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: |
September 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
(Registrants 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 September 30, 2008, 154,354,021 of the registrants common shares of beneficial interest are outstanding.
PART I. |
|
Financial Information: |
Page Number | |||
|
|
|
| |||
|
Item 1. |
Financial Statements |
| |||
|
|
|
| |||
|
|
Consolidated Balance Sheets (Unaudited) as of |
3 | |||
|
|
|
| |||
|
|
Consolidated Statements of Income (Unaudited) for the Three and Nine |
4 | |||
|
|
|
| |||
|
|
Consolidated Statements of Cash Flows (Unaudited) for the |
5 | |||
|
|
|
| |||
|
|
Notes to Consolidated Financial Statements (Unaudited) |
7 | |||
|
|
|
| |||
|
|
Report of Independent Registered Public Accounting Firm |
33 | |||
|
|
|
| |||
|
Item 2. |
Managements Discussion and Analysis of Financial Condition |
34 | |||
|
|
|
| |||
|
Item 3. |
Quantitative and Qualitative Disclosures About Market Risk |
69 | |||
|
|
|
| |||
|
Item 4. |
Controls and Procedures |
70 | |||
|
|
|
| |||
|
|
|
| |||
|
|
|
| |||
PART II. |
|
Other Information: |
| |||
|
|
|
| |||
|
Item 1. |
Legal Proceedings |
71 | |||
|
|
|
| |||
|
Item 1A. |
Risk Factors |
72 | |||
|
|
|
| |||
|
Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds |
72 | |||
|
|
|
| |||
|
Item 3. |
Defaults Upon Senior Securities |
72 | |||
|
|
|
| |||
|
Item 4. |
Submission of Matters to a Vote of Security Holders |
72 | |||
|
|
|
| |||
|
Item 5. |
Other Information |
72 | |||
|
|
|
| |||
|
Item 6. |
Exhibits |
72 | |||
|
|
|
| |||
Signatures |
|
|
73 | |||
|
|
|
| |||
Exhibit Index |
|
|
74 | |||
Part 1. FINANCIAL INFORMATION
Item 1. Financial Statements
VORNADO REALTY TRUST
CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
(Amounts in thousands, except share and per share amounts) |
|
|
| ||||
ASSETS |
|
September 30, |
|
December 31, |
| ||
Real estate, at cost: |
|
|
|
|
|
|
|
Land |
|
$ |
4,417,272 |
|
$ |
4,576,479 |
|
Buildings and improvements |
|
|
11,869,677 |
|
|
11,523,977 |
|
Development costs and construction in progress |
|
|
1,048,500 |
|
|
821,991 |
|
Leasehold improvements |
|
|
114,521 |
|
|
106,060 |
|
Total |
|
|
17,449,970 |
|
|
17,028,507 |
|
Less accumulated depreciation and amortization |
|
|
(2,063,168 |
) |
|
(1,802,055 |
) |
Real estate, net |
|
|
15,386,802 |
|
|
15,226,452 |
|
Cash and cash equivalents |
|
|
1,529,012 |
|
|
1,154,595 |
|
Escrow deposits and restricted cash |
|
|
390,353 |
|
|
378,732 |
|
Marketable securities |
|
|
249,102 |
|
|
322,992 |
|
Accounts receivable, net of allowance for doubtful accounts of $27,581 and $19,151 |
|
|
263,375 |
|
|
168,183 |
|
Investments in partially owned entities, including Alexanders of $130,887 and $122,797 |
|
|
1,059,497 |
|
|
1,206,742 |
|
Investment in Toys R Us |
|
|
334,444 |
|
|
298,089 |
|
Mezzanine loans receivable, net of allowance of $46,700 and $57,000 |
|
|
468,531 |
|
|
492,339 |
|
Receivable arising from the straight-lining of rents, net of allowance of $3,780 and $3,076 |
|
|
571,770 |
|
|
513,137 |
|
Deferred leasing and financing costs, net of accumulated amortization of $158,541 and $123,624 |
|
|
300,964 |
|
|
273,958 |
|
Assets related to discontinued operations |
|
|
110,370 |
|
|
1,632,318 |
|
Due from officers |
|
|
13,185 |
|
|
13,228 |
|
Other assets |
|
|
766,735 |
|
|
798,170 |
|
|
|
$ |
21,444,140 |
|
$ |
22,478,935 |
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes and mortgages payable |
|
$ |
8,669,651 |
|
$ |
7,938,457 |
|
Convertible senior debentures |
|
|
2,367,650 |
|
|
2,360,412 |
|
Senior unsecured notes |
|
|
649,188 |
|
|
698,656 |
|
Exchangeable senior debentures |
|
|
494,090 |
|
|
492,857 |
|
Revolving credit facility debt |
|
|
10,218 |
|
|
405,656 |
|
Accounts payable and accrued expenses |
|
|
599,005 |
|
|
480,123 |
|
Deferred credit |
|
|
760,913 |
|
|
848,852 |
|
Deferred compensation plan |
|
|
80,302 |
|
|
67,714 |
|
Deferred tax liabilities |
|
|
19,829 |
|
|
241,895 |
|
Other liabilities |
|
|
139,707 |
|
|
118,983 |
|
Liabilities related to discontinued operations |
|
|
750 |
|
|
1,332,630 |
|
Total liabilities |
|
|
13,791,303 |
|
|
14,986,235 |
|
Minority interest, including unitholders in the Operating Partnership |
|
|
1,370,255 |
|
|
1,374,301 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
Shareholders equity: |
|
|
|
|
|
|
|
Preferred shares of beneficial interest: no par value per share; authorized 110,000,000 |
|
|
823,782 |
|
|
825,095 |
|
Common shares of beneficial interest: $0.04 par value per share; authorized, |
|
|
6,234 |
|
|
6,140 |
|
Additional capital |
|
|
5,403,850 |
|
|
5,339,570 |
|
Earnings in excess of (less than) distributions |
|
|
57,391 |
|
|
(82,178 |
) |
Accumulated other comprehensive (loss) income |
|
|
(8,675 |
) |
|
29,772 |
|
Total shareholders equity |
|
|
6,282,582 |
|
|
6,118,399 |
|
|
|
$ |
21,444,140 |
|
$ |
22,478,935 |
|
See notes to consolidated financial statements (unaudited).
VORNADO REALTY TRUST
CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)
|
|
For The Three Months |
|
For The Nine Months |
| ||||||||
(Amounts in thousands, except per share amounts) |
|
2008 |
|
2007 |
|
2008 |
|
2007 |
| ||||
REVENUES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Property rentals |
|
$ |
548,475 |
|
$ |
519,780 |
|
$ |
1,640,764 |
|
$ |
1,432,519 |
|
Tenant expense reimbursements |
|
|
97,912 |
|
|
89,293 |
|
|
269,970 |
|
|
238,983 |
|
Fee and other income |
|
|
30,758 |
|
|
28,005 |
|
|
90,058 |
|
|
81,848 |
|
Total revenues |
|
|
677,145 |
|
|
637,078 |
|
|
2,000,792 |
|
|
1,753,350 |
|
EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating |
|
|
276,302 |
|
|
259,000 |
|
|
793,911 |
|
|
697,961 |
|
Depreciation and amortization |
|
|
136,705 |
|
|
118,994 |
|
|
398,263 |
|
|
317,915 |
|
General and administrative |
|
|
49,495 |
|
|
47,888 |
|
|
149,165 |
|
|
138,091 |
|
Costs of acquisitions and development not consummated |
|
|
5,000 |
|
|
|
|
|
8,009 |
|
|
8,807 |
|
Total expenses |
|
|
467,502 |
|
|
425,882 |
|
|
1,349,348 |
|
|
1,162,774 |
|
Operating income |
|
|
209,643 |
|
|
211,196 |
|
|
651,444 |
|
|
590,576 |
|
(Loss) income applicable to Alexanders |
|
|
(6,876 |
) |
|
12,111 |
|
|
16,404 |
|
|
35,114 |
|
(Loss) income applicable to Toys R Us |
|
|
(8,141 |
) |
|
(20,289 |
) |
|
41,510 |
|
|
18,343 |
|
(Loss) income from partially owned entities |
|
|
(3,099 |
) |
|
13,561 |
|
|
(29,167 |
) |
|
30,451 |
|
Interest and other investment income, net |
|
|
9,638 |
|
|
56,581 |
|
|
47,535 |
|
|
229,774 |
|
Interest and debt expense (including amortization of deferred |
|
|
(148,039 |
) |
|
(149,722 |
) |
|
(446,534 |
) |
|
(420,713 |
) |
Net gains on disposition of wholly owned and partially owned |
|
|
5,160 |
|
|
1,012 |
|
|
8,546 |
|
|
17,699 |
|
Minority interest of partially owned entities |
|
|
466 |
|
|
(282 |
) |
|
2,709 |
|
|
1,414 |
|
Income before income taxes |
|
|
58,752 |
|
|
124,168 |
|
|
292,447 |
|
|
502,658 |
|
Income tax (expense) benefit |
|
|
(5,244 |
) |
|
(2,806 |
) |
|
207,170 |
|
|
(5,403 |
) |
Income from continuing operations |
|
|
53,508 |
|
|
121,362 |
|
|
499,617 |
|
|
497,255 |
|
Income from discontinued operations, net of minority interest |
|
|
102 |
|
|
24,538 |
|
|
154,442 |
|
|
25,162 |
|
Income before allocation to minority limited partners |
|
|
53,610 |
|
|
145,900 |
|
|
654,059 |
|
|
522,417 |
|
Minority limited partners interest in the Operating Partnership |
|
|
(3,091 |
) |
|
(10,241 |
) |
|
(42,046 |
) |
|
(44,270 |
) |
Perpetual preferred unit distributions of the Operating Partnership |
|
|
(4,818 |
) |
|
(4,818 |
) |
|
(14,455 |
) |
|
(14,455 |
) |
Net income |
|
|
45,701 |
|
|
130,841 |
|
|
597,558 |
|
|
463,692 |
|
Preferred share dividends |
|
|
(14,271 |
) |
|
(14,295 |
) |
|
(42,820 |
) |
|
(42,886 |
) |
NET INCOME applicable to common shares |
|
$ |
31,430 |
|
$ |
116,546 |
|
$ |
554,738 |
|
$ |
420,806 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME PER COMMON SHARE BASIC: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
$ |
0.20 |
|
$ |
0.61 |
|
$ |
2.60 |
|
$ |
2.61 |
|
Income from discontinued operations |
|
|
|
|
|
0.16 |
|
|
1.01 |
|
|
0.16 |
|
Net income per common share |
|
$ |
0.20 |
|
$ |
0.77 |
|
$ |
3.61 |
|
$ |
2.77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME PER COMMON SHARE DILUTED: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
$ |
0.20 |
|
$ |
0.58 |
|
$ |
2.54 |
|
$ |
2.49 |
|
Income from discontinued operations |
|
|
|
|
|
0.16 |
|
|
0.94 |
|
|
0.16 |
|
Net income per common share |
|
$ |
0.20 |
|
$ |
0.74 |
|
$ |
3.48 |
|
$ |
2.65 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DIVIDENDS PER COMMON SHARE |
|
$ |
0.90 |
|
$ |
0.85 |
|
$ |
2.70 |
|
$ |
2.55 |
|
See notes to consolidated financial statements (unaudited).
VORNADO REALTY TRUST
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
|
|
For The Nine Months Ended |
| ||||
(Amounts in thousands) |
|
2008 |
|
2007 |
| ||
Cash Flows from Operating Activities: |
|
|
|
|
|
|
|
Net income |
|
$ |
597,558 |
|
$ |
463,692 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
Depreciation and amortization (including amortization of debt issuance costs) |
|
|
437,567 |
|
|
392,578 |
|
Write-off of deferred tax liability |
|
|
(222,174 |
) |
|
|
|
Net gain on sale of Americold |
|
|
(112,690 |
) |
|
|
|
Equity in income of partially owned entities, including Alexanders and Toys |
|
|
(70,490 |
) |
|
(85,056 |
) |
Net gains on sale of real estate |
|
|
(57,523 |
) |
|
(27,745 |
) |
Minority limited partners interest in the Operating Partnership |
|
|
58,136 |
|
|
47,010 |
|
Amortization of below market leases, net |
|
|
(73,655 |
) |
|
(58,810 |
) |
Straight-lining of rental income |
|
|
(63,184 |
) |
|
(58,492 |
) |
Write-off of pre-development costs |
|
|
34,200 |
|
|
|
|
Net losses (gains) from derivative positions |
|
|
25,812 |
|
|
(100,060 |
) |
Distributions of income from partially owned entities |
|
|
12,021 |
|
|
18,047 |
|
Other non-cash adjustments |
|
|
36,387 |
|
|
14,311 |
|
Perpetual preferred unit distributions of the Operating Partnership |
|
|
14,455 |
|
|
14,455 |
|
Marketable equity securities impairment losses |
|
|
20,881 |
|
|
|
|
Minority interest of partially owned entities |
|
|
(6,284 |
) |
|
(11,819 |
) |
Net gains on dispositions of wholly owned and partially owned assets |
|
|
(8,546 |
) |
|
(17,699 |
) |
Write-off for costs of acquisitions and development not consummated |
|
|
8,009 |
|
|
8,807 |
|
Loss on early extinguishment of debt and write-off of unamortized financing costs |
|
|
|
|
|
7,670 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
Accounts receivable, net |
|
|
(8,825 |
) |
|
(17,899 |
) |
Other assets |
|
|
(73,529 |
) |
|
(75,330 |
) |
Accounts payable and accrued expenses |
|
|
88,973 |
|
|
(20,242 |
) |
Other liabilities |
|
|
10,510 |
|
|
(6,325 |
) |
Net cash provided by operating activities |
|
|
647,609 |
|
|
487,093 |
|
Cash Flows from Investing Activities: |
|
|
|
|
|
|
|
Proceeds from sales of real estate and real estate related investments |
|
|
352,511 |
|
|
217,941 |
|
Development costs and construction in progress |
|
|
(413,947 |
) |
|
(231,575 |
) |
Distributions of capital from partially owned entities |
|
|
182,090 |
|
|
13,315 |
|
Investments in partially owned entities |
|
|
(115,250 |
) |
|
(201,432 |
) |
Additions to real estate |
|
|
(158,434 |
) |
|
(108,935 |
) |
Proceeds received from repayment of mezzanine loans receivable |
|
|
52,032 |
|
|
126,629 |
|
Acquisitions of real estate and other |
|
|
(36,566 |
) |
|
(2,775,982 |
) |
Deposits in connection with real estate acquisitions, including pre-acquisition costs |
|
|
(10,616 |
) |
|
(21,231 |
) |
Proceeds from sales of, and return of investment in, marketable securities |
|
|
47,723 |
|
|
57,341 |
|
Investments in mezzanine loans receivable |
|
|
(7,397 |
) |
|
(211,942 |
) |
Cash restricted, including mortgage escrows |
|
|
(22,674 |
) |
|
(13,245 |
) |
Purchases of marketable securities |
|
|
(8,035 |
) |
|
(152,683 |
) |
Proceeds received on settlement of derivatives |
|
|
|
|
|
234,242 |
|
Proceeds received from Officer loan repayment |
|
|
|
|
|
2,000 |
|
Net cash used in investing activities |
|
|
(138,563 |
) |
|
(3,065,557 |
) |
See notes to consolidated financial statements (unaudited).
VORNADO REALTY TRUST
CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED
(UNAUDITED)
(Amounts in thousands) |
|
For The Nine Months |
| ||||
|
2008 |
|
2007 |
| |||
Cash Flows from Financing Activities: |
|
|
|
|
|
|
|
Proceeds from borrowings |
|
|
1,424,458 |
|
|
2,517,105 |
|
Repayments of borrowings |
|
|
(1,043,734 |
) |
|
(727,730 |
) |
Dividends paid on common shares |
|
|
(415,169 |
) |
|
(387,268 |
) |
Distributions to minority partners |
|
|
(65,925 |
) |
|
(62,169 |
) |
Dividends paid on preferred shares |
|
|
(42,841 |
) |
|
(42,940 |
) |
Debt issuance costs |
|
|
(13,399 |
) |
|
(13,229 |
) |
Proceeds from exercise of share options and other |
|
|
21,981 |
|
|
4,744 |
|
Purchase of marketable securities in connection with the defeasance of mortgage notes payable |
|
|
|
|
|
(109,092 |
) |
Net cash (used in) provided by financing activities |
|
|
(134,629 |
) |
|
1,179,421 |
|
Net increase (decrease) in cash and cash equivalents |
|
|
374,417 |
|
|
(1,399,043 |
) |
Cash and cash equivalents at beginning of period |
|
|
1,154,595 |
|
|
2,233,317 |
|
Cash and cash equivalents at end of period |
|
$ |
1,529,012 |
|
$ |
834,274 |
|
Supplemental Disclosure of Cash Flow Information: |
|
|
|
|
|
|
|
Cash payments for interest (including capitalized interest of $49,241 and $39,287) |
|
$ |
463,458 |
|
$ |
457,669 |
|
Cash payments for income taxes |
|
$ |
6,153 |
|
$ |
25,969 |
|
|
|
|
|
|
|
|
|
Non-Cash Transactions: |
|
|
|
|
|
|
|
Financing assumed in acquisitions |
|
$ |
|
|
$ |
1,326,514 |
|
Marketable securities transferred in connection with the defeasance of mortgage notes payable |
|
|
|
|
|
109,092 |
|
Mortgage notes payable defeased |
|
|
|
|
|
104,571 |
|
Conversion of Class A Operating Partnership units to common shares |
|
|
32,585 |
|
|
41,390 |
|
Unrealized net loss on securities available for sale |
|
|
27,902 |
|
|
32,889 |
|
Operating partnership units issued in connection with acquisitions |
|
|
|
|
|
22,382 |
|
Increases in assets and liabilities resulting from the consolidation of our 50% |
|
|
|
|
|
|
|
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).
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 we, us, our, the Company and Vornado refer to Vornado Realty Trust and its consolidated subsidiaries. We are the sole general partner of, and owned approximately 90.5% of the common limited partnership interest in, the Operating Partnership at September 30, 2008.
Substantially all of our assets are held through subsidiaries of the Operating Partnership. Accordingly, our cash flow and ability to pay dividends to our shareholders are 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 nine months ended September 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.
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 securities, (ii) derivative positions in marketable securities and (iii) the assets of our deferred compensation plan (primarily marketable securities and equity investments in limited partnerships), for which there is a corresponding liability on our consolidated balance sheet. Financial assets and liabilities measured at fair value as of September 30, 2008 are presented in the table below based on their level in the fair value hierarchy.
|
|
|
|
Fair Value Hierarchy |
| ||||||
(Amounts in thousands) |
|
Total |
|
Level 1 |
|
Level 2 |
|
Level 3 |
| ||
Marketable securities |
$ |
146,469 |
$ |
146,469 |
|
$ |
|
|
$ |
|
|
Deferred compensation plan assets |
|
80,302 |
|
40,646 |
|
|
|
|
|
39,656 |
(2) |
Interest rate caps |
|
40 |
|
|
|
|
40 |
|
|
|
|
Total Assets, measured at fair value (1) |
$ |
226,811 |
$ |
187,115 |
|
$ |
40 |
|
$ |
39,656 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative positions in marketable equity securities |
$ |
8,978 |
$ |
|
|
$ |
8,978 |
|
$ |
|
|
Deferred compensation plan liabilities |
|
80,302 |
|
40,646 |
|
|
|
|
|
39,656 |
(2) |
Total Liabilities, measured at fair value (1) |
$ |
89,280 |
$ |
40,646 |
|
$ |
8,978 |
|
$ |
39,656 |
|
___________________
|
(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 measured 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 deferred compensation plan assets represents equity investments in certain limited partnerships, for which there is a corresponding Level 3 liability to the plans participants. The following is a summary of changes in Level 3 deferred compensation plan assets and liabilities, for the three and nine months ended September 30, 2008. |
(Amounts in thousands) |
|
Beginning Balance |
|
Total Realized/ |
|
Purchases, |
|
Ending Balance |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
$ |
41,028 |
$ |
(1,688 |
) |
$ |
316 |
|
$ |
39,656 |
|
|
|
|
|
|
|
|
|
|
|
|
|
For the nine months ended |
$ |
50,578 |
$ |
(10,115 |
) |
$ |
(807 |
) |
$ |
39,656 |
|
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
3. |
Recently Issued Accounting Literature - continued |
In September 2006, the FASB issued Statement No. 158, Employers 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 plans over-funded status or a liability for a plans under-funded status; (ii) measure a plans assets and its obligations that determine its funded status as of the end of the employers 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 did not elect 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.
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 acquisition related costs will generally 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 parents 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 believe that the adoption of this standard on January 1, 2009 will not have a material effect 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 entitys 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.
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
3. |
Recently Issued Accounting Literature - continued |
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 will affect the accounting for our convertible and exchangeable senior debentures and Series D-13 convertible preferred units. The FSP requires 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 will be amortized using the effective interest method over the period the debt is expected to remain outstanding as additional interest expense. The FSP is effective for our fiscal year beginning on January 1, 2009 and requires retroactive application. The adoption of the FSP on January 1, 2009 will result in the recognition of an aggregate unamortized debt discount of $151,422,000 (as of September 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 |
|
$ |
3,401 |
|
2006 |
|
|
6,062 |
|
2007 |
|
|
28,191 |
|
2008 |
|
|
35,065 |
|
2009 |
|
|
37,808 |
|
2010 |
|
|
40,066 |
|
2011 |
|
|
41,065 |
|
2012 |
|
|
8,188 |
|
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 SECs 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.
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
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 was $14,900,000, which we recognized as part of our equity in Toys net loss in the quarter ended June 30, 2008. This non-cash charge had no effect on cash actually paid for income taxes or Toys previously issued Recap basis consolidated financial statements.
At September 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 presented on a purchase accounting basis.
(Amounts in millions) |
|
|
|
|
| ||
Balance Sheet: |
|
August 2, 2008 |
|
August 4, 2007 |
| ||
Total Assets |
|
$ |
11,868 |
|
$ |
11,256 |
|
Total Liabilities |
|
$ |
10,617 |
|
$ |
10,213 |
|
Total Equity |
|
$ |
1,251 |
|
$ |
1,043 |
|
|
|
For the Three |
|
For the Nine |
| ||||||||
Income Statement: |
|
August 2, 2008 |
|
August 4, 2007 |
|
August 2, 2008 |
|
August 4, 2007 |
| ||||
Total Revenues |
|
$ |
2,771 |
|
$ |
2,605 |
|
$ |
11,317 |
|
$ |
10,865 |
|
Net (Loss) Income |
|
$ |
(31 |
) |
$ |
(71 |
) |
$ |
113 |
|
$ |
40 |
|
Alexanders (NYSE: ALX)
At September 30, 2008, we owned 32.6% of the outstanding common stock of Alexanders. We manage, lease and develop Alexanders properties pursuant to agreements that expire in March of each year and are automatically renewed. As of September 30, 2008, Alexanders owed us $43,609,000 in fees under these agreements.
Based on Alexanders September 30, 2008 closing share price on the NYSE of $400.00, the market value (fair value pursuant to SFAS 157) of our investment in Alexanders is $661,627,000, or $530,740,000 in excess of the carrying amount on our consolidated balance sheet.
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 September 30, 2008, we owned 8,149,594 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 account for our investment on the equity method. We record our pro rata share of Lexington MLPs 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 Lexingtons September 30, 2008 closing share price of $17.22, the market value (fair value pursuant to SFAS 157) of our investment in Lexington MLP was $140,336,000, or $7,175,000 below the carrying amount on our consolidated balance sheet. We have concluded that our investment is other-than-temporarily impaired and recorded a $7,175,000 non-cash impairment loss on our consolidated statement of income. Our conclusion was based on the recent deterioration in the capital and financial markets and our inability to forecast a recovery in the near-term.
On October 28, 2008, we acquired 8,000,000 Lexington common shares for $5.60 per share, or $44,800,000. The purchase price consisted of $22,400,000 in cash and a $22,400,000 margin loan recourse only to the 8,000,000 shares acquired. In addition, we exchanged our existing limited partnership units of Lexington MLP for 8,149,592 common shares of Lexington. We now own 16,149,592 Lexington common shares, or approximately 17.6% of Lexingtons common equity, with a carrying amount of $185,136,000, or $11.46 per share.
The market value of Lexingtons common shares declined substantially subsequent to September 30, 2008, as did share prices of many public companies. Based on Lexingtons October 31, 2008 closing share price of $8.03, the market value of our investment is approximately $55,500,000 below its carrying amount.
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.
Pursuant to the sale of GMHs 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 ACCs 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
In August 2008, we entered into a joint venture with Reliance Industries Limited (Reliance) (BSE: RIL), under which each partner has an equal ownership interest, to acquire, develop, and operate retail shopping centers across key cities in India. We are also a partner in four other joint ventures established to develop real estate in Indias major cities. During the nine months ended September 30, 2008, we funded an aggregate of $48,898,000 in cash to our India ventures, including $7,500,000 to the Reliance venture and $34,077,000 to the India Property Fund L.P. (IPF). As of September 30, 2008, our aggregate investment in all of these ventures was $91,077,000 and our remaining capital commitment is approximately $192,000,000. At September 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 IPF under the equity method.
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: |
|
Balance at |
| ||||
|
|
September 30, 2008 |
|
December 31, 2007 |
| ||
Toys |
|
$ |
334,444 |
|
$ |
298,089 |
|
Lexington MLP (see page 12) |
|
$ |
140,336 |
|
$ |
160,868 |
|
Partially Owned Office Buildings |
|
|
265,400 |
|
|
215,153 |
|
GMH (sold in June 2008) |
|
|
|
|
|
103,260 |
|
India Real Estate Ventures |
|
|
91,077 |
|
|
123,997 |
|
Alexanders |
|
|
130,887 |
|
|
122,797 |
|
Beverly Connection Joint Venture (Beverly Connection) |
|
|
101,505 |
|
|
91,302 |
|
Other Equity Method Investments |
|
|
330,292 |
|
|
389,365 |
|
|
|
$ |
1,059,497 |
|
$ |
1,206,742 |
|
Our Share of Net Income (Loss): |
|
For the Three Months |
|
For the Nine Months |
| ||||||||
Toys: |
|
2008 |
|
2007 |
|
2008 |
|
2007 |
| ||||
32.7% share of equity in net (loss) income (see page 11) |
|
$ |
(10,107 |
) |
$ |
(21,997 |
) |
$ |
35,550 |
|
$ |
13,493 |
|
Interest and other income |
|
|
1,966 |
|
|
1,708 |
|
|
5,960 |
|
|
4,850 |
|
|
|
$ |
(8,141 |
) |
$ |
(20,289 |
) |
$ |
41,510 |
|
$ |
18,343 |
|
Alexanders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
32.6% share of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in net income before stock appreciation rights |
|
$ |
4,294 |
|
$ |
5,508 |
|
$ |
14,752 |
|
$ |
16,277 |
|
Stock appreciation rights compensation (expense) income |
|
|
(14,557 |
) |
|
3,075 |
|
|
(7,605 |
) |
|
8,991 |
|
Equity in net (loss) income |
|
|
(10,263 |
) |
|
8,583 |
|
|
7,147 |
|
|
25,268 |
|
Management and leasing fees |
|
|
2,054 |
|
|
2,255 |
|
|
6,160 |
|
|
6,777 |
|
Development fees |
|
|
1,333 |
|
|
1,273 |
|
|
3,097 |
|
|
3,069 |
|
|
|
$ |
(6,876 |
) |
$ |
12,111 |
|
$ |
16,404 |
|
$ |
35,114 |
|
Beverly Connection: |
|
|
|
|
|
|
|
|
|
|
|
|
|
50% share of equity in net loss |
|
$ |
(4,585 |
)(1) |
$ |
(1,287 |
) |
$ |
(3,950 |
)(1) (2) |
$ |
(3,676 |
) |
Interest and fee income |
|
|
3,686 |
|
|
3,885 |
|
|
10,630 |
|
|
8,492 |
|
|
|
|
(899 |
) |
|
2,598 |
|
|
6,680 |
|
|
4,816 |
|
Lexington MLP 7.7% share of equity in net (loss) income (see page 12) |
|
|
(6,040 |
) |
|
1,726 |
|
|
(4,153 |
) |
|
1,484 |
|
H Street partially owned entities 50% share of equity in net income |
|
|
|
|
|
|
|
|
|
|
|
5,923 |
(3) |
GMH 13.8% share of equity in net income |
|
|
|
|
|
5,709 |
|
|
|
|
|
5,428 |
|
India Real Estate Ventures 4% to 50% share of equity in net losses |
|
|
(835 |
) |
|
|
|
|
(1,863 |
) |
|
|
|
Other (4) |
|
|
4,675 |
|
|
3,528 |
|
|
(29,831 |
)(5) |
|
12,800 |
|
|
|
$ |
(3,099 |
) |
$ |
13,561 |
|
$ |
(29,167 |
) |
$ |
30,451 |
|
_________________________
See notes on following page.
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) |
In accordance with EITF 99-10, during the quarter ended September 30, 2008 our partners capital account was reduced to zero and, accordingly, we recognized $1,528 of additional net loss for the portion that related to our partners pro rata share of the ventures net loss. |
|
(2) |
Includes $4,100 for the reversal of a non-cash charge 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. |
|
(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 other equity method investments. |
|
(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. |
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 September 30, 2008 and December 31, 2007, none of which is guaranteed by us.
|
|
100% of | ||||
|
|
September 30, |
|
December 31, | ||
Toys (32.7% interest) (as of August 2, 2008 and November 3, 2007, respectively): |
|
|
|
|
|
|
$1.3 billion senior credit facility, due 2010, (6.14% at September 30, 2008) |
|
$ |
1,300,000 |
|
$ |
1,300,000 |
$2.0 billion credit facility, due 2010, LIBOR plus 1.00%-3.75% ($104,000 reserved for |
|
|
|
|
|
489,000 |
Mortgage loan, due 2010, LIBOR plus 1.30% (3.79% at September 30, 2008) |
|
|
800,000 |
|
|
800,000 |
$804 million secured term loan facility, due 2012, LIBOR plus 4.25% |
|
|
797,000 |
|
|
797,000 |
Senior U.K. real estate facility, due 2013, with interest at 5.02% |
|
|
699,000 |
|
|
741,000 |
7.625% bonds, due 2011 (Face value $500,000) |
|
|
485,000 |
|
|
481,000 |
7.875% senior notes, due 2013 (Face value $400,000) |
|
|
376,000 |
|
|
373,000 |
7.375% senior notes, due 2018 (Face value $400,000) |
|
|
334,000 |
|
|
331,000 |
4.51% Spanish real estate facility, due 2013 |
|
|
205,000 |
|
|
193,000 |
$181 million unsecured term loan facility, due 2013, LIBOR plus 5.00% (7.49% at September 30, 2008) |
|
|
180,000 |
|
|
180,000 |
Japan bank loans, due 2011-2014, 1.20%-2.80% |
|
|
148,000 |
|
|
161,000 |
Japan borrowings, due 2009-2011 |
|
|
268,000 |
|
|
243,000 |
6.84% Junior U.K. real estate facility, due 2013 |
|
|
124,000 |
|
|
132,000 |
4.51% French real estate facility, due 2013 |
|
|
99,000 |
|
|
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 |
|
|
58,000 |
|
|
41,000 |
|
|
|
5,894,000 |
|
|
6,423,000 |
Alexanders (32.6% interest): |
|
|
|
|
|
|
731 Lexington Avenue mortgage note payable collateralized by the office space, |
|
|
376,224 |
|
|
383,670 |
731 Lexington Avenue mortgage note payable, collateralized by the retail space, |
|
|
320,000 |
|
|
320,000 |
Kings Plaza Regional Shopping Center mortgage note payable, due in June 2011, |
|
|
200,565 |
|
|
203,456 |
Rego
Park construction loan payable, due in December 2010
with a one-year extension, |
|
|
143,571 |
|
|
55,786 |
Rego Park mortgage note payable, due in June 2009, with interest at 7.25% |
|
|
78,625 |
|
|
79,285 |
Paramus mortgage note payable, due in October 2011, with interest at 5.92% |
|
|
68,000 |
|
|
68,000 |
|
|
|
1,186,985 |
|
|
1,110,197 |
Lexington MLP (7.7% interest) (as of June 30, 2008 and September 30, 2007, respectively): |
|
|
2,540,201 |
|
|
3,320,261 |
|
|
|
|
|
|
|
GMH 13.8% interest in mortgage notes payable |
|
|
|
|
|
995,818 |
|
|
|
|
|
|
|
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
4. |
Investments in Partially Owned Entities - continued |
|
100%
of |
|||||||
|
September
30, |
December
31, |
||||||
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 September 30, 2008 (various prepayment terms) |
|
$ |
143,306 |
|
$ |
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% and interest rate cap of 7.00% |
|
|
85,249 |
|
|
|
||
330 Madison Avenue (25% interest) mortgage note payable (refinanced in May 2008 up to $150,000), due in June 2015, LIBOR plus 1.50% with interest at 3.99% |
|
|
70,000 |
|
|
60,000 |
||
Fairfax Square (20% interest) mortgage note payable, due in August 2009, with interest at 7.50% |
|
|
63,130 |
|
|
64,035 |
||
Rosslyn Plaza (46% interest) mortgage note payable, due in December 2011, LIBOR plus 1.0% (3.49% at September 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 without penalty after April 2014) |
|
|
21,524 |
|
|
21,808 |
||
India Real Estate Ventures: |
|
|
|
|
|
|
||
TCG Urban Infrastructure Holdings (25% interest) mortgage notes payable, collateralized by the entitys real estate, due from 2008 to 2022, with a weighted average interest rate of 13.23% at September 30, 2008 (various prepayment terms) |
|
|
158,267 |
|
|
136,431 |
||
India Property Fund L.P. (36.5% interest) $120 million secured revolving credit facility, due in December 2009, LIBOR plus 2.75% (5.25% at September 30, 2008) |
|
|
85,500 |
|
|
|
||
Waterfront associates, LLC (2.5% interest) construction and land loan up to $250 million payable, due in September 2011 with a six month extension option, LIBOR plus 2.00%-3.00% (6.27% at September 30, 2008) |
|
|
36,312 |
|
|
|
||
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 6.06% at September 30, 2008 (various prepayment terms) |
|
|
576,303 |
|
|
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 5.52% at September 30, 2008 (various prepayment terms) |
|
|
306,642 |
|
|
225,704 |
||
Beverly Connection (50% interest) mortgage and mezzanine loans payable, with a weighted average interest rate of 9.37%, $107,082 of which is due to Vornado |
|
|
207,082 |
|
|
170,000 |
||
Monmouth Mall (50% interest) mortgage note payable, due in September 2015, with interest |
|
|
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% (4.25% at September 30, 2008) |
|
|
123,945 |
|
|
101,045 |
||
Wells/Kinzie Garage (50% interest) mortgage note payable, due in June 2009, with interest at 7.03% |
|
|
14,155 |
|
|
14,422 |
||
Orleans Hubbard Garage (50% interest) mortgage note payable, due in April 2009, with interest at 7.03% |
|
|
8,875 |
|
|
9,045 |
||
Other |
|
|
295,961 |
|
|
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 $3,045,615,000 and $3,289,873,000 as of September 30, 2008 and December 31, 2007, respectively.
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 September 30, 2008 and December 31, 2007.
(Amounts in thousands) |
|
|
|
Interest Rate at |
|
Carrying Amount at |
| ||||
Mezzanine Loans Receivable: |
|
Maturity |
|
September 30, |
|
September 30, |
|
December 31, |
| ||
Equinox |
|
02/13 |
|
14.00% |
|
$ |
81,324 |
|
$ |
73,162 |
|
Tharaldson Lodging Companies |
|
04/09 |
|
6.70% |
|
|
76,341 |
|
|
76,219 |
|
Riley HoldCo Corp. |
|
02/15 |
|
10.00% |
|
|
74,353 |
|
|
74,268 |
|
280 Park Avenue |
|
06/16 |
|
10.25% |
|
|
73,750 |
|
|
73,750 |
|
MPH, net of a valuation allowance of $46,700 and $57,000, respectively (1) |
|
(1) |
|
(1) |
|
|
19,300 |
|
|
9,000 |
|
Other |
|
01/09-12/18 |
|
4.75% - 12.0% |
|
|
143,463 |
|
|
185,940 |
|
|
|
|
|
|
|
$ |
468,531 |
|
$ |
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. |
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 (primarily acquired above-market leases), intangible liabilities (primarily acquired below-market leases) and goodwill as of September 30, 2008 and December 31, 2007.
|
|
Balance at |
| ||||
(Amounts in thousands) |
|
September 30, |
|
December 31, |
| ||
|
|
|
|
|
|
|
|
Identified intangible assets (included in other assets): |
|
|
|
|
|
|
|
Gross amount |
|
$ |
781,483 |
|
$ |
727,205 |
|
Accumulated amortization |
|
|
(225,968 |
) |
|
(163,688 |
) |
Net |
|
$ |
555,515 |
|
$ |
563,517 |
|
Goodwill (included in other assets): |
|
|
|
|
|
|
|
Gross amount |
|
$ |
4,345 |
|
$ |
4,345 |
|
Identified intangible liabilities (included in deferred credit): |
|
|
|
|
|
|
|
Gross amount |
|
$ |
965,786 |
|
$ |
977,574 |
|
Accumulated amortization |
|
|
(251,013 |
) |
|
(163,473 |
) |
Net |
|
$ |
714,773 |
|
$ |
814,101 |
|
Amortization of acquired below market leases, net of acquired above market leases (a component of rental income) was $24,526,000 and $24,499,000 for the three months ended September 30, 2008 and 2007, respectively, and $73,655,000 and $58,842,000 for the nine months ended September 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 |
|
$ |
68,026 |
|
2010 |
|
|
60,845 |
|
2011 |
|
|
57,909 |
|
2012 |
|
|
54,221 |
|
2013 |
|
|
46,274 |
|
Amortization of all other identified intangible assets (a component of depreciation and amortization expense) was $21,239,000 and $10,647,000 for the three months ended September 30, 2008 and 2007, respectively, and $65,502,000 and $33,100,000 for the nine months ended September 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 |
|
$ |
58,731 |
|
2010 |
|
|
56,088 |
|
2011 |
|
|
53,672 |
|
2012 |
|
|
49,074 |
|
2013 |
|
|
41,170 |
|
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 $394,000 for the three months ended September 30, 2008 and 2007, respectively, and $1,599,000 and $1,183,000 for the nine months ended September 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 |
|
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 at |
|
Balance at |
| ||||
Notes and Mortgages Payable: |
|
Maturity (1) |
|
September 30, 2008 |
|
September 30, 2008 |
|
December 31, 2007 |
| ||
Fixed Interest: |
|
|
|
|
|
|
|
|
|
|
|
New York Office: |
|
|
|
|
|
|
|
|
|
|
|
1290 Avenue of the Americas |
|
01/13 |
|
5.97% |
|
$ |
447,118 |
|
$ |
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% |
|
|
288,581 |
|
|
292,000 |
|
909 Third Avenue |
|
04/15 |
|
5.64% |
|
|
214,906 |
|
|
217,266 |
|
Eleven Penn Plaza |
|
12/11 |
|
5.20% |
|
|
207,744 |
|
|
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 |
|
07/12-01/25 |
|
6.75%-7.09% |
|
|
200,987 |
|
|
203,679 |
|
River House Apartment Complex (2) |
|
04/15 |
|
5.43% |
|
|
195,546 |
|
|
46,339 |
|
2011 and 2231 Crystal Drive |
|
10/09-08/13 |
|
6.88%-7.08% |
|
|
89,662 |
|
|
150,084 |
|
1550, 1750 Crystal Drive and 241 18th Street |
|
10/10-11/14 |
|
6.82%-7.08% |
|
|
131,429 |
|
|
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% |
|
|
88,282 |
|
|
89,514 |
|
Universal Buildings |
|
04/14 |
|
4.88% |
|
|
60,532 |
|
|
62,613 |
|
1750 Pennsylvania Avenue |
|
06/12 |
|
7.26% |
|
|
46,737 |
|
|
47,204 |
|
1800, 1851, 1901 South Bell Street |
|
12/11 |
|
6.91% |
|
|
29,803 |
|
|
35,558 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail: |
|
|
|
|
|
|
|
|
|
|
|
Cross collateralized mortgages on |
|
03/10 |
|
7.93% |
|
|
450,118 |
|
|
455,907 |
|
Springfield Mall (including present value of |
|
10/12-04/13 |
|
5.45% |
|
|
253,832 |
|
|
256,796 |
|
Green Acres Mall (3) |
|
(3) |
|
(3) |
|
|
|
|
|
137,331 |
|
Montehiedra Town Center |
|
07/16 |
|
6.04% |
|
|
120,000 |
|
|
120,000 |
|
Broadway Mall |
|
07/13 |
|
5.40% |
|
|
95,437 |
|
|
97,050 |
|
828-850 Madison Avenue Condominium |
|
06/18 |
|
5.29% |
|
|
80,000 |
|
|
80,000 |
|
Las Catalinas Mall |
|
11/13 |
|
6.97% |
|
|
61,116 |
|
|
62,130 |
|
Other |
|
05/09-11/34 |
|
4.00%-7.57% |
|
|
163,522 |
|
|
165,299 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Merchandise Mart: |
|
|
|
|
|
|
|
|
|
|
|
Merchandise Mart |
|
12/16 |
|
5.57% |
|
|
550,000 |
|
|
550,000 |
|
High Point Complex |
|
08/16 |
|
6.34% |
|
|
220,982 |
|
|
221,258 |
|
Boston Design Center |
|
09/15 |
|
5.02% |
|
|
71,003 |
|
|
71,750 |
|
Washington Design Center |
|
11/11 |
|
6.95% |
|
|
45,173 |
|
|
45,679 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other: |
|
|
|
|
|
|
|
|
|
|
|
555 California Street |
|
05/10-09/11 |
|
5.97% |
|
|
720,409 |
|
|
719,568 |
|
Industrial Warehouses |
|
10/11 |
|
6.95% |
|
|
25,370 |
|
|
25,656 |
|
Total Fixed Interest Notes and Mortgages Payable |
|
|
|
5.96% |
|
|
7,138,565 |
|
|
7,230,932 |
|
_____________________
See notes on page 21.
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
7. |
Debt - continued |
(Amounts in thousands) |
|
|
|
|
Interest Rate at |
|
Balance at |
| ||||
Notes and Mortgages Payable: |
Maturity (1) |
|
Spread over |
|
September 30, |
|
September 30, |
|
December 31, |
| ||
Variable Interest: |
|
|
|
|
|
|
|
|
|
|
|
|
New York Office: |
|
|
|
|
|
|
|
|
|
|
|
|
Manhattan Mall |
02/12 |
|
L+55 |
|
3.04% |
|
$ |
232,000 |
|
$ |
232,000 |
|
866 UN Plaza |
05/11 |
|
L+40 |
|
3.15% |
|
|
44,978 |
|
|
44,978 |
|
Washington, DC Office: |
|
|
|
|
|
|
|
|
|
|
|
|
2101 L Street (4) |
02/13 |
|
L+120 |
|
4.91% |
|
|
150,000 |
|
|
|
|
Courthouse Plaza One and Two |
01/15 |
|
L+75 |
|
3.24% |
|
|
71,739 |
|
|
74,200 |
|
River House Apartments (2) |
04/18 |
|
(2) |
|
3.81% |
|
|
64,000 |
|
|
|
|
Commerce Executive III, IV and V |
07/09 |
|
L+55 |
|
3.04% |
|
|
50,223 |
|
|
50,223 |
|
1999 K Street (5) |
12/10 |
|
L+130 |
|
5.01% |
|
|
59,230 |
|
|
|
|
220 20th Street (6) |
01/11 |
|
L+115 |
|
4.34% |
|
|
27,291 |
|
|
|
|
West End 25 (7) |
02/11 |
|
L+130 |
|
3.79% |
|
|
15,583 |
|
|
|
|
Retail: |
|
|
|
|
|
|
|
|
|
|
|
|
Green Acres Mall (3) |
02/13 |
|
L+140 |
|
3.89% |
|
|
335,000 |
|
|
|
|
Bergen Town Center (8) |
03/13 |
|
L+150 |
|
3.94% |
|
|
214,279 |
|
|
|
|
Other: |
|
|
|
|
|
|
|
|
|
|
|
|
220 Central Park South |
11/10 |
|
L+235 L+245 |
|
4.87% |
|
|
128,998 |
|
|
128,998 |
|
India Property Fund L.P. (9) |
(9) |
|
(9) |
|
|
|
|
|
|
|
82,500 |
|
Other |
07/09 10/10 |
|
Various |
|
5.47% |
|
|
137,765 |
|
|
94,626 |
|
Total Variable Interest Notes and Mortgages Payable |
|
|
|
|
4.06% |
|
|
1,531,086 |
|
|
707,525 |
|
Total Notes and Mortgages Payable |
|
|
|
|
5.62% |
|
$ |
8,669,651 |
|
$ |
7,938,457 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible Senior Debentures: |
|
|
|
|
|
|
|
|
|
|
|
|
Due 2027 |
04/12 |
|
|
|
2.85% |
|
$ |
1,380,478 |
|
$ |
1,376,278 |
|
Due 2026 |
11/11 |
|
|
|
3.63% |
|
|
987,172 |
|
|
984,134 |
|
Total Convertible Senior Debentures |
|
|
|
|
3.17% |
|
$ |
2,367,650 |
|
$ |
2,360,412 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior Unsecured Notes: |
|
|
|
|
|
|
|
|
|
|
|
|
Senior unsecured notes due 2009 (10) |
08/09 |
|
|
|
4.50% |
|
$ |
199,721 |
|
$ |
249,365 |
|
Senior unsecured notes due 2010 |
12/10 |
|
|
|
4.75% |
|
|
199,577 |
|
|
199,436 |
|
Senior unsecured notes due 2011 |
02/11 |
|
|
|
5.60% |
|
|
249,890 |
|
|
249,855 |
|
Total Senior Unsecured Notes |
|
|
|
|
4.96% |
|
$ |
649,188 |
|
$ |
698,656 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exchangeable Senior Debentures due 2025 |
04/12 |
|
|
|
3.88% |
|
$ |
494,090 |
|
$ |
492,857 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured Revolving Credit Facilities: |
|
|
|
|
|
|
|
|
|
|
|
|
$1.595 billion unsecured revolving credit facility |
09/12 |
|
L+55(12) |
|
|
|
$ |
|
|
$ |
300,000 |
|
$.965 billion unsecured revolving credit facility (11) |
06/11 |
|
L+50(12) |
|
2.99% |
|
|
10,218 |
|
|
105,656 |
|
Total Unsecured Revolving Credit Facilities |
|
|
|
|
|
|
$ |
10,218 |
|
$ |
405,656 |
|
_______________________
See notes on following page.
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% (3.81% at September 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% (3.89% at September 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% (4.91% at September 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% (5.01% at September 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% (4.34% at September 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% (3.79% at September 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% (3.94% at September 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%. |
|
10) |
On September 9, 2008, we purchased $50,000 of our senior unsecured notes due August 15, 2009 for $49,746. |
|
11) |
Lehman Brothers is part of the syndicate of banks under this unsecured revolving credit facility with a total commitment of $35 million. On September 15, 2008, Lehman Brothers filed for Chapter 11 bankruptcy protection. All of the banks in the syndicate, except for Lehman Brothers, have funded their pro rata share of a draw we made subsequent to Lehmans bankruptcy filing. |
|
12) |
Requires the payment of an annual facility fee of 15 basis points. |
VORNADO REALTY TRUST
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
8. |
Fee and Other Income |
The following table sets forth the details of our fee and other income:
|
|
For the Three Months |
|
For the Nine Months |
| ||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
| ||||
Tenant cleaning fees |
|
$ |
13,627 |
|
$ |
13,028 |
|
$ |
41,431 |
|
$ |
33,398 |
|
Management and leasing fees |
|
|
2,518 |
|
|
2,891 |
|
|
10,326 |
|
|
12,894 |
|
Lease termination fees |
|
|
1,455 |
|
|
1,574 |
|
|
4,469 |
|
|
6,295 |
|
Other income |
|
|
13,158 |
|
|
10,512 |
|
|
33,832 |
|
|
29,261 |
|
|
|
$ |
30,758 |
|
$ |
28,005 |
|
$ |
90,058 |
|
$ |
81,848 |
|
Fee and other income above include management fee income from Interstate Properties, a related party, of $196,000 and $183,000 for the three months ended September 30, 2008 and 2007, respectively, and $604,000 and $593,000 for the nine months ended September 30, 2008 and 2007, respectively.
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 September 30, 2008 and December 31, 2007.
(Amounts in thousands) |
|
Assets related to |
|
Liabilities related to |
| ||||||||
|
|
September 30, |
|
December 31, |
|
September 30, |
|
December 31, |
| ||||
H Street land under sales contract |
|
$ |
108,282 |
|
$ |
108,470 |
|
$ |
|
|
$ |
|
|
Retail properties |
|
|
2,088 |
|
|
4,030 |
|
|
|
|
|
|
|
Americold |
|
|
|
|
|
1,424,770 |
|
|
750 |
|
|
1,332,627 |
|
Tysons Dulles Plaza |
|
|
|
|
|
95,048 |
|
|
|
|
|
3 |
|
|
|
$ |
110,370 |
|
$ |
1,632,318 |
|
$ |
750 |
|
$ |
1,332,630 |
|
The following table sets forth the combined results of discontinued operations for the three and nine months ended September 30, 2008 and 2007.
(Amounts in thousands) |
|
For the Three Months |
|
For the Nine Months |
| ||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
| ||||
Revenues |
|
$ |
|
|
$ |
216,957 |
|
$ |
222,361 |
|
$ |
633,825 |
|
Expenses |
|
|
10 |
|
|
220,164 |
|
|
238,132 |
|
|
636,408 |
|
Net loss |
|
|
(10 |
) |
|
(3,207 |
) |
|
(15,771 |
) |
|
(2,583 |
) |
Net gain on sale of Americold |
|
|
|
|
|
|
|
|
112,690 |
|
|
|
|
Net gain on sale of Tysons Dulles Plaza |
|
|
|
|
|
|
|
|
56,831 |
|
|
|
|
Net gain on sale of Crystal Mall Two |
|
|
|
|
|
19,893 |
|
|
|
|
|
19,893 |
|
Net gains on sale of other real estate |
|
|
112 |
|
|
7,852 |
|
|
692 |
|
|
7,852 |
|
Income from discontinued operations, |
|
$ |
102 |
|
$ |
24,538 |
|
$ |
154,442 |
|
$ |
25,162 |
|
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 potentially 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 |
|
For The Nine Months |
| ||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
| ||||
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations, net of minority interest in |
|
$ |
45,599 |
|
$ |
106,303 |
|
$ |
443,116 |
|
$ |
438,530 |
|
Income from discontinued operations, net of minority interest |
|
|
102 |
|
|
24,538 |
|
|
154,442 |
|
|
25,162 |
|
Net income |
|
|
45,701 |
|
|
130,841 |
|
|
597,558 |