XML 26 R76.htm IDEA: XBRL DOCUMENT v3.3.0.814
Segment Information (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Segment Reporting Information [Line Items]        
Total Revenues $ 627,596 $ 578,710 $ 1,850,686 $ 1,715,502
Total expenses 436,156 396,571 1,298,141 1,198,854
Operating income (loss) 191,440 182,139 552,545 516,648
(Loss) income from partially owned entities (325) (26,034) (8,709) (78,676)
Income from real estate fund investments 1,665 24,160 52,122 142,418
Interest and other investment (loss) income, net 3,160 7,568 19,618 28,814
Interest and debt expense (95,344) (100,817) (279,110) (301,042)
Net gain on disposition of wholly owned and partially owned assets 103,037 2,665 104,897 13,205
Income (loss) before income taxes 203,633 89,681 441,363 321,367
Income tax benefit (expense) (2,856) (2,652) 84,245 (6,783)
Income (loss) from continuing operations 200,777 87,029 525,608 314,584
Income from discontinued operations 34,463 82,168 50,278 118,456
Net income 235,240 169,197 575,886 433,040
Less net income attributable to noncontrolling interests (16,006) (17,673) (66,559) (101,791)
Net income attributable to Vornado 219,234 151,524 509,327 331,249
Interest and debt expense (2) 118,977 160,252 348,725 510,724
Depreciation and amortization (2) 174,209 160,270 493,904 530,052
Income tax (benefit) expense (2) 3,043 2,232 (85,349) 21,489
EBITDA 515,463 474,278 1,266,607 1,393,514
New York Segment [Member] | Operating Segments [Member]        
Segment Reporting Information [Line Items]        
Total Revenues 429,433 383,828 1,243,208 1,120,686
Total expenses 263,805 238,153 766,863 702,727
Operating income (loss) 165,628 145,675 476,345 417,959
(Loss) income from partially owned entities 4,010 5,810 1,523 16,372
Interest and other investment (loss) income, net 1,888 1,834 5,642 4,889
Interest and debt expense (50,480) (43,061) (143,004) (134,970)
Income (loss) before income taxes 121,046 110,258 340,506 304,250
Income tax benefit (expense) (1,147) (802) (3,185) (2,997)
Income (loss) from continuing operations 119,899 109,456 337,321 301,253
Income from discontinued operations   5,615   17,401
Net income 119,899 115,071 337,321 318,654
Less net income attributable to noncontrolling interests (2,582) (2,690) (6,640) (7,203)
Net income attributable to Vornado 117,317 112,381 330,681 311,451
Interest and debt expense (2) 64,653 58,010 184,377 180,150
Depreciation and amortization (2) 99,206 79,446 288,897 241,040
Income tax (benefit) expense (2) 1,214 746 3,368 3,069
EBITDA 282,390 250,583 807,323 735,710
Washington DC Segment [Member] | Operating Segments [Member]        
Segment Reporting Information [Line Items]        
Total Revenues 132,704 133,541 401,528 403,645
Total expenses 102,114 88,375 293,772 265,299
Operating income (loss) 30,590 45,166 107,756 138,346
(Loss) income from partially owned entities (1,909) (1,411) (3,583) (4,925)
Interest and other investment (loss) income, net 34 15 60 93
Interest and debt expense (16,580) (18,685) (52,223) (56,692)
Net gain on disposition of wholly owned and partially owned assets 102,404   102,404  
Income (loss) before income taxes 114,539 25,085 154,414 76,822
Income tax benefit (expense) (287) (130) (79) (46)
Income (loss) from continuing operations 114,252 24,955 154,335 76,776
Net income 114,252 24,955 154,335 76,776
Net income attributable to Vornado 114,252 24,955 154,335 76,776
Interest and debt expense (2) 20,010 22,208 62,413 67,469
Depreciation and amortization (2) 48,132 36,411 136,687 108,367
Income tax (benefit) expense (2) 294 145 (1,856) 88
EBITDA 182,688 83,719 351,579 252,700
Other Segment [Member]        
Segment Reporting Information [Line Items]        
Total Revenues 65,459 61,341 205,950 191,171
Total expenses 70,237 70,043 237,506 230,828
Operating income (loss) (4,778) (8,702) (31,556) (39,657)
(Loss) income from partially owned entities (2,426) (30,433) (6,649) (90,123)
Income from real estate fund investments 1,665 24,160 52,122 142,418
Interest and other investment (loss) income, net 1,238 5,719 13,916 23,832
Interest and debt expense (28,284) (39,071) (83,883) (109,380)
Net gain on disposition of wholly owned and partially owned assets 633 2,665 2,493 13,205
Income (loss) before income taxes (31,952) (45,662) (53,557) (59,705)
Income tax benefit (expense) (1,422) (1,720) 87,509 (3,740)
Income (loss) from continuing operations (33,374) (47,382) 33,952 (63,445)
Income from discontinued operations 34,463 76,553 50,278 101,055
Net income 1,089 29,171 84,230 37,610
Less net income attributable to noncontrolling interests (13,424) (14,983) (59,919) (94,588)
Net income attributable to Vornado (12,335) 14,188 24,311 (56,978)
Interest and debt expense (2) 34,314 80,034 101,935 263,105
Depreciation and amortization (2) 26,871 44,413 68,320 180,645
Income tax (benefit) expense (2) 1,535 1,341 (86,861) 18,332
EBITDA $ 50,385 $ 139,976 $ 107,705 $ 405,104