $ | 35,390 | $ | 123,730 | |||||||
% increase (decrease) in same store operations | 3.6 | %(2) | 6.3 | % | 4.2 | % | (8.7 | )%(3) |
46
Liquidity And Capital Resources
Six Months Ended June 30, 2004
Cash flows provided by operating activities of $286,895,000 was primarily comprised of (i) income of $318,154,000, partially offset by (ii) adjustments for non-cash items of $4,956,000, and (iii) the net change in operating assets and liabilities of $30,198,000. The adjustments for non-cash items are primarily comprised of (i) depreciation and amortization of $118,527,000, (ii) write-off of preferred share and unit issuance costs of $3,895,000, partially offset by, (iii) gain on sale of real estate of $65,905,000, (iv) the effect of straight-lining of rental income of $22,849,000, (v) equity in net income of partially-owned entities and Alexander's of $27,066,000 and (vi) amortization of acquired below market leases net of above market leases of $6,762,000.
Net cash provided by investing activities of $23,731,000 was primarily comprised of (i) proceeds from the sale of real estate, of $220,447,000, (ii) distributions from partially-owned entities of $163,755,000, (iii) repayments on notes and mortgages receivable of $38,500,000, partially offset by (iv) investments in notes and mortgage loans receivable of $105,552,000, (v) capital expenditures of $55,421,000, (vi) development and redevelopment expenditures of $54,542,000, (vii) investments in partially-owned entities of $5,396,000, and (viii) acquisitions of real estate of $69,957,000.
Net cash used in financing activities of $405,733,000 was primarily comprised of (i) Class A unit distributions of $222,542,000, (ii) repayments of borrowings of $313,955,000, (iii) redemption of preferred shares and units of $112,467,000, (iv) distributions to preferred unit holders of $50,573,000, partially offset by, (v) proceeds from borrowings of $225,597,000 (vi) proceeds of $34,125,000 from the issuance of perpetual preferred shares and units and (vii) proceeds of $34,082,000 from the exercise by employees of unit options.
Capital expenditures are categorized as follows:
47
Below are the details of capital expenditures, leasing commissions and development and redevelopment expenditures and a reconciliation of total expenditures on an accrual basis to the cash expended in the six months ended June 30, 2004. See page 29 for per square foot data.
(Amounts in thousands) |
Total |
New York Office |
CESCR |
Retail |
Merchandise Mart |
Other |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Capital ExpendituresAccrual basis: | ||||||||||||||||||||
Expenditures to maintain the assets: | ||||||||||||||||||||
Recurring | $ | 14,637 | $ | 3,013 | $ | 1,575 | $ | (157 | ) | $ | 6,601 | $ | 3,605 | |||||||
Non-recurring | 764 | | 764 | | | | ||||||||||||||
15,401 | 3,013 | 2,339 | (157 | ) | 6,601 | 3,605 | ||||||||||||||
Tenant improvements: | ||||||||||||||||||||
Recurring | 65,123 | 24,754 | 9,449 | 2,459 | 28,461 | | ||||||||||||||
Non-recurring | 2,107 | | 2,107 | | | | ||||||||||||||
67,230 | 24,754 | 11,556 | 2,459 | 28,461 | | |||||||||||||||
Total | $ | 82,631 | $ | 27,767 | $ | 13,895 | $ | 2,302 | $ | 35,062 | $ | 3,605 | ||||||||
Leasing Commissions: | ||||||||||||||||||||
Recurring | $ | 23,986 | $ | 13,341 | $ | 2,929 | $ | 355 | $ | 7,361 | $ | | ||||||||
Non-recurring | 386 | | 386 | | | | ||||||||||||||
$ | 24,372 | $ | 13,341 | $ | 3,315 | $ | 355 | $ | 7,361 | $ | | |||||||||
Square feet leased | 4,004 | (1) | 913 | 1,366 | (1) | 724 | 1,001 | | ||||||||||||
Total Capital Expenditures and Leasing CommissionsAccrual basis | $ | 107,003 | $ | 41,108 | $ | 17,210 | $ | 2,657 | $ | 42,423 | $ | 3,605 | ||||||||
Adjustments to reconcile accrual basis to cash basis: | ||||||||||||||||||||
Expenditures in the current year applicable to prior periods | 41,441 | 17,863 | 20,168 | 1,311 | 2,099 | | ||||||||||||||
Expenditures to be made in future periods for the current period | (75,039 | ) | (31,529 | ) | (10,300 | ) | (2,678 | ) | (30,532 | ) | | |||||||||
Total Capital Expenditures and Leasing CommissionsCash basis | $ | 73,405 | $ | 27,442 | $ | 27,078 | $ | 1,290 | $ | 13,990 | $ | 3,605 | ||||||||
Development and Redevelopment Expenditures: | ||||||||||||||||||||
640 Fifth Avenue | $ | 8,987 | $ | 8,987 | $ | | $ | | $ | | $ | | ||||||||
4 Union Square South | 13,571 | | | 13,571 | | | ||||||||||||||
Crystal Driveretail | 11,279 | | 11,279 | | | | ||||||||||||||
Other | 20,705 | 492 | | 12,328 | 7,302 | 583 | ||||||||||||||
$ | 54,542 | $ | 9,479 | $ | 11,279 | $ | 25,899 | $ | 7,302 | $ | 583 | |||||||||
See the following page for details of development and redevelopment projects.
48
Six Months Ended June 30, 2003
Cash flows provided by operating activities of $248,941,000 was primarily comprised of (i) income of $254,458,000 and (ii) adjustments for non-cash items of $26,873,000, partially offset by (iii) the net change in operating assets and liabilities of $32,390,000. The adjustments for non-cash items are primarily comprised of (i) depreciation and amortization of $106,504,000 partially offset by (ii) the effect of straight-lining of rental income of $20,517,000, (iii) equity in net income of partially-owned entities and Alexander's of $54,635,000 and (iv) amortization of acquired below market leases net of above market leases of $3,752,000.
Net cash provided by investing activities of $2,473,000 was primarily comprised of, (i) distributions from partially-owned entities of $33,439,000, (ii) proceeds from the sale of real estate of $4,752,000, (iii) repayments on notes and mortgages receivable of $26,092,000, (iv) a decrease in restricted cash of $123,665,000 (used primarily to repay the cross-collateralized mortgages on 770 Broadway and 595 Madison Avenue), partially offset by, (v) capital expenditures of $42,990,000, (vi) development and redevelopment expenditures of $32,237,000 (see table below), (vii) investments in partially-owned entities of $36,011,000, (viii) the acquisition of Building Maintenance Service Company of $13,000,000, (ix) the acquisition of Kaempfer company of $31,237,000, and (x) the acquisition of 20 Broad Street of $30,000,000.
Net cash used in financing activities of $286,415,000 was primarily comprised of (i) Class A unit distributions of $176,926,000, (ii) repayments of borrowings of $293,006,000, and (iii) distributions to preferred unit holders of $58,100,000, partially offset by (iv) proceeds from borrowings of $217,000,000 and (v) proceeds of $24,617,000 from the exercise by employees of unit options.
Below are the details of capital expenditures, leasing commissions and development and redevelopment expenditures and a reconciliation of total expenditures on an accrual basis to the cash expended in the six months ended June 30, 2003.
(Amounts in thousands) |
Total |
New York Office |
CESCR |
Retail |
Merchandise Mart |
Other |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Capital ExpendituresAccrual basis: | |||||||||||||||||||||
Expenditures to maintain the assets: | |||||||||||||||||||||
Recurring | $ | 15,837 | $ | 5,995 | $ | 1,391 | $ | 120 | $ | 7,507 | $ | 824 | |||||||||
Non-recurring | 1,766 | | 1,766 | | | | |||||||||||||||
17,603 | 5,995 | 3,157 | 120 | 7,507 | 824 | ||||||||||||||||
Tenant improvements: | |||||||||||||||||||||
Recurring | 46,917 | 9,603 | 16,529 | 5,079 | 15,706 | | |||||||||||||||
Non-recurring | 2,638 | | 2,497 | 141 | | | |||||||||||||||
49,555 | 9,603 | 19,026 | 5,220 | 15,706 | | ||||||||||||||||
Total | $ | 67,158 | $ | 15,598 | $ | 22,183 | $ | 5,340 | $ | 23,213 | $ | 824 | |||||||||
Leasing Commissions: | |||||||||||||||||||||
Recurring | $ | 10,920 | $ | 3,964 | $ | 3,266 | $ | 884 | $ | 2,806 | $ | | |||||||||
Non-recurring | 730 | | 697 | 33 | | | |||||||||||||||
$ | 11,650 | $ | 3,964 | $ | 3,963 | $ | 917 | $ | 2,806 | $ | | ||||||||||
Square feet leased | 3,570 | 359 | 1,688 | 653 | 870 | | |||||||||||||||
Total Capital Expenditures and Leasing CommissionsAccrual basis | $ | 78,808 | $ | 19,562 | $ | 26,146 | $ | 6,257 | $ | 26,019 | $ | 824 | |||||||||
Adjustments to reconcile accrual basis to cash basis: | |||||||||||||||||||||
Expenditures in the current year applicable to prior periods | 17,932 | 5,451 | 9,366 | | 3,115 | | |||||||||||||||
Expenditures to be made in future periods for the current period | (44,519 | ) | (9,650 | ) | (21,201 | ) | | (13,668 | ) | | |||||||||||
Total Capital Expenditures and Leasing CommissionsCash basis | $ | 52,221 | $ | 15,363 | $ | 14,311 | $ | 6,257 | $ | 15,466 | $ | 824 | |||||||||
Development and Redevelopment: | |||||||||||||||||||||
Expenditures: | |||||||||||||||||||||
640 Fifth Avenue | $ | 12,658 | $ | 12,658 | $ | | $ | | $ | | $ | | |||||||||
Other | 19,579 | 9,602 | 3,889 | 6,068 | 236 | (216 | ) | ||||||||||||||
$ | 32,237 | $ | 22,260 | $ | 3,889 | $ | 6,068 | $ | 236 | $ | (216 | ) | |||||||||
49
Three Months Ended June 30, 2004 vs. Three Months Ended March 31, 2004
Below are the details of the changes by segment in EBITDA for the three months ended June 30, 2004 from the three months ended March 31, 2004.
(Amounts in thousands) |
Total |
Office |
Retail |
Merchandise Mart |
Temperature Controlled Logistics |
Other |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Three months ended March 31, 2004 | $ | 263,552 | $ | 158,198 | $ | 37,813 | $ | 26,826 | $ | 18,736 | $ | 21,979 | |||||||
2004 Operations: | |||||||||||||||||||
Same store operations(1) | 5,181 | 715 | 6,801 | (3) | (2,298 | ) | |||||||||||||
Acquisitions, dispositions and other non-same store income and expenses | 927 | (1,781 | ) | 533 | 216 | ||||||||||||||
Three months ended June 30, 2004 | $ | 353,618 | $ | 164,306 | $ | 36,747 | $ | 34,160 | $ | 16,654 | $ | 101,751 | |||||||
% increase (decrease) in same store operations | 3.3 | %(2) | 1.9 | % | 25.6 | %(3) | (12.3 | )% |
Below is a reconciliation of net income and EBITDA for the three months ended March 31,2004.
(Amounts in thousands) |
Total |
Office |
Retail |
Merchandise Mart |
Temperature Controlled Logistics |
Other |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net income (loss) for the three months ended March 31, 2004 | $ | 114,194 | $ | 84,191 | $ | 15,319 | $ | 16,129 | $ | 2,541 | $ | (3,986 | ) | ||||||
Interest and debt expense | 77,981 | 34,046 | 15,744 | 3,128 | 7,507 | 17,556 | |||||||||||||
Depreciation and amortization | 71,296 | 39,950 | 6,750 | 7,569 | 8,688 | 8,339 | |||||||||||||
Income taxes | 81 | 11 | | | | 70 | |||||||||||||
EBITDA for the three months ended March 31, 2004 | $ | 263,552 | $ | 158,198 | $ | 37,813 | $ | 26,826 | $ | 18,736 | $ | 21,979 | |||||||
50
Acquisitions
On February 3, 2004, the Company acquired the Forest Plaza Shopping Center for approximately $32,500,000, of which $14,000,000 was paid in cash and $18,500,000 was debt assumed. The purchase was funded as part of a Section 1031 tax-free "like-kind" exchange with the remaining portion of the proceeds from the sale of the Company's Two Park Avenue property. Forest Plaza is a 165,000 square foot shopping center located in Staten Island, New York, anchored by a Waldbaum's supermarket.
On March 19, 2004, the Company acquired a 62,000 square foot free-standing retail building located at 25 W. 14th Street in Manhattan for $40,000,000 in cash.
On July 1, 2004, the Company acquired the Marriott hotel located in its Crystal City office complex from a limited partnership in which Robert H. Smith and Robert P. Kogod, trustees of the Company, together with family members own approximately 67 percent. The purchase price was $21,500,000 paid in cash. The hotel contains 343 rooms and is leased to an affiliate of Marriott International, Inc. until July 31, 2015, with one 10-year extension option. The land under the hotel was acquired in 1999.
On July 29, 2004 the Company acquired a real estate portfolio containing 25 supermarkets for $65,000,000. These properties, all of which are all located in southern California and contain an aggregate of approximately 766,000 square feet, were purchased from the Newkirk MLP, in which the Company currently owns a 22.3% interest. The supermarkets are net leased to Stater Brothers for an initial term expiring in 2008, with six 5-year extension options. Stater Brothers is a southern California regional grocery chain that operates 158 supermarkets and has been in business since 1936. The Company's share of any gain recognized by Newkirk MLP on this transaction will be reflected as an adjustment to the Company's basis in its investment in Newkirk MLP and will not be recorded as income.
On July 28, 2004, the Company agreed to make a $159,000,000 convertible preferred investment in GMH Communities L.P. ("GMH"), a partnership focused on the student and military housing sectors run by an experienced operating management team led by Gary M. Holloway. The Company has funded $72,000,000 of the investment and is expected to fund the balance by the end of the year. The Company can convert up to $100,000,000 of its investment into up to 34% of GMH's common equity.
The acquisitions of 25 West 14th Street, the Crystal City Marriott and the Stater Brothers real estate portfolio were or will be funded as part of a Section 1031 tax-free "like-kind" exchange with a portion of the proceeds from the sale of the Company's Palisades Residential Complex (see Dispositions below).
Dispositions
On January 9, 2003, the Company sold its Baltimore, Maryland shopping center for $4,752,000, which resulted in a net gain on sale after closing costs of $2,644,000.
On June 29, 2004, the Company sold its Palisades Residential Complex for $222,500,000, which resulted in a gain on sale after closing costs of $65,905,000. All or a portion of the proceeds from the sale will be reinvested pursuant to Section 1031 tax-free "like kind" exchanges, including certain of the acquisitions described above. On February 27, 2004, the Company had acquired the remaining 25% interest in the Palisades venture it did not previously own for approximately $17,000,000.
The Company recognized gains of $776,000 in the three months ended March 31, 2004 and gains of $94,000 and $282,000 in the three and six months ended June 30, 2003 from the sale of certain partially owned properties.
The three and six months ended June 30, 2003 includes the Company's $1,388,000 share of loss on settlement of guarantees with affiliates of Primestone Investment Partners.
51
Financings
On January 6, 2004, the Company redeemed all of its 8.375% Series D-2 Cumulative Redeemable Preferred Units at a redemption price equal to $50.00 per unit for an aggregate of $27,500,000 plus accrued distributions. The redemption amount exceeded the carrying amount by $700,000, representing the original issuance costs. Upon redemption, these issuance costs were recorded as a reduction to earnings in arriving at net income applicable to Class A units, in accordance with the July 2003 EITF clarification of Topic D-42.
On March 17, 2004, the Company redeemed all of its Series B Preferred units at a redemption price equal to $25.00 per unit for an aggregate of $85,000,000 plus accrued dividends. The redemption amount exceeded the carrying amount by $3,195,000, representing the original issuance costs. Upon redemption, these issuance costs were recorded as a reduction to earnings in arriving at net income applicable to Class A units, in accordance with the July 2003 EITF clarification of Topic D-42.
On May 27, 2004, the Company sold $35,000,000 of 7.2% Series D-11 Cumulative Redeemable Preferred Units to an institutional investor in a private placement. These perpetual preferred units may be called without penalty at the Company's option commencing in May 2009.
For details of the Company's financing activities see "Note 8Notes and Mortgages Payable" in the notes to the Company's consolidated financial statements.
The Company anticipates that cash from continuing operations will be adequate to fund business operations and the payment of dividends and distributions on an on-going basis for more than the next twelve months; however, capital outlays for significant acquisitions would require funding from borrowings or equity offerings.
52
Item 3. Quantitative and Qualitative Disclosures About Market Risks
The Company has exposure to fluctuations in market interest rates. Market interest rates are highly sensitive to many factors that are beyond the control of the Company. Various financial instruments exist which would allow management to mitigate the impact of interest rate fluctuations on the Company's cash flows and earnings.
As of June 30, 2004, the Company has an interest rate swap as described in footnote 1 to the table below. In addition, during 2003 the Company purchased two interest rate caps with notional amounts aggregating $295,000,000, and simultaneously sold two interest rate caps with the same aggregate notional amount on substantially the same terms as the caps purchased. As the significant terms of these arrangements are the same, the effects of a revaluation of these instruments are expected to substantially offset one another. Management may engage in additional hedging strategies in the future, depending on management's analysis of the interest rate environment and the costs and risks of such strategies.
The Company's exposure to a change in interest rates on its wholly-owned and partially-owned debt (all of which arises out of non-trading activity) is as follows:
|
As at June 30, 2004 |
As at December 31, 2003 |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
(Amounts in thousands, except per unit amounts) |
Balance |
Weighted Average Interest Rate |
Effect of 1% Increase In Base Rates |
Balance |
Weighted Average Interest Rate |
||||||||||
Wholly-owned debt: | |||||||||||||||
Variable rate | $ | 1,115,234 | (1) | 2.31 | % | $ | 11,152 | $ | 1,270,899 | 2.22 | % | ||||
Fixed rate | 2,986,954 | 6.98 | % | | 2,913,486 | 7.19 | % | ||||||||
$ | 4,102,188 | 5.71 | % | 11,152 | $ | 4,184,385 | 5.68 | % | |||||||
Partially-owned debt: | |||||||||||||||
Variable rate | $ | 229,546 | 3.94 | % | 2,295 | $ | 153,140 | 3.64 | % | ||||||
Fixed rate | 868,367 | 6.74 | % | | 777,427 | 7.07 | % | ||||||||
$ | 1,097,913 | 6.16 | % | 2,295 | $ | 930,567 | 6.51 | % | |||||||
Total decrease in the Company's annual net income | $ | 13,447 | |||||||||||||
Per Class A unit-diluted | $ | .09 | |||||||||||||
The fair value of the Company's debt, based on discounted cash flows at the current rate at which similar loans would be made to borrowers with similar credit ratings for the remaining term of such debt, exceeds the aggregate carrying amount by approximately $118,018,000 at June 30, 2004.
Item 4. Controls and Procedures
Disclosure Controls and Procedures: The management of Vornado (the Company's sole general partner), with the participation of Vornado's Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the Company's disclosure controls and procedures (as such term is defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended) as of the end of the period covered by this report. Based on such evaluation, Vornado's Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, the Company's disclosure controls and procedures are effective.
Internal Control Over Financial Reporting: There have not been any changes in the Company's internal control over financial reporting (as defined in Rule 13a-15(f) under the Securities and Exchange Act of 1934, as amended) during the fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting.
53
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
The Company is from time to time involved in legal actions arising in the ordinary course of its business. In the opinion of management, after consultation with legal counsel, the outcome of such matters, including the matters referred to below, is not expected to have a material adverse effect on the Company's financial position, results of operations or cash flows.
The following updates the discussion set forth under "Item 3. Legal Proceedings" in the Company's Annual Report on Form 10-K for the year ended December 31, 2003.
Stop & Shop
As previously disclosed, on January 8, 2003, Stop & Shop filed a complaint with the United States District Court for the District of New Jersey ("USDC-NJ") claiming the Company has no right to reallocate and therefore continue to collect the $5,000,000 of annual rent from Stop & Shop pursuant to the Master Agreement and Guaranty, because of the expiration of the East Brunswick, Jersey City, Middletown, Union and Woodbridge leases to which the $5,000,000 of additional rent was previously allocated. Stop & Shop asserted that a prior order of the Bankruptcy Court for the Southern District of New York dated February 6, 2001, as modified on appeal to the District Court for the Southern District of New York on February 13, 2001, terminated the Company's right to reallocate. On March 3, 2003, after the Company moved to dismiss for lack of jurisdiction, Stop & Shop voluntarily withdrew its complaint.
On March 26, 2003, Stop & Shop filed a new complaint in New York Supreme Court, asserting substantially the same claims as in its USDC-NJ complaint. On April 9, 2003, the Company moved the New York Supreme Court action to the United States District Court for the Southern District of New York. On June 30, 2003, the District Court ordered that the case be placed in suspension and ordered the parties to proceed in a related case that the Company commenced in the United States Bankruptcy Court for the Southern District of New York. On July 24, 2003, the Bankruptcy Court referred the related case to mediation. The mediation concluded in June 2004 without resolving the dispute. On June 9, 2004, after reconvening the hearing on the Company's motion to interpret, the Bankruptcy Court entered an order abstaining from hearing the Company's motion. On June 17, 2004, the Company filed a notice of appeal from the Bankruptcy Court's order. The appeal will be heard in the District Court. Briefing of the appeal is in progress.
The Company believes that the additional rent provision of the guaranty expires at the earliest in 2012 and will vigorously oppose Stop & Shop's complaint.
Item 2. Changes in Securities and Use of Proceeds and Issuer Purchases of Equity Securities
During the three months ended June 30, 2004, the Company issued 1,400,000 7.2% Series D-11 Cumulative Redeemable Preferred Units for $35,000,000 to an institutional investor in a private placement. All of these units were issued without registration under the Securities Act of 1933 in reliance on Section 4(2) of that Act.
54
Item 6. Exhibits and Reports on Form 8-K
Period Covered: (Date of Earliest Event Reported) |
Items Reported |
Dated Filed |
||
---|---|---|---|---|
May 27, 2004 | Issuance of Series D-11 Cumulative Redeemable Preferred Units | June 14, 2004 |
55
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
VORNADO REALTY L.P. (Registrant) |
||||
By: | Vornado Realty Trust, sole general partner | |||
Date: August 6, 2004 |
By: |
/s/ JOSEPH MACNOW Joseph Macnow, Executive Vice PresidentFinance and Administration and Chief Financial Officer of Vornado Realty Trust, sole general partner of Vornado Realty L.P. (duly authorized officer and principal financial and accounting officer) |
56
Exhibit No. |
|
|
|
|
---|---|---|---|---|
3.1 | | Amended and Restated Declaration of Trust of Vornado, as filed with the State Department of Assessments and Taxation of Maryland on April 16, 1993Incorporated by reference to Exhibit 3(a) to Vornado's Registration Statement on Form S-4 (File No. 33-60286), filed on April 15, 1993 | * | |
3.2 |
|
Articles of Amendment of Declaration of Trust of Vornado, as filed with the State Department of Assessments and Taxation of Maryland on May 23, 1996Incorporated by reference to Exhibit 3.2 to Vornado's Annual Report on Form 10-K for the year ended December 31, 2001 (File No. 001-11954), filed on March 11, 2002 |
* |
|
3.3 |
|
Articles of Amendment of Declaration of Trust of Vornado, as filed with the State Department of Assessments and Taxation of Maryland on April 3, 1997Incorporated by reference to Exhibit 3.3 to Vornado's Annual Report on Form 10-K for the year ended December 31, 2001 (File No. 001-11954), filed on March 11, 2002 |
* |
|
3.4 |
|
Articles of Amendment of Declaration of Trust of Vornado, as filed with the State Department of Assessments and Taxation of Maryland on October 14, 1997Incorporated by reference to Exhibit 3.2 to Vornado's Registration Statement on Form S-3 (File No. 333-36080), filed on May 2, 2000 |
* |
|
3.5 |
|
Articles of Amendment of Declaration of Trust of Vornado, as filed with the State Department of Assessments and Taxation of Maryland on April 22, 1998Incorporated by reference to Exhibit 3.5 to Vornado's Quarterly Report on Form 10-Q for the period ended March 31, 2003 (File No. 001-11954), filed on May 8, 2003 |
* |
|
3.6 |
|
Articles of Amendment of Declaration of Trust of Vornado, as filed with the State Department of Assessments and Taxation of Maryland on November 24, 1999Incorporated by reference to Exhibit 3.4 to Vornado's Registration Statement on Form S-3 (File No. 333-36080), filed on May 2, 2000 |
* |
|
3.7 |
|
Articles of Amendment of Declaration of Trust of Vornado, as filed with the State Department of Assessments and Taxation of Maryland on April 20, 2000Incorporated by reference to Exhibit 3.5 to Vornado's Registration Statement on Form S-3 (File No. 333-36080), filed on May 2, 2000 |
* |
|
3.8 |
|
Articles of Amendment of Declaration of Trust of Vornado, as filed with the State Department of Assessments and Taxation of Maryland on September 14, 2000Incorporated by reference to Exhibit 4.6 to Vornado's Registration Statement on Form S-8 (File No. 333-68462), filed on August 27, 2001 |
* |
|
3.9 |
|
Articles of Amendment of Declaration of Trust of Vornado dated May 31, 2002, as filed with the Department of Assessments and Taxation of the State of Maryland on June 13, 2002incorporated by reference to Exhibit 3.9 to Vornado Realty Trust's Quarterly Report on Form 10-Q for the quarter ended June 30, 2002 (File No. 001-11954) filed on August 7, 2002 |
* |
57
3.10 | | Articles of Amendment of Declaration of Trust of Vornado dated June 6, 2002, as filed with the Department of Assessments and Taxation of the State of Maryland on June 13, 2002incorporated by reference to Exhibit 3.10 to Vornado Realty Trust's Quarterly Report on Form 10-Q for the quarter ended June 30, 2002 (File No. 001-11954), filed on August 7, 2002 | * | |
3.11 | | Articles Supplementary Classifying Vornado's $3.25 Series A Preferred Shares of Beneficial Interest, liquidation preference $50.00 per share Incorporated by reference to Exhibit 3.11 to Vornado's Quarterly Report on Form 10-Q for the period ended March 31, 2003 (File No.001-11954), filed on May 8, 2003 | * | |
3.12 | | Articles Supplementary Classifying Vornado's $3.25 Series A Convertible Preferred Shares of Beneficial Interest, as filed with the State Department of Assessments and Taxation of Maryland on December 15, 1997Incorporated by reference to Exhibit 3.10 to Vornado's Annual Report on Form 10-K for the year ended December 31, 2001 (File No. 001-11954), filed on March 31, 2002 | * | |
3.13 | | Articles Supplementary Classifying Vornado's Series D-1 8.5% Cumulative Redeemable Preferred Shares of Beneficial Interest, no par value (the "Series D-1 Preferred Shares")Incorporated by reference to Exhibit 3.1 to Vornado's Current Report on Form 8-K, dated November 12, 1998 (File No. 001-11954), filed on November 30, 1998 | * | |
3.14 | | Articles Supplementary Classifying Additional Series D-1 8.5% Preferred Shares of Beneficial Interest, liquidation preference $25.00 per share, no par valueIncorporated by reference to Exhibit 3.2 to Vornado's Current Report on Form 8-K/A, dated November 12, 1998 (File No. 001-11954), filed on February 9, 1999 | * | |
3.15 | | Articles Supplementary Classifying 8.5% Series B Cumulative Redeemable Preferred Shares of Beneficial Interest, liquidation preference $25.00 per share, no par valueIncorporated by reference to Exhibit 3.3 of Vornado's Current Report on Form 8-K, dated March 3, 1999 (File No. 001-11954), filed on March 17, 1999 | * | |
3.16 | | Articles Supplementary Classifying Vornado's Series C 8.5% Cumulative Redeemable Preferred Shares of Beneficial Interest, liquidation preference $25.00 per share, no par valueIncorporated by reference to Exhibit 3.7 to Vornado's Registration Statement on Form 8-A (File No. 001-11954), filed on May 19, 1999 | * | |
3.17 | | Articles Supplementary Classifying Vornado Realty Trust's Series D-2 8.375% Cumulative Redeemable Preferred Shares, dated as of May 27, 1999, as filed with the State Department of Assessments and Taxation of Maryland on May 27, 1999Incorporated by reference to Exhibit 3.1 to Vornado's Current Report on Form 8-K, dated May 27, 1999 (File No. 001-11954), filed on July 7, 1999 | * | |
3.18 | | Articles Supplementary Classifying Vornado's Series D-3 8.25% Cumulative Redeemable Preferred Shares, dated September 3, 1999, as filed with the State Department of Assessments and Taxation of Maryland on September 3, 1999Incorporated by reference to Exhibit 3.1 to Vornado's Current Report on Form 8-K, dated September 3, 1999 (File No. 001-11954), filed on October 25, 1999 | * | |
3.19 | | Articles Supplementary Classifying Vornado's Series D-4 8.25% Cumulative Redeemable Preferred Shares, dated September 3, 1999, as filed with the State Department of Assessments and Taxation of Maryland on September 3, 1999Incorporated by reference to Exhibit 3.2 to Vornado's Current Report on Form 8-K, dated September 3, 1999 (File No. 001-11954), filed on October 25, 1999 | * |
58
3.20 | | Articles Supplementary Classifying Vornado's Series D-5 8.25% Cumulative Redeemable Preferred SharesIncorporated by reference to Exhibit 3.1 to Vornado's Current Report on Form 8-K, dated November 24, 1999 (File No. 001-11954), filed on December 23, 1999 | * | |
3.21 | | Articles Supplementary Classifying Vornado's Series D-6 8.25% Cumulative Redeemable Preferred Shares, dated May 1, 2000, as filed with the State Department of Assessments and Taxation of Maryland on May 1, 2000Incorporated by reference to Exhibit 3.1 to Vornado's Current Report on Form 8-K, dated May 1, 2000 (File No. 001-11954), filed May 19, 2000 | * | |
3.22 | | Articles Supplementary Classifying Vornado's Series D-7 8.25% Cumulative Redeemable Preferred Shares, dated May 25, 2000, as filed with the State Department of Assessments and Taxation of Maryland on June 1, 2000Incorporated by reference to Exhibit 3.1 to Vornado's Current Report on Form 8-K, dated May 25, 2000 (File No. 001-11954), filed on June 16, 2000 | * | |
3.23 | | Articles Supplementary Classifying Vornado's Series D-8 8.25% Cumulative Redeemable Preferred SharesIncorporated by reference to Exhibit 3.1 to Vornado's Current Report on Form 8-K, dated December 8, 2000 (File No. 001-11954), filed on December 28, 2000 | * | |
3.24 | | Articles Supplementary Classifying Vornado's Series D-9 8.75% Preferred Shares, dated September 21, 2001, as filed with the State Department of Assessments and Taxation of Maryland on September 25, 2001Incorporated by reference to Exhibit 3.1 to Vornado's Current Report on Form 8-K (File No. 001-11954), filed on October 12, 2001 | * | |
3.25 | | Articles Supplementary Classifying Vornado's Series D-10 7.00% Cumulative Redeemable Preferred Shares, dated November 17, 2003 (incorporated by reference to Exhibit 3.1 to Vornado's Current Report on Form 8-K (File No. 001-11954), filed on November 18, 2003) | * | |
3.26 | | Articles Supplementary Classifying Vornado's Series D-11 Cumulative Redeemable Preferred Shares, dated May 27, 2004, as filed with the State Department of Assessments and Taxation of Maryland on May 27, 2004Incorporated by reference to Exhibit 99.1 to Vornado's Current Report on Form 8-K (File No. 001-11954), filed on June 9, 2004 | * | |
3.27 | | Amended and Restated Bylaws of Vornado, as amended on March 2, 2000Incorporated by reference to Exhibit 3.12 to Vornado's Annual Report on Form 10-K for the year ended December 31, 1999 (File No. 001-11954), filed on March 9, 2000 | * | |
3.28 | | Second Amended and Restated Agreement of Limited Partnership of the Operating Partnership, dated as of October 20, 1997 (the "Partnership Agreement")Incorporated by reference to Exhibit 3.26 to Vornado's Quarterly Report on Form 10-Q for the period ended March 31, 2003 (File No. 001-11954), filed on May 8, 2003 | * | |
3.29 | | Amendment to the Partnership Agreement, dated as of December 16, 1997Incorporated by reference to Exhibit 3.27 to Vornado's Quarterly Report on Form 10-Q for the period ended March 31, 2003 (File No. 001-11954), filed on May 8, 2003 | * | |
3.30 | | Second Amendment to the Partnership Agreement, dated as of April 1, 1998Incorporated by reference to Exhibit 3.5 to Vornado's Registration Statement on Form S-3 (File No. 333-50095), filed on April 14, 1998 | * | |
3.31 | | Third Amendment to the Partnership Agreement, dated as of November 12, 1998Incorporated by reference to Exhibit 3.2 of Vornado's Current Report on Form 8-K, dated November 12, 1998 (File No. 001-11954), filed on November 30, 1998 | * |
59
3.32 | | Fourth Amendment to the Partnership Agreement, dated as of November 30, 1998Incorporated by reference to Exhibit 3.1 to Vornado's Current Report on Form 8-K, dated December 1, 1998 (File No. 001-11954), filed on February 9, 1999 | * | |
3.33 | | Fifth Amendment to the Partnership Agreement, dated as of March 3, 1999Incorporated by reference to Exhibit 3.1 to Vornado's Current Report on Form 8-K, dated March 3, 1999 (File No. 001-11954), filed on March 17, 1999 | * | |
3.34 | | Sixth Amendment to the Partnership Agreement, dated as of March 17, 1999Incorporated by reference to Exhibit 3.2 to Vornado's Current Report on Form 8-K, dated May 27, 1999 (File No. 001-11954), filed on July 7, 1999 | * | |
3.35 | | Seventh Amendment to the Partnership Agreement, dated as of May 20, 1999Incorporated by reference to Exhibit 3.3 to Vornado's Current Report on Form 8-K, dated May 27, 1999 (File No. 001-11954), filed on July 7, 1999 | * | |
3.36 | | Eighth Amendment to the Partnership Agreement, dated as of May 27, 1999Incorporated by reference to Exhibit 3.4 to Vornado's Current Report on Form 8-K, dated May 27, 1999 (File No. 001-11954), filed on July 7, 1999 | * | |
3.37 | | Ninth Amendment to the Partnership Agreement, dated as of September 3, 1999Incorporated by reference to Exhibit 3.3 to Vornado's Current Report on Form 8-K (File No. 001-11954), filed on October 25, 1999 | * | |
3.38 | | Tenth Amendment to the Partnership Agreement, dated as of September 3, 1999Incorporated by reference to Exhibit 3.4 to Vornado's Current Report on Form 8-K, dated September 3, 1999 (File No. 001-11954), filed on October 25, 1999 | * | |
3.39 | | Eleventh Amendment to the Partnership Agreement, dated as of November 24, 1999Incorporated by reference to Exhibit 3.2 to Vornado's Current Report on Form 8-K, dated November 24, 1999 (File No. 001-11954), filed on December 23, 1999 | * | |
3.40 | | Twelfth Amendment to the Partnership Agreement, dated as of May 1, 2000Incorporated by reference to Exhibit 3.2 to Vornado's Current Report on Form 8-K, dated May 1, 2000 (File No. 001-11954), filed on May 19, 2000 | * | |
3.41 | | Thirteenth Amendment to the Partnership Agreement, dated as of May 25, 2000Incorporated by reference to Exhibit 3.2 to Vornado's Current Report on Form 8-K, dated May 25, 2000 (File No. 001-11954), filed on June 16, 2000 | * | |
3.42 | | Fourteenth Amendment to the Partnership Agreement, dated as of December 8, 2000Incorporated by reference to Exhibit 3.2 to Vornado's Current Report on Form 8-K, dated December 8, 2000 (File No. 001-11954), filed on December 28, 2000 | * | |
3.43 | | Fifteenth Amendment to the Partnership Agreement, dated as of December 15, 2000Incorporated by reference to Exhibit 4.35 of Vornado Realty Trust's Registration Statement on Form S-8 (File No. 333-68462), filed on August 27, 2001 | * |
60
3.44 | | Sixteenth Amendment to the Partnership Agreement, dated as of July 25, 2001Incorporated by reference to Exhibit 3.3 to Vornado Realty Trust's Current Report on Form 8-K (File No. 001-11954), filed on October 12, 2001 | * | |
3.45 | | Seventeenth Amendment to the Partnership Agreement, dated as of September 21, 2001Incorporated by reference to Exhibit 3.4 to Vornado Realty Trust's Current Report on Form 8-K (File No. 001-11954), filed on October 12, 2001 | * | |
3.46 | | Eighteenth Amendment to the Partnership Agreement, dated as of January 1, 2002Incorporated by reference to Exhibit 3.1 to Vornado's Current Report on Form 8-K/A (File No. 001-11954), filed on March 18, 2002 | * | |
3.47 | | Nineteenth Amendment to the Partnership Agreement, dated as of July 1, 2002Incorporated by reference to Exhibit 3.47 to Vornado Realty Trust's Quarterly Report on Form 10-Q for the quarter ended June 30, 2002 (File No. 001-11954), filed on August 7, 2002 | * | |
3.48 | | Twentieth Amendment to the Partnership Agreement, dated April 9, 2003Incorporated by reference to Exhibit 3.27 to Vornado's Quarterly Report on Form 10-Q for the period ended March 31, 2003 (File No. 001-11954), filed on May 8, 2003 | * | |
3.49 | | Twenty-First Amendment to the Partnership Agreement, dated as of July 31, 2003Incorporated by reference to Exhibit 10.5 to Vornado Realty Trust's Quarterly Report on Form 10-Q for the quarter ended September 30, 2003 (File No. 001-11954), filed on November 7, 2003 | * | |
3.50 | | Twenty-Second Amendment to the Partnership Agreement, dated as of November 17, 2003Incorporated by reference to Exhibit 3.49 to Vornado's Annual Report on Form 10-K for the year ended December 31, 2003, (File No. 001-11954), filed on March 3, 2004 | * | |
3.51 | | Twenty-Third Amendment to the Partnership Agreement, dated as of May 27, 2004Incorporated by reference to Exhibit 99.2 to Vornado's current report on Form 8-K (File No. 001-11954), filed on June 9, 2004 | * | |
4.1 | | Instruments defining the rights of security holders (see Exhibits 3.1 through 3.24 to this Quarterly Report on Form 10-Q) | * | |
4.2 | | Specimen certificate representing Vornado's Common Shares of Beneficial Interest, par value $0.04 per shareIncorporated by reference to Exhibit 4.1 of Amendment No. 1 to Vornado's Registration Statement on Form S-3 (File No. 33-62395), filed on October 26, 1995 | * | |
4.3 | | Specimen certificate representing Vornado's $3.25 Series A Preferred Shares of Beneficial Interest, liquidation preference $50.00 per share, no par valueIncorporated by reference to Exhibit 4.3 to Vornado's Quarterly Report on Form 10-Q for the quarter ended March 31, 2003 (File No. 001-11954), filed on May 8, 2003 | * | |
4.4 | | Specimen certificate evidencing Vornado's Series B 8.5% Cumulative Redeemable Preferred Shares of Beneficial Interest, liquidation preference $25.00 per share, no par valueIncorporated by reference to Exhibit 4.2 to Vornado's Registration Statement on Form 8-A (File No. 001-11954), filed on March 15, 1999 | * |
61
4.5 | | Specimen certificate evidencing Vornado's 8.5% Series C Cumulative Redeemable Preferred Shares of Beneficial Interest, liquidation preferences $25.00 per share, no par valueIncorporated by reference to Exhibit 4.2 to Vornado's Registration Statement on Form 8-A (File No. 001-11954), filed May 19, 1999 | * | ||
4.6 | | Indenture and Servicing Agreement, dated as of March 1, 2000, among Vornado, LaSalle Bank National Association, ABN Amro Bank N.V. and Midland Loan Services, Inc.Incorporated by reference to Exhibit 10.48 to Vornado's Annual Report on Form 10-K for the year ended December 31, 1999 (File No. 001-11954), filed on March 9, 2000 | * | ||
4.7 | | Indenture, dated as of June 24, 2002, between Vornado Realty L.P. and The Bank of New York, as TrusteeIncorporated by reference to Exhibit 4.1 to Vornado Realty L.P.'s Current Report on Form 8-K dated June 19, 2002 (File No. 000-22685), filed on June 24, 2002 | * | ||
4.8 | | Officer's Certificate pursuant to Sections 102 and 301 of the Indenture, dated June 24, 2002Incorporated by reference to Exhibit 4.2 to Vornado Realty Trust's Quarterly Report on Form 10-Q for the quarter ended June 30, 2002 (File No. 001-11954), filed on August 7, 2002 | * | ||
10.1 | | Vornado Realty Trust's 1993 Omnibus Share Plan, as amendedIncorporated by reference to Exhibit 4.1 to Vornado Realty Trust's registration statement on Form S-8 (File No. 331-09159), filed on July 30, 1996 | * | ||
10.2 | | Second Amendment, dated as of June 12, 1997, to Vornado's 1993 Omnibus Share Plan, as amendedIncorporated by reference to Vornado's Registration Statement on Form S-8 (File No. 333-29011), filed on June 12, 1997 | * | ||
10.3 | | Master Agreement and Guaranty, between Vornado, Inc. and Bradlees New Jersey, Inc. dated as of May 1, 1992Incorporated by reference to Vornado's Quarterly Report on Form 10-Q for quarter ended March 31, 1992 (File No. 001-11954), filed on May 8, 1992 | * | ||
10.4 | | Mortgage, Security Agreement, Assignment of Leases and Rents and Fixture Filing dated as of November 24, 1993 made by each of the entities listed therein, as mortgagors to Vornado Finance Corp., as mortgageeIncorporated by reference to Vornado's Current Report on Form 8-K dated November 24, 1993 (File No. 001-11954), filed on December 1, 1993 | * | ||
10.5 | ** | | Employment Agreement between Vornado Realty Trust and Joseph Macnow dated January 1, 1998Incorporated by reference to Exhibit 10.7 to Vornado's Quarterly Report on Form 10-Q for the quarter ended September 30, 1998 (File No. 001-11954), filed on November 12, 1998 | * | |
10.6 | ** | | Employment Agreement between Vornado Realty Trust and Michael D. Fascitelli, dated December 2, 1996Incorporated by reference to Exhibit 10 (c)3 to Vornado's Annual Report on Form 10-K for the year ended December 31, 1996 (File No. 001-11954), filed on March 13, 1997 | * | |
10.7 | | Registration Rights Agreement between Vornado, Inc. and Steven Roth, dated December 29, 1992Incorporated by reference to Vornado's Annual Report on Form 10-K for the year ended December 31, 1992 (File No. 001-11954), filed on February 16, 1993 | * | ||
10.8 | | Stock Pledge Agreement between Vornado, Inc. and Steven Roth dated December 29, 1992Incorporated by reference to Vornado's Annual Report on Form 10-K for the year ended December 31, 1992 (File No. 001-11954), filed on February 16, 1993 | * |
62
10.9 | | Management Agreement between Interstate Properties and Vornado, Inc. dated July 13, 1992 -Incorporated by reference to Vornado's Annual Report on Form 10-K for the year ended December 31, 1992 (File No. 001-11954), filed on February 16, 1993 | * | |
10.10 | | Real Estate Retention Agreement between Vornado, Inc., Keen Realty Consultants, Inc. and Alexander's, Inc., dated as of July 20, 1992 Incorporated by reference to Vornado's Annual Report on Form 10-K for the year ended December 31, 1992 (File No. 001-11954), filed on February 16, 1993 | * | |
10.11 | | Amendment to Real Estate Retention Agreement dated February 6, 1995Incorporated by reference to Exhibit 10(f)2 to Vornado's Annual Report on Form 10-K for the year ended December 31, 1994 (File No. 001-11954), filed on March 23, 1995 | * | |
10.12 | | Stipulation between Keen Realty Consultants Inc. and Vornado Realty Trust re: Alexander's Retention AgreementIncorporated by reference to Vornado's Annual Report on Form 10-K for the year ended December 31, 1993 (File No. 001-11954), filed on March 24, 1994 | * | |
10.13 | | Stock Purchase Agreement, dated February 6, 1995, among Vornado Realty Trust and Citibank, N.A. Incorporated by reference to Exhibit 2.1 to Vornado's Current Report on Form 8-K dated February 6, 1995 (File No. 001-11954), filed on February 21, 1995 | * | |
10.14 | | Management and Development Agreement, dated as of February 6, 1995Incorporated by reference to Exhibit 99.1 to Vornado's Current Report on Form 8-K dated February 6, 1995 (File No. 001-11954), filed on February 21, 1995 | * | |
10.15 | | Standstill and Corporate Governance Agreement, dated as of February 6, 1995Incorporated by reference to Exhibit 99.3 to Vornado's Current Report on Form 8-K dated February 6, 1995 (File No. 001-11954), filed on February 21, 1995 | * | |
10.16 | | Credit Agreement, dated as of March 15, 1995, among Alexander's Inc., as borrower, and Vornado Lending Corp., as lenderIncorporated by reference to Exhibit 10(f) 7 to Vornado's Annual Report on Form 10-K for the year ended December 31, 1994 (File No. 00111954), filed on March 23, 1995 | * | |
10.17 | | Subordination and Intercreditor Agreement, dated as of March 15, 1995 among Vornado Lending Corp., Vornado Realty Trust and First Fidelity Bank, National AssociationIncorporated by reference to Exhibit 10(f)8 to Vornado's Annual Report on Form 10-K for the year ended December 31, 1994 (File No. 001-11954), filed on March 23, 1995 | * | |
10.18 | | Form of Intercompany Agreement between Vornado Realty L.P. and Vornado Operating, Inc. -Incorporated by reference to Exhibit 10.1 to Amendment No. 1 to Vornado Operating, Inc.'s Registration Statement on Form S-11 (File No. 333-40701), filed on January 23, 1998 | * | |
10.19 | | Form of Revolving Credit Agreement between Vornado Realty L.P. and Vornado Operating, Inc., together with related form of Note Incorporated by reference to Exhibit 10.2 to Amendment No. 1 to Vornado Operating, Inc.'s Registration Statement on Form S-11 (File No. 333-40701), filed on January 23, 1998 | * | |
10.20 | | Registration Rights Agreement, dated as of April 15, 1997, between Vornado Realty Trust and the holders of Units listed on Schedule A thereto Incorporated by reference to Exhibit 10.2 to Vornado's Current Report on Form 8-K (File No. 001-11954), filed on April 30, 1997 | * |
63
10.21 | | Noncompetition Agreement, dated as of April 15, 1997, by and among Vornado Realty Trust, the Mendik Company, L.P., and Bernard H. Mendik Incorporated by reference to Exhibit 10.3 to Vornado's Current Report on Form 8-K (File No. 001-11954), filed on April 30, 1997 | * | ||
10.22 | ** | | Employment Agreement, dated as of April 15, 1997, by and among Vornado Realty Trust, The Mendik Company, L.P. and David R. Greenbaum Incorporated by reference to Exhibit 10.4 to Vornado's Current Report on Form 8-K (File No. 001-11954), filed on April 30, 1997 | * | |
10.23 | | Agreement, dated September 28, 1997, between Atlanta Parent Incorporated, Portland Parent Incorporated and Crescent Real Estate Equities, Limited PartnershipIncorporated by reference to Exhibit 99.6 to Vornado's Current Report on Form 8-K (File No. 001-11954), filed on October 8, 1997 | * | ||
10.24 | | Contribution Agreement between Vornado Realty Trust, Vornado Realty L.P. and The Contributors SignatorytheretoMerchandise Mart Properties, Inc. (DE) and Merchandise Mart Enterprises, Inc.Incorporated by reference to Exhibit 10.34 to Vornado's Annual Report on Form 10-K/A for the year ended December 31, 1997 (File No. 001-11954), filed on April 8, 1998 | * | ||
10.25 | | Sale Agreement executed November 18, 1997, and effective December 19, 1997, between MidCity Associates, a New York partnership, as Seller, and One Penn Plaza LLC, a New York Limited liability company, as purchaserIncorporated by reference to Exhibit 10.35 to Vornado's Annual Report on Form 10-K/A for the year ended December 31, 1997 (File No. 001-11954), filed on April 8, 1998 | * | ||
10.26 | | Credit Agreement dated as of June 22, 1998 among One Penn Plaza, LLC, as Borrower, The Lenders Party hereto, The Chase Manhattan Bank, as Administrative AgentIncorporated by reference to Exhibit 10 to Vornado's Quarterly Report on Form 10-Q for the quarter ended June 30, 1998 (File No. 001-11954), filed on August 13, 1998 | * | ||
10.27 | | Registration Rights Agreement, dated as of April 1, 1998, between Vornado and the Unit Holders named hereinIncorporated by reference to Exhibit 10.2 to Amendment No. 1 to Vornado's Registration Statement on Form S-3 (File No. 333-50095), filed on May 6, 1998 | * | ||
10.28 | | Registration Rights Agreement, dated as of August 5, 1998, between Vornado and the Unit Holders named thereinIncorporated by reference to Exhibit 10.1 to Vornado's Registration Statement on Form S-3 (File No. 333-89667), filed on October 25, 1999 | * | ||
10.29 | | Registration Rights Agreement, dated as of July 23, 1998, between Vornado and the Unit Holders named thereinIncorporated by reference to Exhibit 10.2 of Vornado's Registration Statement on Form S-3 (File No. 333-89667), filed on October 25, 1999 | * | ||
10.30 | | Consolidated and Restated Mortgage, Security Agreement, Assignment of Leases and Rents and Fixture Filing, dated as of March 1, 2000, between Entities named therein (as Mortgagors) and Vornado (as Mortgagee) Incorporated by reference to Exhibit 10.47 to Vornado's Annual Report on Form 10-K for the period ended December 31, 1999 (File No. 001-11954), filed on March 9, 2000 | * | ||
10.31 | ** | | Employment Agreement, dated January 22, 2000, between Vornado Realty Trust and Melvyn BlumIncorporated by reference to Exhibit 10.49 to Vornado's Annual Report on Form 10-K for the period ended December 31, 1999 (File No. 001-11954), filed on March 9, 2000 | * |
64
10.32 | ** | | Deferred Stock Agreement, dated December 29, 2000, between Vornado Realty Trust and Melvyn BlumIncorporated by reference to Exhibit 10.32 to Vornado's Annual Report on Form 10-K for the period ended December 31, 2002 (File No. 001-11954), filed on March 7, 2003 | * | |
10.33 | | First Amended and Restated Promissory Note of Steven Roth, dated November 16, 1999Incorporated by reference to Exhibit 10.50 to Vornado's Annual Report on Form 10-K for the period ended December 31, 1999 (File No. 001-11954), filed on March 9, 2000 | * | ||
10.34 | | Letter agreement, dated November 16, 1999, between Steven Roth and Vornado Realty TrustIncorporated by reference to Exhibit 10.51 to Vornado's Annual Report on Form 10-K for the period ended December 31, 1999 (File No. 001-11954), filed on March 9, 2000 | * | ||
10.35 | | Revolving Credit Agreement dated as of March 21, 2000 among Vornado Realty L.P., as borrower, Vornado Realty Trust, as general partner, and UBS AG, as BankIncorporated by reference to Exhibit 10.54 to Vornado's Quarterly Report on Form 10-Q for the quarter ended March 31, 2000 (File No. 001-11954), filed on May 5, 2000 | * | ||
10.36 | | Agreement and Plan of Merger, dated as of October 18, 2001, by and among Vornado Realty Trust, Vornado Merger Sub L.P., Charles E. Smith Commercial Realty L.P., Charles E. Smith Commercial Realty L.L.C., Robert H. Smith, individually, Robert P. Kogod, individually, and Charles E. Smith Management, Inc.Incorporated by reference to Exhibit 2.1 to Vornado Realty Trust's Current Report on Form 8-K (File No. 001-11954), filed on January 16, 2002 | * | ||
10.37 | | Registration Rights Agreement, dated January 1, 2002, between Vornado Realty Trust and the holders of the Units listed on Schedule A thereto Incorporated by reference to Exhibit 10.1 to Vornado's Current Report on Form 8-K (File No. 1-11954), filed on March 18, 2002 | * | ||
10.38 | | Registration Rights Agreement, dated January 1, 2002, between Vornado Realty Trust and the holders of the Units listed on Schedule A thereto Incorporated by reference to Exhibit 10.2 to Vornado's Current Report on Form 8-K (File No. 1-11954), filed on March 18, 2002 | * | ||
10.39 | | Tax Reporting and Protection Agreement, dated December 31, 2001, by and among Vornado, Vornado Realty L.P., Charles E. Smith Commercial Realty L.P. and Charles E. Smith Commercial Realty L.L.C.Incorporated by reference to Exhibit 10.3 to Vornado's Current Report on Form 8-K (File No. 1-11954), filed on March 18, 2002 | * | ||
10.40 | ** | | Employment Agreement between Vornado Realty Trust and Michael D. Fascitelli, dated March 8, 2002Incorporated by reference to Exhibit 10.7 to Vornado Realty Trust's Quarterly Report on Form 10-Q for the quarter ended March 31, 2002 (File No. 001-11954), filed on May 1, 2002 | * | |
10.41 | ** | | First Amendment, dated October 31, 2002, to the Employment Agreement between Vornado Realty Trust and Michael D. Fascitelli, dated March 8, 2002Incorporated by reference to Exhibit 99.6 to the Schedule 13D filed by Michael D. Fascitelli on November 8, 2002 | * | |
10.42 | ** | | First Amendment, dated June 7, 2002, to the Convertible Units Agreement between Vornado Realty Trust and Michael D. Fascitelli, dated December 2, 1996Incorporated by reference to Exhibit 99.3 to Schedule 13D filed by Michael D. Fascitelli on November 8, 2002 | * |
65
10.43 | ** | | Second Amendment, dated October 31, 2002, to the Convertible Units Agreement between Vornado Realty Trust and Michael D. Fascitelli, dated December 2, 1996Incorporated by reference to Exhibit 99.4 to the Schedule 13D filed by Michael D. Fascitelli on November 8, 2002 | * | |
10.44 | ** | | 2002 Units Agreement between Vornado Realty Trust and Michael D. Fascitelli, dated March 8, 2002Incorporated by reference to Exhibit 99.7 to the Schedule 13D filed by Michael D. Fascitelli on November 8, 2002 | * | |
10.45 | ** | | First Amendment, dated October 31, 2002, to the 2002 Units Agreement between Vornado Realty Trust and Michael D. Fascitelli, dated March 8, 2002Incorporated by reference to Exhibit 99.8 to the Schedule 13D filed by Michael D. Fascitelli on November 8, 2002 | * | |
10.46 | ** | | First Amendment, dated October 31, 2002, to the Registration Agreement between Vornado Realty Trust and Michael D. Fascitelli, dated December 2, 1996Incorporated by reference to Exhibit 99.9 to the Schedule 13D filed by Michael D. Fascitelli on November 8, 2002 | * | |
10.47 | ** | | Trust Agreement between Vornado Realty Trust and Chase Manhattan Bank, dated December 2, 1996Incorporated by reference to Exhibit 99.10 to the Schedule 13D filed by Michael D. Fascitelli on November 8, 2002 | * | |
10.48 | ** | | First Amendment, dated September 17, 2002, to the Trust Agreement between Vornado Realty Trust and Chase Manhattan Bank, dated December 2, 1996Incorporated by reference to Exhibit 99.11 to the Schedule 13D filed by Michael D. Fascitelli on November 8, 2002 | * | |
10.49 | | Amended and Restated Credit Agreement, dated July 3, 2002, between Alexander's Inc. and Vornado Lending L.L.C. (evidencing a $50,000,000 line of credit facility)Incorporated by reference to Exhibit 10(i)(B)(3) to Alexander's Inc.'s quarterly report for the period ended June 30, 2002 (File No. 001-06064), filed on August 7, 2002 | * | ||
10.50 | | Credit Agreement, dated July 3, 2002, between Alexander's and Vornado Lending L.L.C. (evidencing a $35,000,000 loan)Incorporated by reference to Exhibit 10(i)(B)(4) to Alexander's Inc.'s quarterly report for the period ended June 30, 2002 (File No. 001-06064), filed on August 7, 2002 | * | ||
10.51 | | Guaranty of Completion, dated as of July 3, 2002, executed by Vornado Realty L.P. for the benefit of Bayerische Hypo- and Vereinsbank AG, New York Branch, as Agent for the LendersIncorporated by reference to Exhibit 10(i)(C)(5) to Alexander's Inc.'s quarterly report for the period ended June 30, 2002 (File No. 001-06064), filed on August 7, 2002 | * | ||
10.52 | | Reimbursement Agreement, dated as of July 3, 2002, by and between Alexander's, Inc., 731 Commercial LLC, 731 Residential LLC and Vornado Realty L.P.Incorporated by reference to Exhibit 10(i)(C)(8) to Alexander's Inc.'s quarterly report for the period ended June 30, 2002 (File No. 001-06064), filed on August 7, 2002 | * | ||
10.53 | | Amendment to Real Estate Retention Agreement, dated as of July 3, 2002, by and between Alexander's, Inc. and Vornado Realty L.P. Incorporated by reference to Exhibit 10(i)(E)(3) to Alexander's Inc.'s quarterly report for the period ended June 30, 2002 (File No. 001-06064), filed on August 7, 2002 | * |
66
10.54 | | 59th Street Real Estate Retention Agreement, dated as of July 3, 2002, by and between Vornado Realty L.P., 731 Residential LLC and 731 Commercial LLCIncorporated by reference to Exhibit 10(i)(E)(4) to Alexander's Inc.'s quarterly report for the period ended June 30, 2002 (File No. 001-06064), filed on August 7, 2002 | * | ||
10.55 | | Amended and Restated Management and Development Agreement, dated as of July 3, 2002, by and between Alexander's, Inc., the subsidiaries party thereto and Vornado Management Corp.Incorporated by reference to Exhibit 10(i)(F)(1) to Alexander's Inc.'s quarterly report for the period ended June 30, 2002 (File No. 001-06064), filed on August 7, 2002 | * | ||
10.56 | | 59th Street Management and Development Agreement, dated as of July 3, 2002, by and between 731 Commercial LLC and Vornado Management Corp. Incorporated by reference to Exhibit 10(i)(F)(2) to Alexander's Inc.'s quarterly report for the period ended June 30, 2002 (File No. 001-06064), filed on August 7, 2002 | * | ||
10.57 | | Amendment dated May 29, 2002, to the Stock Pledge Agreement between Vornado Realty Trust and Steven Roth dated December 29, 1992 Incorporated by reference to Exhibit 5 to Interstate Properties' Schedule 13D dated May 29, 2002 (File No. 005-44144), filed on May 30, 2002 | * | ||
10.58 | | Vornado Realty Trust's 2002 Omnibus Share PlanIncorporated by reference to Exhibit 4.2 to Vornado's Registration Statement on Form S-8 (File No. 333-102216), filed on December 26, 2002 | * | ||
10.59 | | First Amended and Restated Promissory Note from Michael D Fascitelli to Vornado Realty Trust, dated December 17, 2001Incorporated by reference to Exhibit 10.59 to Vornado's Annual Report on Form 10-K for the year ended December 31, 2002 (File No. 001-11954), filed on March 7, 2003 | * | ||
10.60 | ** | | Promissory Note from Joseph Macnow to Vornado Realty Trust, dated July 23, 2002Incorporated by reference to Exhibit 10.60 to Vornado's Annual Report on Form 10-K for the year ended December 31, 2002 (File No. 001-11954), filed on March 7, 2003 | * | |
10.61 | ** | | Amendment to Employment Agreement by and between Vornado Realty Trust and Melvyn H. Blum, dated February 13, 2003Incorporated by reference to Exhibit 10.61 to Vornado's Annual Report on Form 10-K for the year ended December 31, 2002 (File No. 001-11954), filed on March 7, 2003 | * | |
10.62 | ** | | Amendment No. 1 to Deferred Stock Agreement by and between Vornado Realty Trust and Melvyn H. Blum, dated February 13, 2003Incorporated by reference to Exhibit 10.62 to Vornado's Annual Report on Form 10-K for the year ended December 31, 2002 (File No. 001-11954), filed on March 7, 2003 | * | |
10.63 | ** | | Employment agreement between Vornado Realty Trust and Mitchell Schear, dated April 7, 2003Incorporated by reference to Exhibit 10.1 to Vornado Realty Trust's Quarterly Report on Form 10-Q for the quarter ended June 30, 2003 (File No. 001-11954), filed on August 8, 2003 | * | |
10.64 | | Revolving Credit Agreement, dated as of July 2, 2003 among Vornado Realty L.P., as borrower, Vornado Realty Trust, as general partner, and JPMorgan Chase Bank (as Administrative Agent), Bank of America, N.A. and Citicorp North American, Inc., Deutsche Bank Trust Company Americas and Fleet National Bank, and JPMorgan Chase Bank (in its individual capacity)Incorporated by reference to Exhibit 10.2 to Vornado Realty Trust's Quarterly Report on Form 10-Q for the quarter ended June 30, 2003 (File No. 001-11954), filed on August 8, 2003 | * |
67
10.65 | | Guaranty of Payment, made as of July 2, 2003, by Vornado Realty Trust, for the benefit of JPMorgan Chase BankIncorporated by reference to Exhibit 10.3 to Vornado Realty Trust's Quarterly Report on Form 10-Q for the quarter ended June 30, 2003 (File No. 001-11954), filed on August 8, 2003 | * | ||
10.66 | | Registration Rights Agreement, dated as of July 31, 2003, by and between Vornado Realty Trust and the Unit Holders named therein Incorporated by reference to Exhibit 10.4 to Vornado Realty Trust's Quarterly Report on Form 10-Q for the quarter ended September 30, 2003 (File No. 001-11954), filed on November 7, 2003 | * | ||
10.67 | | Second Amendment to the Registration Rights Agreement, dated as of July 31, 2003, between Vornado Realty Trust and the Unit Holders named thereinIncorporated by reference to Exhibit 10.5 to Vornado Realty Trust's Quarterly Report on Form 10-Q for the quarter ended September 30, 2003 (File No. 001-11954), filed on November 7, 2003 | * | ||
10.68 | | Registration Rights Agreement, dated November 17, 2003, between Vornado Realty Trust and Bel Holdings L.L.C.Incorporated by reference to Exhibit 10.68 to Vornado's Annual Report on Form 10-K for the year ended December 31, 2003 (File No. 001-11954), filed on March 3, 2004 | * | ||
10.69 | | Registration Rights Agreement, dated April 9, 2003, between Vornado Realty Trust and the holders of Units listed on Schedule A thereto Incorporated by reference to Exhibit 10.1 to Vornado's Registration Statement on Form S-3 (File No.333-114807), filed on April 23, 2004 | * | ||
10.70 | ** | | Employment Agreement by and between Vornado Realty Trust and Sandeep Mathrani, dated as of February 4, 2002Incorporated by reference to Exhibit 10.70 to Vornado Realty Trust's Quarterly Report on Form 10-Q for the quarter ended March 31, 2004 (File No. 001-11954), filed on May 6, 2004 | * | |
10.71 | ** | | First Amendment to the Employment Agreement by and between Vornado Realty Trust and Sandeep Mathrani, dated as of December 12, 2003Incorporated by reference to Exhibit 10.71 to Vornado Realty Trust's Quarterly Report on Form 10-Q for the quarter ended March 31, 2004 (File No. 001-11954), filed on May 6, 2004 | * | |
10.72 | ** | | Deferred Stock Agreement by and between Vornado Realty Trust and Sandeep Mathrani, dated as of March 4, 2002Incorporated by reference to Exhibit 10.72 to Vornado Realty Trust's Quarterly Report on Form 10-Q for the quarter ended March 31, 2004 (File No. 001-11954), filed on May 6, 2004 | * | |
10.73 | ** | | Promissory Note from Melvyn Blum to Vornado Realty Trust, dated March 11, 2004Incorporated by reference to Exhibit 10.73 to Vornado Realty Trust's Quarterly Report on Form 10-Q for the quarter ended March 31, 2004 (File No. 001-11954), filed on May 6, 2004 | * | |
15.1 | | Letter regarding unaudited interim financial information | |||
31.1 | | Rule 13a-14(a) Certification of Chief Executive Officer | |||
31.2 | | Rule 13a-14(a) Certification of Chief Financial Officer | |||
32.1 | | Section 1350 Certification of the Chief Executive Officer | |||
32.2 | | Section 1350 Certification of the Chief Financial Officer |
68