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: |
March 31, 2011 |
|
Or
o |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from: |
|
to |
|
Commission File Number: |
001-11954 |
|
VORNADO REALTY TRUST
(Exact name of registrant as specified in its charter)
Maryland |
|
22-1657560 |
(State or other jurisdiction of incorporation or organization) |
|
(I.R.S. Employer Identification Number) |
|
|
|
888 Seventh Avenue, New York, New York |
|
10019 |
(Address of principal executive offices) |
|
(Zip Code) |
(212) 894-7000
(Registrant’s telephone number, including area code)
N/A
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
x Large Accelerated Filer |
|
o Accelerated Filer |
o Non-Accelerated Filer (Do not check if smaller reporting company) |
|
o Smaller Reporting Company |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
As of March 31, 2011, 184,239,623 of the registrant’s common shares of beneficial interest are outstanding.
|
|
|
|
|
|
|
PART I. |
|
|
Financial Information: |
|
Page Number | |
|
|
|
|
|
|
|
|
|
Item 1. |
|
Financial Statements: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Balance Sheets (Unaudited) as of |
|
|
|
|
|
|
March 31, 2011 and December 31, 2010 |
|
3 |
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Income (Unaudited) for the |
|
|
|
|
|
|
Three Months Ended March 31, 2011 and 2010 |
|
4 |
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Changes in Equity (Unaudited) for the |
|
|
|
|
|
|
Three Months Ended March 31, 2011 and 2010 |
|
5 |
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Cash Flows (Unaudited) for the |
|
|
|
|
|
|
Three Months Ended March 31, 2011 and 2010 |
|
6 |
|
|
|
|
|
|
|
|
|
|
|
Notes to the Consolidated Financial Statements (Unaudited) |
|
8 |
|
|
|
|
|
|
|
|
|
|
|
Report of the 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 |
|
55 |
|
|
|
|
|
|
|
|
|
Item 4. |
|
Controls and Procedures |
|
56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PART II. |
|
|
Other Information: |
|
| |
|
|
|
|
|
|
|
|
|
Item 1. |
|
Legal Proceedings |
|
57 |
|
|
|
|
|
|
|
|
|
Item 1A. |
|
Risk Factors |
|
58 |
|
|
|
|
|
|
|
|
|
Item 2. |
|
Unregistered Sales of Equity Securities and Use of Proceeds |
|
58 |
|
|
|
|
|
|
|
|
|
Item 3. |
|
Defaults Upon Senior Securities |
|
58 |
|
|
|
|
|
|
|
|
|
Item 5. |
|
Other Information |
|
58 |
|
|
|
|
|
|
|
|
|
Item 6. |
|
Exhibits |
|
58 |
|
|
|
|
|
|
|
Signatures |
|
|
|
59 | ||
|
|
|
|
|
|
|
Exhibit Index |
|
|
|
60 | ||
|
|
|
|
|
|
|
2
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
VORNADO REALTY TRUST | ||||||||
CONSOLIDATED BALANCE SHEETS | ||||||||
(UNAUDITED) | ||||||||
|
|
|
|
|
|
|
|
|
(Amounts in thousands, except share and per share amounts) |
|
March 31, |
|
December 31, | ||||
ASSETS |
|
2011 |
|
2010 | ||||
Real estate, at cost: |
|
|
|
|
|
| ||
|
Land |
|
$ |
4,594,154 |
|
$ |
4,598,303 | |
|
Buildings and improvements |
|
|
12,723,892 |
|
|
12,733,487 | |
|
Development costs and construction in progress |
|
|
220,356 |
|
|
218,156 | |
|
Leasehold improvements and equipment |
|
|
125,859 |
|
|
124,976 | |
|
|
Total |
|
|
17,664,261 |
|
|
17,674,922 |
|
Less accumulated depreciation and amortization |
|
|
(2,841,824) |
|
|
(2,763,997) | |
Real estate, net |
|
|
14,822,437 |
|
|
14,910,925 | ||
Cash and cash equivalents |
|
|
618,361 |
|
|
690,789 | ||
Restricted cash |
|
|
234,273 |
|
|
200,822 | ||
Marketable securities |
|
|
821,920 |
|
|
766,116 | ||
Accounts receivable, net of allowance for doubtful accounts of $67,589 and $62,979 |
|
|
167,621 |
|
|
157,146 | ||
Investments in partially owned entities |
|
|
1,116,294 |
|
|
927,672 | ||
Investment in Toys "R" Us |
|
|
556,189 |
|
|
447,334 | ||
Real Estate Fund investments |
|
|
230,657 |
|
|
144,423 | ||
Mezzanine loans receivable, net |
|
|
140,567 |
|
|
202,412 | ||
Receivable arising from the straight-lining of rents, net of allowance of $7,972 and $7,323 |
|
|
732,384 |
|
|
720,806 | ||
Deferred leasing and financing costs, net of accumulated amortization of $233,987 and $223,131 |
|
|
359,677 |
|
|
368,314 | ||
Identified intangible assets, net of accumulated amortization of $350,104 and $338,508 |
|
|
333,270 |
|
|
348,745 | ||
Assets related to discontinued operations |
|
|
- |
|
|
234,464 | ||
Due from officers |
|
|
13,181 |
|
|
13,187 | ||
Other assets |
|
|
345,569 |
|
|
384,316 | ||
|
|
|
|
$ |
20,492,400 |
|
$ |
20,517,471 |
|
|
|
|
|
|
|
|
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY |
|
|
|
|
|
| ||
Notes and mortgages payable |
|
$ |
8,594,920 |
|
$ |
8,259,298 | ||
Senior unsecured notes |
|
|
982,588 |
|
|
1,082,928 | ||
Exchangeable senior debentures |
|
|
492,690 |
|
|
491,000 | ||
Convertible senior debentures |
|
|
187,198 |
|
|
186,413 | ||
Revolving credit facility debt |
|
|
374,000 |
|
|
874,000 | ||
Accounts payable and accrued expenses |
|
|
469,443 |
|
|
438,479 | ||
Deferred credit |
|
|
578,629 |
|
|
583,369 | ||
Deferred compensation plan |
|
|
97,951 |
|
|
91,549 | ||
Deferred tax liabilities |
|
|
13,279 |
|
|
13,278 | ||
Liabilities related to discontinued operations |
|
|
- |
|
|
255,922 | ||
Other liabilities |
|
|
90,338 |
|
|
82,856 | ||
|
Total liabilities |
|
|
11,881,036 |
|
|
12,359,092 | |
Commitments and contingencies |
|
|
|
|
|
| ||
Redeemable noncontrolling interests: |
|
|
|
|
|
| ||
|
Class A units - 12,634,510 and 12,804,202 units outstanding |
|
|
1,105,520 |
|
|
1,066,974 | |
|
Series D cumulative redeemable preferred units - 10,400,001 units outstanding |
|
|
261,000 |
|
|
261,000 | |
|
|
Total redeemable noncontrolling interests |
|
|
1,366,520 |
|
|
1,327,974 |
Vornado shareholders' equity: |
|
|
|
|
|
| ||
|
Preferred shares of beneficial interest: no par value per share; authorized 110,000,000 |
|
|
|
|
|
| |
|
|
shares; issued and outstanding 32,339,009 and 32,340,009 shares |
|
|
782,933 |
|
|
783,088 |
|
Common shares of beneficial interest: $.04 par value per share; authorized |
|
|
|
|
|
| |
|
|
250,000,000 shares; issued and outstanding 184,239,623 and 183,661,875 shares |
|
|
7,340 |
|
|
7,317 |
|
Additional capital |
|
|
6,935,735 |
|
|
6,932,728 | |
|
Earnings less than distributions |
|
|
(1,208,993) |
|
|
(1,480,876) | |
|
Accumulated other comprehensive income |
|
|
130,614 |
|
|
73,453 | |
|
|
Total Vornado shareholders' equity |
|
|
6,647,629 |
|
|
6,315,710 |
Noncontrolling interests in consolidated subsidiaries |
|
|
597,215 |
|
|
514,695 | ||
|
Total equity |
|
|
7,244,844 |
|
|
6,830,405 | |
|
|
|
|
$ |
20,492,400 |
|
$ |
20,517,471 |
|
|
|
|
|
|
|
|
|
See notes to the consolidated financial statements (unaudited). |
3
VORNADO REALTY TRUST | ||||||||
(UNAUDITED) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
For the Three Months Ended March 31, |
| ||||
(Amounts in thousands, except per share amounts) |
|
2011 |
|
2010 |
| |||
|
|
|
|
|
|
|
| |
REVENUES: |
|
|
|
|
|
|
| |
|
Property rentals |
|
$ |
571,160 |
|
$ |
552,457 |
|
|
Tenant expense reimbursements |
|
|
90,959 |
|
|
91,930 |
|
|
Cleveland Medical Mart development project |
|
|
40,699 |
|
|
- |
|
|
Fee and other income |
|
|
34,293 |
|
|
40,927 |
|
Total revenues |
|
|
737,111 |
|
|
685,314 |
| |
EXPENSES: |
|
|
|
|
|
|
| |
|
Operating |
|
|
290,773 |
|
|
274,693 |
|
|
Depreciation and amortization |
|
|
132,227 |
|
|
133,793 |
|
|
General and administrative |
|
|
59,003 |
|
|
48,630 |
|
|
Cleveland Medical Mart development project |
|
|
38,278 |
|
|
- |
|
|
Acquisition and other costs |
|
|
18,270 |
|
|
- |
|
Total expenses |
|
|
538,551 |
|
|
457,116 |
| |
Operating income |
|
|
198,560 |
|
|
228,198 |
| |
Income applicable to Toys "R" Us |
|
|
112,944 |
|
|
125,870 |
| |
Income from partially owned entities |
|
|
16,284 |
|
|
11,344 |
| |
Income from Real Estate Fund |
|
|
1,080 |
|
|
- |
| |
Interest and other investment income, net |
|
|
117,108 |
|
|
14,704 |
| |
Interest and debt expense (including amortization of deferred |
|
|
|
|
|
|
| |
|
financing costs of $4,633 and $4,426 respectively) |
|
|
(134,765) |
|
|
(135,727) |
|
Net gain on disposition of wholly owned and partially owned assets |
|
|
6,677 |
|
|
3,305 |
| |
Income before income taxes |
|
|
317,888 |
|
|
247,694 |
| |
Income tax expense |
|
|
(6,382) |
|
|
(5,580) |
| |
Income from continuing operations |
|
|
311,506 |
|
|
242,114 |
| |
Income (loss) from discontinued operations |
|
|
134,315 |
|
|
(9,570) |
| |
Net income |
|
|
445,821 |
|
|
232,544 |
| |
Net (income) attributable to noncontrolling interests in consolidated subsidiaries |
|
|
(1,350) |
|
|
(213) |
| |
Net (income) attributable to noncontrolling interests in the Operating Partnership, |
|
|
|
|
|
|
| |
|
including unit distributions |
|
|
(31,808) |
|
|
(17,779) |
|
Net income attributable to Vornado |
|
|
412,663 |
|
|
214,552 |
| |
Preferred share dividends |
|
|
(13,448) |
|
|
(14,267) |
| |
NET INCOME attributable to common shareholders |
|
$ |
399,215 |
|
$ |
200,285 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME PER COMMON SHARE - BASIC: |
|
|
|
|
|
|
| |
|
Income from continuing operations, net |
|
$ |
1.49 |
|
$ |
1.15 |
|
|
Income (loss) from discontinued operations, net |
|
|
0.68 |
|
|
(0.05) |
|
|
Net income per common share |
|
$ |
2.17 |
|
$ |
1.10 |
|
|
Weighted average shares |
|
|
183,988 |
|
|
181,542 |
|
|
|
|
|
|
|
|
|
|
INCOME PER COMMON SHARE - DILUTED: |
|
|
|
|
|
|
| |
|
Income from continuing operations, net |
|
$ |
1.46 |
|
$ |
1.14 |
|
|
Income (loss) from discontinued operations, net |
|
|
0.66 |
|
|
(0.05) |
|
|
Net income per common share |
|
$ |
2.12 |
|
$ |
1.09 |
|
|
Weighted average shares |
|
|
191,529 |
|
|
183,445 |
|
|
|
|
|
|
|
|
|
|
DIVIDENDS PER COMMON SHARE |
|
$ |
0.69 |
|
$ |
0.65 |
| |
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements (unaudited). |
4
VORNADO REALTY TRUST | |||||||||||||||||||||||||||||
(UNAUDITED) | |||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
| |
(Amounts in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings |
|
Other |
|
Non- |
|
|
| |||||
|
|
|
|
Preferred Shares |
|
Common Shares |
|
Additional |
|
Less Than |
|
Comprehensive |
|
controlling |
|
Total | |||||||||||||
|
|
|
|
Shares |
|
Amount |
|
Shares |
|
Amount |
|
Capital |
|
Distributions |
|
Income (Loss) |
|
Interests |
|
Equity | |||||||||
Balance, December 31, 2009 |
|
|
33,952 |
|
$ |
823,686 |
|
|
181,214 |
|
$ |
7,218 |
|
$ |
6,961,007 |
|
$ |
(1,577,591) |
|
$ |
28,449 |
|
$ |
406,637 |
|
$ |
6,649,406 | ||
Net income |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
214,552 |
|
|
- |
|
|
213 |
|
|
214,765 | ||
Dividends paid on common |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
shares |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(117,958) |
|
|
- |
|
|
- |
|
|
(117,958) | |
Dividends paid on preferred |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
shares |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(14,267) |
|
|
- |
|
|
- |
|
|
(14,267) | |
Common shares issued: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Upon redemption of Class A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
units, at redemption value |
|
|
- |
|
|
- |
|
|
268 |
|
|
11 |
|
|
18,117 |
|
|
- |
|
|
- |
|
|
- |
|
|
18,128 |
|
Under employees' share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
option plan |
|
|
- |
|
|
- |
|
|
405 |
|
|
16 |
|
|
541 |
|
|
(25,428) |
|
|
- |
|
|
- |
|
|
(24,871) |
|
Under dividend reinvestment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
plan |
|
|
- |
|
|
- |
|
|
6 |
|
|
- |
|
|
390 |
|
|
- |
|
|
- |
|
|
- |
|
|
390 |
Conversion of Series A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
preferred shares to common |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
shares |
|
|
(2) |
|
|
(137) |
|
|
4 |
|
|
- |
|
|
137 |
|
|
- |
|
|
- |
|
|
- |
|
|
- | |
Deferred compensation shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
and options |
|
|
- |
|
|
- |
|
|
17 |
|
|
2 |
|
|
1,644 |
|
|
- |
|
|
- |
|
|
- |
|
|
1,646 | |
Change in unrealized net gain |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
on securities available-for-sale |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
17,588 |
|
|
- |
|
|
17,588 | |
Our share of partially owned |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
entities' OCI adjustments |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(15,688) |
|
|
- |
|
|
(15,688) | |
Adjustments to carry redeemable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Class A units at redemption value |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(104,247) |
|
|
- |
|
|
- |
|
|
- |
|
|
(104,247) | |
Other |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(60) |
|
|
2 |
|
|
(396) |
|
|
(59) |
|
|
(513) | ||
Balance, March 31, 2010 |
|
|
33,950 |
|
$ |
823,549 |
|
|
181,914 |
|
$ |
7,247 |
|
$ |
6,877,529 |
|
$ |
(1,520,690) |
|
$ |
29,953 |
|
$ |
406,791 |
|
$ |
6,624,379 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
| |
(Amounts in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings |
|
Other |
|
Non- |
|
|
| |||||
|
|
|
|
Preferred Shares |
|
Common Shares |
|
Additional |
|
Less Than |
|
Comprehensive |
|
controlling |
|
Total | |||||||||||||
|
|
|
|
Shares |
|
Amount |
|
Shares |
|
Amount |
|
Capital |
|
Distributions |
|
Income (Loss) |
|
Interests |
|
Equity | |||||||||
Balance, December 31, 2010 |
|
|
32,340 |
|
$ |
783,088 |
|
|
183,662 |
|
$ |
7,317 |
|
$ |
6,932,728 |
|
$ |
(1,480,876) |
|
$ |
73,453 |
|
$ |
514,695 |
|
$ |
6,830,405 | ||
Net income |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
412,663 |
|
|
- |
|
|
1,350 |
|
|
414,013 | ||
Dividends paid on common |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
shares |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(126,936) |
|
|
- |
|
|
- |
|
|
(126,936) | |
Dividends paid on preferred |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
shares |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(13,559) |
|
|
- |
|
|
- |
|
|
(13,559) | |
Common shares issued: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Upon redemption of Class A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
units, at redemption value |
|
|
- |
|
|
- |
|
|
320 |
|
|
13 |
|
|
27,526 |
|
|
- |
|
|
- |
|
|
- |
|
|
27,539 |
|
Under employees' share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
option plan |
|
|
- |
|
|
- |
|
|
240 |
|
|
10 |
|
|
15,027 |
|
|
(398) |
|
|
- |
|
|
- |
|
|
14,639 |
|
Under dividend reinvestment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
plan |
|
|
- |
|
|
- |
|
|
5 |
|
|
- |
|
|
434 |
|
|
- |
|
|
- |
|
|
- |
|
|
434 |
Limited partners' contribution: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Real Estate Fund |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
92,068 |
|
|
92,068 | |
|
Other |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
170 |
|
|
170 | |
Conversion of Series A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
preferred shares to common |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
shares |
|
|
(1) |
|
|
(50) |
|
|
2 |
|
|
- |
|
|
50 |
|
|
- |
|
|
- |
|
|
- |
|
|
- | |
Deferred compensation shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
and options |
|
|
- |
|
|
- |
|
|
11 |
|
|
- |
|
|
2,370 |
|
|
- |
|
|
- |
|
|
- |
|
|
2,370 | |
Change in unrealized net gain |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
or loss on securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
available-for-sale |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
68,039 |
|
|
- |
|
|
68,039 | |
Our share of partially owned |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
entities' OCI adjustments |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(3,791) |
|
|
- |
|
|
(3,791) | |
Adjustments to carry redeemable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Class A units at redemption value |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(42,227) |
|
|
- |
|
|
- |
|
|
- |
|
|
(42,227) | |
Distributions to limited partners |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(11,027) |
|
|
(11,027) | ||
Other |
|
|
- |
|
|
(105) |
|
|
- |
|
|
- |
|
|
(173) |
|
|
113 |
|
|
(7,087) |
|
|
(41) |
|
|
(7,293) | ||
Balance, March 31, 2011 |
|
|
32,339 |
|
$ |
782,933 |
|
|
184,240 |
|
$ |
7,340 |
|
$ |
6,935,735 |
|
$ |
(1,208,993) |
|
$ |
130,614 |
|
$ |
597,215 |
|
$ |
7,244,844 | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements (unaudited). |
5
VORNADO REALTY TRUST
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
(UNAUDITED) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended | ||||
|
|
|
|
March 31, | ||||
|
|
|
|
2011 |
|
2010 | ||
(Amounts in thousands) |
|
|
|
|
|
| ||
Cash Flows from Operating Activities: |
|
|
|
|
|
| ||
Net income |
|
$ |
445,821 |
|
$ |
232,544 | ||
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
| ||
|
Depreciation and amortization (including amortization of deferred financing costs) |
|
|
136,860 |
|
|
140,250 | |
|
Equity in net income of partially owned entities, including Toys “R” Us |
|
|
(129,228) |
|
|
(137,214) | |
|
Net gain on early extinguishment of debt |
|
|
(83,907) |
|
|
- | |
|
Mezzanine loans loss reversal and net gain on disposition |
|
|
(82,744) |
|
|
- | |
|
Net gain on sales of real estate |
|
|
(51,165) |
|
|
- | |
|
Distributions of income from partially owned entities |
|
|
25,921 |
|
|
7,123 | |
|
Income from the mark-to-market of J.C. Penney derivative position |
|
|
(17,163) |
|
|
- | |
|
Amortization of below-market leases, net |
|
|
(16,892) |
|
|
(15,907) | |
|
Straight-lining of rental income |
|
|
(13,942) |
|
|
(20,922) | |
|
Other non-cash adjustments |
|
|
8,211 |
|
|
2,252 | |
|
Net gain on disposition of wholly owned and partially owned assets |
|
|
(6,677) |
|
|
(3,305) | |
|
Litigation loss accrual |
|
|
- |
|
|
10,056 | |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
| |
|
|
Real Estate Fund investments |
|
|
(85,536) |
|
|
- |
|
|
Prepaid assets |
|
|
34,761 |
|
|
44,855 |
|
|
Other assets |
|
|
2,947 |
|
|
(7,464) |
|
|
Accounts payable and accrued expenses |
|
|
30,906 |
|
|
26,137 |
|
|
Accounts receivable, net |
|
|
(10,475) |
|
|
(2,480) |
|
|
Other liabilities |
|
|
8,404 |
|
|
12,123 |
Net cash provided by operating activities |
|
|
196,102 |
|
|
288,048 | ||
Cash Flows from Investing Activities: |
|
|
|
|
|
| ||
|
Investments in partially owned entities |
|
|
(316,129) |
|
|
(36,741) | |
|
Distributions of capital from partially owned entities |
|
|
192,523 |
|
|
7,617 | |
|
Proceeds from sales of real estate and related investments |
|
|
127,199 |
|
|
38,879 | |
|
Proceeds from sales and repayments of mezzanine loans |
|
|
73,608 |
|
|