EX-99.3 2 a19-8807_1ex99d3.htm EX-99.3

Exhibit 99.3

 

VORNADO REALTY TRUST AND VORNADO REALTY L.P.

UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION

 

On April 18, 2019 (the “Closing Date”), Vornado Realty Trust (“VNO”) and Vornado Realty L.P. (“VRLP” and collectively, “Vornado”) entered into a transaction agreement (the “Transaction Agreement”) with a group of institutional investors (the “Investors”). The Transaction Agreement provides for a series of transactions (collectively, the “Transaction”) pursuant to which (i) prior to the Closing Date, VRLP contributed its interests in properties located at 640 Fifth Avenue, 655 Fifth Avenue, 666 Fifth Avenue, 689 Fifth Avenue, 697-703 Fifth Avenue, 1535 Broadway and 1540 Broadway (collectively, the “Properties”) to subsidiaries of a newly formed joint venture (the “Fifth Avenue and Times Square JV”) and (ii) on the Closing Date, transferred a 48.5% common interest in Fifth Avenue and Times Square JV to the Investors. The 48.5% common interest in the joint venture represents an effective 47.2% interest in the Properties. The Properties include approximately 489,000 square feet of retail space, 327,000 square feet of office space, signage associated with 1535 and 1540 Broadway, the parking garage at 1540 Broadway and the theatre at 1535 Broadway.

 

Vornado retained the remaining 51.5% common interest in Fifth Avenue and Times Square JV which represents an effective 51.0% interest in the Properties and an aggregate $1.828 billion of preferred equity interests in certain of the properties. The preferred equity has an annual coupon of 4.25% for the first five years, increasing to 4.75% for the next five years and thereafter at a formulaic rate. It can be redeemed under certain conditions on a tax deferred basis.

 

Net cash proceeds to Vornado from the Transaction are approximately $1.198 billion, after (i) deductions for the repayment of a $390 million mortgage loan on 666 Fifth Avenue and a $140 million mortgage loan on 655 Fifth Avenue, (ii) anticipated proceeds from a new $500 million mortgage loan on 640 Fifth Avenue, (iii) $26 million used to purchase noncontrolling investors’ interests and (iv) $56 million of estimated transaction costs.

 

The Transaction values the Properties at $5.556 billion resulting in a financial statement net gain of approximately $2.6 billion from the Transaction and the related step-up in Vornado’s basis of the assets to fair value.  The net gain will be recognized in Vornado’s consolidated statements of income for the three months ended June 30, 2019. Vornado’s tax gain is approximately $735 million. Vornado continues to manage the Properties and shares control over major decisions of the joint venture. Accordingly, the Properties will be deconsolidated and the joint venture will be accounted for under the equity method from the date of transfer.

 

The joint venture assumed a $450 million mortgage loan on 697-703 Fifth Avenue. The new $500 million mortgage loan on 640 Fifth Avenue is anticipated to be completed in the near future, is expected to be for five years at an interest rate of LIBOR plus 101 basis points and will be guaranteed by Vornado. Until the new mortgage closes, Vornado will retain $500 million of preferred equity interests in addition to the $1.828 billion referenced above. The accompanying unaudited pro forma financial information reflects the anticipated closing of this mortgage loan.

 

The table below summarizes Vornado’s effective ownership interests in the Properties transferred to Fifth Avenue and Times Square JV and Vornado’s preferred equity interests following the Transaction and the anticipated closing of the mortgage loan on 640 Fifth Avenue:

 

(Amounts in thousands)

 

Vornado’s Effective
Ownership Interest
Percentage

 

Vornado’s
Preferred Equity
Interests

 

Properties transferred to Fifth Avenue and Times Square JV:

 

 

 

 

 

640 Fifth Avenue

 

52.0

%

$

 

655 Fifth Avenue

 

50.0

%

140,000

 

666 Fifth Avenue

 

52.0

%

390,000

 

689 Fifth Avenue

 

52.0

%

130,000

 

697-703 Fifth Avenue

 

44.8

%

 

1535 Broadway

 

52.0

%

628,875

 

1540 Broadway

 

52.0

%

538,875

 

 

 

 

 

$

1,827,750

 

 

The accompanying unaudited pro forma consolidated balance sheets of VNO and VRLP as of December 31, 2018 are presented as if the Transaction had occurred on December 31, 2018. The accompanying unaudited pro forma consolidated statements of income of VNO and VRLP for the year ended December 31, 2018 are presented as if the Transaction had occurred on January 1, 2018. Adjustments have been made to the consolidated balance sheets and statements of income to reflect factually supportable items that are directly attributable to the Transaction, and with respect to the consolidated statements of income, are expected to have a continuing impact on the consolidated results of VNO and VRLP.

 

The accompanying unaudited pro forma financial information reflects all adjustments that, in the opinion of management, are necessary to present fairly the pro forma results of operations and financial position of VNO and VRLP as of and for the periods indicated. In management’s opinion, these pro forma adjustments have been developed on a reasonable and rational basis; however, the retrospectively adjusted results of operations and financial position for the indicated periods when reported in VNO and VRLP’s post-Transaction periodic reports will differ from the pro forma financial information presented herein. The accompanying unaudited pro forma consolidated financial information is presented for illustrative and informational purposes only and is not intended to represent or be indicative of the financial condition or results of operations that would have actually occurred had the Transaction taken place during the periods presented. In addition, the accompanying unaudited pro forma financial information does not reflect actions that may be undertaken by VNO and VRLP after the Transaction. The unaudited pro forma financial information should be read in conjunction with the notes thereto and with the “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and the historical consolidated financial statements and accompanying notes thereto included in the combined VNO and VRLP Annual Report on Form 10-K for the year ended December 31, 2018.

 

The “As Reported” columns in the accompanying unaudited pro forma consolidated balance sheets and the unaudited pro forma consolidated statements of income reflect VNO and VRLP’s historical financial positions as of December 31, 2018 and historical results of operations for the year ended December 31, 2018, prior to any adjustment for the Transaction and the pro forma adjustments described below. The amounts under the “Adjustments” columns in the accompanying unaudited pro forma consolidated balance sheets and the unaudited pro forma consolidated statements of income are more fully described in the notes to the accompanying unaudited pro forma consolidated financial information.

 

1


 

VORNADO REALTY TRUST

UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET

AS OF DECEMBER 31, 2018

 

(Amounts in thousands)

 

As Reported

 

Adjustments
(A)

 

Pro Forma

 

ASSETS

 

 

 

 

 

 

 

Real estate, at cost:

 

 

 

 

 

 

 

Land

 

$

3,306,280

 

$

(742,808

)

$

2,563,472

 

Buildings and improvements

 

10,110,992

 

(2,284,638

)

7,826,354

 

Development costs and construction in progress

 

2,266,491

 

(409

)

2,266,082

 

Moynihan Train Hall development expenditures

 

445,693

 

 

445,693

 

Leasehold improvements and equipment

 

108,427

 

 

108,427

 

Total

 

16,237,883

 

(3,027,855

)

13,210,028

 

Less accumulated depreciation and amortization

 

(3,180,175

)

359,503

 

(2,820,672

)

Real estate, net

 

13,057,708

 

(2,668,352

)

10,389,356

 

Cash and cash equivalents

 

570,916

 

1,179,772

(B)

1,750,688

 

Restricted cash

 

145,989

 

(8,068

)

137,921

 

Marketable securities

 

152,198

 

 

152,198

 

Tenant and other receivables, net of allowance for doubtful accounts

 

73,322

 

(9,971

)

63,351

 

Investment in Fifth Avenue and Times Square JV

 

 

3,314,858

(C)

3,314,858

 

Investments in partially owned entities

 

858,113

 

 

858,113

 

Real estate fund investments

 

318,758

 

 

318,758

 

220 Central Park South condominium units ready for sale

 

99,627

 

 

99,627

 

Receivable arising from the straight-lining of rents, net of allowance

 

935,131

 

(163,892

)

771,239

 

Deferred leasing costs, net of accumulated amortization

 

400,313

 

(72,612

)

327,701

 

Identified intangible assets, net of accumulated amortization

 

136,781

 

(87,836

)

48,945

 

Other assets

 

431,938

 

4,868

(D)

436,806

 

 

 

$

17,180,794

 

$

1,488,767

 

$

18,669,561

 

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY

 

 

 

 

 

 

 

Mortgages payable, net

 

$

8,167,798

 

$

(970,457

)

$

7,197,341

 

Senior unsecured notes, net

 

844,002

 

 

844,002

 

Unsecured term loan, net

 

744,821

 

 

744,821

 

Unsecured revolving credit facilities

 

80,000

 

 

80,000

 

Moynihan Train Hall obligation

 

445,693

 

 

445,693

 

Accounts payable and accrued expenses

 

430,976

 

(18,920

)

412,056

 

Deferred revenue

 

167,730

 

(87,068

)

80,662

 

Deferred compensation plan

 

96,523

 

 

96,523

 

Other liabilities

 

311,806

 

12,429

(E)

324,235

 

Total liabilities

 

11,289,349

 

(1,064,016

)

10,225,333

 

Commitments and contingencies

 

 

 

 

 

 

 

Redeemable noncontrolling interests:

 

 

 

 

 

 

 

Class A units

 

778,134

 

 

778,134

 

Series D cumulative redeemable preferred units

 

5,428

 

 

5,428

 

Total redeemable noncontrolling interests

 

783,562

 

 

783,562

 

Shareholders’ equity:

 

 

 

 

 

 

 

Preferred shares of beneficial interest

 

891,294

 

 

891,294

 

Common shares of beneficial interest

 

7,600

 

 

7,600

 

Additional capital

 

7,725,857

 

159,504

(F)

7,885,361

 

Earnings less than distributions

 

(4,167,184

)

2,417,284

(G)

(1,749,900

)

Accumulated other comprehensive income

 

7,664

 

 

7,664

 

Total shareholders’ equity

 

4,465,231

 

2,576,788

 

7,042,019

 

Noncontrolling interests in consolidated subsidiaries

 

642,652

 

(24,005

)(H)

618,647

 

Total equity

 

5,107,883

 

2,552,783

 

7,660,666

 

 

 

$

17,180,794

 

$

1,488,767

 

$

18,669,561

 

 

2


 

VORNADO REALTY TRUST

UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF INCOME

FOR THE YEAR ENDED DECEMBER 31, 2018

 

(Amounts in thousands, except per share amounts)

 

As Reported

 

Adjustments
(AA)

 

Pro Forma

 

REVENUES:

 

 

 

 

 

 

 

Property rentals

 

$

1,760,205

 

$

(276,486

)

$

1,483,719

 

Tenant expense reimbursements

 

247,128

 

(36,324

)

210,804

 

Fee and other income

 

156,387

 

7,981

(BB)

164,368

 

Total revenues

 

2,163,720

 

(304,829

)

1,858,891

 

EXPENSES:

 

 

 

 

 

 

 

Operating

 

(963,478

)

65,520

 

(897,958

)

Depreciation and amortization

 

(446,570

)

82,492

 

(364,078

)

General and administrative

 

(141,871

)

 

(141,871

)

Benefit from deferred compensation plan liability

 

2,480

 

 

2,480

 

Transaction related costs and other

 

(31,320

)

 

(31,320

)

Total expenses

 

(1,580,759

)

148,012

 

(1,432,747

)

 

 

 

 

 

 

 

 

Income from partially owned entities

 

9,149

 

75,055

(CC)

84,204

 

Loss from real estate fund investments

 

(89,231

)

 

(89,231

)

Interest and other investment income, net

 

17,057

 

(4

)

17,053

 

Loss from deferred compensation plan assets

 

(2,480

)

 

(2,480

)

Interest and debt expense

 

(347,949

)

51,842

 

(296,107

)

Purchase price fair value adjustment

 

44,060

 

 

44,060

 

Net gains on disposition of wholly owned and partially owned assets

 

246,031

 

 

246,031

 

Income before income taxes

 

459,598

 

(29,924

)

429,674

 

Income tax expense

 

(37,633

)

 

(37,633

)

Income from continuing operations

 

421,965

 

(29,924

)

392,041

 

Income from discontinued operations

 

638

 

 

638

 

Net income

 

422,603

 

(29,924

)

392,679

 

Less net loss (income) attributable to noncontrolling interests in:

 

 

 

 

 

 

 

Consolidated subsidiaries

 

53,023

 

(1,270

)

51,753

 

Operating Partnership

 

(25,672

)

1,931

(DD)

(23,741

)

Net income attributable to Vornado

 

449,954

 

(29,263

)

420,691

 

Preferred share dividends

 

(50,636

)

 

(50,636

)

Preferred share issuance costs

 

(14,486

)

 

(14,486

)

NET INCOME attributable to common shareholders

 

$

384,832

 

$

(29,263

)

$

355,569

 

 

 

 

 

 

 

 

 

INCOME PER COMMON SHARE — BASIC:

 

 

 

 

 

 

 

Net income per common share

 

$

2.02

 

 

 

$

1.87

 

Weighted average shares outstanding

 

190,219

 

 

 

190,219

 

 

 

 

 

 

 

 

 

INCOME PER COMMON SHARE — DILUTED:

 

 

 

 

 

 

 

Net income per common share

 

$

2.01

 

 

 

$

1.86

 

Weighted average shares outstanding

 

191,290

 

 

 

191,290

 

 

3


 

VORNADO REALTY L.P.

UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET

AS OF DECEMBER 31, 2018

 

(Amounts in thousands)

 

As Reported

 

Adjustments
(A)

 

Pro Forma

 

ASSETS

 

 

 

 

 

 

 

Real estate, at cost:

 

 

 

 

 

 

 

Land

 

$

3,306,280

 

$

(742,808

)

$

2,563,472

 

Buildings and improvements

 

10,110,992

 

(2,284,638

)

7,826,354

 

Development costs and construction in progress

 

2,266,491

 

(409

)

2,266,082

 

Moynihan Train Hall development expenditures

 

445,693

 

 

445,693

 

Leasehold improvements and equipment

 

108,427

 

 

108,427

 

Total

 

16,237,883

 

(3,027,855

)

13,210,028

 

Less accumulated depreciation and amortization

 

(3,180,175

)

359,503

 

(2,820,672

)

Real estate, net

 

13,057,708

 

(2,668,352

)

10,389,356

 

Cash and cash equivalents

 

570,916

 

1,179,772

(B)

1,750,688

 

Restricted cash

 

145,989

 

(8,068

)

137,921

 

Marketable securities

 

152,198

 

 

152,198

 

Tenant and other receivables, net of allowance for doubtful accounts

 

73,322

 

(9,971

)

63,351

 

Investment in Fifth Avenue and Times Square JV

 

 

3,314,858

(C)

3,314,858

 

Investments in partially owned entities

 

858,113

 

 

858,113

 

Real estate fund investments

 

318,758

 

 

318,758

 

220 Central Park South condominium units ready for sale

 

99,627

 

 

99,627

 

Receivable arising from the straight-lining of rents, net of allowance

 

935,131

 

(163,892

)

771,239

 

Deferred leasing costs, net of accumulated amortization

 

400,313

 

(72,612

)

327,701

 

Identified intangible assets, net of accumulated amortization

 

136,781

 

(87,836

)

48,945

 

Other assets

 

431,938

 

4,868

(D)

436,806

 

 

 

$

17,180,794

 

$

1,488,767

 

$

18,669,561

 

LIABILITIES, REDEEMABLE PARTNERSHIP UNITS AND EQUITY

 

 

 

 

 

 

 

Mortgages payable, net

 

$

8,167,798

 

$

(970,457

)

$

7,197,341

 

Senior unsecured notes, net

 

844,002

 

 

844,002

 

Unsecured term loan, net

 

744,821

 

 

744,821

 

Unsecured revolving credit facilities

 

80,000

 

 

80,000

 

Moynihan Train Hall obligation

 

445,693

 

 

445,693

 

Accounts payable and accrued expenses

 

430,976

 

(18,920

)

412,056

 

Deferred revenue

 

167,730

 

(87,068

)

80,662

 

Deferred compensation plan

 

96,523

 

 

96,523

 

Other liabilities

 

311,806

 

12,429

(E)

324,235

 

Total liabilities

 

11,289,349

 

(1,064,016

)

10,225,333

 

Commitments and contingencies

 

 

 

 

 

 

 

Redeemable partnership units:

 

 

 

 

 

 

 

Class A units

 

778,134

 

 

778,134

 

Series D cumulative redeemable preferred units

 

5,428

 

 

5,428

 

Total redeemable partnership units

 

783,562

 

 

783,562

 

Partners’ equity:

 

 

 

 

 

 

 

Partners’ capital

 

8,624,751

 

159,504

(F)

8,784,255

 

Earnings less than distributions

 

(4,167,184

)

2,417,284

(G)

(1,749,900

)

Accumulated other comprehensive income

 

7,664

 

 

7,664

 

Total partners’ equity

 

4,465,231

 

2,576,788

 

7,042,019

 

Noncontrolling interests in consolidated subsidiaries

 

642,652

 

(24,005

)(H)

618,647

 

Total equity

 

5,107,883

 

2,552,783

 

7,660,666

 

 

 

$

17,180,794

 

$

1,488,767

 

$

18,669,561

 

 

4


 

VORNADO REALTY L.P.

UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF INCOME

FOR THE YEAR ENDED DECEMBER 31, 2018

 

(Amounts in thousands, except per unit amounts)

 

As Reported

 

Adjustments
(AA)

 

Pro Forma

 

REVENUES:

 

 

 

 

 

 

 

Property rentals

 

$

1,760,205

 

$

(276,486

)

$

1,483,719

 

Tenant expense reimbursements

 

247,128

 

(36,324

)

210,804

 

Fee and other income

 

156,387

 

7,981

(BB)

164,368

 

Total revenues

 

2,163,720

 

(304,829

)

1,858,891

 

EXPENSES:

 

 

 

 

 

 

 

Operating

 

(963,478

)

65,520

 

(897,958

)

Depreciation and amortization

 

(446,570

)

82,492

 

(364,078

)

General and administrative

 

(141,871

)

 

(141,871

)

Benefit from deferred compensation plan liability

 

2,480

 

 

2,480

 

Transaction related costs and other

 

(31,320

)

 

(31,320

)

Total expenses

 

(1,580,759

)

148,012

 

(1,432,747

)

 

 

 

 

 

 

 

 

Income from partially owned entities

 

9,149

 

75,055

(CC)

84,204

 

Loss from real estate fund investments

 

(89,231

)

 

(89,231

)

Interest and other investment income, net

 

17,057

 

(4

)

17,053

 

Loss from deferred compensation plan assets

 

(2,480

)

 

(2,480

)

Interest and debt expense

 

(347,949

)

51,842

 

(296,107

)

Purchase price fair value adjustment

 

44,060

 

 

44,060

 

Net gains on disposition of wholly owned and partially owned assets

 

246,031

 

 

246,031

 

Income before income taxes

 

459,598

 

(29,924

)

429,674

 

Income tax expense

 

(37,633

)

 

(37,633

)

Income from continuing operations

 

421,965

 

(29,924

)

392,041

 

Income from discontinued operations

 

638

 

 

638

 

Net income

 

422,603

 

(29,924

)

392,679

 

Less net loss attributable to noncontrolling interests in consolidated subsidiaries

 

53,023

 

(1,270

)

51,753

 

Net income attributable to Vornado Realty L.P.

 

475,626

 

(31,194

)

444,432

 

Preferred unit distributions

 

(50,830

)

 

(50,830

)

Preferred unit issuance costs

 

(14,486

)

 

(14,486

)

NET INCOME attributable to Class A unitholders

 

$

410,310

 

$

(31,194

)

$

379,116

 

 

 

 

 

 

 

 

 

INCOME PER CLASS A UNIT — BASIC:

 

 

 

 

 

 

 

Income from continuing operations, net

 

$

2.01

 

 

 

$

1.85

 

Income from discontinued operations, net

 

0.01

 

 

 

0.01

 

Net income per Class A unit

 

$

2.02

 

 

 

$

1.86

 

Weighted average units outstanding

 

202,068

 

 

 

202,068

 

 

 

 

 

 

 

 

 

INCOME PER CLASS A UNIT — DILUTED:

 

 

 

 

 

 

 

Income from continuing operations, net

 

$

2.00

 

 

 

$

1.85

 

Income from discontinued operations, net

 

 

 

 

 

Net income per Class A unit

 

$

2.00

 

 

 

$

1.85

 

Weighted average units outstanding

 

203,412

 

 

 

203,412

 

 

5


 

VORNADO REALTY TRUST AND VORNADO REALTY L.P.

NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION

(AMOUNTS IN THOUSANDS)

 

Adjustments to Unaudited Pro Forma Consolidated Balance Sheets:

 

(A)                               The following adjustment eliminates the consolidated assets and liabilities of the Properties on the date of transfer to the joint venture:

 

 

 

As of
December 31, 2018

 

ASSETS

 

 

 

Real estate, at cost:

 

 

 

Land

 

$

(742,808

)

Buildings and improvements

 

(2,284,638

)

Development costs and construction in progress

 

(409

)

Total

 

(3,027,855

)

Less accumulated depreciation and amortization

 

359,503

 

Real estate, net

 

(2,668,352

)

Cash and cash equivalents

 

(18,449

)

Restricted cash

 

(8,068

)

Tenant and other receivables, net of allowance for doubtful accounts

 

(9,971

)

Receivable arising from the straight-lining of rents, net of allowance

 

(163,892

)

Deferred leasing costs, net of accumulated amortization

 

(72,612

)

Identified intangible assets, net of accumulated amortization

 

(87,836

)

Other assets

 

(625

)

LIABILITIES AND EQUITY

 

 

 

Mortgages payable, net

 

$

(970,457

)

Accounts payable and accrued expenses

 

(18,920

)

Deferred revenue

 

(87,068

)

Other liabilities

 

(2,571

)

Equity:

 

 

 

Noncontrolling interests in consolidated subsidiaries

 

(11,546

)

 

Additional adjustments made to “cash and cash equivalents,” “other assets,” “other liabilities” and “noncontrolling interests in consolidated subsidiaries” are detailed in footnotes B, D, E and H below.

 

(B)                               The following table sets forth the details of the net cash proceeds received in connection with the Transaction:

 

Proceeds received upon transfer of 48.5% common interest in Fifth Avenue and Times Square JV to the Investors

 

$

1,310,193

 

Anticipated proceeds from new mortgage loan on 640 Fifth Avenue

 

500,000

 

Repayment of mortgage loan on 666 Fifth Avenue

 

(390,000

)

Repayment of mortgage loan on 655 Fifth Avenue

 

(140,000

)

Estimated transaction costs

 

(55,955

)

Purchase of noncontrolling investors’ interests

 

(26,017

)

Property-level cash and cash equivalents eliminated in footnote A

 

(18,449

)

 

 

$

1,179,772

 

 

(C)                               Represents Vornado’s 51.5% common interest and preferred interests in Fifth Avenue and Times Square JV and Vornado’s other direct and indirect interests in the Properties.

 

(D)                               Represents a $5,493 receivable from Fifth Avenue and Times Square JV for the net working capital at the Properties at closing, less $625 of other assets eliminated in footnote A above.

 

(E)                               Includes a $15,000 non-cash liability representing the fair value of Vornado’s guarantee of the $500,000 mortgage loan on 640 Fifth Avenue, less $2,571 of other liabilities eliminated in footnote A above.

 

6


 

VORNADO REALTY TRUST AND VORNADO REALTY L.P.

NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION - CONTINUED

(AMOUNTS IN THOUSANDS)

 

Adjustments to Unaudited Pro Forma Consolidated Balance Sheets - continued:

 

(F)                                Represents the redeemable noncontrolling interests in Vornado Realty L.P.’s share of the net gain and related step-up in basis on the transfer of a 48.5% common interest in Fifth Avenue and Times Square JV to our joint venture partner net of transaction costs.

 

(G)                              Represents the net gain on the transfer of a 48.5% common interest in Fifth Avenue and Times Square JV to our joint venture partner net of transaction costs and related step-up in basis.

 

(H)                              Represents the noncontrolling interests’ share of Vornado’s net gain on transfer and related step-up in basis, less (i) cash proceeds from the transfer distributed to noncontrolling interests and (ii) noncontrolling interest eliminated in footnote A above.

 

Adjustments to Unaudited Pro Forma Consolidated Statements of Income:

 

(AA)                      The following adjustment eliminates the consolidated revenues and expenses of the Properties:

 

 

 

For the Year Ended
December 31, 2018

 

REVENUES:

 

 

 

Property rentals

 

$

(276,486

)

Tenant expense reimbursements

 

(36,324

)

Fee and other income

 

(1,219

)

Total revenues

 

(314,029

)

EXPENSES:

 

 

 

Operating

 

65,520

 

Depreciation and amortization

 

82,492

 

Total expenses

 

148,012

 

 

 

 

 

Interest and other investment income, net

 

(4

)

Interest and debt expense

 

51,842

 

Net income

 

(114,179

)

Less net income attributable to noncontrolling interests in consolidated subsidiaries

 

(2,154

)

NET INCOME attributable to common shareholders/Class A unitholders

 

$

(116,333

)

 

Additional adjustments made to “fee and other income” are detailed in footnote BB below.

 

(BB)                      Includes estimated management and cleaning fee income for services provided to the Properties.

 

(CC)                      Represents Vornado’s equity in the earnings of Fifth Avenue and Times Square JV comprised of a 51.5% common interest in the joint venture, approximately $1.828 billion of preferred interests in the Properties, which bear interest at 4.25%, and other direct and indirect interests in the Properties.

 

(DD)                      Represents the redeemable noncontrolling interests in Vornado Realty L.P.’s share of the adjustments detailed in footnotes AA, BB and CC above.

 

7