Segment Information | 21 . Segment Information As a result of the spin-off of substantially all of our Retail Properties segment (see N ote 8 – Dis continued Operations ) , the remaining r etail p roperties no longer meet the criteria to be a separate reportable segment. In addition, as a result of our investment in Toys being reduced to zero, we suspen ded equity method accounting for our investment in Toys (see N ote 7 - Investments in Partially Owned Entities ) and the Toys segment no longer meets the criteria to be a separate reportable segment. Accordingly, effective January 1, 2015, the Retail Properties segment and Toys have been reclassified to the Other segment. We have also reclassified the prior period segment financial results to conform to the current period presentation. Below is a summary of net income and a reconciliation of net income to EBITDA ( 1) by segment for the three and six months ended June 30, 2015 and 2014. (Amounts in thousands) For the Three Months Ended June 30, 2015 Total New York Washington, DC Other Total revenues $ 616,288 $ 414,262 $ 134,856 $ 67,170 Total expenses 422,897 250,298 98,661 73,938 Operating income (loss) 193,391 163,964 36,195 (6,768) (Loss) income from partially owned entities (5,231) 3,176 (1,805) (6,602) Income from real estate fund investments 26,368 - - 26,368 Interest and other investment income, net 5,666 1,892 13 3,761 Interest and debt expense (92,092) (47,173) (17,483) (27,436) Income (loss) before income taxes 128,102 121,859 16,920 (10,677) Income tax benefit (expense) 88,072 (1,095) (466) 89,633 Income from continuing operations 216,174 120,764 16,454 78,956 Loss from discontinued operations (774) - - (774) Net income 215,400 120,764 16,454 78,182 Less net income attributable to noncontrolling interests (29,384) (2,552) - (26,832) Net income attributable to Vornado 186,016 118,212 16,454 51,350 Interest and debt expense (2) 115,073 61,057 20,891 33,125 Depreciation and amortization (2) 163,245 95,567 47,803 19,875 Income tax (benefit) expense (2) (87,653) 1,152 486 (89,291) EBITDA (1) $ 376,681 $ 275,988 (3) $ 85,634 (4) $ 15,059 (5) (Amounts in thousands) For the Three Months Ended June 30, 2014 Total New York Washington, DC Other Total revenues $ 574,411 $ 375,674 $ 134,826 $ 63,911 Total expenses 385,143 226,840 87,352 70,951 Operating income (loss) 189,268 148,834 47,474 (7,040) (Loss) income from partially owned entities (53,742) 8,996 (2,248) (60,490) Income from real estate fund investments 100,110 - - 100,110 Interest and other investment income, net 9,396 1,614 42 7,740 Interest and debt expense (103,913) (49,070) (18,660) (36,183) Net gain on disposition of wholly owned and partially owned assets 905 - - 905 Income before income taxes 142,024 110,374 26,608 5,042 Income tax expense (3,280) (1,226) (115) (1,939) Income from continuing operations 138,744 109,148 26,493 3,103 Income from discontinued operations 26,943 5,919 - 21,024 Net income 165,687 115,067 26,493 24,127 Less net income attributable to noncontrolling interests (68,679) (3,108) - (65,571) Net income (loss) attributable to Vornado 97,008 111,959 26,493 (41,444) Interest and debt expense (2) 179,520 64,072 22,463 92,985 Depreciation and amortization (2) 173,443 74,007 35,806 63,630 Income tax (benefit) expense (2) (574) 1,291 132 (1,997) EBITDA (1) $ 449,397 $ 251,329 (3) $ 84,894 (4) $ 113,174 (5) See notes on page 31. 21 . Segment Information – continued (Amounts in thousands) For the Six Months Ended June 30, 2015 Total New York Washington, DC Other Total revenues $ 1,223,090 $ 813,775 $ 268,824 $ 140,491 Total expenses 861,985 503,058 191,658 167,269 Operating income (loss) 361,105 310,717 77,166 (26,778) Loss from partially owned entities (7,636) (2,487) (1,674) (3,475) Income from real estate fund investments 50,457 - - 50,457 Interest and other investment income, net 16,458 3,754 26 12,678 Interest and debt expense (183,766) (92,524) (35,643) (55,599) Net gain on disposition of wholly owned and partially owned assets 1,860 - - 1,860 Income (loss) before income taxes 238,478 219,460 39,875 (20,857) Income tax benefit (expense) 87,101 (2,038) 208 88,931 Income from continuing operations 325,579 217,422 40,083 68,074 Income from discontinued operations 15,067 - - 15,067 Net income 340,646 217,422 40,083 83,141 Less net income attributable to noncontrolling interests (50,553) (4,058) - (46,495) Net income attributable to Vornado 290,093 213,364 40,083 36,646 Interest and debt expense (2) 229,748 119,724 42,403 67,621 Depreciation and amortization (2) 319,695 189,691 88,555 41,449 Income tax (benefit) expense (2) (88,392) 2,154 (2,150) (88,396) EBITDA (1) $ 751,144 $ 524,933 (3) $ 168,891 (4) $ 57,320 (5) (Amounts in thousands) For the Six Months Ended June 30, 2014 Total New York Washington, DC Other Total revenues $ 1,136,792 $ 736,858 $ 270,104 $ 129,830 Total expenses 802,283 464,574 176,924 160,785 Operating income (loss) 334,509 272,284 93,180 (30,955) (Loss) income from partially owned entities (51,763) 10,562 (3,514) (58,811) Income from real estate fund investments 118,258 - - 118,258 Interest and other investment income, net 21,246 3,055 78 18,113 Interest and debt expense (200,225) (91,909) (38,007) (70,309) Net gain on disposition of wholly owned and partially owned assets 10,540 - - 10,540 Income (loss) before income taxes 232,565 193,992 51,737 (13,164) Income tax (expense) benefit (4,131) (2,195) 84 (2,020) Income (loss) from continuing operations 228,434 191,797 51,821 (15,184) Income from discontinued operations 35,409 11,786 - 23,623 Net income 263,843 203,583 51,821 8,439 Less net income attributable to noncontrolling interests (84,118) (4,513) - (79,605) Net income (loss) attributable to Vornado 179,725 199,070 51,821 (71,166) Interest and debt expense (2) 350,472 122,140 45,261 183,071 Depreciation and amortization (2) 369,782 161,594 71,956 136,232 Income tax expense (benefit) (2) 19,257 2,323 (57) 16,991 EBITDA (1) $ 919,236 $ 485,127 (3) $ 168,981 (4) $ 265,128 (5) See notes on the following page. 21 . Segment Information – continued Notes to preceding tabular information: (1) EBITDA represents "Earnings Before Interest, Taxes, Depreciation and Amortization." We consider EBITDA a supplemental 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 income (loss) 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 For the Six Months Ended June 30, June 30, 2015 2014 2015 2014 Office $ 170,740 $ 162,833 $ 330,099 $ 320,712 Retail 86,151 67,947 167,456 134,142 Alexander's 10,241 10,271 20,648 20,701 Hotel Pennsylvania 8,856 10,278 6,730 9,572 Total New York $ 275,988 $ 251,329 $ 524,933 $ 485,127 (4) The elements of "Washington, DC" EBITDA are summarized below. (Amounts in thousands) For the Three Months Ended For the Six Months Ended June 30, June 30, 2015 2014 2015 2014 Office, excluding the Skyline Properties $ 68,514 $ 67,057 $ 135,898 $ 134,314 Skyline properties 6,984 7,073 13,039 13,572 Total Office 75,498 74,130 148,937 147,886 Residential 10,136 10,764 19,954 21,095 Total Washington, DC $ 85,634 $ 84,894 $ 168,891 $ 168,981 21 . Segment Information – continued Notes to preceding tabular information - continued: (5) The elements of "Other" EBITDA are summarized below. (Amounts in thousands) For the Three Months Ended For the Six Months Ended June 30, June 30, 2015 2014 2015 2014 Our share of real estate fund investments: Income before net realized/unrealized gains $ 1,533 $ 2,191 $ 4,285 $ 4,617 Net realized/unrealized gains on investments 6,054 24,265 10,464 27,807 Carried interest 2,909 11,874 6,297 13,205 Total 10,496 38,330 21,046 45,629 The Mart and trade shows 22,144 22,454 43,185 41,541 555 California Street 12,831 11,506 25,232 23,572 Our share of Toys (a) 500 5,189 1,954 90,586 India real estate ventures 375 99 2,216 1,923 Other investments 11,222 6,780 18,966 14,380 57,568 84,358 112,599 217,631 Corporate general and administrative expenses (b) (c) (23,760) (23,022) (59,702) (49,004) Investment income and other, net (b) 6,561 8,032 15,323 16,105 Our share of impairment loss on India real estate ventures (14,806) - (14,806) - Our share of gains on sale of real estate of partially owned entities 4,513 - 4,513 - Acquisition and transaction related costs (4,061) (1,067) (6,042) (2,352) UE and residual retail properties discontinued operations (d) (758) 48,672 19,060 80,772 Net gain on sale of residential condominiums and a land parcel - 905 1,860 10,540 Net income attributable to noncontrolling interests in the Operating Partnership (10,198) (4,704) (15,485) (8,564) $ 15,059 $ 113,174 $ 57,320 $ 265,128 (a) As a result of our investment being reduced to zero, we suspended equity method accounting in the third quarter of 2014 (see Note 7 - Investments in Partially Owned Entities ). The six months ended June 30, 2014 includes an impairment loss of $75,196. (b) The amounts in these captions (for this table only) exclude income/expense from the mark-to-market of our deferred compensation plan of $609 and $2,380 for the three months ended June 30, 2015 and 2014, respectively, and $2,250 and $6,780 for the six months ended June 30, 2015 and 2014, respectively. (c) The six months ended June 30, 2015 includes $8,817 from the acceleration of the recognition of compensation expense related to 2013-2015 Out-Performance Plans due to the modification of the vesting criteria of awards such that they will fully vest at age 65. The accelerated expense will result in lower general and administrative expense for the remainder of 2015 of $1,734 and $6,217 thereafter. (d) The three months ended June 30, 2015 and 2014, include $327 and $3,016, respectively, and the six months ended June 30, 2015 and 2014, include $22,972 and $3,515, respectively, of transaction costs related to the spin-off of our strip shopping centers and malls (see Note 1 - Organization) . |