XML 88 R76.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Information (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Segment Information [Line Items]        
Total Revenues $ 633,197 $ 627,596 $ 1,867,942 $ 1,850,686
Total expenses 444,044 436,156 1,492,255 1,298,141
Operating income 189,153 191,440 375,687 552,545
Income (loss) from partially owned entities 4,127 (325) 529 (8,709)
Income from real estate fund investments 1,077 1,665 28,750 52,122
Interest and other investment income, net 6,508 3,160 20,262 19,618
Interest and debt expense (98,365) (95,344) (304,430) (279,110)
Net gain on disposition of wholly owned and partially owned assets 0 103,037 160,225 104,897
Income (loss) before income taxes 102,500 203,633 281,023 441,363
Income tax (expense) benefit (4,865) (2,856) (9,805) 84,245
Income (loss) from continuing operations 97,635 200,777 271,218 525,608
Income from discontinued operations 2,969 34,463 6,160 50,278
Net income 100,604 235,240 277,378 575,886
Net income attributable to Vornado 92,580 219,234 239,607 509,327
Net income attributable to noncontrolling interest in the Operating Partnership 4,366 12,704 11,410 28,189
Operating Segments        
Segment Information [Line Items]        
Total Revenues 633,197 627,596 1,867,942 1,850,686
Total expenses 444,044 436,156 1,492,255 1,298,141
Operating income 189,153 191,440 375,687 552,545
Income (loss) from partially owned entities 4,127 (325) 529 (8,709)
Income from real estate fund investments 1,077 1,665 28,750 52,122
Interest and other investment income, net 6,508 3,160 20,262 19,618
Interest and debt expense (98,365) (95,344) (304,430) (279,110)
Net gain on disposition of wholly owned and partially owned assets   103,037 160,225 104,897
Income (loss) before income taxes 102,500 203,633 281,023 441,363
Income tax (expense) benefit (4,865) (2,856) (9,805) 84,245
Income (loss) from continuing operations 97,635 200,777 271,218 525,608
Income from discontinued operations 2,969 34,463 6,160 50,278
Net income 100,604 235,240 277,378 575,886
Less net income attributable to noncontrolling interests (8,024) (16,006) (37,771) (66,559)
Net income attributable to Vornado 92,580 219,234 239,607 509,327
Net income attributable to noncontrolling interest in the Operating Partnership 4,366 12,704 11,410 28,189
Interest and debt expense 122,979 118,977 376,898 348,725
Depreciation and amortization 172,980 174,209 521,143 493,904
Income tax (benefit) expense 5,102 3,043 13,067 (85,349)
EBITDA 398,007 528,167 1,162,125 1,294,796
New York Segment | Operating Segments        
Segment Information [Line Items]        
Total Revenues 432,869 429,433 1,269,464 1,243,208
Total expenses 280,689 263,805 818,419 766,863
Operating income 152,180 165,628 451,045 476,345
Income (loss) from partially owned entities (579) 4,010 (5,143) 1,523
Income from real estate fund investments 0 0 0 0
Interest and other investment income, net 1,355 1,888 3,684 5,642
Interest and debt expense (51,212) (50,480) (162,193) (143,004)
Net gain on disposition of wholly owned and partially owned assets   0 159,511 0
Income (loss) before income taxes 101,744 121,046 446,904 340,506
Income tax (expense) benefit (2,356) (1,147) (4,131) (3,185)
Income (loss) from continuing operations 99,388 119,899 442,773 337,321
Income from discontinued operations 0 0 0 0
Net income 99,388 119,899 442,773 337,321
Less net income attributable to noncontrolling interests (2,985) (2,582) (9,811) (6,640)
Net income attributable to Vornado 96,403 117,317 432,962 330,681
Net income attributable to noncontrolling interest in the Operating Partnership 0 0 0 0
Interest and debt expense 66,314 64,653 208,683 184,377
Depreciation and amortization 111,731 99,206 331,448 288,897
Income tax (benefit) expense 2,445 1,214 4,424 3,368
EBITDA 276,893 282,390 977,517 807,323
Washington DC Segment | Operating Segments        
Segment Information [Line Items]        
Total Revenues 134,446 132,704 389,926 401,528
Total expenses 90,756 102,114 436,427 293,772
Operating income 43,690 30,590 (46,501) 107,756
Income (loss) from partially owned entities (452) (1,909) (5,453) (3,583)
Income from real estate fund investments 0 0 0 0
Interest and other investment income, net 49 34 141 60
Interest and debt expense (18,644) (16,580) (54,396) (52,223)
Net gain on disposition of wholly owned and partially owned assets   102,404 0 102,404
Income (loss) before income taxes 24,643 114,539 (106,209) 154,414
Income tax (expense) benefit (302) (287) (884) (79)
Income (loss) from continuing operations 24,341 114,252 (107,093) 154,335
Income from discontinued operations 0 0 0 0
Net income 24,341 114,252 (107,093) 154,335
Less net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Vornado 24,341 114,252 (107,093) 154,335
Net income attributable to noncontrolling interest in the Operating Partnership 0 0 0 0
Interest and debt expense 20,991 20,010 63,038 62,413
Depreciation and amortization 37,123 48,132 119,109 136,687
Income tax (benefit) expense 310 294 2,780 (1,856)
EBITDA 82,765 182,688 77,834 351,579
Other Segment | Operating Segments        
Segment Information [Line Items]        
Total Revenues 65,882 65,459 208,552 205,950
Total expenses 72,599 70,237 237,409 237,506
Operating income (6,717) (4,778) (28,857) (31,556)
Income (loss) from partially owned entities 5,158 (2,426) 11,125 (6,649)
Income from real estate fund investments 1,077 1,665 28,750 52,122
Interest and other investment income, net 5,104 1,238 16,437 13,916
Interest and debt expense (28,509) (28,284) (87,841) (83,883)
Net gain on disposition of wholly owned and partially owned assets   633 714 2,493
Income (loss) before income taxes (23,887) (31,952) (59,672) (53,557)
Income tax (expense) benefit (2,207) (1,422) (4,790) 87,509
Income (loss) from continuing operations (26,094) (33,374) (64,462) 33,952
Income from discontinued operations 2,969 34,463 6,160 50,278
Net income (23,125) 1,089 (58,302) 84,230
Less net income attributable to noncontrolling interests (5,039) (13,424) (27,960) (59,919)
Net income attributable to Vornado (28,164) (12,335) (86,262) 24,311
Net income attributable to noncontrolling interest in the Operating Partnership 4,366 12,704 11,410 28,189
Interest and debt expense 35,674 34,314 105,177 101,935
Depreciation and amortization 24,126 26,871 70,586 68,320
Income tax (benefit) expense 2,347 1,535 5,863 (86,861)
EBITDA $ 38,349 $ 63,089 $ 106,774 $ 135,894