XML 26 R77.htm IDEA: XBRL DOCUMENT v3.2.0.727
Segment Information (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Segment Reporting Information [Line Items]        
Total Revenues $ 616,288 $ 574,411 $ 1,223,090 $ 1,136,792
Total expenses 422,897 385,143 861,985 802,283
Operating income (loss) 193,391 189,268 361,105 334,509
(Loss) income from partially owned entities (5,231) (53,742) (7,636) (51,763)
Income from real estate fund investments 26,368 100,110 50,457 118,258
Interest and other investment (loss) income, net 5,666 9,396 16,458 21,246
Interest and debt expense (92,092) (103,913) (183,766) (200,225)
Net gain on disposition of wholly owned and partially owned assets 0 905 1,860 10,540
Income (loss) before income taxes 128,102 142,024 238,478 232,565
Income tax benefit (expense) 88,072 (3,280) 87,101 (4,131)
Income (loss) from continuing operations 216,174 138,744 325,579 228,434
(Loss) income from discontinued operations (774) 26,943 15,067 35,409
Net income 215,400 165,687 340,646 263,843
Less net income attributable to noncontrolling interests (29,384) (68,679) (50,553) (84,118)
Net income attributable to Vornado 186,016 97,008 290,093 179,725
Interest and debt expense (2) 115,073 179,520 229,748 350,472
Depreciation and amortization (2) 163,245 173,443 319,695 369,782
Income tax (benefit) expense (2) (87,653) (574) (88,392) 19,257
EBITDA 376,681 449,397 751,144 919,236
New York Segment [Member] | Operating Segments [Member]        
Segment Reporting Information [Line Items]        
Total Revenues 414,262 375,674 813,775 736,858
Total expenses 250,298 226,840 503,058 464,574
Operating income (loss) 163,964 148,834 310,717 272,284
(Loss) income from partially owned entities 3,176 8,996 (2,487) 10,562
Interest and other investment (loss) income, net 1,892 1,614 3,754 3,055
Interest and debt expense (47,173) (49,070) (92,524) (91,909)
Income (loss) before income taxes 121,859 110,374 219,460 193,992
Income tax benefit (expense) (1,095) (1,226) (2,038) (2,195)
Income (loss) from continuing operations 120,764 109,148 217,422 191,797
(Loss) income from discontinued operations   5,919   11,786
Net income 120,764 115,067 217,422 203,583
Less net income attributable to noncontrolling interests (2,552) (3,108) (4,058) (4,513)
Net income attributable to Vornado 118,212 111,959 213,364 199,070
Interest and debt expense (2) 61,057 64,072 119,724 122,140
Depreciation and amortization (2) 95,567 74,007 189,691 161,594
Income tax (benefit) expense (2) 1,152 1,291 2,154 2,323
EBITDA 275,988 251,329 524,933 485,127
Washington DC Segment [Member] | Operating Segments [Member]        
Segment Reporting Information [Line Items]        
Total Revenues 134,856 134,826 268,824 270,104
Total expenses 98,661 87,352 191,658 176,924
Operating income (loss) 36,195 47,474 77,166 93,180
(Loss) income from partially owned entities (1,805) (2,248) (1,674) (3,514)
Interest and other investment (loss) income, net 13 42 26 78
Interest and debt expense (17,483) (18,660) (35,643) (38,007)
Income (loss) before income taxes 16,920 26,608 39,875 51,737
Income tax benefit (expense) (466) (115) 208 84
Income (loss) from continuing operations 16,454 26,493 40,083 51,821
Net income 16,454 26,493 40,083 51,821
Net income attributable to Vornado 16,454 26,493 40,083 51,821
Interest and debt expense (2) 20,891 22,463 42,403 45,261
Depreciation and amortization (2) 47,803 35,806 88,555 71,956
Income tax (benefit) expense (2) 486 132 (2,150) (57)
EBITDA 85,634 84,894 168,891 168,981
Other Segment [Member]        
Segment Reporting Information [Line Items]        
Total Revenues 67,170 63,911 140,491 129,830
Total expenses 73,938 70,951 167,269 160,785
Operating income (loss) (6,768) (7,040) (26,778) (30,955)
(Loss) income from partially owned entities (6,602) (60,490) (3,475) (58,811)
Income from real estate fund investments 26,368 100,110 50,457 118,258
Interest and other investment (loss) income, net 3,761 7,740 12,678 18,113
Interest and debt expense (27,436) (36,183) (55,599) (70,309)
Net gain on disposition of wholly owned and partially owned assets   905 1,860 10,540
Income (loss) before income taxes (10,677) 5,042 (20,857) (13,164)
Income tax benefit (expense) 89,633 (1,939) 88,931 (2,020)
Income (loss) from continuing operations 78,956 3,103 68,074 (15,184)
(Loss) income from discontinued operations (774) 21,024 15,067 23,623
Net income 78,182 24,127 83,141 8,439
Less net income attributable to noncontrolling interests (26,832) (65,571) (46,495) (79,605)
Net income attributable to Vornado 51,350 (41,444) 36,646 (71,166)
Interest and debt expense (2) 33,125 92,985 67,621 183,071
Depreciation and amortization (2) 19,875 63,630 41,449 136,232
Income tax (benefit) expense (2) (89,291) (1,997) (88,396) 16,991
EBITDA $ 15,059 $ 113,174 $ 57,320 $ 265,128