Segment Information | 20 . Segment Information Below is a summary of net income and a reconciliation of net income to EBITDA ( 1) by segment for the three months ended March 31, 2016 and 2015. (Amounts in thousands) For the Three Months Ended March 31, 2016 Total New York Washington, DC Other Total revenues $ 613,037 $ 410,825 $ 128,012 $ 74,200 Total expenses 613,317 269,595 256,565 87,157 Operating income (loss) (280) 141,230 (128,553) (12,957) (Loss) income from partially owned entities (4,240) (3,563) (2,043) 1,366 Income from real estate fund investments 11,284 - - 11,284 Interest and other investment income, net 3,518 1,115 58 2,345 Interest and debt expense (100,489) (54,586) (15,935) (29,968) Net gain on disposition of wholly owned and partially owned assets 714 - - 714 Income (loss) before income taxes (89,493) 84,196 (146,473) (27,216) Income tax expense (2,831) (959) (264) (1,608) Income (loss) from continuing operations (92,324) 83,237 (146,737) (28,824) Income from discontinued operations 716 - - 716 Net income (91,608) 83,237 (146,737) (28,108) Less net income attributable to noncontrolling interests (9,678) (3,429) - (6,249) Net income (loss) attributable to Vornado (101,286) 79,808 (146,737) (34,357) Interest and debt expense (2) 126,120 71,198 19,406 35,516 Depreciation and amortization (2) 174,811 108,403 42,681 23,727 Income tax expense (2) 3,261 1,090 265 1,906 EBITDA (1) $ 202,906 $ 260,499 (3) $ (84,385) (4) $ 26,792 (5) (Amounts in thousands) For the Three Months Ended March 31, 2015 Total New York Washington, DC Other Total revenues $ 606,802 $ 399,513 $ 133,968 $ 73,321 Total expenses 439,088 252,760 92,997 93,331 Operating income (loss) 167,714 146,753 40,971 (20,010) (Loss) income from partially owned entities (2,743) (5,663) 131 2,789 Income from real estate fund investments 24,089 - - 24,089 Interest and other investment income, net 10,792 1,862 13 8,917 Interest and debt expense (91,674) (45,351) (18,160) (28,163) Net gain on disposition of wholly owned and partially owned assets 1,860 - - 1,860 Income (loss) before income taxes 110,038 97,601 22,955 (10,518) Income tax expense (971) (943) 674 (702) Income (loss) from continuing operations 109,067 96,658 23,629 (11,220) Income from discontinued operations 16,179 - - 16,179 Net income 125,246 96,658 23,629 4,959 Less net income attributable to noncontrolling interests (15,882) (1,506) - (14,376) Net income attributable to Vornado 109,364 95,152 23,629 (9,417) Interest and debt expense (2) 114,675 58,667 21,512 34,496 Depreciation and amortization (2) 156,450 94,124 40,752 21,574 Income tax expense (2) (739) 1,002 (2,636) 895 EBITDA (1) $ 379,750 $ 248,945 (3) $ 83,257 (4) $ 47,548 (5) See notes on the following page. Notes to preceding tabular information: (1) EBITDA represents "Earnings Before Interest, Taxes, Depreciation and Amortization." We consider EBITDA a non-GAAP financial measure for making decisions and assessing the unlevered performance of our segments as it relates to the total return on assets as opposed to the levered return on equity. As properties are bought and sold based on a multiple of EBITDA, we utilize this measure to make investment decisions as well as to compare the performance of our assets to that of our peers. EBITDA should not be considered a substitute for net income. EBITDA may not be comparable to similarly titled measures employed by other companies. (2) Interest and debt expense, depreciation and amortization and income tax expense (benefit) in the reconciliation of net (loss) income to EBITDA includes our share of these items from partially owned entities. (3) The elements of "New York" EBITDA are summarized below. (Amounts in thousands) For the Three Months Ended March 31, 2016 2015 Office (a) $ 152,729 $ 154,309 Retail 93,323 81,305 Residential 6,350 5,050 Alexander's 11,569 10,407 Hotel Pennsylvania (3,472) (2,126) Total New York $ 260,499 $ 248,945 (a) 2015 includes $3,540 of EBITDA from 20 Broad Street which was sold in December 2015. Excluding this item, EBITDA was $150,769. (4) The elements of "Washington, DC" EBITDA are summarized below. (Amounts in thousands) For the Three Months Ended March 31, 2016 2015 Office, excluding the Skyline properties (a) $ 61,988 $ 67,385 Skyline properties 5,092 6,055 Skyline properties impairment loss (160,700) - Total Office (93,620) 73,440 Residential 9,235 9,817 Total Washington, DC $ (84,385) $ 83,257 (a) 2015 includes $1,923 of EBITDA from 1750 Pennsylvania Avenue which was sold in September 2015. Excluding this item, EBITDA was $65,462. Notes to preceding tabular information - continued: (5) The elements of "Other" EBITDA are summarized below. (Amounts in thousands) For the Three Months Ended March 31, 2016 2015 Our share of real estate fund investments: Income before net realized/unrealized gains $ 2,231 $ 1,614 Net realized/unrealized gains on investments 1,561 5,548 Carried interest 1,519 3,388 Total 5,311 10,550 theMART (including trade shows) 23,028 21,041 555 California Street 11,615 12,401 India real estate ventures 1,319 1,841 Other investments 12,322 6,759 53,595 52,592 Corporate general and administrative expenses (a) (b) (30,606) (35,942) Investment income and other, net (a) 6,975 8,762 Acquisition and transaction related costs (4,607) (1,981) UE and residual retail properties discontinued operations (c) 721 22,257 Net gain on sale of residential condominiums 714 1,860 $ 26,792 $ 47,548 (a) The amounts in these captions (for this table only) exclude the results of the mark-to-market of our deferred compensation plan of $1,938 loss for the three months ended March 31, 2016 and $2,859 income for the three months ended March 31, 2015. (b) The three months ended March 31, 2015 includes a cumulative catch up of $4,542 from the acceleration of recognition of compensation expense related to the modification of the 2012-2014 Out-Performance Plans. (c) The three months ended March 30, 2015 includes $22,645 of transaction costs related to the spin-off of our strip shopping centers and malls . |