UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark one)

 

x

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended:   

June 30, 2008

 

Or

 

o

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from:

 

to

 

 

Commission File Number:

001-11954

 

VORNADO REALTY TRUST

(Exact name of registrant as specified in its charter)

 

Maryland

 

22-1657560

(State or other jurisdiction of incorporation or organization)

 

(I.R.S. Employer Identification Number)

 

 

 

888 Seventh Avenue, New York, New York

 

10019

(Address of principal executive offices)

 

(Zip Code)

 

 

(212) 894-7000

(Registrant’s telephone number, including area code)

 

N/A

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

 

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

 

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

 

x Large Accelerated Filer

 

o Accelerated Filer

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

 

o Smaller Reporting Company

 

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

 

As of June 30, 2008, 153,889,331 of the registrant’s common shares of beneficial interest are outstanding.

 


 


 

PART I.

 

Financial Information:

 

 

 

 

 

 

Item 1.

Financial Statements:

Page Number

 

 

 

 

 

 

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

3

 

 

 

 

 

 

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

4

 

 

 

 

 

 

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

5

 

 

 

 

 

 

Notes to Consolidated Financial Statements (Unaudited)

7

 

 

 

 

 

 

Report of Independent Registered Public Accounting Firm

32

 

 

 

 

 

Item 2.

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

33

 

 

 

 

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

68

 

 

 

 

 

Item 4.

Controls and Procedures

69

 

 

 

 

 

 

 

 

 

 

 

 

PART II.

 

Other Information:

 

 

 

 

 

 

Item 1.

Legal Proceedings

70

 

 

 

 

 

Item 1A.

Risk Factors

71

 

 

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

71

 

 

 

 

 

Item 3.

Defaults Upon Senior Securities

71

 

 

 

 

 

Item 4.

Submission of Matters to a Vote of Security Holders

71

 

 

 

 

 

Item 5.

Other Information

71

 

 

 

 

 

Item 6.

Exhibits

71

 

 

 

 

Signatures

 

 

72

 

 

 

 

Exhibit Index

 

 

73

 

 

2

 

 


VORNADO REALTY TRUST

CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

 

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

 

 

 

ASSETS

 

June 30,
2008

 

December 31,
2007

 

Real estate, at cost:

 

 

 

 

 

 

 

Land

 

$

4,417,348

 

$

4,576,479

 

Buildings and improvements

 

 

11,720,752

 

 

11,523,977

 

Development costs and construction in progress

 

 

1,087,294

 

 

821,991

 

Leasehold improvements and equipment

 

 

109,711

 

 

106,060

 

Total

 

 

17,335,105

 

 

17,028,507

 

Less accumulated depreciation and amortization

 

 

(1,969,257

)

 

(1,802,055

)

Real estate, net

 

 

15,365,848

 

 

15,226,452

 

Cash and cash equivalents

 

 

1,712,032

 

 

1,154,595

 

Escrow deposits and restricted cash

 

 

384,019

 

 

378,732

 

Marketable securities

 

 

275,629

 

 

322,992

 

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

 

 

163,190

 

 

168,183

 

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

 

 

1,079,359

 

 

1,206,742

 

Investment in Toys “R” Us

 

 

343,116

 

 

298,089

 

Mezzanine loans receivable

 

 

466,674

 

 

492,339

 

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

 

 

551,792

 

 

513,137

 

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

 

 

303,132

 

 

273,958

 

Assets related to discontinued operations

 

 

112,164

 

 

1,632,318

 

Due from officers

 

 

13,185

 

 

13,228

 

Other assets

 

 

731,433

 

 

798,170

 

 

 

$

21,501,573

 

$

22,478,935

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes and mortgages payable

 

$

8,661,452

 

$

7,938,457

 

Convertible senior debentures

 

 

2,365,237

 

 

2,360,412

 

Senior unsecured notes

 

 

698,964

 

 

698,656

 

Exchangeable senior debentures

 

 

493,679

 

 

492,857

 

Revolving credit facility debt

 

 

 

 

405,656

 

Accounts payable and accrued expenses

 

 

515,863

 

 

480,123

 

Deferred credit

 

 

780,225

 

 

848,852

 

Officers’ deferred compensation plan

 

 

81,824

 

 

67,714

 

Deferred tax liabilities

 

 

19,698

 

 

241,895

 

Other liabilities

 

 

151,767

 

 

118,983

 

Liabilities related to discontinued operations

 

 

750

 

 

1,332,630

 

Total liabilities

 

 

13,769,459

 

 

14,986,235

 

Minority interest, including unitholders in the Operating Partnership

 

 

1,383,350

 

 

1,374,301

 

Commitments and contingencies

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

 

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

 

 

824,013

 

 

825,095

 

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

 

 

6,216

 

 

6,140

 

Additional capital

 

 

5,382,214

 

 

5,339,570

 

Earnings in excess of (less than) distributions

 

 

164,652

 

 

(82,178

)

Accumulated other comprehensive (loss) income

 

 

(28,331

)

 

29,772

 

Total shareholders’ equity

 

 

6,348,764

 

 

6,118,399

 

 

 

$

21,501,573

 

$

22,478,935

 

 

See notes to consolidated financial statements (unaudited).

 

3

 

 


VORNADO REALTY TRUST

CONSOLIDATED STATEMENTS OF INCOME

(UNAUDITED)

 

 

 

For The Three
Months Ended June 30,

 

For The Six
Months Ended June 30,

 

(Amounts in thousands, except per share amounts)

 

2008

 

2007

 

2008

 

2007

 

REVENUES:

 

 

 

 

 

 

 

 

 

 

 

 

 

Property rentals

 

$

558,855

 

$

481,131

 

$

1,092,289

 

$

912,739

 

Tenant expense reimbursements

 

 

84,898

 

 

77,267

 

 

172,058

 

 

149,690

 

Fee and other income

 

 

30,612

 

 

24,822

 

 

59,300

 

 

53,843

 

Total revenues

 

 

674,365

 

 

583,220

 

 

1,323,647

 

 

1,116,272

 

EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating

 

 

256,358

 

 

227,212

 

 

517,609

 

 

438,961

 

Depreciation and amortization

 

 

130,948

 

 

110,768

 

 

261,558

 

 

198,921

 

General and administrative

 

 

50,285

 

 

49,789

 

 

99,670

 

 

90,203

 

Costs of acquisitions not consummated

 

 

726

 

 

 

 

3,009

 

 

8,807

 

Total expenses

 

 

438,317

 

 

387,769

 

 

881,846

 

 

736,892

 

Operating income

 

 

236,048

 

 

195,451

 

 

441,801

 

 

379,380

 

Income applicable to Alexander’s

 

 

15,351

 

 

9,484

 

 

23,280

 

 

23,003

 

(Loss) income applicable to Toys “R” Us

 

 

(30,711

)

 

(20,029

)

 

49,651

 

 

38,632

 

Income (loss) from partially owned entities

 

 

4,285

 

 

8,195

 

 

(26,068

)

 

16,890

 

Interest and other investment income

 

 

23,793

 

 

119,689

 

 

37,897

 

 

173,193

 

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

 

 

(150,316

)

 

(140,293

)

 

(298,495

)

 

(270,991

)

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

 

 

3,386

 

 

15,778

 

 

3,386

 

 

16,687

 

Minority interest of partially owned entities

 

 

1,837

 

 

1,346

 

 

2,243

 

 

1,696

 

Income before income taxes

 

 

103,673

 

 

189,621

 

 

233,695

 

 

378,490

 

Income tax (expense) benefit

 

 

(4,915

)

 

(2,508

)

 

212,414

 

 

(2,597

)

Income from continuing operations

 

 

98,758

 

 

187,113

 

 

446,109

 

 

375,893

 

Income from discontinued operations, net of minority interest

 

 

53,005

 

 

478

 

 

154,340

 

 

624

 

Income before allocation to minority limited partners

 

 

151,763

 

 

187,591

 

 

600,449

 

 

376,517

 

Minority limited partners’ interest in the Operating Partnership

 

 

(7,285

)

 

(16,852

)

 

(38,955

)

 

(34,029

)

Perpetual preferred unit distributions of the Operating Partnership

 

 

(4,818

)

 

(4,819

)

 

(9,637

)

 

(9,637

)

Net income

 

 

139,660

 

 

165,920

 

 

551,857

 

 

332,851

 

Preferred share dividends

 

 

(14,274

)

 

(14,295

)

 

(28,549

)

 

(28,591

)

NET INCOME applicable to common shares

 

$

125,386

 

$

151,625

 

$

523,308

 

$

304,260

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME PER COMMON SHARE – BASIC:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

0.48

 

$

1.00

 

$

2.40

 

$

2.01

 

Income from discontinued operations

 

 

0.34

 

 

 

 

1.01

 

 

 

Net income per common share

 

$

0.82

 

$

1.00

 

$

3.41

 

$

2.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME PER COMMON SHARE – DILUTED:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

0.46

 

$

0.96

 

$

2.32

 

$

1.92

 

Income from discontinued operations

 

 

0.33

 

 

 

 

0.94

 

 

 

Net income per common share

 

$

0.79

 

$

0.96

 

$

3.26

 

$

1.92

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DIVIDENDS PER COMMON SHARE

 

$

0.90

 

$

0.85

 

$

1.80

 

$

1.70

 

 

See notes to consolidated financial statements (unaudited).

 

4

 

 


VORNADO REALTY TRUST

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

 

 

 

For The Six Months Ended
June 30,

 

(Amounts in thousands)

 

2008

 

2007

 

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

Net income

 

$

551,857

 

$

332,851

 

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

 

 

 

 

 

 

 

Depreciation and amortization (including amortization of debt issuance costs)

 

 

291,689

 

 

249,259

 

Write-off of deferred tax liability

 

 

(222,174

)

 

 

Net gain on sale of Americold

 

 

(112,690

)

 

 

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

 

 

(81,431

)

 

(79,333

)

Net gains on sale of real estate

 

 

(57,411

)

 

 

Minority limited partners’ interest in the Operating Partnership

 

 

55,035

 

 

34,022

 

Amortization of below market leases, net

 

 

(49,129

)

 

(34,322

)

Straight-lining of rental income

 

 

(40,710

)

 

(42,128

)

Write-off of pre-development costs

 

 

34,200

 

 

 

Net losses (gains) from derivative positions

 

 

21,830

 

 

(81,454

)

Distributions of income from partially owned entities

 

 

20,051

 

 

11,767

 

Other non-cash adjustments

 

 

15,994

 

 

10,481

 

Perpetual preferred unit distributions of the Operating Partnership

 

 

9,637

 

 

9,637

 

Marketable equity security – impairment loss

 

 

9,073

 

 

 

Minority interest of partially owned entities

 

 

(5,818

)

 

(8,232

)

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

 

 

(3,386

)

 

(16,687

)

Write-off for costs of acquisitions not consummated

 

 

3,009

 

 

8,707

 

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

 

 

 

 

5,969

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

Accounts receivable, net

 

 

7,029

 

 

4,744

 

Other assets

 

 

(17,542

)

 

(31,288

)

Accounts payable and accrued expenses

 

 

10,304

 

 

(78,829

)

Other liabilities

 

 

14,099

 

 

4,274

 

Net cash provided by operating activities

 

 

453,516

 

 

299,438

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

Proceeds from sales of real estate and real estate related investments

 

 

350,591

 

 

 

Development costs and construction in progress

 

 

(253,159

)

 

(140,253

)

Distributions of capital from partially owned entities

 

 

140,069

 

 

8,997

 

Investments in partially owned entities

 

 

(96,277

)

 

(166,611

)

Additions to real estate

 

 

(97,804

)

 

(76,164

)

Proceeds received from repayment of notes and mortgage loans receivable

 

 

50,951

 

 

113,291

 

Acquisitions of real estate and other

 

 

(32,484

)

 

(2,585,928

)

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

 

 

(9,185

)

 

(20,691

)

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

 

 

8,338

 

 

36,253

 

Investments in notes and mortgage loans receivable

 

 

(7,397

)

 

(204,914

)

Cash restricted, including mortgage escrows

 

 

(16,340

)

 

18,473

 

Purchases of marketable securities

 

 

(2,140

)

 

(151,024

)

Proceeds received from Officer loan repayment

 

 

 

 

2,000

 

Net cash provided by (used in) investing activities

 

 

35,163

 

 

(3,166,571

)

 

See notes to consolidated financial statements (unaudited).

 

5

 

 


VORNADO REALTY TRUST

CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED

(UNAUDITED)

 

(Amounts in thousands)

 

For The Six Months
Ended June 30,

 

 

2008

 

2007

 

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

Proceeds from borrowings

 

 

1,215,500

 

 

2,510,217

 

Repayments of borrowings

 

 

(793,599

)

 

(714,873

)

Dividends paid on common shares

 

 

(276,478

)

 

(257,943

)

Distributions to minority partners

 

 

(47,083

)

 

(41,929

)

Dividends paid on preferred shares

 

 

(28,567

)

 

(28,645

)

Debt issuance costs

 

 

(13,155

)

 

(8,156

)

Proceeds from exercise of share options and other

 

 

12,140

 

 

5,304

 

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

 

 

 

 

(86,653

)

Net cash provided by financing activities

 

 

68,758

 

 

1,377,322

 

Net increase (decrease) in cash and cash equivalents

 

 

557,437

 

 

(1,489,811

)

Cash and cash equivalents at beginning of period

 

 

1,154,595

 

 

2,233,317

 

Cash and cash equivalents at end of period

 

$

1,712,032

 

$

743,506

 

 

 

Supplemental Disclosure of Cash Flow Information:

 

 

 

 

 

 

 

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

 

$

316,642

 

$

289,832

 

Cash payments for income taxes

 

$

4,078

 

$

3,402

 

 

 

 

 

 

 

 

 

Non-Cash Transactions:

 

 

 

 

 

 

 

Financing assumed in acquisitions

 

$

 

$

1,296,398

 

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

 

 

 

 

86,653

 

Mortgage notes payable defeased

 

 

 

 

83,542

 

Conversion of Class A Operating Partnership units to common shares

 

 

23,819

 

 

30,885

 

Unrealized net loss on securities available for sale

 

 

(33,737

)

 

(26,970

)

Operating partnership units issued in connection with acquisitions

 

 

 

 

22,382

 

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

 

 

 

 

 

 

 

Real estate, net

 

 

 

 

342,764

 

Restricted cash

 

 

 

 

369

 

Other assets

 

 

 

 

11,648

 

Notes and mortgages payable

 

 

 

 

55,272

 

Accounts payable and accrued expenses

 

 

 

 

3,101

 

Deferred credit

 

 

 

 

2,407

 

Deferred tax liabilities

 

 

 

 

112,797

 

Other liabilities

 

 

 

 

71

 

 

See notes to consolidated financial statements (unaudited).

 

6

 

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

 

1.

Organization

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

 

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

 

2.

Basis of Presentation

The accompanying consolidated financial statements are unaudited. In our opinion, all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position, results of operations and changes in cash flows have been made. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been condensed or omitted. These condensed consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q of the Securities and Exchange Commission (the “SEC”) and should be read in conjunction with the consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2007, as filed with the SEC. The results of operations for the three and six months ended June 30, 2008, are not necessarily indicative of the operating results for the full year.

 

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

 

We have made estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates.

 

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

 

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

 

7

 

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

3.

Recently Issued Accounting Literature

In September 2006, the FASB issued Statement No. 157, Fair Value Measurements (“SFAS 157”). SFAS 157 defines fair value, establishes a framework for measuring fair value in accordance with accounting principles generally accepted in the United States of America and expands disclosures about fair value measurements. SFAS 157 was effective for our financial assets and liabilities on January 1, 2008.  The FASB has deferred the implementation of the provisions of SFAS 157 relating to certain non-financial assets and liabilities until January 1, 2009. This standard did not materially affect how we determine fair value, but resulted in certain additional disclosures. SFAS 157 establishes a fair value hierarchy that prioritizes observable and unobservable inputs used to measure fair value into three levels: Level 1 – quoted prices (unadjusted) in active markets that are accessible at the measurement date for assets or liabilities; Level 2 – observable prices that are based on inputs not quoted in active markets, but corroborated by market data; and Level 3 – unobservable inputs are used when little or no market data is available. The fair value hierarchy gives the highest priority to Level 1 inputs and the lowest priority to Level 3 inputs. In determining fair value, we utilize valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible as well as consider counterparty credit risk in our assessment of fair value. Financial assets and liabilities measured at fair value in our consolidated financial statements consist of (i) marketable equity securities–available for sale, (ii) derivative positions in marketable equity securities and (iii) the assets of our officers’ deferred compensation plan (primarily marketable equity securities and equity investments in partially owned entities), for which there is a corresponding liability on our consolidated balance sheet. Financial assets and liabilities carried at fair value as of June 30, 2008 are presented in the table below based on the hierarchy used to measure fair value:

 

 

 

 

Fair Value Hierarchy

 

(Amounts in thousands)

 

Total

Level 1

 

Level 2

 

Level 3

 

Marketable equity securities

$

178,181

$

178,181

$

$

 

Officers’ deferred compensation plan assets

 

81,824

 

40,796

 

 

 

 

41,028

(2)

Interest rate caps

 

27

 

 

 

27

 

 

 

Total Assets, reported at fair value (1)

$

260,032

$

218,977

 

$

27

 

$

41,028

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative positions in marketable equity securities

$

4,996

$

 

$

4,996

 

$

 

Officers’ deferred compensation plan liabilities

 

81,824

 

40,796

 

 

 

 

41,028

(2)

Total Liabilities, reported at fair value (1)

$

86,820

$

40,796

 

$

4,996

 

$

41,028

 

___________________

(1)

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

(2)

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

 

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

 

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

 

8

 

 


 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

3.

Recently Issued Accounting Literature - continued

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

 

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

 

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

 

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

 

(Amounts in thousands)

 

 

 

 

For the year ended December 31:

 

 

 

 

2005

 

$

3,405

 

2006

 

 

6,065

 

2007

 

 

28,233

 

2008

 

 

35,113

 

2009

 

 

37,856

 

2010

 

 

40,114

 

2011

 

 

41,112

 

2012

 

 

8,192

 

 

 

 

9

 

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

3.

Recently Issued Accounting Literature - continued

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

 

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

 

4.

Investments in Partially Owned Entities

Toys “R” Us (“Toys”)

 

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

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

 

(Amounts in millions)

 

 

 

 

 

Balance Sheet:

 

As of May 3, 2008

 

As of May 5, 2007

 

Total Assets

 

$

11,678

 

$

11,266

 

Total Liabilities

 

$

10,345

 

$

10,156

 

Total Equity

 

$

1,333

 

$

1,110

 

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

Income Statement:

 

May 3, 2008

 

May 5, 2007

 

May 3, 2008

 

May 5, 2007

 

Total Revenues

 

$

2,719

 

$

2,581

 

$

8,546

 

$

8,260

 

Net (Loss) Income

 

$

(95

)

$

(62

)

$

144

 

$

111

 

 

 

Alexander’s (NYSE: ALX)

 

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

 

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

 

 

10

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

4.

Investments in Partially Owned Entities – continued

The Lexington Master Limited Partnership (“Lexington MLP”)

 

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

 

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

 

GMH Communities L.P. (“GMH”)

 

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

 

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

 

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

 

India Real Estate Ventures

 

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

 

11

 

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

4.

Investments in Partially Owned Entities - continued

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

Investments:
(Amounts in thousands)

 

Balance as of

 

 

 

June 30, 2008

 

December 31, 2007

 

Toys

 

$

343,116

 

$

298,089

 

Lexington MLP

 

$

153,772

 

$

160,868

 

Partially Owned Office Buildings

 

 

259,225

 

 

215,153

 

GMH

 

 

 

 

103,260

 

India Real Estate Ventures

 

 

83,524

 

 

123,997

 

Alexander’s

 

 

140,400

 

 

122,797

 

Beverly Connection Joint Venture (“Beverly Connection”)

 

 

100,526

 

 

91,302

 

Other Equity Method Investments

 

 

341,912

 

 

389,365

 

 

 

$

1,079,359

 

$

1,206,742

 

 

 

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

 

For the Three Months
Ended June 30,

 

For the Six Months
Ended June 30,

 

Toys:

 

2008

 

2007

 

2008

 

2007

 

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

 

$

(32,698

)

$

(21,324

)

$

45,657

 

$

35,490

 

Interest and other income

 

 

1,987

 

 

1,295

 

 

3,994

 

 

3,142

 

 

 

$

(30,711

)

$

(20,029

)

$

49,651

 

$

38,632

 

Alexander’s:

 

 

 

 

 

 

 

 

 

 

 

 

 

32.6% share of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in net income before stock appreciation rights
compensation income

 

$

5,331

 

$

4,865

 

$

10,458

 

$

10,981

 

Stock appreciation rights compensation income

 

 

7,157

 

 

1,222

 

 

6,952

 

 

5,916

 

Equity in net income

 

 

12,488

 

 

6,087

 

 

17,410

 

 

16,897

 

Management and leasing fees

 

 

1,979

 

 

2,129

 

 

4,106

 

 

4,310

 

Development fees

 

 

884

 

 

1,268

 

 

1,764

 

 

1,796

 

 

 

$

15,351

 

$

9,484

 

$

23,280

 

$

23,003

 

Beverly Connection:

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

2,326

 

$

(1,062

)

$

635

 

$

(2,389

)

Interest and fee income

 

 

3,529

 

 

2,330

 

 

6,944

 

 

4,607

 

 

 

 

5,855

 

 

1,268

 

 

7,579

 

 

2,218

 

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

 

 

60

 

 

(242

)

 

1,887

 

 

(242

)

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

 

 

 

 

3,089

 

 

 

 

4,311

(3)

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

 

 

 

 

31

 

 

 

 

(281

)

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

 

 

(614

)

 

 

 

(1,028

)

 

 

Other (4)

 

 

(1,016

)

 

4,049

 

 

(34,506

)(5)

 

10,884

 

 

 

$

4,285

 

$

8,195

 

$

(26,068

)

$

16,890

 

 

_________________________

See notes on following page.

12

 

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

4.

Investments in Partially Owned Entities - continued

Notes to preceding tabular information

(Amounts in thousands):

 

(1)

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

 

 

(2)

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

 

 

(3)

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

 

 

(4)

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

 

 

(5)

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

 

 

13

 

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

4.

Investments in Partially Owned Entities - continued

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

 

 

100% of
Partially Owned Entities Debt


(Amounts in thousands)

 

June 30,
2008

 

December 31,
2007

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

 

 

 

 

 

 

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

 

$

1,300,000

 

$

1,300,000

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

 

 

 

 

489,000

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

 

 

800,000

 

 

800,000

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

 

 

797,000

 

 

797,000

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

 

 

698,000

 

 

741,000

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

 

 

483,000

 

 

481,000

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

 

 

375,000

 

 

373,000

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

 

 

333,000

 

 

331,000

4.51% Spanish real estate facility, due 2013

 

 

204,000

 

 

193,000

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

(7.48% at June 30, 2008)

 

 

180,000

 

 

180,000

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

 

 

152,000

 

 

161,000

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

 

 

238,000

 

 

243,000

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

 

 

124,000

 

 

132,000

4.51% French real estate facility, due 2013

 

 

98,000

 

 

93,000

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

 

 

21,000

 

 

21,000

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

 

 

 

 

19,000

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

 

 

 

 

28,000

Other

 

 

48,000

 

 

41,000

 

 

 

5,851,000

 

 

6,423,000

Alexander’s (32.6% interest):

 

 

 

 

 

 

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

 

 

378,721

 

 

383,670

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

 

 

320,000

 

 

320,000

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

 

 

201,533

 

 

203,456

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

 

 

111,617

 

 

55,786

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

 

 

78,844

 

 

79,285

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

 

 

68,000

 

 

68,000

 

 

 

1,158,715

 

 

1,110,197

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

 

 

2,697,877

 

 

3,320,261

 

 

 

 

 

 

 

GMH – 13.8% interest in mortgage notes payable

 

 

 

 

995,818

 

 

 

 

 

 

 

 

 

14

 

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

4.

Investments in Partially Owned Entities - continued

 

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

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

$

143,640

 

$

144,340

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

 

85,249

 

 

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

 

70,000

 

 

60,000

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

 

63,440

 

 

64,035

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

 

56,680

 

 

56,680

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

 

29,000

 

 

29,000

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

 

21,620

 

 

21,808

India Real Estate Ventures:

 

 

 

 

 

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

 

163,657

 

 

136,431

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

 

85,500

 

 

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

 

554,786

 

 

487,122

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

 

302,263

 

 

225,704

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

 

170,000

 

 

170,000

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

 

165,000

 

 

165,000

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

(4.19% at June 30, 2008)

 

119,456

 

 

101,045

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

 

14,246

 

 

14,422

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

 

8,932

 

 

9,045

Other

 

278,405

 

 

282,320

 

 

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

 

15

 

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

5.

Mezzanine Loans Receivable

 

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

 

(Amounts in thousands)

 

 

 

Interest Rate

 

Carrying Amount as of

 

Mezzanine Loans Receivable:

 

Maturity

 

as of
June 30,
2008

 

June 30,
2008

 

December 31,
2007

 

Tharaldson Lodging Companies

 

04/09

 

6.70%

 

$

76,341

 

$

76,219

 

Riley HoldCo Corp.

 

02/15

 

10.00%

 

 

74,325

 

 

74,268

 

280 Park Avenue

 

06/16

 

10.25%

 

 

73,750

 

 

73,750

 

Equinox

 

02/13

 

14.00%

 

 

78,483

 

 

73,162

 

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

 

(1)

 

(1)

 

 

19,300

 

 

9,000

 

Other

 

11/08-08/15

 

4.75% - 15.0%

 

 

144,475

 

 

185,940

 

 

 

 

 

 

 

$

466,674

 

$

492,339

 

_____________________

 

 

(1)

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

 

16

 

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

6.

Identified Intangible Assets, Intangible Liabilities and Goodwill

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

 

 

 

Balance as of

 

(Amounts in thousands)

 

June 30,
2008

 

December 31,
2007

 

 

 

 

 

 

 

 

 

Identified intangible assets (included in other assets):

 

 

 

 

 

 

 

Gross amount

 

$

788,383

 

$

727,205

 

Accumulated amortization

 

 

(220,069

)

 

(163,688

)

Net

 

$

568,314

 

$

563,517

 

Goodwill (included in other assets):

 

 

 

 

 

 

 

Gross amount

 

$

4,345

 

$

4,345

 

Identified intangible liabilities (included in deferred credit):

 

 

 

 

 

 

 

Gross amount

 

$

967,366

 

$

977,574

 

Accumulated amortization

 

 

(223,716

)

 

(163,473

)

Net

 

$

743,650

 

$

814,101

 

 

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

 

(Amounts in thousands)

 

 

 

 

2009

 

$

68,411

 

2010

 

 

61,123

 

2011

 

 

57,916

 

2012

 

 

54,265

 

2013

 

 

46,299

 

 

Amortization of all other identified intangible assets (a component of depreciation and amortization expense) was $19,404,000 and $6,779,000 for the three months ended June 30, 2008 and 2007, respectively, and $44,358,000 and $13,084,000 for the six months ended June 30, 2008 and 2007, respectively. Estimated annual amortization of all other identified intangible assets including acquired in-place leases, customer relationships, and third party contracts for each of the five succeeding years is as follows:

 

(Amounts in thousands)

 

 

 

 

2009

 

$

58,896

 

2010

 

 

56,253

 

2011

 

 

53,837

 

2012

 

 

49,202

 

2013

 

 

41,254

 

 

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

 

(Amounts in thousands)

 

 

 

 

2009

 

$

2,133

 

2010

 

 

2,133

 

2011

 

 

2,133

 

2012

 

 

2,133

 

2013

 

 

2,133

 

 

17

 

 


 

VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

7.

Debt

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

 

(Amounts in thousands)

 

 

 

Interest Rate

 

Balance as of

 

Notes and Mortgages Payable:

 

Maturity (1)

 

At June 30, 2008

 

June 30, 2008

 

December 31, 2007

 

Fixed Interest:

 

 

 

 

 

 

 

 

 

 

 

New York Office:

 

 

 

 

 

 

 

 

 

 

 

1290 Avenue of the Americas

 

01/13

 

5.97%

 

$

449,470

 

$

454,166

 

350 Park Avenue

 

01/12

 

5.48%

 

 

430,000

 

 

430,000

 

770 Broadway

 

03/16

 

5.65%

 

 

353,000

 

 

353,000

 

888 Seventh Avenue

 

01/16

 

5.71%

 

 

318,554

 

 

318,554

 

Two Penn Plaza

 

02/11

 

4.97%

 

 

289,722

 

 

292,000

 

909 Third Avenue

 

04/15

 

5.64%

 

 

215,694

 

 

217,266

 

Eleven Penn Plaza

 

12/11

 

5.20%

 

 

208,600

 

 

210,338

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington, DC Office:

 

 

 

 

 

 

 

 

 

 

 

Skyline Place

 

02/17

 

5.74%

 

 

678,000

 

 

678,000

 

Warner Building

 

05/16

 

6.26%

 

 

292,700

 

 

292,700

 

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

 

10/10-08/13

 

6.75%-7.09%

 

 

201,977

 

 

203,679

 

River House Apartment Complex (2)

 

04/15

 

5.43%

 

 

195,546

 

 

46,339

 

2011, 2032, 2345 Crystal Drive

 

09/08-08/13

 

6.66%-7.08%

 

 

148,388

 

 

150,084

 

1550, 1750 Crystal Drive and 241 18th Street

 

10/10-11/14

 

6.82%-7.08%

 

 

132,182

 

 

133,471

 

Bowen Building

 

06/16

 

6.14%

 

 

115,022

 

 

115,022

 

Reston Executive I, II and III

 

01/13

 

5.57%

 

 

93,000

 

 

93,000

 

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

 

08/10

 

6.74%

 

 

88,722

 

 

89,514

 

Universal Buildings

 

04/14

 

4.88%

 

 

61,254

 

 

62,613

 

1750 Pennsylvania Avenue

 

06/12

 

7.26%

 

 

46,893

 

 

47,204

 

1800, 1851, 1901 South Bell Street

 

12/11

 

6.91%

 

 

31,763

 

 

35,558

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

Cross collateralized mortgages payable on
42 shopping centers

 

03/10

 

7.93%

 

 

452,084

 

 

455,907

 

Springfield Mall (including present value of
purchase option)

 

04/13

 

5.45%

 

 

254,817

 

 

256,796

 

Green Acres Mall (3)

 

02/08

 

6.75%

 

 

 

 

137,331

 

Montehiedra Town Center

 

06/16

 

6.04%

 

 

120,000

 

 

120,000

 

Broadway Mall

 

06/13

 

6.42%

 

 

95,975

 

 

97,050

 

828-850 Madison Avenue Condominium

 

06/18

 

5.29%

 

 

80,000

 

 

80,000

 

Las Catalinas Mall

 

11/13

 

6.97%

 

 

61,460

 

 

62,130

 

Other

 

05/09-11/34

 

4.00%-7.57%

 

 

164,441

 

 

165,299

 

 

 

 

 

 

 

 

 

 

 

 

 

Merchandise Mart:

 

 

 

 

 

 

 

 

 

 

 

Merchandise Mart

 

12/16

 

5.57%

 

 

550,000

 

 

550,000

 

High Point Complex

 

08/16

 

6.34%

 

 

221,186

 

 

221,258

 

Boston Design Center

 

09/15

 

5.02%

 

 

71,252

 

 

71,750

 

Washington Design Center

 

11/11

 

6.95%

 

 

45,342

 

 

45,679

 

 

 

 

 

 

 

 

 

 

 

 

 

Other:

 

 

 

 

 

 

 

 

 

 

 

555 California Street

 

05/10-09/11

 

5.97%

 

 

720,150

 

 

719,568

 

Industrial Warehouses

 

10/11

 

6.95%

 

 

25,465

 

 

25,656

 

Total Fixed Interest Notes and Mortgages Payable

 

 

 

5.97%

 

$

7,212,659

 

$

7,230,932

 

_____________________

See notes on page 20.

18

 

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

7.

Debt - continued

 

(Amounts in thousands)

 

 

 

 

Interest Rate
as of

 

Balance as of

 

Notes and Mortgages Payable:

Maturity (1)

 

Spread over
LIBOR

 

June 30,
2008

 

June 30,
2008

 

December 31,
2007

 

Variable Interest:

 

 

 

 

 

 

 

 

 

 

 

 

New York Office:

 

 

 

 

 

 

 

 

 

 

 

 

Manhattan Mall

02/12

 

L+55

 

3.02%

 

$

232,000

 

$

232,000

 

866 UN Plaza

05/11

 

L+40

 

2.90%

 

 

44,978

 

 

44,978

 

Washington, DC Office:

 

 

 

 

 

 

 

 

 

 

 

 

2101 L Street (4)

02/13

 

L+120

 

3.59%

 

 

150,000

 

 

 

Courthouse Plaza One and Two

01/15

 

L+75

 

3.35%

 

 

72,768

 

 

74,200

 

River House Apartments (2)

04/18

 

(2)

 

3.68%

 

 

64,000

 

 

 

Commerce Executive III, IV and V

07/09

 

L+55

 

3.01%

 

 

50,223

 

 

50,223

 

1999 K Street (5)

12/10

 

L+130

 

3.77%

 

 

43,277

 

 

 

220 20th Street (6)

01/11

 

L+115

 

3.63%

 

 

16,453

 

 

 

West End 25 (7)

02/11

 

L+130

 

3.76%

 

 

10,044

 

 

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

Green Acres Mall (3)

02/13

 

L+140

 

3.86%

 

 

335,000

 

 

 

Bergen Town Center (8)

03/13

 

L+150

 

4.11%

 

 

182,136

 

 

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

220 Central Park South

11/10

 

L+235 – L+245

 

4.84%

 

 

128,998

 

 

128,998

 

India Property Fund L.P. (9)

(9)

 

(9)

 

 

 

 

 

82,500

 

Other

07/09 – 10/10

 

Various

 

4.76%

 

 

118,916

 

 

94,626

 

Total Variable Interest Notes and Mortgages Payable

 

 

 

 

3.79%

 

 

1,448,793

 

 

707,525

 

Total Notes and Mortgages Payable

 

 

 

 

5.61%

 

$

8,661,452

 

$

7,938,457

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible Senior Debentures:

 

 

 

 

 

 

 

 

 

 

 

 

Due 2027

04/12

 

 

 

2.85%

 

$

1,379,076

 

$

1,376,278

 

Due 2026

11/11

 

 

 

3.63%

 

 

986,161

 

 

984,134

 

Total Convertible Senior Debentures

 

 

 

 

3.17%

 

$

2,365,237

 

$

2,360,412

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Unsecured Notes:

 

 

 

 

 

 

 

 

 

 

 

 

Senior unsecured notes due 2009

08/09

 

 

 

4.50%

 

$

249,556

 

$

249,365

 

Senior unsecured notes due 2010

12/10

 

 

 

4.75%

 

 

199,530

 

 

199,436

 

Senior unsecured notes due 2011

02/11

 

 

 

5.60%

 

 

249,878

 

 

249,855

 

Total Senior Unsecured Notes

 

 

 

 

4.96%

 

$

698,964

 

$

698,656

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchangeable Senior Debentures due 2025

04/12

 

 

 

3.88%

 

$

493,679

 

$

492,857

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Revolving Credit Facilities:

 

 

 

 

 

 

 

 

 

 

 

 

$1.595 billion unsecured revolving credit facility

09/12

 

L+55

 

 

$

 

$

300,000

 

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

06/11

 

L+55

 

 

 

 

 

105,656

 

Total Unsecured Revolving Credit Facilities

 

 

 

 

 

$

 

$

405,656

 

 

_______________________

See notes on following page.

 

19

 

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

7.

Debt - continued

Notes to preceding tabular information (Amounts in thousands):

 

 

(1)

Represents the extended maturity for certain loans in which we have the unilateral right, ability and intent to extend. In the case of our convertible and exchangeable debt, represents the earliest date holders may require us to repurchase the debentures.

 

 

(2)

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

 

 

(3)

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

 

 

(4)

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

 

 

(5)

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

 

 

(6)

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

 

 

(7)

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

 

 

(8)

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

 

 

(9)

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

 

8.

Fee and Other Income

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

 


(Amounts in thousands)

 

For the Three Months
Ended June 30,

 

For the Six Months
Ended June 30,

 

 

 

2008

 

2007

 

2008

 

2007

 

Tenant cleaning fees

 

$

14,382

 

$

10,527

 

$

27,804

 

$

20,370

 

Management and leasing fees

 

 

3,840

 

 

2,804

 

 

7,808

 

 

10,003

 

Lease termination fees

 

 

561

 

 

1,295

 

 

3,014

 

 

4,721

 

Other income

 

 

11,829

 

 

10,196

 

 

20,674

 

 

18,749

 

 

 

$

30,612

 

$

24,822

 

$

59,300

 

$

53,843

 

 

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

 

 

20

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

9.

Discontinued Operations

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

 

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

 

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

 

(Amounts in thousands)

 

Assets related to
Discontinued Operations as of

 

Liabilities related to
Discontinued Operations as of

 

 

 

June 30,
2008

 

December 31,
2007

 

June 30,
2008

 

December 31,
2007

 

H Street – land under sales contract

 

$

108,293

 

$

108,470

 

$

 

$

 

Retail properties

 

 

3,871

 

 

4,030

 

 

 

 

 

Americold

 

 

 

 

1,424,770

 

 

750

 

 

1,332,627

 

Tysons Dulles Plaza

 

 

 

 

95,048

 

 

 

 

3

 

 

 

$

112,164

 

$

1,632,318

 

$

750

 

$

1,332,630

 

 

 

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

(Amounts in thousands)

 

For the Three
Months Ended June 30,

 

For the Six
Months Ended June 30,

 

 

 

2008

 

2007

 

2008

 

2007

 

Revenues

 

$

2,940

 

$

211,459

 

$

222,361

 

$

416,868

 

Expenses

 

 

6,766

 

 

210,981

 

 

238,122

 

 

416,244

 

Net (loss) income

 

 

(3,826

)

 

478

 

 

(15,761

)

 

624

 

Net gain on sale of Americold

 

 

 

 

 

 

112,690

 

 

 

Net gain on sale of Tysons Dulles Plaza

 

 

56,831

 

 

 

 

56,831

 

 

 

Net gain on sale of other real estate

 

 

 

 

 

 

580

 

 

 

Income from discontinued operations,
net of minority interest

 

$

53,005

 

$

478

 

$

154,340

 

$

624

 

 

 

21

 

 


VORNADO REALTY TRUST

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(UNAUDITED)

 

10.

Income Per Share

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

 

(Amounts in thousands, except per share amounts)

For The Three Months
Ended June 30,

 

For The Six Months
Ended June 30,

 

 

2008

 

2007

 

2008

 

2007

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

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

$

86,655

 

$

165,442

 

$

397,517

 

$

332,227

 

Income from discontinued operations, net of minority interest

 

53,005

 

 

478

 

 

154,340

 

 

624

 

Net income

 

139,660

 

 

165,920

 

 

551,857

 

 

332,851