EXHIBIT INDEX ON PAGE 21

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q


[X]		QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2003


[ ]		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 001-14525

VORNADO OPERATING COMPANY

(Exact name of registrant as specified in its charter)


Delaware		22-3569068

(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)


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.

[X] Yes [ ] No

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).

[ ] Yes [X] No

As of August 6, 2003, there were 4,068,924 shares of the registrant’s common stock, par value $.01 per share, outstanding.

Page 1

TABLE OF CONTENTS


PART I. FINANCIAL INFORMATION
	Item 1. Financial Statements
		CONSOLIDATED BALANCE SHEETS
		CONSOLIDATED STATEMENTS OF OPERATIONS
		CONSOLIDATED STATEMENTS OF CASH FLOWS
		NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
		INDEPENDENT ACCOUNTANTS’ REPORT
	Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
	Item 3. Quantitative and Qualitative Disclosures About Market Risk
	Item 4. Controls and Procedures
PART II. OTHER INFORMATION
	Item 1. Legal Proceedings
	Item 4. Submission of Matters to a Vote of Security Holders
	Item 5. Other Information
	Item 6. Exhibits and Reports on Form 8-K:
SIGNATURES
Exhibit Index
LETTER OF DELOITTE & TOUCHE LLP
CERTIFICATION BY THE CHIEF EXECUTIVE OFFICER
CERTIFICATION BY CHIEF FINANCIAL OFFICER
CERTIFICATION BY THE CHIEF EXECUTIVE OFFICER
CERTIFICATION BY CHIEF FINANCIAL OFFICER

INDEX


				Page Number

PART I.		Financial Information:
	Item 1.		Financial Statements:
			Consolidated Balance Sheets as of June 30, 2003 (unaudited) and December 31, 2002	3
			Consolidated Statements of Operations (unaudited) for the Three and Six Months Ended June 30, 2003 and June 30, 2002	4
			Consolidated Statements of Cash Flows (unaudited) for the Six Months Ended June 30, 2003 and June 30, 2002	5
			Notes to Consolidated Financial Statements (unaudited)	6
			Independent Accountants’ Report	11
	Item 2.		Management’s Discussion and Analysis of Financial Condition and Results of Operations	12
	Item 3.		Quantitative and Qualitative Disclosures About Market Risk	18
	Item 4.		Controls and Procedures	18
PART II.		Other Information:
	Item 1.		Legal Proceedings	19
	Item 4.		Submission of Matters to a Vote of Security Holders	19
	Item 5.		Other Information	19
	Item 6.		Exhibits and Reports on Form 8-K	19
SIGNATURES				20
EXHIBIT INDEX				21

Page 2

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

VORNADO OPERATING COMPANY
CONSOLIDATED BALANCE SHEETS


	(UNAUDITED)
	June 30,			December 31,
	2003			2002

ASSETS
Cash and cash equivalents, including U.S. government obligations under repurchase agreements of $550,000 and $200,000, respectively	$	777,383		$	344,686
Investments in and advances to AmeriCold Logistics		—			—
Interest receivable from AmeriCold Logistics		33,476			50,885
Prepaid expenses and other assets		134,934			254,016

Total assets	$	945,793		$	649,587

LIABILITIES AND STOCKHOLDERS’ DEFICIT
Note, interest, and commitment fees payable to Vornado Realty Trust	$	24,614,783		$	23,834,355
Due to Vornado Realty Trust		77,830			76,474
Accounts payable and accrued expenses		64,021			171,758

Total liabilities		24,756,634			24,082,587

Minority interest		—			—

COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS’ DEFICIT
Common stock: par value $.01 per share; authorized, 40,000,000 shares; issued and outstanding, 4,068,924 shares at each period end		40,689			40,689
Additional paid-in capital		22,462,555			22,462,555
Accumulated deficit		(43,977,938	)		(43,600,097	)

		(21,474,694	)		(21,096,853	)
Accumulated other comprehensive loss		(2,336,147	)		(2,336,147	)

Total stockholders’ deficit		(23,810,841	)		(23,433,000	)

Total liabilities and stockholders’ deficit	$	945,793		$	649,587

See notes to consolidated financial statements.

Page 3

VORNADO OPERATING COMPANY
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)


	For The Three Months Ended						For The Six Months Ended
	June 30,						June 30,

	2003			2002			2003			2002

REVENUES:
Interest income	$	1,004		$	111		$	1,866		$	111
EXPENSES:
General and administrative (including fees to Vornado Realty Trust of $82,500 in each three month period and $165,000 in each six month period)		256,964			299,535			534,479			572,556

		(255,960	)		(299,424	)		(532,613	)		(572,445	)
Interest and debt expense to Vornado Realty Trust		(392,134	)		(495,940	)		(780,428	)		(986,452	)
Income (loss) from AmeriCold Logistics		475,180			(3,927,306	)		935,200			(7,238,001	)

Loss before income tax benefit		(172,914	)		(4,722,670	)		(377,841	)		(8,796,898	)
Income tax benefit		—			—			—			—

NET LOSS	$	(172,914	)	$	(4,722,670	)	$	(377,841	)	$	(8,796,898	)

Net loss per share — basic and diluted	$	(0.04	)	$	(1.16	)	$	(0.09	)	$	(2.16	)

See notes to consolidated financial statements.

Page 4

VORNADO OPERATING COMPANY
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)


				For The Six Months Ended June 30,

				2003			2002

CASH FLOWS FROM OPERATING ACTIVITIES:
	Net loss			$	(377,841	)	$	(8,796,898	)
	Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
			Equity in loss of AmeriCold Logistics		—			7,984,200
			Recovery from repayments of loans to AmeriCold Logistics previously reduced by equity in losses		(427,901	)		—
	Changes in operating assets and liabilities:
			Prepaid expenses and other assets		119,082			106,845
			Interest and commitment fees payable on note to Vornado Realty Trust		780,428			822,575
			Interest receivable from AmeriCold Logistics		17,409			5,468
			Accounts payable and accrued expenses		(107,737	)		(166,008	)
			Due to Vornado Realty Trust		1,356			(10,456	)

Net cash provided by (used in) operating activities					4,796			(54,274	)

CASH FLOWS FROM INVESTING ACTIVITIES:
	Repayments of loans to AmeriCold Logistics				427,901			256,890

CASH FLOWS FROM FINANCING ACTIVITIES:
	Proceeds from note to Vornado Realty Trust				—			65,000

Net increase in cash and cash equivalents					432,697			267,616
Cash and cash equivalents at beginning of period					344,686			14,653

Cash and cash equivalents at end of period				$	777,383		$	282,269

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
		Cash payments for interest and commitment fees		$	—		$	163,877

See notes to consolidated financial statements.

Page 5

VORNADO OPERATING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

ORGANIZATION

Vornado Operating Company (the “Company”) holds its assets and conducts its business through Vornado Operating L.P., a Delaware limited partnership (“Company L.P.”). The Company is the sole general partner of, and as of June 30, 2003, owned a 90.1% partnership interest in, Company L.P. All references to the “Company” refer to Vornado Operating Company and its subsidiaries including Company L.P.

BASIS OF PRESENTATION

The consolidated balance sheet as of June 30, 2003, the consolidated statements of operations for the three and six months ended June 30, 2003 and 2002, and the consolidated statements of cash flows for the six months ended June 30, 2003 and 2002 are unaudited. In the opinion of management, all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position, results of operations and changes in cash flows have been made. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted in accordance with Article 10 of Regulation S-X and the instructions to Form 10-Q. These consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2002 as filed with the Securities and Exchange Commission. The results of operations for the six months ended June 30, 2003 are not necessarily indicative of the operating results for the full year.

The accompanying consolidated financial statements include the accounts of the Company and Company L.P. All significant intercompany amounts have been eliminated. The Company’s 60% interest in AmeriCold Logistics is accounted for under the equity method of accounting as Crescent Operating, Inc., the Company’s partner in AmeriCold Logistics, has substantive participating rights. The investments in and advances to AmeriCold Logistics are recorded initially at cost and subsequently adjusted for the Company’s share of comprehensive income or loss and cash distributions or principal repayments from AmeriCold Logistics. The interest earned on the advances to AmeriCold Logistics is recorded as a component of income or loss from AmeriCold Logistics. The Company does not record comprehensive losses in excess of the cost of its investments in and advances to AmeriCold Logistics, as the Company is not liable for the obligations of, or otherwise committed to provide additional financial support to, AmeriCold Logistics. The Company did not record its 60% share of AmeriCold Logistics’ net loss for the six months ended June 30, 2003 as the Company’s investments in and advances to AmeriCold Logistics were fully absorbed by the Company’s share of the comprehensive losses of AmeriCold Logistics at December 31, 2002. The Company will consolidate AmeriCold Logistics beginning July 1, 2003 (see Note 6).

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

Certain amounts in the prior periods’ consolidated financial statements have been reclassified to conform to the current year presentation.

INVESTMENTS IN AND ADVANCES TO AMERICOLD LOGISTICS

At June 30, 2003, $7,942,000 was outstanding under the Company’s secured loans to AmeriCold Logistics, which mature on December 31, 2004. These loans are carried at zero in the accompanying consolidated balance sheet as they have been fully absorbed by the Company’s share of comprehensive losses of AmeriCold Logistics. AmeriCold Logistics is required to make loan payments approximating $159,000 per month. The portions of the loan payments made during the three and six months ended June 30, 2003 that represented the repayment of principal are $223,000 and $428,000, respectively, and are reflected as income from AmeriCold Logistics as this principal was previously reduced to zero by equity in losses of AmeriCold Logistics.

Page 6

VORNADO OPERATING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
(UNAUDITED)

The following condensed balance sheet data represents 100% of AmeriCold Logistics, in which the Company holds a 60% interest:


(amounts in thousands)	June 30, 2003			December 31, 2002

Current assets	$	118,270		$	116,420
Non-current assets		45,013			47,670

	$	163,283		$	164,090

Current liabilities	$	113,373		$	115,057
Non-current liabilities		110,295			90,666

	$	223,668		$	205,723

Partners’ deficit	$	(60,385	)	$	(41,633	)

The following represents the components of the Company’s income (loss) from AmeriCold Logistics:


	For The Three Months					For The Six Months
	Ended June 30,					Ended June 30,

(amounts in thousands)	2003		2002			2003		2002

Equity in loss⁽¹⁾	$	—	$	(4,300	)	$	—	$	(7,984	)
Interest on loans		252		373			507		746
Recovery from repayments of loans previously reduced by equity in losses		223		—			428		—

	$	475	$	(3,927	)	$	935	$	(7,238	)

⁽¹⁾ The Company did not record $7,141 and $11,251, its 60% share of AmeriCold Logistics’ net losses of $11,902 and $18,752, respectively, for the three and six months ended June 30, 2003, as the Company’s investments in and advances to AmeriCold Logistics were fully absorbed by the Company’s share of the comprehensive losses of AmeriCold Logistics at December 31, 2002.

The following condensed operating and cash flow data represents 100% of AmeriCold Logistics, in which the Company holds a 60% interest:


	For The Three Months						For The Six Months
	Ended June 30,						Ended June 30,

(amounts in thousands)	2003			2002			2003			2002

Revenues	$	154,158		$	154,862		$	313,880		$	309,490
Costs applicable to revenues		(113,415	)		(113,896	)		(229,252	)		(224,948	)

Gross margin		40,743			40,966			84,628			84,542
Depreciation and amortization		(2,456	)		(2,395	)		(4,858	)		(5,268	)
Rent		(41,799	)		(36,346	)		(81,304	)		(73,888	)
Other expenses, net		(8,390	)		(9,392	)		(17,218	)		(18,693	)

Net loss⁽¹⁾	$	(11,902	)	$	(7,167	)	$	(18,752	)	$	(13,307	)

Cash flows provided by (used in) operating activities	$	4,178		$	236		$	6,717		$	(13,257	)

Page 7

VORNADO OPERATING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
(UNAUDITED)

AmeriCold Logistics has reported losses since its inception and, at June 30, 2003, the Company’s 60% share of AmeriCold Logistics’ partners’ deficit was $36,231,000, which includes $35,452,000 of deferred rent (rent recognized as expense but not paid in cash) to the Vornado REIT/Crescent REIT Partnership (the “Landlord”). On March 7, 2003, AmeriCold Logistics and the Landlord extended the deferred rent period in AmeriCold Logistics’ leases with the Landlord to December 31, 2004 from December 31, 2003. Based on its right to defer rent, the management of AmeriCold Logistics anticipates it will have sufficient cash flows to operate at least through June 30, 2004. AmeriCold Logistics anticipates that in 2003 the Landlord will restructure the leases to provide additional cash flow to AmeriCold Logistics. Further, the management of AmeriCold Logistics is also considering the financing of certain trade receivables and equipment and the sale of certain warehouse operations. In the absence of such financings and sales and the anticipated lease restructuring, AmeriCold Logistics will not have the ability to distribute funds to the Company and in turn, the Company will not have resources sufficient to repay its $24,615,000 loan from Vornado Realty Trust due December 31, 2004.

During the six months ended June 30, 2003, AmeriCold Logistics exercised its right, pursuant to the terms of its leases with the Landlord, to defer the payment of rent. AmeriCold Logistics’ deferred rent liability at June 30, 2003 is as follows:


(amounts in thousands)	Total⁽¹⁾

Deferred during the three months ended June 30, 2003	$	12,877
Deferred during the three months ended March 31, 2003		5,627
Aggregate deferral at December 31, 2002		40,583

	$	59,087

⁽¹⁾ The Company does not guarantee AmeriCold Logistics’ deferred rent liability.

On March 28, 2003, AmeriCold Logistics sold, without recourse, accounts receivable of $6,640,000 to a joint venture owned 44% by Vornado Realty Trust and 56% by Crescent Real Estate Equities Company, the owners of the Landlord, for $6,500,000 in cash. AmeriCold Logistics recognized a loss of $140,000 on the sale. AmeriCold Logistics also agreed to act as agent to collect the accounts receivable. The accounts receivable have been collected in full.

COMMITMENTS AND CONTINGENCIES

The Company is from time to time involved in legal actions arising in the ordinary course of business. In the opinion of management, after consultation with legal counsel, the outcome of such matters will not have a material effect on the Company’s financial condition, results of operations or cash flows.

LOSS PER SHARE

The following table sets forth the computation of basic and diluted loss per share:


		For The Three Months Ended						For The Six Months Ended
		June 30,						June 30,
(amounts in thousands,
except share and per share amounts)		2003			2002			2003			2002

Numerator:
	Net loss	$	(173	)	$	(4,723	)	$	(378	)	$	(8,797	)

Denominator:
	Weighted average shares outstanding		4,068,924			4,068,924			4,068,924			4,068,924

Net loss per share - basic and diluted		$	(0.04	)	$	(1.16	)	$	(0.09	)	$	(2.16	)

Page 8

VORNADO OPERATING COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
(UNAUDITED)

The Company’s stock options (358,569 outstanding and exercisable at June 30, 2003) are not dilutive in the reporting periods as the average market prices of the Company’s common stock did not exceed the option exercise prices and as the Company reported net losses. The rights issued pursuant to the Company’s Stockholder Protection Rights Plan are not dilutive in the reporting periods as the rights were not exercisable or outstanding. The limited partnership units of Company L.P. not owned by the Company (447,017 at June 30, 2003) are not dilutive in the reporting periods as the Company reported net losses.

RECENTLY ISSUED ACCOUNTING STANDARDS

In December 2002, the Financial Accounting Standards Board (“FASB”) issued Statement of Financial Accounting Standards (“SFAS”) No. 148, Accounting for Stock-Based Compensation – Transition and Disclosure, an amendment of FASB Statement No. 123. SFAS No. 148 provides alternative methods of transition for entities that voluntarily change to the fair value method of accounting for stock-based employee compensation. The Company voluntarily adopted the fair value provisions of SFAS No. 123, Accounting for Stock-Based Compensation, prospectively for all employee awards granted, modified, or settled in 2003 and thereafter. The Company will utilize an option-pricing model and appropriate market assumptions to determine the value of such grants. Compensation expense will be recognized on a straight-line basis over the vesting periods of the grants. None of the Company’s stock options accounted for under the intrinsic value method (i.e., the difference between the price per share at the grant date and the option exercise price) prescribed by Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees, would have increased net losses for the three and six months ended June 30, 2003 and 2002 had they been accounted for under the fair value method.

In January 2003, FASB issued FASB Interpretation (“FIN”) No. 46, Consolidation of Variable Interest Entities, an interpretation of ARB No. 51. FIN No. 46 requires the consolidation of an entity by an enterprise if (i) that enterprise, known as a “primary beneficiary,” has a variable interest that will absorb a majority of the entity’s expected losses if they occur, receive a majority of the entity’s expected residual returns if they occur, or both and (ii) the entity is a variable interest entity. An entity is a variable interest entity if (a) the total equity investment at risk in the entity is not sufficient to permit the entity to finance its activities without additional subordinated financial support from other parties or (b) the equity investors do not have the characteristics of a controlling financial interest in the entity. FIN No. 46 applies immediately to all variable interest entities created after January 31, 2003. For variable interest entities created by public companies before February 1, 2003, FIN No. 46 must be applied no later than the beginning of the first interim or annual reporting period beginning after June 15, 2003. The initial determination of whether an entity is a variable interest entity shall be made as of the date at which a primary beneficiary becomes involved with the entity and reconsidered as of the date that one of three triggering events described in FIN No. 46 occurs.

The Company has evaluated the impact of this interpretation on its investment in AmeriCold Logistics and has concluded that consolidation of AmeriCold Logistics will be required beginning July 1, 2003. The Company made its determination based on facts and circumstances existing at November 5, 2002, the date on which the Company’s $6,000,000 special equity contribution to AmeriCold Logistics was converted into a loan collateralized by trade receivables effective March 11, 2002 (a triggering event as described in FIN No. 46.) The Company also considered the implementation alternatives permitted under FIN No. 46 and has chosen to restate its prior period consolidated financial statements beginning with those included in the Quarterly Report on Form 10-Q for the quarter ended September 30, 2003. The restatement will increase the Company’s accumulated deficit at June 30, 2003 by $37,571,000 to $81,549,000 and accumulated other comprehensive loss at June 30, 2003 by $14,886,000 to $17,222,000.

Page 9

The following condensed consolidated balance sheet data represents the Company’s consolidated balance sheet as if the Company had consolidated AmeriCold Logistics as of June 30, 2003:


(amounts in thousands)

Current assets	$	119,182
Non-current assets		45,013

	$	164,195

Current liabilities	$	112,520
Non-current liabilities		127,943

	$	240,463

Stockholders’ deficit	$	(76,268	)

The impact of the restatement on the Company’s net loss and net loss per share – basic and diluted for the three and six months ended June 30, 2003 and 2002 are summarized below:


	For The Three Months						For The Six Months
	Ended June 30,						Ended June 30,
(amounts in thousands, except per share
amounts)	2003			2002			2003			2002

Net loss, as originally reported	$	(173	)	$	(4,723	)	$	(378	)	$	(8,797	)
Effect of restatement		(12,124	)		(2,529	)		(19,179	)		(2,678	)

Net loss, as restated	$	(12,297	)	$	(7,252	)	$	(19,557	)	$	(11,475	)

Net loss per share – basic and diluted, as originally reported	$	(0.04	)	$	(1.16	)	$	(0.09	)	$	(2.16	)
Effect of restatement		(2.98	)		(0.62	)		(4.71	)		(0.66	)

Net loss per share – basic and diluted, as restated	$	(3.02	)	$	(1.78	)	$	(4.81	)⁽¹⁾	$	(2.82	)

⁽¹⁾This amount differs from the sum as a result of rounding.

Page 10

INDEPENDENT ACCOUNTANTS’ REPORT

Stockholders and Board of Directors
Vornado Operating Company
New York, New York

We have reviewed the accompanying condensed consolidated balance sheet of Vornado Operating Company as of June 30, 2003, and the related condensed consolidated statements of operations for the three and six month periods ended June 30, 2003 and 2002, and the cash flows for the six month periods ended June 30, 2003 and 2002. These financial statements are the responsibility of the Company’s management.

We conducted our reviews in accordance with standards established by the American Institute of Certified Public Accountants. A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with auditing standards generally accepted in the United States of America, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.

Based on our reviews, we are not aware of any material modifications that should be made to such condensed consolidated financial statements for them to be in conformity with accounting principles generally accepted in the United States of America.

We have previously audited, in accordance with auditing standards generally accepted in the United States of America, the consolidated balance sheet of Vornado Operating Company as of December 31, 2002, and the related consolidated statements of operations, stockholders’ deficit, and cash flows for the year then ended (not presented herein); and in our report dated March 7, 2003, we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying condensed consolidated balance sheet as of December 31, 2002 is fairly stated, in all material respects, in relation to the consolidated balance sheet from which it has been derived.

DELOITTE & TOUCHE LLP

Parsippany, New Jersey
August 7, 2003

Page 11

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Certain statements contained herein constitute forward-looking statements as such term is defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are not guarantees of performance. Our future results, financial condition and business may differ materially from those expressed in these forward-looking statements. You can find many of these statements by looking for words such as “believes,” “expects,” “anticipates,” “intends,” “plans” or similar expressions in this Quarterly Report on Form 10-Q. These forward-looking statements are subject to numerous assumptions, risks and uncertainties. Many of the factors that will determine these items are beyond the Company’s ability to control or predict. Factors that might cause such a material difference include, but are not limited to: (a) the Company’s limited operating history; (b) restrictions on the Company’s business and future opportunities; (c) dependence upon Vornado Realty Trust; (d) the substantial influence of the Company’s controlling stockholders and conflicts of interest; (e) the bankruptcy of the Company’s joint venture partner in AmeriCold Logistics, Crescent Operating, Inc. (“COPI”); (f) risks associated with potential investments and the ability to manage those investments; (g) competition; (h) the Company’s obligations under the Revolving Credit Agreement with Vornado Realty Trust; (i) AmeriCold Logistics’ obligations under the lease agreements with the Vornado REIT/Crescent REIT Partnership (the “Landlord”); (j) the Company’s limited financial resources; (k) dependence on key personnel; (l) potential anti-takeover effects of the Company’s charter documents and Stockholder Protection Rights Plan and applicable law; (m) dependence on distributions from subsidiaries; (n) potential costs of compliance with environmental laws; (o) changes in the general economic climate; and (p) government regulations. See “Item 1. Business – Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2002.

For these forward-looking statements, we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. You are cautioned not to place undue reliance on the forward-looking statements, which speak only as of the date of this Quarterly Report on Form 10-Q or the date of any document incorporated by reference. All subsequent written and oral forward-looking statements attributable to the Company or any person acting on the Company’s behalf are expressly qualified in their entirety by the cautionary statements contained or referred to in this paragraph. The Company does not undertake any obligation to release publicly any revisions to our forward-looking statements to reflect events or circumstances after the date of this Quarterly Report on Form 10-Q.

Overview

Management’s Discussion and Analysis of Financial Condition and Results of Operations considers the Company’s consolidated financial statements for the three and six months ended June 30, 2003 and 2002.

Critical Accounting Policies

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates. Set forth below is a summary of the accounting policies that management believes are critical to the preparation of the consolidated financial statements. The summary should be read in conjunction with the more complete discussion of the Company’s significant accounting policies included in Note 2 to the consolidated financial statements included in “Item 8. Financial Statements and Supplementary Data” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2002.

Investments in and Advances to AmeriCold Logistics

The Company’s 60% interest in AmeriCold Logistics is accounted for under the equity method of accounting as COPI, the Company’s partner in AmeriCold Logistics, has substantive participating rights. The investments in and advances to AmeriCold Logistics are recorded initially at cost and subsequently adjusted for the Company’s share of comprehensive income or loss and cash distributions or principal repayments from AmeriCold Logistics. The interest earned on the advances to AmeriCold Logistics is recorded as a component of income or loss from AmeriCold Logistics. The Company does not record comprehensive losses in excess of the cost of its investments in and advances to AmeriCold Logistics, as the Company is not liable for the obligations of, or otherwise committed to provide additional financial support to, AmeriCold Logistics. The Company did not record its 60% share of AmeriCold Logistics’ net loss for the six months ended June 30, 2003 as the Company’s investments in and

Page 12

advances to AmeriCold Logistics were fully absorbed by the Company’s share of the comprehensive losses of AmeriCold Logistics at December 31, 2002. The Company will consolidate AmeriCold Logistics beginning July 1, 2003 (see below).

Recently Issued Accounting Standards

The following condensed consolidated balance sheet data represents the Company’s consolidated balance sheet as if the Company had consolidated AmeriCold Logistics as of June 30, 2003:


(amounts in thousands)
Current assets	$	119,182
Non-current assets		45,013

	$	164,195

Current liabilities	$	112,520
Non-current liabilities		127,943

	$	240,463

Stockholders’ deficit	$	(76,268	)

Page 13

The impact of the restatement on the Company’s net loss and net loss per share – basic and diluted for the three and six months ended June 30, 2003 and 2002 are summarized below:


	For The Three Months						For The Six Months
	Ended June 30,						Ended June 30,
(amounts in thousands, except per
share amounts)	2003			2002			2003			2002

Net loss, as originally reported	$	(173	)	$	(4,723	)	$	(378	)	$	(8,797	)
Effect of restatement		(12,124	)		(2,529	)		(19,179	)		(2,678	)

Net loss, as restated	$	(12,297	)	$	(7,252	)	$	(19,557	)	$	(11,475	)

Net loss per share – basic and diluted, as originally reported	$	(0.04	)	$	(1.16	)	$	(0.09	)	$	(2.16	)
Effect of restatement		(2.98	)		(0.62	)		(4.71	)		(0.66	)

Net loss per share – basic and diluted, as restated	$	(3.02	)	$	(1.78	)	$	(4.81	)⁽¹⁾	$	(2.82	)

⁽¹⁾ This amount differs from the sum as a result of rounding.

Results of Operations

The Company had a net loss of $173,000 for the three months ended June 30, 2003, compared to $4,723,000 for the three months ended June 30, 2002, a decrease of $4,550,000, and $378,000 for the six months ended June 30, 2003, compared to $8,797,000 for the six months ended June 30, 2002, a decrease of $8,419,000.

General and administrative expenses were $257,000 for the three months ended June 30, 2003, compared to $300,000 for the three months ended June 30, 2002, a decrease of $43,000. General and administrative expenses were $535,000 for the six months ended June 30, 2003, compared to $573,000 for the six months ended June 30, 2002, a decrease of $38,000. These decreases resulted primarily from lower franchise taxes due to the decline in the book value of the Company’s investments in and advances to AmeriCold Logistics, partially offset by higher corporate insurance costs and professional fees.

Interest and debt expense to Vornado Realty Trust was $392,000 for the three months ended June 30, 2003, compared to $496,000 for the three months ended June 30, 2002, a decrease of $104,000, and $780,000 for the six months ended June 30, 2003, compared to $986,000 for the six months ended June 30, 2002, a decrease of $206,000. These decreases resulted primarily from lower average balances outstanding and lower LIBOR rates under the Revolving Credit Agreement with Vornado Realty Trust during the current year’s periods.

The following represents the components of the Company’s income (loss) from AmeriCold Logistics:


	For The Three Months					For The Six Months
	Ended June 30,					Ended June 30,

(amounts in thousands)	2003		2002			2003		2002

Equity in loss	$	—	$	(4,300	)	$	—	$	(7,984	)
Interest on loans		252		373			507		746
Recovery from repayments of loans previously reduced by equity in losses		223		—			428		—

	$	475	$	(3,927	)	$	935	$	(7,238	)

The Company did not record $7,141,000 and $11,251,000, its 60% share of AmeriCold Logistics’ net losses of $11,902,000 and $18,752,000, respectively, for the three and six months ended June 30, 2003, as the Company’s investments in and advances to AmeriCold Logistics were fully absorbed by the Company’s share of the comprehensive losses of AmeriCold Logistics at December 31, 2002 and as the Company is not liable for the obligations of, or otherwise committed to provide additional financial support to, AmeriCold Logistics. In the three and six months ended June 30, 2002, the Company recorded its 60% share of AmeriCold Logistics’ net losses of $7,167,000 and $13,307,000 for those periods, or $4,300,000 and $7,984,000, respectively. The decreases in interest earned on the Company’s loans to AmeriCold Logistics of $121,000 and $239,000 are attributable to lower

Page 14

average loans outstanding in the current year’s periods. The $223,000 and $428,000 recognized as income in the current year’s periods represents repayments from AmeriCold Logistics of its loans from the Company that were previously reduced to zero by equity in losses of AmeriCold Logistics.

To keep the Company’s stockholders knowledgeable about the Company’s sole investment, a discussion of AmeriCold Logistics’ results of operations is included below. The amounts discussed below in “AmeriCold Logistics’ Results of Operations for the Three and Six Months Ended June 30, 2003 and 2002” exclude the interest income and the $223,000 and $428,000 gains recorded by the Company during the three and six month periods ended June 30, 2003.

AmeriCold Logistics’ Results of Operations for the Three and Six Months Ended June 30, 2003 and 2002

The following is a discussion of the results of operations of AmeriCold Logistics, the Company’s investee in the temperature controlled logistics business. See the Company’s Annual Report on Form 10-K for the year ended December 31, 2002 for a discussion of this business and see Note 3 to the unaudited consolidated financial statements included in this Quarterly Report on Form 10-Q for condensed balance sheet data and condensed operating data of AmeriCold Logistics. The data below represents 100% of this business in which the Company holds a 60% interest. For the purpose of the discussion below, “Leased Operations” refer to operations at warehouses leased by AmeriCold Logistics and “Other Operations” refer to (i) warehouses managed by AmeriCold Logistics for the accounts of customers (“Managed Warehouses”), (ii) Transportation Management Services, which includes freight routing, dispatching, freight rate negotiation, backhaul coordination, and distribution channel assessments, and (iii) Quarry Operations. In December 2002, AmeriCold Logistics sold its quarries to a joint venture owned 44% by Vornado Realty Trust and 56% by Crescent Real Estate Equities Company, the owners of the Landlord. Additionally, AmeriCold Logistics agreed to manage and operate the quarries for an annual management fee of approximately $200,000 plus all direct expenses incurred as the operator.


	Certain prior period amounts in this discussion were reclassified to conform to the current period presentation.

Revenues were $154,158,000 for the three months ended June 30, 2003, compared to $154,862,000 for the three months ended June 30, 2002, a decrease of $704,000 and $313,880,000 for the six months ended June 30, 2003, compared to $309,490,000 for the six months ended June 30, 2002, an increase of $4,390,000. Revenues from Leased Operations were $102,507,000 for the three months ended June 30, 2003, compared to $106,441,000 for the three months ended June 30, 2002, a decrease of $3,934,000, and $207,587,000 for the six months ended June 30, 2003, compared to $212,202,000 for the six months ended June 30, 2002, a decrease of $4,615,000. Revenues from Other Operations were $51,651,000 for the three months ended June 30, 2003, compared to $48,421,000 for the three months ended June 30, 2002, an increase of $3,230,000, and $106,293,000 for the six months ended June 30, 2003, compared to $97,288,000 for the six months ended June 30, 2002, an increase of $9,005,000.


	The revenue decreases in Leased Operations for both the three and six months ended June 30, 2003 were primarily the result of lower storage revenues due to lower occupancy rates in the current year.


	The increases in revenues from Other Operations were largely due to new Managed Warehouse contracts that commenced after the first quarter of 2002 and increased volume from two significant customers, partially offset by the discontinuation of Transportation Management Services business with lower margin customers and the effect of the December 2002 quarry sale noted above.


	The gross margin for Leased Operations was $36,493,000, or 35.6%, for the three months ended June 30, 2003, compared to $37,574,000, or 35.3%, for the three months ended June 30, 2002, a decrease of $1,081,000, and $76,216,000, or 36.7%, for the six months ended June 30, 2003, compared to $77,789,000, or 36.7%, for the six months ended June 30, 2002, a decrease of $1,573,000.

Operating income from Other Operations was $4,250,000 for the three months ended June 30, 2003, compared to $3,392,000 for the three months ended June 30, 2002, an increase of $858,000, and $8,412,000 for the six months ended June 30, 2003, compared to $6,753,000 for the six months ended June 30, 2002, an increase of $1,659,000. These increases resulted primarily from the new Managed Warehouse contracts noted above, partially offset by the effect of the December 2002 quarry sale noted above.


	Rent expense was $41,799,000 for the three months ended June 30, 2003, compared to $36,346,000 for the three months ended June 30, 2002, an increase of $5,453,000, and $81,304,000 for the

Page 15


	six months ended June 30, 2003, compared to $73,888,000 for the six months ended June 30, 2002, an increase of $7,416,000. These increases resulted from higher percentage rent in the current year as the lease amendment with the Landlord that reduced percentage rent for the 2002 lease year expired.

General and administrative expenses were $7,759,000 for the three months ended June 30, 2003, compared to $8,481,000 for the three months ended June 30, 2002, a decrease of $722,000, and $15,819,000 for the six months ended June 30, 2003, compared to $16,819,000 for the six months ended June 30, 2002, a decrease of $1,000,000. These decreases were primarily due to reduced administrative expenses such as travel costs and corporate office rent for the Portland, Oregon office that was closed in 2002.

Depreciation and amortization expense was $2,456,000 for the three months ended June 30, 2003, compared to $2,395,000 for the three months ended June 30, 2002, an increase of $61,000, and $4,858,000 for the six months ended June 30, 2003, compared to $5,268,000 for the six months ended June 30, 2002, a decrease of $410,000. The decrease for the current year’s six month period was primarily attributable to the December 2002 quarry sale noted above. This decrease was offset in the current year’s quarter by the effect of an adjustment to quarry depletion in the second quarter of 2002.

Interest expense was $823,000 for the three months ended June 30, 2003, compared to $1,026,000 for the three months ended June 30, 2002, a decrease of $203,000, and $1,654,000 for the six months ended June 30, 2003, compared to $2,118,000 for the six months ended June 30, 2002, a decrease of $464,000. These decreases resulted from lower average borrowings outstanding in the current year, partially offset by the interest on higher average deferred rent balances in the current year.

Other income was $192,000 for the three months ended June 30, 2003, compared to $115,000 for the three months ended June 30, 2002, an increase of $77,000, and $255,000 for the six months ended June 30, 2003, compared to $244,000 for the six months ended June 30, 2002, an increase of $11,000. These increases resulted primarily from foreign currency translation gains at AmeriCold Logistics’ warehouse in Ontario, Canada, partially offset by a $140,000 loss on the March 2003 accounts receivable sale, discussed on page 17, and lower interest rates on lower cash balances in the current year.

Liquidity and Capital Resources

The Company has a $75,000,000 unsecured Revolving Credit Agreement with Vornado Realty Trust which expires on December 31, 2004. Borrowings under this facility bear interest at LIBOR plus 3% (4.12% at June 30, 2003). The Company pays Vornado Realty Trust a commitment fee equal to 1% per annum on the average daily unused portion of the facility pursuant thereto; such commitment fees were $256,000 and $221,000 for the six months ended June 30, 2003 and 2002, respectively. Amounts may be borrowed under the Revolving Credit Agreement, repaid and reborrowed from time to time on a revolving basis (so long as the principal amount outstanding at any time does not exceed $75,000,000). Principal payments are not required under the Revolving Credit Agreement during its term. The Revolving Credit Agreement prohibits the Company from incurring indebtedness to third parties (other than certain purchase money debt and certain other exceptions) and prohibits the Company from paying any dividends. The Company currently has no external sources of financing except this facility. At June 30, 2003, $811,000 of interest and commitment fees were unpaid, which reduces the availability under the Revolving Credit Agreement to $50,385,000.

At June 30, 2003, $7,942,000 was outstanding under the Company’s secured loans to AmeriCold Logistics, which mature on December 31, 2004. These loans are carried at zero in the Company’s consolidated balance sheet as they have been fully absorbed by the Company’s share of comprehensive losses of AmeriCold Logistics. AmeriCold Logistics is required to make loan payments approximating $159,000 per month. The portions of the loan payments made during the three and six months ended June 30, 2003 that represented the repayment of principal are $223,000 and $428,000, respectively, and are reflected as income from AmeriCold Logistics as this principal was previously reduced to zero by equity in losses of AmeriCold Logistics.

Page 16

management of AmeriCold Logistics is also considering the financing of certain trade receivables and equipment and the sale of certain warehouse operations. In the absence of such financings and sales and the anticipated lease restructuring, AmeriCold Logistics will not have the ability to distribute funds to the Company and in turn, the Company will not have resources sufficient to repay its $24,615,000 loan from Vornado Realty Trust due December 31, 2004, as described above.



(amounts in thousands)	Total ⁽¹⁾

Deferred during the three months ended June 30, 2003	$	12,877
Deferred during the three months ended March 31, 2003		5,627
Aggregate deferral at December 31, 2002		40,583

	$	59,087

⁽¹⁾ The Company does not guarantee AmeriCold Logistics’ deferred rent liability.

On April 30, 2002, the American Stock Exchange (“AMEX”) notified the Company that it had fallen below the AMEX’s continued listing standards because it had losses from continuing operations and/or net losses in two of its three most recent fiscal years and it had not maintained at least $2,000,000 in stockholders’ equity. The April 30, 2002 letter offered the Company an opportunity to submit a plan that would ultimately bring the Company into compliance with the AMEX’s continued listing standards. On June 6, 2002, the Company submitted a plan to the AMEX which included the anticipated restructuring of AmeriCold Logistics’ leases with the Landlord to provide additional cash flow; the sale of non-core assets by AmeriCold Logistics; and operating improvements. After reviewing the Company’s plan, the AMEX notified the Company by letter dated July 8, 2002 that it accepted the Company’s plan of compliance and granted the Company an extension of time to regain compliance with the continued listing standards. On June 30, 2003, the AMEX notified the Company that due to its continuing failure to meet the listing standards it was going to remove the Company’s common stock from listing on the AMEX, subject to approval by the Securities and Exchange Commission. As a result, the AMEX suspended trading in the Company’s common stock as of the close of business on July 11, 2003. Effective July 14, 2003, the Company’s common stock began trading over the counter under its newly assigned ticker symbol, VOOC. Effective July 25, 2003, the Company’s common stock was eligible for trading on the OTC Bulletin Board. Trading of the Company’s common stock through market makers may involve decreased liquidity and risks not present when common stock is traded on a securities exchange.

Cash Flows for the Six Months Ended June 30, 2003

Net cash provided by operating activities of $5,000 is comprised of (i) the net change in operating assets and liabilities of $811,000, partially offset by (ii) a net loss of $378,000, and (iii) the non-cash and non-operating income from AmeriCold Logistics of $428,000.

Cash provided by investing activities of $428,000 resulted from repayments of loans to AmeriCold Logistics.

There were no cash flows from financing activities.

Cash Flows for the Six Months Ended June 30, 2002

Net cash used in operating activities of $54,000 is comprised of (i) a net loss of $8,797,000, partially offset by (ii) the non-cash loss from AmeriCold Logistics of $7,984,000 and (iii) the net change in operating assets and liabilities of $759,000.

Cash provided by investing activities of $257,000 resulted from repayments of loans to AmeriCold Logistics.

Page 17

Cash provided by financing activities of $65,000 resulted from borrowings under the Company’s Revolving Credit Agreement with Vornado Realty Trust.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

See “Item 7A. Quantitative and Qualitative Disclosures about Market Risk” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2002. There has been no material change to this information.

The fair value of the Company’s note payable to Vornado Realty Trust, estimated by discounting the future cash flows using current market rates available to the Company, is approximately $3,400,000 less than the carrying amount of such debt at June 30, 2003. Such fair value estimate is not necessarily indicative of the amount that would be paid upon liquidation of the Company’s note payable.

Item 4. Controls and Procedures

(a) Disclosure Controls and Procedures. The Company’s management, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the Company’s disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended) as of the end of the period covered by this report. Based on such evaluation, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, the Company’s disclosure controls and procedures are effective.

(b) Internal Control Over Financial Reporting. There have not been any changes in the Company’s internal control over financial reporting during the fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

Page 18

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

Item 4. Submission of Matters to a Vote of Security Holders

On May 28, 2003, the Company held its Annual Meeting of Stockholders. The stockholders voted, in person or by proxy, for the election of two nominees to serve on the Board of Directors for a term of three years or until their respective successors are duly elected and qualified. The two nominees were approved. The results of the voting are shown below:


			Votes Cast
			Against or
Nominees	Votes Cast For		Withheld

Martin N. Rosen		3,380,253		179,569
Russell B. Wight, Jr.		3,380,353		179,469

Because of the nature of the matters voted upon, there were no abstentions or broker non-votes.

Item 5. Other Information

Effective June 5, 2003, Jonathan C. Daiker resigned from his position as the Chief Financial Officer of AmeriCold Logistics.

Subject to confirmation of a plan of reorganization under Chapter 11 of the United States Bankruptcy Code, Crescent Operating, Inc. (“COPI”), the Company’s joint venture partner in AmeriCold Logistics, is expected to transfer its interest in AmeriCold Logistics to an entity to be owned by the shareholders of Crescent Real Estate Equities Company. The shareholders of COPI approved the plan of reorganization on March 6, 2003. It is uncertain whether this plan will be confirmed and what effect, if any, this plan and the proposed change in ownership will have on the operation and management of AmeriCold Logistics.

Item 6. Exhibits and Reports on Form 8-K:

(a)		Exhibits required by Item 601 of Regulation S-K are filed herewith and are listed in the attached Exhibit Index.

(b)		Reports on Form 8-K:

		During the quarter ended June 30, 2003, Vornado Operating Company filed the following report on Form 8-K:


Period Covered (Date of
Event Reported)	Items Reported	Date Filed

May 7, 2003	Earnings Press Release	May 8, 2003

Page 19

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


	VORNADO OPERATING COMPANY (Registrant)

Date: August 11, 2003		By:	/s/ JOSEPH MACNOW
			Joseph Macnow, Executive Vice President –
			Finance and Administration and Chief Financial
			Officer (Principal Financial and Accounting
			Officer)

Page 20

Exhibit Index


Exhibit No.

		The following is a list of all exhibits filed as part of this report.

	3.1	Restated Certificate of Incorporation of Vornado Operating Company (incorporated by reference to Exhibit 3.1 of the Company’s Registration Statement on Form S-11 (File No. 333-40701), as filed with the Commission on September 28, 1998)	*

	3.2	Amended and Restated Bylaws of Vornado Operating Company (incorporated by reference to Exhibit 3.2 of the Company’s Quarterly Report on Form 10-Q for the period ended March 31, 2000 (File No. 001-14525), as filed with the Commission on May 9, 2000)	*

	15.1	Letter of Deloitte & Touche LLP regarding unaudited interim financial information

	31.1	Certification by the Chief Executive Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended

	31.2	Certification by the Chief Financial Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended

	32.1	Certification by the Chief Executive Officer pursuant to 18 U.S.C Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

	32.2	Certification by the Chief Financial Officer pursuant to 18 U.S.C Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

* Incorporated by reference

Page 21

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

VORNADO OPERATING CO 10-Q