Document and Entity Information
Document and Entity Information | 3 Months Ended |
Mar. 31, 2016shares | |
Document and Entity Information [Abstract] | |
Entity Registrant Name | VORNADO REALTY TRUST |
Entity Central Index Key | 899,689 |
Document Type | 10-Q |
Document Period End Date | Mar. 31, 2016 |
Document Fiscal Year Focus | 2,016 |
Document Fiscal Period Focus | Q1 |
Amendment Flag | false |
Current Fiscal Year End Date | --12-31 |
Entity Filer Category | Large Accelerated Filer |
Entity Common Stock, Shares Outstanding | 188,771,002 |
Entity Well Known Seasoned Issuer | Yes |
Entity Voluntary Filers | No |
Entity Current Reporting Status | Yes |
Entity Trading Symbol | vno |
Consolidated Balance Sheets
Consolidated Balance Sheets - USD ($) $ in Thousands | Mar. 31, 2016 | Dec. 31, 2015 |
Real estate, at cost: | ||
Land | $ 4,164,796 | $ 4,164,799 |
Buildings and improvements | 12,358,371 | 12,582,671 |
Development costs and construction in progress | 1,305,849 | 1,226,637 |
Leasehold improvements and equipment | 109,536 | 116,030 |
Total | 17,938,552 | 18,090,137 |
Less accumulated depreciation and amortization | (3,352,986) | (3,418,267) |
Real estate, net | 14,585,566 | 14,671,870 |
Cash and cash equivalents | 1,673,566 | 1,835,707 |
Restricted cash | 109,147 | 107,799 |
Marketable securities | 162,091 | 150,997 |
Tenant and other receivables, net of allowance for doubtful accounts of $11,200 and $11,908 | 97,345 | 98,062 |
Investments in partially owned entities | 1,553,250 | 1,550,422 |
Real estate fund investments | 566,696 | 574,761 |
Receivable arising from the straight-lining of rents, net of allowance of $2,539 and $2,751 | 973,709 | 931,245 |
Deferred leasing costs, net of accumulated amortization of $218,709 and $218,239 | 485,283 | 480,421 |
Identified intangible assets, net of accumulated amortization of $188,094 and $187,360 | 218,388 | 227,901 |
Assets related to discontinued operations | 36,514 | 37,020 |
Other assets | 411,819 | 477,088 |
Assets | 20,873,374 | 21,143,293 |
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY | ||
Mortgages payable, net | 9,844,242 | 9,513,713 |
Senior unsecured notes, net | 844,514 | 844,159 |
Unsecured revolving credit facilities | 0 | 550,000 |
Unsecured term loan, net | 371,076 | 183,138 |
Accounts payable and accrued expenses | 447,700 | 443,955 |
Deferred revenue | 325,013 | 346,119 |
Deferred compensation plan | 116,824 | 117,475 |
Liabilities related to discontinued operations | 12,902 | 12,470 |
Other liabilities | 433,863 | 426,965 |
Total liabilities | $ 12,396,134 | $ 12,437,994 |
Commitments and contingencies | ||
Redeemable noncontrolling interests: | ||
Class A units - 12,414,019 and 12,242,820 units outstanding | $ 1,172,256 | $ 1,223,793 |
Series D cumulative redeemable preferred units - 177,101 units outstanding | 5,428 | 5,428 |
Total redeemable noncontrolling interests | 1,177,684 | 1,229,221 |
Vornado shareholders' equity: | ||
Preferred shares of beneficial interest: no par value per share; authorized 110,000,000 shares; issued and outstanding 52,676,629 shares | 1,276,954 | 1,276,954 |
Common shares of beneficial interest: $.04 par value per share; authorized 250,000,000 shares; issued and outstanding 188,771,002 and 188,576,853 shares | 7,529 | 7,521 |
Additional capital | 7,187,036 | 7,132,979 |
Earnings less than distributions | (1,999,994) | (1,766,780) |
Accumulated other comprehensive income | 53,399 | 46,921 |
Total Vornado shareholders' equity | 6,524,924 | 6,697,595 |
Noncontrolling interests in consolidated subsidiaries | 774,632 | 778,483 |
Total equity | 7,299,556 | 7,476,078 |
Total liabilities, redeemable noncontrolling interests and equity | $ 20,873,374 | $ 21,143,293 |
Consolidated Balance Sheets (Pa
Consolidated Balance Sheets (Parentheticals) - USD ($) $ in Thousands | Mar. 31, 2016 | Dec. 31, 2015 |
ASSETS | ||
Tenant and other receivables, allowance for doubtful accounts (in US dollars) | $ 11,200 | $ 11,908 |
Receivable arising from the straight-lining of rents, allowance (in US dollars) | 2,539 | 2,751 |
Deferred leasing and financing costs, accumulated amortization (in US dollars) | 218,709 | 218,239 |
Identified intangible assets, accumulated amortization (in US dollars) | $ 188,094 | $ 187,360 |
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY | ||
Preferred Stock, Par Value Per Share | $ 0 | $ 0 |
Preferred shares of beneficial interest: authorized shares | 110,000,000 | 110,000,000 |
Preferred shares of beneficial interest: issued shares | 52,676,629 | 52,676,629 |
Preferred shares of beneficial interest: outstanding shares | 52,676,629 | 52,676,629 |
Common shares of beneficial interest: par value per share (in dollars per share) | $ 0.04 | $ 0.04 |
Common shares of beneficial interest: authorized shares | 250,000,000 | 250,000,000 |
Common shares of beneficial interest: issued shares | 188,771,002 | 188,576,853 |
Common shares of beneficial interest: outstanding shares | 188,771,002 | 188,576,853 |
Common Class A [Member] | ||
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY | ||
Outstanding Partnership Units held by Third Parties | 12,414,019 | 12,242,820 |
Series D Cumulative Redeemable Preferred Unit [Member] | ||
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY | ||
Outstanding Partnership Units held by Third Parties | 177,101 | 177,101 |
Consolidated Statements of Inco
Consolidated Statements of Income - USD ($) shares in Thousands, $ in Thousands | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
REVENUES: | ||
Property rentals | $ 519,492 | $ 500,274 |
Tenant expense reimbursements | 59,575 | 66,921 |
Fee and other income | 33,970 | 39,607 |
Total revenues | 613,037 | 606,802 |
EXPENSES: | ||
Operating | 256,349 | 254,493 |
Depreciation and amortization | 142,957 | 124,122 |
General and administrative | 48,704 | 58,492 |
Impairment loss and acquisition and transaction related costs | 165,307 | 1,981 |
Total expenses | 613,317 | 439,088 |
Operating (loss) income | (280) | 167,714 |
Loss from partially owned entities | (4,240) | (2,405) |
Income from real estate fund investments | 11,284 | 24,089 |
Interest and other investment income, net | 3,518 | 10,792 |
Interest and debt expense | (100,489) | (91,674) |
Net gain on disposition of wholly owned and partially owned assets | 714 | 1,860 |
(Loss) income before income taxes | (89,493) | 110,038 |
Income tax expense | (2,831) | (971) |
(Loss) income from continuing operations | (92,324) | 109,067 |
Income from discontinued operations | 716 | 16,179 |
Net (loss) income | (91,608) | 125,246 |
Less net (income) loss attributable to noncontrolling interests in: | ||
Consolidated subsidiaries | (9,678) | (15,882) |
Operating Partnership | 7,487 | (5,287) |
Net (loss) income attributable to Vornado | (93,799) | 104,077 |
Preferred share dividends | (20,364) | (19,484) |
NET (LOSS) INCOME attributable to common shareholders | $ (114,163) | $ 84,593 |
(LOSS) INCOME PER COMMON SHARE - BASIC: | ||
(Loss) income from continuing operations, net (in dollars per share) | $ (0.61) | $ 0.37 |
Income from discontinued operations, net (in dollars per share) | 0 | 0.08 |
Net (loss) income per common share (in dollars per share) | $ (0.61) | $ 0.45 |
Weighted average shares outstanding | 188,658 | 187,999 |
(LOSS) INCOME PER COMMON SHARE - DILUTED: | ||
(Loss) income from continuing operations, net (in dollars per share) | $ (0.61) | $ 0.37 |
Income from discontinued operations, net (in dollars per share) | 0 | 0.08 |
Net (loss) income per common share (in dollars per share) | $ (0.61) | $ 0.45 |
Weighted average shares outstanding | 188,658 | 189,336 |
DIVIDENDS PER COMMON SHARE (in dollars per share) | $ 0.63 | $ 0.63 |
Continuing Operations [Member] | ||
EXPENSES: | ||
Loss from partially owned entities | $ (4,240) | $ (2,743) |
Consolidated Statements of Comp
Consolidated Statements of Comprehensive Income - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Net (loss) income | $ (91,608) | $ 125,246 |
Other comprehensive (loss) income: | ||
Increase (reduction) in unrealized net gain on available-for-sale securities | 11,094 | (21,332) |
Pro rata share of other comprehensive income of nonconsolidated subsidiaries | 6 | 157 |
Reduction in value of interest rate swaps and other | (4,195) | (771) |
Comprehensive (loss) income | (84,703) | 103,300 |
Less comprehensive income attributable to noncontrolling interests | (2,618) | (19,881) |
Comprehensive (loss) income attributable to Vornado | $ (87,321) | $ 83,419 |
Consolidated Statements of Chan
Consolidated Statements of Changes in Equity - USD ($) shares in Thousands, $ in Thousands | Total | Real estate fund investments | Other | Preferred Shares | Common Shares | Additional Capital | Earnings Less Than Distributions | Accumulated Other Comprehensive Income (Loss) | Non-controlling Interests in Consolidated Subsidiaries | Non-controlling Interests in Consolidated SubsidiariesReal estate fund investments | Non-controlling Interests in Consolidated SubsidiariesOther |
Beginning balance, Shares at Dec. 31, 2014 | 52,679 | 187,887 | |||||||||
Beginning balance, Value at Dec. 31, 2014 | $ 7,489,382 | $ 1,277,026 | $ 7,493 | $ 6,873,025 | $ (1,505,385) | $ 93,267 | $ 743,956 | ||||
Net (loss) income attributable to Vornado | 104,077 | 104,077 | |||||||||
Net income attributable to noncontrolling interests in consolidated subsidiaries | 15,882 | $ 13,539 | 15,882 | ||||||||
Distribution of Urban Edge Properties | (464,603) | (464,262) | (341) | ||||||||
Dividends on common shares | (118,447) | (118,447) | |||||||||
Dividends on preferred shares | (19,484) | (19,484) | |||||||||
Common shares issued: | |||||||||||
Upon redemption of Class A units, at redemption value, Shares | 210 | ||||||||||
Upon redemption of Class A units, at redemption value, Value | 23,493 | $ 8 | 23,485 | ||||||||
Under employees' share option plan, Shares | 165 | ||||||||||
Under employees' share option plan, Value | 9,100 | $ 7 | 11,672 | (2,579) | |||||||
Under dividend reinvestment plan, Shares | 3 | ||||||||||
Under dividend reinvestment plan, Value | 338 | $ 0 | 338 | ||||||||
Contributions: | |||||||||||
Contributions | 51,350 | $ 51,350 | |||||||||
Distributions: | |||||||||||
Distributions | (7,280) | (52,882) | $ (125) | (52,882) | $ (125) | ||||||
Conversion Of Series A preferred shares to common shares, Shares | 0 | 1 | |||||||||
Conversion of Series A preferred shares to common shares, Value | $ (12) | 12 | |||||||||
Deferred compensation shares and options, Shares | 7 | ||||||||||
Deferred compensation shares and options, Value | 966 | $ 1 | 1,324 | (359) | |||||||
Increase (reduction) in unrealized net gain on available-for-sale securities | (21,332) | (21,332) | |||||||||
Pro rata share of other comprehensive income of nonconsolidated subsidiaries | 157 | 157 | |||||||||
Reduction in value of interest rate swap | (776) | (776) | |||||||||
Adjustments to carry redeemable Class A units at redemption value | 25,349 | 25,349 | |||||||||
Redeemable noncontrolling interests' share of above adjustments | 1,288 | 1,288 | |||||||||
Other | (85) | 5 | (90) | ||||||||
Ending balance, Shares at Mar. 31, 2015 | 52,679 | 188,273 | |||||||||
Ending balance, Value at Mar. 31, 2015 | 7,043,648 | $ 1,277,014 | $ 7,509 | 6,935,205 | (2,006,439) | 72,609 | 757,750 | ||||
Beginning balance, Shares at Dec. 31, 2015 | 52,677 | 188,577 | |||||||||
Beginning balance, Value at Dec. 31, 2015 | 7,476,078 | $ 1,276,954 | $ 7,521 | 7,132,979 | (1,766,780) | 46,921 | 778,483 | ||||
Net (loss) income attributable to Vornado | (93,799) | (93,799) | |||||||||
Net income attributable to noncontrolling interests in consolidated subsidiaries | 9,678 | 5,973 | 9,678 | ||||||||
Dividends on common shares | (118,867) | (118,867) | |||||||||
Dividends on preferred shares | (20,364) | (20,364) | |||||||||
Common shares issued: | |||||||||||
Upon redemption of Class A units, at redemption value, Shares | 157 | ||||||||||
Upon redemption of Class A units, at redemption value, Value | 14,482 | $ 6 | 14,476 | ||||||||
Under employees' share option plan, Shares | 26 | ||||||||||
Under employees' share option plan, Value | 2,166 | $ 1 | 2,165 | 0 | |||||||
Under dividend reinvestment plan, Shares | 4 | ||||||||||
Under dividend reinvestment plan, Value | 357 | 357 | |||||||||
Distributions: | |||||||||||
Distributions | (7,835) | $ (13,487) | $ (152) | $ (13,487) | $ (152) | ||||||
Deferred compensation shares and options, Shares | 7 | ||||||||||
Deferred compensation shares and options, Value | 350 | $ 1 | 535 | (186) | |||||||
Increase (reduction) in unrealized net gain on available-for-sale securities | 11,094 | 11,094 | |||||||||
Pro rata share of other comprehensive income of nonconsolidated subsidiaries | 6 | 6 | |||||||||
Reduction in value of interest rate swap | (4,195) | (4,195) | |||||||||
Adjustments to carry redeemable Class A units at redemption value | 36,524 | 36,524 | |||||||||
Redeemable noncontrolling interests' share of above adjustments | (427) | (427) | |||||||||
Other | 112 | 2 | 0 | 110 | |||||||
Ending balance, Shares at Mar. 31, 2016 | 52,677 | 188,771 | |||||||||
Ending balance, Value at Mar. 31, 2016 | $ 7,299,556 | $ 1,276,954 | $ 7,529 | $ 7,187,036 | $ (1,999,994) | $ 53,399 | $ 774,632 |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Cash Flows from Operating Activities: | ||
Net (loss) income | $ (91,608) | $ 125,246 |
Adjustments to reconcile net (loss) income to net cash provided by operating activities: | ||
Real estate impairment losses | 160,700 | 256 |
Depreciation and amortization (including amortization of deferred financing costs) | 150,648 | 131,112 |
Straight-lining of rental income | (41,626) | (29,474) |
Distributions of income from partially owned entities | 29,860 | 15,874 |
Amortization of below-market leases, net | (17,507) | (12,754) |
Other non-cash adjustments | 15,248 | 15,865 |
Return of capital from real estate fund investments | 14,676 | 72,208 |
Net realized and unrealized gains on real estate fund investments | (6,611) | (17,639) |
Loss from partially owned entities | 4,240 | 2,405 |
Net gain on disposition of wholly owned and partially owned assets | (714) | (1,860) |
Net gains on sale of real estate and other | 0 | (32,243) |
Changes in operating assets and liabilities: | ||
Real estate fund investments | 0 | (95,022) |
Tenant and other receivables, net | 800 | 975 |
Prepaid assets | 64,851 | 62,658 |
Other assets | (20,113) | (13,093) |
Accounts payable and accrued expenses | 12,774 | (12,691) |
Other liabilities | 1,027 | (17,307) |
Net cash provided by operating activities | 276,645 | 194,516 |
Cash Flows from Investing Activities: | ||
Development costs and construction in progress | (127,283) | (88,052) |
Additions to real estate | (77,243) | (54,466) |
Investments in partially owned entities | (63,188) | (23,912) |
Distributions of capital from partially owned entities | 25,524 | 13,409 |
Proceeds from sales of real estate and related investments | 2,867 | 334,725 |
Restricted cash | (1,348) | 1,282 |
Acquisitions of real estate and other | (938) | (49,878) |
Proceeds from sales and repayments of mortgage and mezzanine loans receivable and other | 11 | 16,763 |
Net cash (used in) provided by investing activities | (241,598) | 149,871 |
Cash Flows from Financing Activities: | ||
Repayments of borrowings | (909,617) | (907,431) |
Proceeds from borrowings | 887,500 | 800,000 |
Dividends paid on common shares | (118,867) | (118,447) |
Distributions to noncontrolling interests | (21,474) | (60,287) |
Dividends paid on preferred shares | (20,364) | (19,484) |
Debt issuance and other costs | (16,704) | (5,076) |
Proceeds received from exercise of employee share options | 2,523 | 12,018 |
Repurchase of shares related to stock compensation agreements and related tax withholdings and other | (185) | (2,939) |
Cash included in the spin-off of Urban Edge Properties | 0 | (225,000) |
Contributions from noncontrolling interests | 0 | 51,350 |
Net cash used in financing activities | (197,188) | (475,296) |
Net decrease in cash and cash equivalents | (162,141) | (130,909) |
Cash and cash equivalents at beginning of period | 1,835,707 | 1,198,477 |
Cash and cash equivalents at end of period | 1,673,566 | 1,067,568 |
Supplemental Disclosure Of Cash Flow Information: | ||
Cash payments for interest, excluding capitalized interest of $7,497 and $8,479 | 91,719 | 91,702 |
Cash payments for income taxes | 2,193 | 2,175 |
Non-Cash Investing and Financing Activities: | ||
Accrued capital expenditures included in accounts payable and accrued expenses | 113,755 | 87,232 |
Adjustments to carry redeemable Class A units at redemption value | 36,524 | 25,349 |
Write-off of fully depreciated assets | (187,419) | (18,790) |
Non-cash distribution of Urban Edge Properties: | ||
Assets | 0 | 1,722,263 |
Liabilities | 0 | (1,482,660) |
Equity | 0 | (239,603) |
Transfer of interest in real estate to Pennsylvania Real Estate Investment Trust | 0 | (145,313) |
Financing assumed in acquisitions | 0 | 62,000 |
Receipt of security deposits included in restricted cash and other liabilities | 0 | 42,346 |
Acquisitions [Member] | ||
Non-cash distribution of Urban Edge Properties: | ||
Like-kind exchange of real estate | 0 | 57,722 |
Dispositions [Member] | ||
Non-cash distribution of Urban Edge Properties: | ||
Like-kind exchange of real estate | $ 0 | $ (38,822) |
Consolidated Statements of Cas8
Consolidated Statements of Cash Flows (Parentheticals) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Statement of Cash Flows [Abstract] | ||
Capitalized interest | $ 7,497 | $ 8,479 |
Organization
Organization | 3 Months Ended |
Mar. 31, 2016 | |
Organization [Abstract] | |
Organization | 1 . Organization Vornado Realty Trust (“Vornado”) is a fully -integrated real estate investment trust (“REIT”) and conducts its business through , and all of its interests in properties are held by, Vornado Realty L.P., a Delaware limited partnership (the “Operating Partnership”). Vornado is the sole general partner of, and owned approximately 93.6 % of the common limited partnership interest in , the Operating Partnership at March 31, 2016 . All references to “we,” “us,” “our,” the “Company” and “Vornado” refer to Vornado Realty Trust and its consolidated subsidiaries, including the Operating Partnership. |
Basis of Presentation
Basis of Presentation | 3 Months Ended |
Mar. 31, 2016 | |
Basis of Presentation [Abstract] | |
Basis Of Presentation | 2 . Basis of Presentation The accompanying consolidated financial statements are unaudited and include the accounts of Vornado and its consolidated subsidiaries, including the Operating Partnership . All inter - company amounts have been eliminated. In our opinion, all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position, results of operations and changes in cash flows have been made. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been condensed or omitted. These condensed consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q of the Securities and Exchange Commission (“ SEC ”) and should be read in conjunction with the consolidated financial statements and notes thereto included in our Annual Report on Form 10-K, as amended, for the year ended December 31, 2015 , as fi led with the SEC. We have made estimates and assumptions that affect the reported amounts of assets and liabilities , disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates. The results of operations for the three months ended March 31, 2016 are not necessarily indicative of the operating results for the full year . |
Recently Issued Accounting Lite
Recently Issued Accounting Literature | 3 Months Ended |
Mar. 31, 2016 | |
Recently Issued Accounting Literature [Abstract] | |
Recently Issued Accounting Literature | 3 . Recently Issued Accounting Literature In May 2014, the Financial Accounting Standards Board (“ FASB ”) issued an update ("ASU 2014-09") establishing Accounting Standards Codification (“ ASC ”) Topic 606, Revenue from Contracts with Customers . ASU 2014-09 establishes a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes most of the existing revenue recognition guidance. ASU 2014-09 requires an entity to recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services and also requires certain additional disclosures. ASU 2014-09 is effective for interim and annual reporting periods in fiscal years that begin after December 15, 201 7 . We are currently evaluating the impact of the adoption of ASU 2014-09 on our consolidated financial statements. 3 . Recently Issued Accounting Literature - continued In June 2014, the FASB issued an update (“ASU 2014-12”) to ASC Topic 718, Compensation – Stock Compensation . ASU 2014-12 requires an entity to treat performance targets that can be met after the requisite service period of a share based award has ended, as a performance condition that affects vesting. ASU 2014-12 is effective for interim and annual reporting periods in fiscal years that began after December 15, 2015. The adoption of this update as of January 1, 2016, did not have any impact on our consolidated financial statements. In February 2015, the FASB issued an update (“ASU 2015-02”) Amendments to the Consolidation Analysis to ASC Topic 810, Consolidation . ASU 2015-02 affects reporting entities that are required to evaluate whether they should consolidate certain legal entities. Specifically, the amendments: (i) modi fy the evaluation of whether limited partnerships and similar legal entities are variable interest entities ("VIEs") or voting interest entities, (ii) eliminate the presumption that a general partner should consolidate a limited partnership, (iii) affect the consolidation analysis of reporting entities that are involved with VIEs, and (iv) provide a scope exception for certain entities. ASU 2015-02 is effective for interim and annual reporting periods beg inning after December 15, 2015. The adoption of this update on January 1, 2016 result ed in the identification of additional VIEs, but did not have an impact on our consolid ated financial statements other than additional disclosures (see Note 12 - Var iable Interest Entities (“VIEs” ) ) . In January 2016, the FASB issued an update (“ASU 2016-01”) Recognition and Measurement of Financial Assets and Financial Liabilities to ASC Topic 825, Financial Instruments (“ASC 825”). ASU 2016-01 amends certain aspects of recognition, measurement, presentation and disclosure of financial instruments, including the requirement to measure certain equity investments at fair value with changes in fair value recognized in net income. ASU 2016-01 is effective for interim and annual reporting periods in fiscal years beginning after December 15, 2017. We are currently evaluating the impact of the adoption of ASU 2016-01 on our consolidated financial statements. In February 2016, the FASB issued (“ASU 2016-02”) Leases , which sets out the principles for the recognition, measurement, presentation and disclosure of leases for both lessees and lessors. ASU 2016-02 requires lessees to apply a dual approach, classifying leases as either finance or operating leases based on the principle of whether or not the lease is effectively a financed purchase. Lessees are required to record a right-of-use asset and a lease liability for all leases with a term of greater than 12 months. Leases with a term of 12 months or less will be accounted for similar to existing guidance for operating leases. Lessees will recognize expense based on the effective interest method for finance leases or on a straight-line basis for operating leases. The new standard requires lessors to account for leases using an approach that is substantially equivalent to existing guidance . ASU 2016-02 is effective for reporting periods beginning after December 15, 2018, with early adoption permitted. We are currently evaluating the impact of the adoption of ASU 2016-02 on our consolidated financial statements. In March 2016, the FASB issued an update (“ASU 2016-0 9 ”) Improvements to Employee Share-Based Payment Accounting to ASC Topic 718 , Compensation—Stock Compensation (“ASC 718 ”). ASU 2016-09 amends several aspects of the accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. ASU 2016-09 is effective for interim and annual reporting periods in fiscal years beginning after December 15, 2017. We are currently evaluating the impact of the adoption of ASU 2016-09 on our consolidated financial statements. |
Real Estate Fund Investments
Real Estate Fund Investments | 3 Months Ended |
Mar. 31, 2016 | |
Real Estate Fund Investments [Abstract] | |
Real Estate Fund Investments | 4 . Real Estate Fund Investments We are the general partner and investment manager of Vornado Capital Partners Real Estate Fund ( the “ Fund ”) , which has an eight-year term and a three-year investment period that ended in July 2013. During the investment period, the Fund was our exclusive investment vehicle for all investments that fit within its investment parameters, as defined . The Fund is accounted for under ASC 946, Financial Services – Investment Companies (“ASC 946”) and its investments are reported on its balance sheet at fair value, with changes in value each period recognized in earnings. We consolidate the accounts of the Fund into our consolidated financial statements, retaining the fair value basis of accounting. We are also the general partner and investment manager of Crowne Plaza Times Square Hotel Co-Investment (the “Co-Investment”), which owns a 24.7% interest in the Crowne Plaza Times Square Hotel. The Fund owns the remaining 75.3% interest. The Co-Investment is also accounted for under ASC 946. We consolidate the accounts of the Co-Investment into our consolidated financial statements, retaining the fair value basis of accounting. A t March 31, 2016 , we ha d six real estate fund investments with an aggregate fair value of $5 66 , 696 ,000 , or $ 200 , 549 ,000 in excess of cost, and ha d remaining unfunded commitments of $ 1 02 , 212 ,000 , of which our share was $ 25 , 5 53 , 000 . Below is a summary of income from the Fund and the Co-Investment for the three months ended March 31, 2016 and 2015 . (Amounts in thousands) For the Three Months Ended March 31, 2016 2015 Net investment income $ 4,673 $ 6,450 Net realized gain on exited investments 14,676 24,705 Previously recorded unrealized gain on exited investment (14,254) (23,279) Net unrealized gains on held investments 6,189 16,213 Income from real estate fund investments 11,284 24,089 Less income attributable to noncontrolling interests (5,973) (13,539) Income from real estate fund investments attributable to Vornado (1) $ 5,311 $ 10,550 (1) Excludes management, leasing and development fees of $760 and $704 for the three months ended March 31, 2016 and 2015, respectively, which are included as a component of "fee and other income" on our consolidated statements of income. |
Marketable Securities
Marketable Securities | 3 Months Ended |
Mar. 31, 2016 | |
Marketable Securities [Abstract] | |
Marketable Securities | 5. Marketable Securities Below is a summary of our marketable securities portfolio as of March 31, 2016 and December 31, 2015 . (Amounts in thousands) As of March 31, 2016 As of December 31, 2015 GAAP Unrealized GAAP Unrealized Fair Value Cost Gain Fair Value Cost Gain Equity securities: Lexington Realty Trust $ 158,833 $ 72,549 $ 86,284 $ 147,752 $ 72,549 $ 75,203 Other 3,258 - 3,258 3,245 - 3,245 $ 162,091 $ 72,549 $ 89,542 $ 150,997 $ 72,549 $ 78,448 |
Investments in Partially Owned
Investments in Partially Owned Entities | 3 Months Ended |
Mar. 31, 2016 | |
Equity Method Investments and Joint Ventures [Abstract] | |
Investments in Partially Owned Entities | 6. Investments in Partially Owned Entities Alexander's, Inc. (“Alexander's”) (NYSE: ALX) As of March 31, 2016, we own 1,654,068 Alexander's common shares , representing a 32.4 % interest in Alexander's . We account for our investment in Alexander's under the equity method. We manage, lease and develop Alexander's properties pursuant t o agreements which expire in March of each year and are automatically renewable . As of March 31, 2016 , the market value (“fair value” pursuant to ASC 820 ) of our investment in Alexander's, based on Alexander's March 31, 2016 closing share price of $ 3 80 . 55 , was $ 629 , 456 ,000 , or $ 501 , 192 ,000 in excess of the carrying amount on our consolidated balance sheet. As of March 31, 2016, the carrying amount of our inves tment in Alexander' s , excluding amounts owed to us, exceeds our share of the equity in the net assets of Alexander's by approximately $ 4 0 , 162 ,000 . The majority of this basis difference resulted from the excess of our purchase price for the Alexander's common stock acquired over the book value of Alexander's net assets. Substantially all of this basis difference was allocated, based on our estimates of the fair values of Alexander's assets and liabilities, to real estate (land and buildings). We are amortizing the basis difference related to the buildings into earnings as additional depreciation expense over their estimated useful lives. This depreciation is not material to our share of e quity in Alexander's net income . The basis difference related to the land will be recognized upon disposition of our investment . Urban Edge Properties (“UE” ) (NYSE: UE) As of March 31, 2016, we own 5,717 , 184 UE operating partnership units , representing a 5.4% ownership interest in UE . We account for our investment in UE under the equity method and record our share of UE's net income or loss on a one-quarter lag basis. During 2015, we provided transition services to UE, primarily for information technology, human resources, tax and financial planning. In 2016, we continue to provide UE information technology support. UE is providing us with leasing and property management services for ( i ) certain small retail properties that we plan to sell, and (ii) our affiliate, Alexander's , Rego Park retail assets. As of March 31, 2016, the fair value of our investment in UE, based on UE's March 31, 2016 closing share price of $2 5 . 84 , was $1 47 , 732 ,000, or $ 121 , 505 ,000 in excess of the carrying amount on our consolidated balance sheet. Pennsylvania Real Estate Investment Trust (“PREIT”) (NYSE: PEI) As of March 31, 2016, we own 6,250,000 PREIT operating partnership units , representing an 8.1% interest in PREIT. We account for our investment in PREIT under the equity method and record our share of PREIT's net income or loss on a one-quarter lag basis. As of March 31, 2016, the fair value of our investment in PREIT, based on PREIT's March 31, 2016 closing share price of $ 21 .8 5 , was $ 136,563 ,000, or $ 8 , 495 ,000 in excess of the carrying amount on our consolidated balance sheet. As of March 31, 2016 , the carrying amount of our investment in PREIT exceeds our share of the equity in the net assets of PREIT by approximately $6 4 , 827 ,000. The majority of this basis difference resulted from the excess of the fair value of the PREIT operating units received over our share of the book value of PREIT's net assets. Substantially all of this basis difference was allocated, based on our estimates of the fair values of PREIT's assets and liabilities, to real estate (land and buildings). We are amortizing the basis difference related to the buildings into earnings as additional depreciation expense over their estimated useful lives. This depreciation is not material to our share of equity in PREIT's net loss. The basis difference related to the land will be recognized upon disposition of our investment. One Park Avenue On March 7 , 2016, we completed a $300,000,000 refinancing of our 55% owned joint venture , One Park Avenue, a 947,000 square foot Manhattan office building. The loan matures in March 2021 and is interest only at LIBOR plus 1.75 % (2.19% at March 31, 2016). The property was previously encumbered by a 4.995%, $250,000,000 m ortgage maturing in March 2016. Mezzanine Loan – New York On March 17, 2016, we entered into a joint venture, in which we own a 33.3% interest, which owns a $138,240,000 mezzanine loan . The interest rate is LIBOR plus 8.875% (9.32% at March 31, 2016) and the debt matures in November 2016, with two three-month extension options. At March 31, 2016, t he joint venture has an $11,760,000 remaining commitment , of which our share is $3,9 20 ,000. The joint venture's investment is subordinate to $350,000,000 of third party debt. We account for our investment in the joint venture under the equity method. Below are schedule s summarizing our investments in, and income (loss) from, partially owned entities . (Amounts in thousands) Percentage Ownership at Balance as of March 31, 2016 March 31, 2016 December 31, 2015 Investments: Partially owned office buildings (1) Various $ 869,233 $ 909,782 Alexander’s 32.4 % 128,264 133,568 PREIT 8.1 % 128,068 133,375 India real estate ventures 4.1%-36.5% 48,037 48,310 UE 5.4 % 26,227 25,351 Other investments (2) Various 353,421 300,036 $ 1,553,250 $ 1,550,422 (1) Includes interests in 280 Park Avenue, 650 Madison Avenue, One Park Avenue, 666 Fifth Avenue (Office), 330 Madison Avenue, 512 West 22nd Street and others. (2) Includes interests in Independence Plaza, 85 Tenth Avenue, Fashion Center Mall, 50-70 West 93rd Street, Toys "R" Us, Inc. (which has a carrying amount of zero) and others. (Amounts in thousands) Percentage Ownership at For the Three Months Ended March 31, March 31, 2016 2016 2015 Our Share of Net Income (Loss): Alexander's (see page 13 for details): Equity in net income 32.4 % $ 6,937 $ 5,594 Management, leasing and development fees 1,725 2,097 8,662 7,691 UE (see page 13 for details): Equity in net earnings 5.4 % 876 - Management fees 209 584 1,085 584 Partially owned office buildings (1) Various (14,249) (9,296) PREIT (see page 13 for details) 8.1 % (4,288) - India real estate ventures 4.1%-36.5% (686) (109) Other investments (2) Various 5,236 (1,613) $ (4,240) $ (2,743) (1) Includes interests in 280 Park Avenue, 650 Madison Avenue, One Park Avenue, 666 Fifth Avenue (Office), 330 Madison Avenue, 512 West 22nd Street and others. (2) Includes interests in Independence Plaza, 85 Tenth Avenue, Fashion Center Mall, 50-70 West 93rd Street, Toys "R" Us, Inc. and others. |
Dispositions
Dispositions | 3 Months Ended |
Mar. 31, 2016 | |
Dispositions [Abstract] | |
Dispositions | The tables below set forth the assets and liabilities related to discontinued operations at March 31, 2016 and December 31, 2015 and their combined results of operations and cash flows for the three months ended March 31, 2016 and 2015 . (Amounts in thousands) Balance as of March 31, 2016 December 31, 2015 Assets related to discontinued operations: Real estate, net $ 29,517 $ 29,561 Other assets 6,997 7,459 $ 36,514 $ 37,020 Liabilities related to discontinued operations: Other liabilities $ 12,902 $ 12,470 $ 12,902 $ 12,470 (Amounts in thousands) For the Three Months Ended March 31, 2016 2015 Income from discontinued operations: Total revenues $ 1,182 $ 20,296 Total expenses 466 13,373 716 6,923 Transaction related costs (primarily UE spin off) - (22,645) Net gain on sale of lease position in Geary Street, CA - 21,376 Net gains on sale of real estate - 10,867 Impairment losses - (256) Pretax income from discontinued operations 716 16,265 Income tax expense - (86) Income from discontinued operations $ 716 $ 16,179 Cash flows related to discontinued operations: Cash flows from operating activities $ 1,654 $ (36,672) Cash flows from investing activities - 310,069 |
Identified Intangible Assets an
Identified Intangible Assets and Liabilities | 3 Months Ended |
Mar. 31, 2016 | |
Identified Intangible Assets and Liabilities [Abstract] | |
Identified Intangible Assets and Liabilities | 8 . Identified Intangible Assets and Liabilities The following summarizes our identified intangible assets (primarily above-market leases) and liabilities (primarily acquired below-market leases) as of March 31, 2016 and December 31, 2015. (Amounts in thousands) Balance as of March 31, 2016 December 31, 2015 Identified intangible assets: Gross amount $ 406,482 $ 415,261 Accumulated amortization (188,094) (187,360) Net $ 218,388 $ 227,901 Identified intangible liabilities (included in deferred revenue): Gross amount $ 607,241 $ 643,488 Accumulated amortization (307,858) (325,340) Net $ 299,383 $ 318,148 Amortization of acquired below-market leases, net of acquired above-market leases , resulted in a n in crease to rental income o f $ 17 , 507 ,000 and $ 12 , 450 ,000 for the three months ended March 31, 2016 and 2015, respectively . Estimated annual amortization of acquired below - market leases, net of acquired above-market leases , for each of the five succeeding years commencing January 1, 2017 is as follows: (Amounts in thousands) 2017 $ 44,463 2018 42,991 2019 30,973 2020 23,320 2021 18,263 Amortization of all other identified intangible assets (a component of depreciation and amortization expense) was $ 7 , 79 3 ,000 and $ 6,185 ,000 for the three months ended March 31, 2016 and 2015 , respectively . Estimated annual amortization of all other identified intangible assets including acquired in-place leases , customer relationships, and third party contracts for each of the five succeeding years commencing January 1, 2017 is as follows: (Amounts in thousands) 2017 $ 24,427 2018 20,063 2019 15,779 2020 12,345 2021 10,957 We are a tenant under ground leases for certain properties. Amortization of these acquired below-market leases , net of above-market leases , resulted in a n in cre ase to rent expense of $ 458 ,000 and $458,000 for the three months ended March 31, 2016 and 2015 , respectively . Estimated annual amortization of these below-market leases , net of above-market leases , for each of the five succeeding years commencing January 1, 2017 is as follows: (Amounts in thousands) 2017 $ 1,832 2018 1,832 2019 1,832 2020 1,832 2021 1,832 |
Debt
Debt | 3 Months Ended |
Mar. 31, 2016 | |
Debt Disclosure [Abstract] | |
Debt | 9. Debt On February 8 , 2016, we completed a $700 ,000,000 refinancing of 770 Broadway, a 1,158,000 square foot Manhattan office building. The five-year loan is interest only at LIBOR plus 1.75 %, (2. 19 % at March 31, 2016 ) which was swapped for four and a half years to a fixed rate of 2.56%. The Company realized net proceeds of approximately $330,000,000 . The property was previo usly encumbered by a 5.65%, $353,000,000 mortgage which was to mature in March 2016. On March 15, 2016, we notified the servicer of the $678,000,000 mortgage loan on the Skyline properties in Virginia that cash flow will be insufficient to service the debt and pay other property related costs and expenses and that we were not willing to fund additional cash shortfalls . Accordingly, at our request, the loan has been tran sferred to the special servicer . Consequently, based on our shortened estimated holding period for the underlying assets, we concluded that the excess of carrying amount over our estimate of fair value was not recoverable and recognized a $ 160,700,000 non-cash impairment loss in the first quarter of 2016. The following is a summary of our debt : (Amounts in thousands) Interest Rate at Balance at March 31, 2016 March 31, 2016 December 31, 2015 Mortgages Payable: Fixed rate 4.04 % $ 6,695,401 $ 6,356,634 Variable rate 2.25 % 3,259,067 3,258,204 Total 3.46 % 9,954,468 9,614,838 Deferred financing costs, net and other (110,226) (101,125) Total, net $ 9,844,242 $ 9,513,713 Unsecured Debt: Senior unsecured notes 3.68 % $ 850,000 $ 850,000 Deferred financing costs, net and other (5,486) (5,841) Senior unsecured notes, net 844,514 844,159 Unsecured term loan 1.58 % 375,000 187,500 Deferred financing costs, net and other (3,924) (4,362) Unsecured term loan, net 371,076 183,138 Unsecured revolving credit facilities - - 550,000 Total, net $ 1,215,590 $ 1,577,297 |
Redeemable Noncontrolling Inter
Redeemable Noncontrolling Interests | 3 Months Ended |
Mar. 31, 2016 | |
Redeemable Noncontrolling Interests [Abstract] | |
Redeemable Noncontrolling Interests | 10. Redeemable Noncontrolling Interests Redeemable noncontrolling interests on our consolidated balance sheets are comprised primarily of Class A Operating Partnership units held by third parties and are recorded at the greater of their carrying amount or redemption value at the end of each reporting period. Changes in the value from period to period are charged to “additional capital” in our consolidated statements of changes in equity. Below is a table summarizing the activity of redeemable noncontrolling interests. (Amounts in thousands) Balance at December 31, 2014 $ 1,337,780 Net income 5,287 Other comprehensive loss (1,288) Distributions (7,280) Redemption of Class A units for common shares, at redemption value (23,493) Adjustments to carry redeemable Class A units at redemption value (25,349) Other, net 19,133 Balance at March 31, 2015 $ 1,304,790 Balance at December 31, 2015 $ 1,229,221 Net loss (7,487) Other comprehensive income 427 Distributions (7,835) Redemption of Class A units for common shares, at redemption value (14,482) Adjustments to carry redeemable Class A units at redemption value (36,524) Other, net 14,364 Balance at March 31, 2016 $ 1,177,684 As of March 31, 2016 and December 31, 2015, the aggregate redemption value of redeemable Class A units was $ 1, 1 72 , 256 ,000 and $ 1, 223 , 793 ,000 , respectively. Redeemable noncontrolling interests exclude our Series G -1 through G-4 convertible preferred units and Series D-13 cumulative redeemable preferred units, as they are accounted for as liabilities in accordance with ASC 480, Distinguishing Liabilities and Equity , because of their possible settlement by issuing a variable number of Vornado common shares. Accordingly , the fair value of these units is included as a component of “other liabilities” on our consolidated balance sheets and aggregated $ 5 0 , 561 ,000 as of March 31, 2016 and December 31, 2015 . Changes in the value from period to period , if any, are charged to “ interest and debt expense ” o n our consolidated statements of income . |
Accumulated Other Compreshensiv
Accumulated Other Compreshensive Income ("AOCI") | 3 Months Ended |
Mar. 31, 2016 | |
Shareholders' Equity [Abstract] | |
Accumulated Other Comprehensive Income ("AOCI") [Text Block] | 11 . Accumulated Other Comprehensive Income (“AOCI”) The following table s set forth the changes in accumulated other comprehensive income by component. (Amounts in thousands) Securities Pro rata share of Interest available- nonconsolidated rate Total for-sale subsidiaries' OCI swaps Other For the Three Months Ended March 31, 2016 Balance as of December 31, 2015 $ 46,921 $ 78,448 $ (9,319) $ (19,368) $ (2,840) OCI before reclassifications 6,478 11,094 6 (4,195) (427) Amounts reclassified from AOCI - - - - - Net current period OCI 6,478 11,094 6 (4,195) (427) Balance as of March 31, 2016 $ 53,399 $ 89,542 $ (9,313) $ (23,563) $ (3,267) For the Three Months Ended March 31, 2015 Balance as of December 31, 2014 $ 93,267 $ 133,774 $ (8,992) $ (25,803) $ (5,712) OCI before reclassifications (20,658) (21,332) 157 (776) 1,293 Amounts reclassified from AOCI - - - - - Net current period OCI (20,658) (21,332) 157 (776) 1,293 Balance as of March 31, 2015 $ 72,609 $ 112,442 $ (8,835) $ (26,579) $ (4,419) |
Variable Interest Entities ("VI
Variable Interest Entities ("VIEs") | 3 Months Ended |
Mar. 31, 2016 | |
Variable Interest Entities [Abstract] | |
Variable Interest Entities ("VIEs") | 12. Variable Interest Entities (“VIEs”) At March 31, 2016 and December 31, 2015, we have several u nconsolidated VIEs . We do not consolidate these entities because we are not the primary beneficiary and the nature of our involvement in the activities of these entities does not give us power over decisions that significantly affect these entities' economic performance. We account for our investment in these entities under the equity method (see Note 6 – Investments in Partially Owned Entities ). As of March 31, 2016 and December 31, 2015, the net carrying amounts of our investment in these entities were $3 61 , 921 ,000 and $379,939,000, respectively, and our maximum exposure to loss in these entities , is limited to our investment s . We adopted ASU 2015-02 on January 1, 2016 which resulted in the identification of several VIEs at March 31, 2016. Prior to the adoption of ASU 2015-02, these entities were consolidated under the voting interest model. Our most significant consolidated VIEs are our Operating Partnership, real estate fund i nvestments, and certain properties that have non-controlling interests. These entities are VIEs because the non-controlling interests do not have substantive kick-out or participating rights. We consolidate these entities because we control all significant business activities. We conduct our business through, and all of our assets and liabilities are hel d by, our Operating Partnership which is a VIE. |
Fair Value Measurements
Fair Value Measurements | 3 Months Ended |
Mar. 31, 2016 | |
Fair Value Disclosures [Abstract] | |
Fair Value Measurements | 13 . Fair Value Measurements ASC 820 defines fair value and establishes a framework for measuring fair value. The objective of fair value is to determine the price that would be received upon the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (the exit price). ASC 820 establishes a fair value hierarchy that prioritizes observable and unobservable inputs used to measure fair value into three levels: Level 1 – quoted prices (unadjusted) in active markets that are accessible at the measurement date for assets or liabilities; Level 2 – observable prices that are based on inputs not quoted in active markets, but corroborated by market data; and Level 3 – unobservable inputs that are used when little or no market data is available. The fair value hierarchy gives the highest priority to Level 1 inputs and the lowest priority to Level 3 inputs. In determining fair value, we utilize valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible , as well as consider counterparty credit risk in our assessment of fair value. Considerable judgment is necessary to interpret Level 2 and 3 inputs in determining the fair value of our financial and non-financial assets and liabilities. Accordingly, our fair value estimates, which are made at the end of each reporting period , may be different than the amounts that may ultimately be realized upon sale or disposition of these assets. Financial Assets and Li abilities Measured at Fair Value on a Recurring Basis Financial assets and liabilities t hat are measured at fair value o n our consolidated balance sheets consist of ( i ) marketable securities, (ii) r eal e state f und investments , ( i ii) the assets in our deferred compensation plan (for which there is a corresponding liability on our consolidated balance sheet) , ( i v) mandatorily redeemable instruments (Series G -1 through G-4 convertible preferred units and Series D-13 cumulative redeemable preferred units) , and (v) interest rate swap s . The tables below aggregate the fair values of these financial assets and liabilities by the ir level s in the fair value hierarchy as of March 31, 2016 and December 31, 2015, respectively. (Amounts in thousands) As of March 31, 2016 Total Level 1 Level 2 Level 3 Marketable securities $ 162,091 $ 162,091 $ - $ - Real estate fund investments (75% of which is attributable to noncontrolling interests) 566,696 - - 566,696 Deferred compensation plan assets (included in other assets) 116,824 59,640 - 57,184 Interest rate swap (included in other assets) 5,039 - 5,039 - Total assets $ 850,650 $ 221,731 $ 5,039 $ 623,880 Mandatorily redeemable instruments (included in other liabilities) $ 50,561 $ 50,561 $ - $ - Interest rate swaps (included in other liabilities) 28,914 - 28,914 - Total liabilities $ 79,475 $ 50,561 $ 28,914 $ - (Amounts in thousands) As of December 31, 2015 Total Level 1 Level 2 Level 3 Marketable securities $ 150,997 $ 150,997 $ - $ - Real estate fund investments (75% of which is attributable to noncontrolling interests) 574,761 - - 574,761 Deferred compensation plan assets (included in other assets) 117,475 58,289 - 59,186 Total assets $ 843,233 $ 209,286 $ - $ 633,947 Mandatorily redeemable instruments (included in other liabilities) $ 50,561 $ 50,561 $ - $ - Interest rate swaps (included in other liabilities) 19,600 - 19,600 - Total liabilities $ 70,161 $ 50,561 $ 19,600 $ - Financial Assets and Li abilities Measured at Fair Value on a Recurring Basis - continued Real Estate Fund Investments A t March 31, 2016 , we h ad s ix real estate fund in vestments with an aggregate fair value of $566,696,000, or $200 ,549,000 in excess of cost. These investments are classified as Level 3 . We u se a discounted cash flow valuation technique to estimate the fair value of each of these investment s , which is updated quarterly by personnel responsible for the management of each investment and reviewed by senior management at each reporting period. The discounted cash flow valuation technique requires us to estimate cash flows fo r each investment over the anticipated holding period , which currently ranges from 1 . 3 to 4 . 8 years . Cash flows are derived from property rental revenue (base rents plus reimbursements) less operating expenses, real estate taxes and capital and other costs, plus projected sales proceeds in the year of exit. Property rental revenue is based on leases currently in place and our estimates for future leasing activity , which are based on current market rents for similar space plus a projected growth factor . Similarly, estimated operating expenses and real estate taxes are based on amounts incurred in the current period plus a projected growth factor for future periods. Anticipated sales proceeds at the end of an investment's expected holding period are determined based on the net cash flow of the investment in the year of exit, divided by a terminal capitalization rate, less estimated selling costs. The fair value of each property is calculated by discounting the future cash flows (including the projected sales proceeds), using an appropriate discount rate and then reduced by the property's outstanding debt, if any, to determine the fair value of the equity in each investment. S ignificant un observable quantitative inputs used in determining the fair value of each investment include cap italization rates and discount rates . These rates are based on the location, type and nature of each property, and current and anticipated m arket conditions, industry publications and from the experience of our Acquisitions and Capital Markets department s . S ignificant unobservable quantitative inputs in the table below were utilized in determining the fair value of these real estate f und i nvestments at March 31, 2016 and December 31, 2015 . Weighted Average Range (based on fair value of investments) Unobservable Quantitative Input March 31, 2016 December 31, 2015 March 31, 2016 December 31, 2015 Discount rates 12.0% to 14.9% 12.0% to 14.9% 13.5% 13.6% Terminal capitalization rates 4.8% to 6.1% 4.8% to 6.1% 5.4% 5.5% The above inputs are subject to change based on changes in economic and market conditions and/or changes in use or timing of exit. Changes in discount rates and terminal capitalization rates result in increases or decreases in the fair values of these investments. The discount rates encompass, among other things, uncertainties in the valuation models with respect to terminal capitalization rates and the amount and timing of cash flows. Therefore, a change in the fair value of these investments resulting from a change in the terminal capitalization rate, may be partially offset by a change in the discount rate. It is not possible for us to predict the effect of future economic or market conditions on our estimated fair values. The table below summarizes the changes in the fair value of real estate fund i nvestments that are classified as Level 3, for the three months ended March 31, 2016 and 2015. (Amounts in thousands) For the Three Months Ended March 31, 2016 2015 Beginning balance $ 574,761 $ 513,973 Purchases - 95,000 Dispositions / distributions (14,676) (72,186) Net unrealized gains 6,189 16,213 Net realized gains 422 1,426 Ending balance $ 566,696 $ 554,426 Financial Assets and Liabilities Measured at Fair Value on a Recurring Basis - continued Deferred Compensation Plan Assets Deferred compensation plan assets that are classified as L evel 3 consist of investments in limited partnerships and investment funds, which are managed by third parties. We receive quarterly financial reports from a third-party administrator, which are compiled from the quarterly reports provided to them from each limited partnership and investment fund. The quarterly reports provide net asset values on a fair value basis which are audited by independent public accounting firms on an annual basis. The third-party administrator does not adjust these values in determining our share of the net assets and we do not adjust these values when report ed in our consolidated financial statements . The table below summarizes the changes in the fair value of d eferred c ompensation p lan a ssets that are classified as Level 3, for the three months ended March 31, 2016 and 2015 . (Amounts in thousands) For the Three Months Ended March 31, 2016 2015 Beginning balance $ 59,186 $ 63,315 Purchases 1,166 624 Sales (1,372) (438) Realized and unrealized (loss) gain (1,907) 1,335 Other, net 111 - Ending balance $ 57,184 $ 64,836 Fair Value Measurements on a Nonrecurring Basis Assets measured at fair value on a nonrecurring basis on our consolidated balance sheets consist primarily of real estate assets required to be measured for impairment at March 31, 2016. There are no assets or liabilities measured at fair value on a nonrecurring basis at December 31, 2015 . The fair values of real estate assets required to be measured for impairment were determined using widely accepted valuation techniques, including (i) discounted cash flow analysis, which considers, among other things, leasing assumptions, growth rates, discount rates and terminal capitalization rates, (ii) income capitalization approach, which considers prevailing market capitalization rates, and (iii) comparable sales activity. (Amounts in thousands) As of March 31, 2016 Total Level 1 Level 2 Level 3 Real estate assets (Skyline properties) $ 192,003 $ - $ - $ 192,003 Financial Assets and Liabilities not Measured at Fair Value Financial assets and liabilities that are not measured at fair value on our consolidated ba lance sheets include cash equivalents (primarily money market funds, which invest in obligations of the United States government), and our secured and unsecured debt. Estimates of the fair value of these instruments are determined by the standard practice of modeling the contractual cash flows required under the instrument and discounting them back to their present value at the appropriate current risk adjusted interest rate, which is provided by a third-party specialist. For floating rate debt, we use forward rates derived from observable market yield curves to project the expected cash flows we would be required to make under the instrument. The fair value of cash equivalents and borrowings under our unsecured revolving credit facilities and unsecured term loan are classified as Level 1. The fair value of our secured and unsecured debt is c lassifie d as Level 2 . The table below summarizes the carrying amounts and fair value of th ese financial instruments as of March 31, 2016 and December 31, 2015. (Amounts in thousands) As of March 31, 2016 As of December 31, 2015 Carrying Fair Carrying Fair Amount Value Amount Value Cash equivalents $ 1,445,442 $ 1,445,000 $ 1,295,980 $ 1,296,000 Debt: Mortgages payable $ 9,954,468 $ 9,705,000 $ 9,614,838 $ 9,306,000 Senior unsecured notes 850,000 887,000 850,000 868,000 Unsecured term loan 375,000 375,000 187,500 187,500 Unsecured revolving credit facilities - - 550,000 550,000 Total $ 11,179,468 (1) $ 10,967,000 $ 11,202,338 $ 10,911,500 (1) Excludes $119,636 of deferred financing costs, net and other. |
Incentive Compensation
Incentive Compensation | 3 Months Ended |
Mar. 31, 2016 | |
Incentive Compensation [Abstract] | |
Incentive Compensation | 14 . Incentive Compensation Our 2010 Omnibus Share Plan (the “Plan”) provides for grants of incentive and non-qualified stock options, restricted shares , restricted Operating Partnership units and O ut- P erformance P lan a wards to certain of our employees and officers. We account for all equity -based compensation in accordance with ASC 718, Compensation – Stock Compensation . Equity -based compensation expense was $ 14 , 571 ,000 and $ 20,142 ,000 for the three months ended March 31, 2016 and 2015, respectively . |
Fee and Other Income
Fee and Other Income | 3 Months Ended |
Mar. 31, 2016 | |
Fee and Other Income [Abstract] | |
Fee and Other Income | 15 . Fee and Other Income The following table sets forth the details of fee and other income: (Amounts in thousands) For the Three Months Ended March 31, 2016 2015 BMS cleaning fees $ 18,146 $ 22,633 Management and leasing fees 4,799 4,192 Lease termination fees 2,405 3,747 Other income 8,620 9,035 $ 33,970 $ 39,607 Management and leasing f ee s include management fee s from Interstate Properties, a related party, of $ 13 4 ,000 and $ 1 3 9 ,000 for the three months ended March 31, 2016 and 2015, respectively . The above table excludes fee income from partially owned entities , which is includ ed in “ loss from partially owned entities” (see N ote 6 – Investments in Partially Owned Entities ). |
Interest and Other Investment I
Interest and Other Investment Income, Net | 3 Months Ended |
Mar. 31, 2016 | |
Interest and Other Investment Income, Net [Abstract] | |
Interest and Other Investment Income, Net | 16 . Interest and Other Investment Income , N et The following table sets forth the details of interest and other investment income , net : (Amounts in thousands) For the Three Months Ended March 31, 2016 2015 Dividends on marketable securities $ 3,215 $ 3,203 Mark-to-market (loss) income of investments in our deferred compensation plan (1) (1,938) 2,859 Interest on loans receivable 748 2,824 Other, net 1,493 1,906 $ 3,518 $ 10,792 (1) This (loss) income is entirely offset by the income (expense) resulting from the mark-to-market of the deferred compensation plan liability, which is included in "general and administrative" expense. |
Interest and Debt Expense
Interest and Debt Expense | 3 Months Ended |
Mar. 31, 2016 | |
Interest and Debt Expense [Abstract] | |
Interest And Debt Expense | 17 . Interest and Debt Expense The following table sets forth the details of interest and debt expense : (Amounts in thousands) For the Three Months Ended March 31, 2016 2015 Interest expense $ 100,295 $ 95,328 Amortization of deferred financing costs 9,265 7,456 Capitalized interest and debt expense (9,071) (11,110) $ 100,489 $ 91,674 |
(Loss) Income Per Share
(Loss) Income Per Share | 3 Months Ended |
Mar. 31, 2016 | |
Income Per Share [Abstract] | |
Income Per Share | 18 . (Loss) Income Per Share The following table provides a reconciliation of both net (loss) income and the number of common shares used in the computation of ( i ) basic (loss) income per common share - which includes the weighted average number of common shares outstanding without regard to dilutive potential common shares, and (ii) diluted (loss) income per common share - which includes the weighted average common shares and dilutive share equivalents. Dilutive share equivalents may include our Series A convertible preferred shares, employee stock options and restricted stock awards. (Amounts in thousands, except per share amounts) For the Three Months Ended March 31, 2016 2015 Numerator: (Loss) income from continuing operations, net of income attributable to noncontrolling interests $ (94,471) $ 88,848 Income from discontinued operations, net of income attributable to noncontrolling interests 672 15,229 Net (loss) income attributable to Vornado (93,799) 104,077 Preferred share dividends (20,364) (19,484) Net (loss) income attributable to common shareholders (114,163) 84,593 Earnings allocated to unvested participating securities (16) (19) Numerator for basic and diluted (loss) income per share $ (114,179) $ 84,574 Denominator: Denominator for basic (loss) income per share – weighted average shares 188,658 187,999 Effect of dilutive securities (1) : Employee stock options and restricted share awards - 1,337 Denominator for diluted (loss) income per share – weighted average shares and assumed conversions 188,658 189,336 (LOSS) INCOME PER COMMON SHARE – BASIC: (Loss) income from continuing operations, net $ (0.61) $ 0.37 Income from discontinued operations, net - 0.08 Net (loss) income per common share $ (0.61) $ 0.45 (LOSS) INCOME PER COMMON SHARE – DILUTED: (Loss) income from continuing operations, net $ (0.61) $ 0.37 Income from discontinued operations, net - 0.08 Net (loss) income per common share $ (0.61) $ 0.45 (1) The effect of dilutive securities for the three months ended March 31, 2016 and 2015 excludes an aggregate of 13,281 and 11,488 weighted average common share equivalents, respectively, as their effect was anti-dilutive. |
Commitments and Contingencies
Commitments and Contingencies | 3 Months Ended |
Mar. 31, 2016 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | 19. Commitments and Contingencies Insurance We maintain general liability insurance with limits of $300,000,000 per occurrence and per property, and all risk property and rental value insurance with limits of $2.0 billion per occurrence, with sub-limits for certain perils such as flood and earthquake. Our California properties have earthquake insurance with coverage of $180,000,000 per occurrence and in the annual aggregate, subject to a deductible in the amount of 5% of the value of the affected property. We maintain coverage for terrorism acts with limits of $4.0 billion per occurrence and in the aggregate, and $2.0 billion per occurrence and in the aggregate for terrorism involving nuclear, biological, chemical and radiological (“NBCR”) terrorism events, as defined by Terrorism Risk Insurance Program Reauthorization Act of 2015, which expires in December 2020. 19. Commitments and Contingencies - continued Insurance - continued Penn Plaza Insurance Company, LLC (“PPIC”), our wholly owned consolidated subsidiary, acts as a re-insurer with respect to a portion of all risk property and rental value insurance and a portion of our earthquake insurance coverage, and as a direct insurer for coverage for acts of terrorism including NBCR acts. Coverage for acts of terrorism (excluding NBCR acts) is fully reinsured by third party insurance companies and the Federal government with no exposure to PPIC. For NBCR acts, PPIC is responsible for a deductible of $2,400,000 per occurrence and 16 % of the balance of a covered loss and the Federal government is respon sible for the remaining 84 % of a covered loss. We are ultimately responsible for any loss incurred by PPIC. We continue to monitor the state of the insurance market and the scope and costs of coverage for acts of terrorism. However, we cannot anticipate what coverage will be available on commercially reasonable terms in the future. Our debt instruments, consisting of mortgage loans secured by our properties which are non-recourse to us, senior unsecured notes and revolving credit agreements contain customary covenants requiring us to maintain insurance. Although we believe that we have adequate insurance coverage for purposes of these agreements, we may not be able to obtain an equivalent amount of coverage at reasonable costs in the future. Further, if lenders insist on greater coverage than we are able to obtain , it could adversely affect our ability to finance our properties and expand our portfolio. Other Commitments and Contingencies We are from time to time involved in legal actions arising in the ordinary course of business. In our opinion, after consultation with legal counsel, the outcome of such matters is not expected to have a material adverse effect on our financial position, results of operations or cash flows. Each of our properties has been subjected to varying degrees of environmental assessment at various times. The environmental assessments did not reveal any material environmental contamination. However, there can be no assurance that the identification of new areas of contamination, changes in the extent or known scope of contamination, the discovery of additional sites, or changes in cleanup requirements would not result in significant costs to us. Our mortgage loans are non-recourse to us. However, in certain cases we have provided guarantees or master leased tenant space. These guarantees and master leases terminate either upon the satisfaction of specified circumstances or repayment of the underlying loans. As of March 31, 2016, the aggregate dollar amount of these guarantees and master leases is approximately $481,000,000 . At March 31, 2016 , $32,540,000 of letters of credit were outstanding under one of our unsecured revolving credit facilities. Our unsecured revolving credit facilities contain financial covenants that require us to maintain minimum interest coverage and maximum debt to market capitalization ratios, and provide for higher interest rates in the event of a decline in our ratings below Baa3/BBB. Our unsecured revolving credit facilities also contain customary conditions precedent to borrowing, including representations and warranties, and also contain customary events of default that could give rise to accelerated repayment, including such items as failure to pay interest or principal. A s of March 31, 2016 , we expect to fund additional capital to certain of our partially owned entities aggregating approximately $80,000,000 . As of March 31, 2016 , we have construction commitments aggregating approximately $8 10 , 700 ,000. |
Segment Information
Segment Information | 3 Months Ended |
Mar. 31, 2016 | |
Segment Information [Abstract] | |
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 (2,191) (3,429) - 1,238 Net income (loss) attributable to Vornado (93,799) 79,808 (146,737) (26,870) 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) $ 210,393 $ 260,499 (3) $ (84,385) (4) $ 34,279 (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 (21,169) (1,506) - (19,663) Net income attributable to Vornado 104,077 95,152 23,629 (14,704) 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) $ 374,463 $ 248,945 (3) $ 83,257 (4) $ 42,261 (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 Net income attributable to noncontrolling interests in the Operating Partnership 7,487 (5,287) $ 34,279 $ 42,261 (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 . |
Basis of Presentation (Policy)
Basis of Presentation (Policy) | 3 Months Ended |
Mar. 31, 2016 | |
Basis of Presentation [Abstract] | |
Basis of Presentation [Policy Text Block] | The accompanying consolidated financial statements are unaudited and include the accounts of Vornado and its consolidated subsidiaries, including the Operating Partnership . All inter - company amounts have been eliminated. In our opinion, all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position, results of operations and changes in cash flows have been made. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been condensed or omitted. These condensed consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q of the Securities and Exchange Commission (“ SEC ”) and should be read in conjunction with the consolidated financial statements and notes thereto included in our Annual Report on Form 10-K, as amended, for the year ended December 31, 2015 , as fi led with the SEC. We have made estimates and assumptions that affect the reported amounts of assets and liabilities , disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates. The results of operations for the three months ended March 31, 2016 are not necessarily indicative of the operating results for the full year . |
Recently Issued Accounting Literature [Policy Text Block] | 3 . Recently Issued Accounting Literature In May 2014, the Financial Accounting Standards Board (“ FASB ”) issued an update ("ASU 2014-09") establishing Accounting Standards Codification (“ ASC ”) Topic 606, Revenue from Contracts with Customers . ASU 2014-09 establishes a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes most of the existing revenue recognition guidance. ASU 2014-09 requires an entity to recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services and also requires certain additional disclosures. ASU 2014-09 is effective for interim and annual reporting periods in fiscal years that begin after December 15, 201 7 . We are currently evaluating the impact of the adoption of ASU 2014-09 on our consolidated financial statements. 3 . Recently Issued Accounting Literature - continued In June 2014, the FASB issued an update (“ASU 2014-12”) to ASC Topic 718, Compensation – Stock Compensation . ASU 2014-12 requires an entity to treat performance targets that can be met after the requisite service period of a share based award has ended, as a performance condition that affects vesting. ASU 2014-12 is effective for interim and annual reporting periods in fiscal years that began after December 15, 2015. The adoption of this update as of January 1, 2016, did not have any impact on our consolidated financial statements. In February 2015, the FASB issued an update (“ASU 2015-02”) Amendments to the Consolidation Analysis to ASC Topic 810, Consolidation . ASU 2015-02 affects reporting entities that are required to evaluate whether they should consolidate certain legal entities. Specifically, the amendments: (i) modi fy the evaluation of whether limited partnerships and similar legal entities are variable interest entities ("VIEs") or voting interest entities, (ii) eliminate the presumption that a general partner should consolidate a limited partnership, (iii) affect the consolidation analysis of reporting entities that are involved with VIEs, and (iv) provide a scope exception for certain entities. ASU 2015-02 is effective for interim and annual reporting periods beg inning after December 15, 2015. The adoption of this update on January 1, 2016 result ed in the identification of additional VIEs, but did not have an impact on our consolid ated financial statements other than additional disclosures (see Note 12 - Var iable Interest Entities (“VIEs” ) ) . In January 2016, the FASB issued an update (“ASU 2016-01”) Recognition and Measurement of Financial Assets and Financial Liabilities to ASC Topic 825, Financial Instruments (“ASC 825”). ASU 2016-01 amends certain aspects of recognition, measurement, presentation and disclosure of financial instruments, including the requirement to measure certain equity investments at fair value with changes in fair value recognized in net income. ASU 2016-01 is effective for interim and annual reporting periods in fiscal years beginning after December 15, 2017. We are currently evaluating the impact of the adoption of ASU 2016-01 on our consolidated financial statements. In February 2016, the FASB issued (“ASU 2016-02”) Leases , which sets out the principles for the recognition, measurement, presentation and disclosure of leases for both lessees and lessors. ASU 2016-02 requires lessees to apply a dual approach, classifying leases as either finance or operating leases based on the principle of whether or not the lease is effectively a financed purchase. Lessees are required to record a right-of-use asset and a lease liability for all leases with a term of greater than 12 months. Leases with a term of 12 months or less will be accounted for similar to existing guidance for operating leases. Lessees will recognize expense based on the effective interest method for finance leases or on a straight-line basis for operating leases. The new standard requires lessors to account for leases using an approach that is substantially equivalent to existing guidance . ASU 2016-02 is effective for reporting periods beginning after December 15, 2018, with early adoption permitted. We are currently evaluating the impact of the adoption of ASU 2016-02 on our consolidated financial statements. In March 2016, the FASB issued an update (“ASU 2016-0 9 ”) Improvements to Employee Share-Based Payment Accounting to ASC Topic 718 , Compensation—Stock Compensation (“ASC 718 ”). ASU 2016-09 amends several aspects of the accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. ASU 2016-09 is effective for interim and annual reporting periods in fiscal years beginning after December 15, 2017. We are currently evaluating the impact of the adoption of ASU 2016-09 on our consolidated financial statements. |
Redeemable Noncontrolling Interests [Policy Text Block] | Redeemable noncontrolling interests on our consolidated balance sheets are comprised primarily of Class A Operating Partnership units held by third parties and are recorded at the greater of their carrying amount or redemption value at the end of each reporting period. Changes in the value from period to period are charged to “additional capital” in our consolidated statements of changes in equity. Redeemable noncontrolling interests exclude our Series G -1 through G-4 convertible preferred units and Series D-13 cumulative redeemable preferred units, as they are accounted for as liabilities in accordance with ASC 480, Distinguishing Liabilities and Equity , because of their possible settlement by issuing a variable number of Vornado common shares. |
Fair Value Measurement [Policy Text Block] | The Fund is accounted for under ASC 946, Financial Services – Investment Companies (“ASC 946”) and its investments are reported on its balance sheet at fair value, with changes in value each period recognized in earnings. We consolidate the accounts of the Fund into our consolidated financial statements, retaining the fair value basis of accounting. In determining fair value, we utilize valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible , as well as consider counterparty credit risk in our assessment of fair value. Considerable judgment is necessary to interpret Level 2 and 3 inputs in determining the fair value of our financial and non-financial assets and liabilities. Accordingly, our fair value estimates, which are made at the end of each reporting period , may be different than the amounts that may ultimately be realized upon sale or disposition of these assets. Financial Assets and Li abilities Measured at Fair Value on a Recurring Basis Financial assets and liabilities t hat are measured at fair value o n our consolidated balance sheets consist of ( i ) marketable securities, (ii) r eal e state f und investments , ( i ii) the assets in our deferred compensation plan (for which there is a corresponding liability on our consolidated balance sheet) , ( i v) mandatorily redeemable instruments (Series G -1 through G-4 convertible preferred units and Series D-13 cumulative redeemable preferred units) , and (v) interest rate swap s . Fair Value Measurements on a Nonrecurring Basis Assets measured at fair value on a nonrecurring basis on our consolidated balance sheets consist primarily of real estate assets required to be measured for impairment at March 31, 2016. There are no assets or liabilities measured at fair value on a nonrecurring basis at December 31, 2015 . The fair values of real estate assets required to be measured for impairment were determined using widely accepted valuation techniques, including (i) discounted cash flow analysis, which considers, among other things, leasing assumptions, growth rates, discount rates and terminal capitalization rates, (ii) income capitalization approach, which considers prevailing market capitalization rates, and (iii) comparable sales activity. Financial Assets and Liabilities not Measured at Fair Value Financial assets and liabilities that are not measured at fair value on our consolidated ba lance sheets include cash equivalents (primarily money market funds, which invest in obligations of the United States government), and our secured and unsecured debt. Estimates of the fair value of these instruments are determined by the standard practice of modeling the contractual cash flows required under the instrument and discounting them back to their present value at the appropriate current risk adjusted interest rate, which is provided by a third-party specialist. For floating rate debt, we use forward rates derived from observable market yield curves to project the expected cash flows we would be required to make under the instrument. The fair value of cash equivalents and borrowings under our unsecured revolving credit facilities and unsecured term loan are classified as Level 1. The fair value of our secured and unsecured debt is c lassifie d as Level 2 . |
Real Estate Fund Investments (T
Real Estate Fund Investments (Tables) | 3 Months Ended |
Mar. 31, 2016 | |
Real Estate Fund Investments [Abstract] | |
Schedule Of Income And Loss From The Fund [Table Text Block] | (Amounts in thousands) For the Three Months Ended March 31, 2016 2015 Net investment income $ 4,673 $ 6,450 Net realized gain on exited investments 14,676 24,705 Previously recorded unrealized gain on exited investment (14,254) (23,279) Net unrealized gains on held investments 6,189 16,213 Income from real estate fund investments 11,284 24,089 Less income attributable to noncontrolling interests (5,973) (13,539) Income from real estate fund investments attributable to Vornado (1) $ 5,311 $ 10,550 (1) Excludes management, leasing and development fees of $760 and $704 for the three months ended March 31, 2016 and 2015, respectively, which are included as a component of "fee and other income" on our consolidated statements of income. |
Marketable Securities (Tables)
Marketable Securities (Tables) | 3 Months Ended |
Mar. 31, 2016 | |
Marketable Securities [Abstract] | |
Marketable Securities [Table Text Block] | (Amounts in thousands) As of March 31, 2016 As of December 31, 2015 GAAP Unrealized GAAP Unrealized Fair Value Cost Gain Fair Value Cost Gain Equity securities: Lexington Realty Trust $ 158,833 $ 72,549 $ 86,284 $ 147,752 $ 72,549 $ 75,203 Other 3,258 - 3,258 3,245 - 3,245 $ 162,091 $ 72,549 $ 89,542 $ 150,997 $ 72,549 $ 78,448 |
Investments in Partially Owne32
Investments in Partially Owned Entities (Tables) | 3 Months Ended |
Mar. 31, 2016 | |
Schedule Of Equity Method Investments [Line Items] | |
Equity Method Investments [Table Text Block] | (Amounts in thousands) Percentage Ownership at Balance as of March 31, 2016 March 31, 2016 December 31, 2015 Investments: Partially owned office buildings (1) Various $ 869,233 $ 909,782 Alexander’s 32.4 % 128,264 133,568 PREIT 8.1 % 128,068 133,375 India real estate ventures 4.1%-36.5% 48,037 48,310 UE 5.4 % 26,227 25,351 Other investments (2) Various 353,421 300,036 $ 1,553,250 $ 1,550,422 (1) Includes interests in 280 Park Avenue, 650 Madison Avenue, One Park Avenue, 666 Fifth Avenue (Office), 330 Madison Avenue, 512 West 22nd Street and others. (2) Includes interests in Independence Plaza, 85 Tenth Avenue, Fashion Center Mall, 50-70 West 93rd Street, Toys "R" Us, Inc. (which has a carrying amount of zero) and others. (Amounts in thousands) Percentage Ownership at For the Three Months Ended March 31, March 31, 2016 2016 2015 Our Share of Net Income (Loss): Alexander's (see page 13 for details): Equity in net income 32.4 % $ 6,937 $ 5,594 Management, leasing and development fees 1,725 2,097 8,662 7,691 UE (see page 13 for details): Equity in net earnings 5.4 % 876 - Management fees 209 584 1,085 584 Partially owned office buildings (1) Various (14,249) (9,296) PREIT (see page 13 for details) 8.1 % (4,288) - India real estate ventures 4.1%-36.5% (686) (109) Other investments (2) Various 5,236 (1,613) $ (4,240) $ (2,743) (1) Includes interests in 280 Park Avenue, 650 Madison Avenue, One Park Avenue, 666 Fifth Avenue (Office), 330 Madison Avenue, 512 West 22nd Street and others. (2) Includes interests in Independence Plaza, 85 Tenth Avenue, Fashion Center Mall, 50-70 West 93rd Street, Toys "R" Us, Inc. and others. |
Dispositions (Tables)
Dispositions (Tables) | 3 Months Ended |
Mar. 31, 2016 | |
Dispositions [Abstract] | |
Schedule of Disposal Groups, Including Discontinued Operations, Income Statement, Balance Sheet and Additional Disclosures [Table Text Block] | (Amounts in thousands) Balance as of March 31, 2016 December 31, 2015 Assets related to discontinued operations: Real estate, net $ 29,517 $ 29,561 Other assets 6,997 7,459 $ 36,514 $ 37,020 Liabilities related to discontinued operations: Other liabilities $ 12,902 $ 12,470 $ 12,902 $ 12,470 (Amounts in thousands) For the Three Months Ended March 31, 2016 2015 Income from discontinued operations: Total revenues $ 1,182 $ 20,296 Total expenses 466 13,373 716 6,923 Transaction related costs (primarily UE spin off) - (22,645) Net gain on sale of lease position in Geary Street, CA - 21,376 Net gains on sale of real estate - 10,867 Impairment losses - (256) Pretax income from discontinued operations 716 16,265 Income tax expense - (86) Income from discontinued operations $ 716 $ 16,179 Cash flows related to discontinued operations: Cash flows from operating activities $ 1,654 $ (36,672) Cash flows from investing activities - 310,069 |
Identified Intangible Assets 34
Identified Intangible Assets and Liabilities (Tables) | 3 Months Ended |
Mar. 31, 2016 | |
Finite-Lived Intangible Assets [Line Items] | |
Schedule of Identified Intangible Assets and Intangible Liabilities [Table Text Block] | (Amounts in thousands) Balance as of March 31, 2016 December 31, 2015 Identified intangible assets: Gross amount $ 406,482 $ 415,261 Accumulated amortization (188,094) (187,360) Net $ 218,388 $ 227,901 Identified intangible liabilities (included in deferred revenue): Gross amount $ 607,241 $ 643,488 Accumulated amortization (307,858) (325,340) Net $ 299,383 $ 318,148 |
Below Market Leases Net Of Above Market Leases [Member] | |
Finite-Lived Intangible Assets [Line Items] | |
Schedule of Finite-Lived Intangible Assets, Future Amortization Expense [Table Text Block] | (Amounts in thousands) 2017 $ 44,463 2018 42,991 2019 30,973 2020 23,320 2021 18,263 |
Other Identified Intangible Assets [Member] | |
Finite-Lived Intangible Assets [Line Items] | |
Schedule of Finite-Lived Intangible Assets, Future Amortization Expense [Table Text Block] | (Amounts in thousands) 2017 $ 24,427 2018 20,063 2019 15,779 2020 12,345 2021 10,957 |
Tenant Under Ground Leases [Member] | |
Finite-Lived Intangible Assets [Line Items] | |
Schedule of Finite-Lived Intangible Assets, Future Amortization Expense [Table Text Block] | (Amounts in thousands) 2017 $ 1,832 2018 1,832 2019 1,832 2020 1,832 2021 1,832 |
Debt (Tables)
Debt (Tables) | 3 Months Ended |
Mar. 31, 2016 | |
Debt Disclosure [Abstract] | |
Schedule of Debt [Table Text Block] | (Amounts in thousands) Interest Rate at Balance at March 31, 2016 March 31, 2016 December 31, 2015 Mortgages Payable: Fixed rate 4.04 % $ 6,695,401 $ 6,356,634 Variable rate 2.25 % 3,259,067 3,258,204 Total 3.46 % 9,954,468 9,614,838 Deferred financing costs, net and other (110,226) (101,125) Total, net $ 9,844,242 $ 9,513,713 Unsecured Debt: Senior unsecured notes 3.68 % $ 850,000 $ 850,000 Deferred financing costs, net and other (5,486) (5,841) Senior unsecured notes, net 844,514 844,159 Unsecured term loan 1.58 % 375,000 187,500 Deferred financing costs, net and other (3,924) (4,362) Unsecured term loan, net 371,076 183,138 Unsecured revolving credit facilities - - 550,000 Total, net $ 1,215,590 $ 1,577,297 |
Redeemable Noncontrolling Int36
Redeemable Noncontrolling Interests (Tables) | 3 Months Ended |
Mar. 31, 2016 | |
Redeemable Noncontrolling Interests [Abstract] | |
Summary Of Activity Of Redeemable Noncontrolling Interests [Table Text Block] | (Amounts in thousands) Balance at December 31, 2014 $ 1,337,780 Net income 5,287 Other comprehensive loss (1,288) Distributions (7,280) Redemption of Class A units for common shares, at redemption value (23,493) Adjustments to carry redeemable Class A units at redemption value (25,349) Other, net 19,133 Balance at March 31, 2015 $ 1,304,790 Balance at December 31, 2015 $ 1,229,221 Net loss (7,487) Other comprehensive income 427 Distributions (7,835) Redemption of Class A units for common shares, at redemption value (14,482) Adjustments to carry redeemable Class A units at redemption value (36,524) Other, net 14,364 Balance at March 31, 2016 $ 1,177,684 |
Accumulated Other Comprehensive
Accumulated Other Comprehensive Income ("AOCI") (Tables) | 3 Months Ended |
Mar. 31, 2016 | |
Shareholders' Equity [Abstract] | |
Schedule of Accumulated Other Comprehensive Income (Loss) [Table Text Block] | (Amounts in thousands) Securities Pro rata share of Interest available- nonconsolidated rate Total for-sale subsidiaries' OCI swaps Other For the Three Months Ended March 31, 2016 Balance as of December 31, 2015 $ 46,921 $ 78,448 $ (9,319) $ (19,368) $ (2,840) OCI before reclassifications 6,478 11,094 6 (4,195) (427) Amounts reclassified from AOCI - - - - - Net current period OCI 6,478 11,094 6 (4,195) (427) Balance as of March 31, 2016 $ 53,399 $ 89,542 $ (9,313) $ (23,563) $ (3,267) For the Three Months Ended March 31, 2015 Balance as of December 31, 2014 $ 93,267 $ 133,774 $ (8,992) $ (25,803) $ (5,712) OCI before reclassifications (20,658) (21,332) 157 (776) 1,293 Amounts reclassified from AOCI - - - - - Net current period OCI (20,658) (21,332) 157 (776) 1,293 Balance as of March 31, 2015 $ 72,609 $ 112,442 $ (8,835) $ (26,579) $ (4,419) |
Fair Value Measurements (Tables
Fair Value Measurements (Tables) | 3 Months Ended |
Mar. 31, 2016 | |
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |
Schedule of Fair Values of Financial Assets and Liabilities by Levels [Table Text Block] | (Amounts in thousands) As of March 31, 2016 Total Level 1 Level 2 Level 3 Marketable securities $ 162,091 $ 162,091 $ - $ - Real estate fund investments (75% of which is attributable to noncontrolling interests) 566,696 - - 566,696 Deferred compensation plan assets (included in other assets) 116,824 59,640 - 57,184 Interest rate swap (included in other assets) 5,039 - 5,039 - Total assets $ 850,650 $ 221,731 $ 5,039 $ 623,880 Mandatorily redeemable instruments (included in other liabilities) $ 50,561 $ 50,561 $ - $ - Interest rate swaps (included in other liabilities) 28,914 - 28,914 - Total liabilities $ 79,475 $ 50,561 $ 28,914 $ - (Amounts in thousands) As of December 31, 2015 Total Level 1 Level 2 Level 3 Marketable securities $ 150,997 $ 150,997 $ - $ - Real estate fund investments (75% of which is attributable to noncontrolling interests) 574,761 - - 574,761 Deferred compensation plan assets (included in other assets) 117,475 58,289 - 59,186 Total assets $ 843,233 $ 209,286 $ - $ 633,947 Mandatorily redeemable instruments (included in other liabilities) $ 50,561 $ 50,561 $ - $ - Interest rate swaps (included in other liabilities) 19,600 - 19,600 - Total liabilities $ 70,161 $ 50,561 $ 19,600 $ - |
Non-financial Assets Measured at Fair Value on a Nonrecurring Basis [Table Text Block] | (Amounts in thousands) As of March 31, 2016 Total Level 1 Level 2 Level 3 Real estate assets (Skyline properties) $ 192,003 $ - $ - $ 192,003 |
Schedule Of Carrying Amounts And Fair Values Of Financial Instruments [Table Text Block] | (Amounts in thousands) As of March 31, 2016 As of December 31, 2015 Carrying Fair Carrying Fair Amount Value Amount Value Cash equivalents $ 1,445,442 $ 1,445,000 $ 1,295,980 $ 1,296,000 Debt: Mortgages payable $ 9,954,468 $ 9,705,000 $ 9,614,838 $ 9,306,000 Senior unsecured notes 850,000 887,000 850,000 868,000 Unsecured term loan 375,000 375,000 187,500 187,500 Unsecured revolving credit facilities - - 550,000 550,000 Total $ 11,179,468 (1) $ 10,967,000 $ 11,202,338 $ 10,911,500 (1) Excludes $119,636 of deferred financing costs, net and other. |
Real Estate Fund [Member] | |
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |
Fair Value Inputs, Assets, Quantitative Information [Table Text Block] | Weighted Average Range (based on fair value of investments) Unobservable Quantitative Input March 31, 2016 December 31, 2015 March 31, 2016 December 31, 2015 Discount rates 12.0% to 14.9% 12.0% to 14.9% 13.5% 13.6% Terminal capitalization rates 4.8% to 6.1% 4.8% to 6.1% 5.4% 5.5% |
Summary of Changes in Level 3 Plan Assets [Table Text Block] | (Amounts in thousands) For the Three Months Ended March 31, 2016 2015 Beginning balance $ 574,761 $ 513,973 Purchases - 95,000 Dispositions / distributions (14,676) (72,186) Net unrealized gains 6,189 16,213 Net realized gains 422 1,426 Ending balance $ 566,696 $ 554,426 |
Deferred Compensation Plan Assets [Member] | |
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |
Summary of Changes in Level 3 Plan Assets [Table Text Block] | (Amounts in thousands) For the Three Months Ended March 31, 2016 2015 Beginning balance $ 59,186 $ 63,315 Purchases 1,166 624 Sales (1,372) (438) Realized and unrealized (loss) gain (1,907) 1,335 Other, net 111 - Ending balance $ 57,184 $ 64,836 |
Fee and Other Income (Tables)
Fee and Other Income (Tables) | 3 Months Ended |
Mar. 31, 2016 | |
Fee And Other Income Tables [Abstract] | |
Fee and Other Income (Table) | (Amounts in thousands) For the Three Months Ended March 31, 2016 2015 BMS cleaning fees $ 18,146 $ 22,633 Management and leasing fees 4,799 4,192 Lease termination fees 2,405 3,747 Other income 8,620 9,035 $ 33,970 $ 39,607 |
Interest and Other Investment40
Interest and Other Investment Income, Net (Tables) | 3 Months Ended |
Mar. 31, 2016 | |
Interest and Other Investment Income, Net [Abstract] | |
Interest And Other Investment Income, Net [Table Text Block] | (Amounts in thousands) For the Three Months Ended March 31, 2016 2015 Dividends on marketable securities $ 3,215 $ 3,203 Mark-to-market (loss) income of investments in our deferred compensation plan (1) (1,938) 2,859 Interest on loans receivable 748 2,824 Other, net 1,493 1,906 $ 3,518 $ 10,792 (1) This (loss) income is entirely offset by the income (expense) resulting from the mark-to-market of the deferred compensation plan liability, which is included in "general and administrative" expense. |
Interest and Debt Expense (Tabl
Interest and Debt Expense (Tables) | 3 Months Ended |
Mar. 31, 2016 | |
Interest and Debt Expense [Abstract] | |
Interest And Debt Expense [Table Text Block] | (Amounts in thousands) For the Three Months Ended March 31, 2016 2015 Interest expense $ 100,295 $ 95,328 Amortization of deferred financing costs 9,265 7,456 Capitalized interest and debt expense (9,071) (11,110) $ 100,489 $ 91,674 |
(Loss) Income Per Share (Tables
(Loss) Income Per Share (Tables) | 3 Months Ended |
Mar. 31, 2016 | |
Income Per Share [Abstract] | |
Schedule Of Earnings Per Share Basic And Diluted [Text Block] | (Amounts in thousands, except per share amounts) For the Three Months Ended March 31, 2016 2015 Numerator: (Loss) income from continuing operations, net of income attributable to noncontrolling interests $ (94,471) $ 88,848 Income from discontinued operations, net of income attributable to noncontrolling interests 672 15,229 Net (loss) income attributable to Vornado (93,799) 104,077 Preferred share dividends (20,364) (19,484) Net (loss) income attributable to common shareholders (114,163) 84,593 Earnings allocated to unvested participating securities (16) (19) Numerator for basic and diluted (loss) income per share $ (114,179) $ 84,574 Denominator: Denominator for basic (loss) income per share – weighted average shares 188,658 187,999 Effect of dilutive securities (1) : Employee stock options and restricted share awards - 1,337 Denominator for diluted (loss) income per share – weighted average shares and assumed conversions 188,658 189,336 (LOSS) INCOME PER COMMON SHARE – BASIC: (Loss) income from continuing operations, net $ (0.61) $ 0.37 Income from discontinued operations, net - 0.08 Net (loss) income per common share $ (0.61) $ 0.45 (LOSS) INCOME PER COMMON SHARE – DILUTED: (Loss) income from continuing operations, net $ (0.61) $ 0.37 Income from discontinued operations, net - 0.08 Net (loss) income per common share $ (0.61) $ 0.45 (1) The effect of dilutive securities for the three months ended March 31, 2016 and 2015 excludes an aggregate of 13,281 and 11,488 weighted average common share equivalents, respectively, as their effect was anti-dilutive. |
Segment Information (Tables)
Segment Information (Tables) | 3 Months Ended |
Mar. 31, 2016 | |
Segment Information [Abstract] | |
Schedule of Segment Information [Table Text Block] | (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 (2,191) (3,429) - 1,238 Net income (loss) attributable to Vornado (93,799) 79,808 (146,737) (26,870) 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) $ 210,393 $ 260,499 (3) $ (84,385) (4) $ 34,279 (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 (21,169) (1,506) - (19,663) Net income attributable to Vornado 104,077 95,152 23,629 (14,704) 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) $ 374,463 $ 248,945 (3) $ 83,257 (4) $ 42,261 (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. |
Details of Other EBITDA [Table Text Block] | 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 Net income attributable to noncontrolling interests in the Operating Partnership 7,487 (5,287) $ 34,279 $ 42,261 (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 . |
Organization (Details)
Organization (Details) | 3 Months Ended |
Mar. 31, 2016 | |
Real Estate Properties [Line Items] | |
Common limited partnership interest in the Operating Partnership | 93.60% |
Real Estate Fund Investments (N
Real Estate Fund Investments (Narratives) (Details) $ in Thousands | 3 Months Ended | |
Mar. 31, 2016USD ($)Investments | Dec. 31, 2015USD ($) | |
Investment Holdings [Line Items] | ||
Aggregate fair value of Real Estate Fund investments (in US Dollars) | $ 566,696 | $ 574,761 |
Real Estate Fund Joint Venture [Member] | ||
Investment Holdings [Line Items] | ||
Equity method ownership percentage | 75.30% | |
Co Investment [Member] | ||
Investment Holdings [Line Items] | ||
Equity method ownership percentage | 24.70% | |
Real Estate Fund [Member] | ||
Investment Holdings [Line Items] | ||
Aggregate fair value of Real Estate Fund investments (in US Dollars) | $ 566,696 | |
Term of the Fund, years | 8 years | |
Investment period for commitments of the Fund, years | 3 years | |
Number Of Investments Held By Fund | Investments | 6 | |
Excess of fair value over cost | $ 200,549 | |
Unfunded Commitments Of Fund | 102,212 | |
Vornado Realty Trust [Member] | ||
Investment Holdings [Line Items] | ||
Unfunded Commitments Of Fund | $ 25,553 |
Real Estate Fund Investments (D
Real Estate Fund Investments (Details 1) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Details Of Income From Real Estate Funds [Abstract] | ||
Income from real estate fund investments | $ 11,284 | $ 24,089 |
Less income attributable to noncontrolling interests | (9,678) | (15,882) |
Fee And Other Income | 33,970 | 39,607 |
Real Estate Fund [Member] | ||
Details Of Income From Real Estate Funds [Abstract] | ||
Net investment income | 4,673 | 6,450 |
Net realized gains on exited investments | 14,676 | 24,705 |
Previously recorded unrealized gains on exited investments | (14,254) | (23,279) |
Net unrealized gains on held investments | 6,189 | 16,213 |
Income from real estate fund investments | 11,284 | 24,089 |
Less income attributable to noncontrolling interests | (5,973) | (13,539) |
Income from real estate fund investments attributable to Vornado | 5,311 | 10,550 |
Fee And Other Income | $ 760 | $ 704 |
Marketable Securities (Details)
Marketable Securities (Details) - USD ($) $ in Thousands | Mar. 31, 2016 | Dec. 31, 2015 |
Schedule of Available-for-sale Securities [Line Items] | ||
Available-for-sale Securities, Equity Securities | $ 162,091 | $ 150,997 |
Available-for-sale Equity Securities, Amortized Cost Basis | 72,549 | 72,549 |
Available-for-sale Securities, Gross Unrealized Gain | 89,542 | 78,448 |
Lexington Realty Trust [Member] | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Available-for-sale Securities, Equity Securities | 158,833 | 147,752 |
Available-for-sale Equity Securities, Amortized Cost Basis | 72,549 | 72,549 |
Available-for-sale Securities, Gross Unrealized Gain | 86,284 | 75,203 |
Other Equity Securities [Member] | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Available-for-sale Securities, Equity Securities | 3,258 | 3,245 |
Available-for-sale Equity Securities, Amortized Cost Basis | 0 | 0 |
Available-for-sale Securities, Gross Unrealized Gain | $ 3,258 | $ 3,245 |
Investments in Partially Owne48
Investments in Partially Owned Entities (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2016 | Mar. 31, 2015 | Dec. 31, 2015 | |
Equity Method Investments And Income From Equity Method Investments [Abstract] | |||
Carrying amount of investments in partially owned entities | $ 1,553,250 | $ 1,550,422 | |
Our share of Net (Loss) Income | (4,240) | $ (2,405) | |
Continuing Operations [Member] | |||
Equity Method Investments And Income From Equity Method Investments [Abstract] | |||
Our share of Net (Loss) Income | $ (4,240) | (2,743) | |
Alexanders Inc [Member] | |||
Equity Method Investments And Income From Equity Method Investments [Abstract] | |||
Equity method ownership percentage | 32.40% | ||
Equity in net income or earnings | $ 6,937 | 5,594 | |
Management, leasing and development fees | 1,725 | 2,097 | |
Carrying amount of investments in partially owned entities | 128,264 | 133,568 | |
Alexanders Inc [Member] | Continuing Operations [Member] | |||
Equity Method Investments And Income From Equity Method Investments [Abstract] | |||
Our share of Net (Loss) Income | 8,662 | 7,691 | |
India real estate ventures [Member] | |||
Equity Method Investments And Income From Equity Method Investments [Abstract] | |||
Carrying amount of investments in partially owned entities | 48,037 | 48,310 | |
India real estate ventures [Member] | Continuing Operations [Member] | |||
Equity Method Investments And Income From Equity Method Investments [Abstract] | |||
Our share of Net (Loss) Income | $ (686) | (109) | |
India real estate ventures [Member] | Minimum [Member] | |||
Equity Method Investments And Income From Equity Method Investments [Abstract] | |||
Equity method ownership percentage | 4.10% | ||
India real estate ventures [Member] | Maximum [Member] | |||
Equity Method Investments And Income From Equity Method Investments [Abstract] | |||
Equity method ownership percentage | 36.50% | ||
Partially owned office buildings [Member] | |||
Equity Method Investments And Income From Equity Method Investments [Abstract] | |||
Carrying amount of investments in partially owned entities | $ 869,233 | 909,782 | |
Partially owned office buildings [Member] | Continuing Operations [Member] | |||
Equity Method Investments And Income From Equity Method Investments [Abstract] | |||
Our share of Net (Loss) Income | $ (14,249) | (9,296) | |
Urban Edge Properties [Member] | |||
Equity Method Investments And Income From Equity Method Investments [Abstract] | |||
Equity method ownership percentage | 5.40% | ||
Equity in net income or earnings | $ 876 | 0 | |
Management fees | 209 | 584 | |
Carrying amount of investments in partially owned entities | 26,227 | 25,351 | |
Urban Edge Properties [Member] | Continuing Operations [Member] | |||
Equity Method Investments And Income From Equity Method Investments [Abstract] | |||
Our share of Net (Loss) Income | $ 1,085 | 584 | |
PREIT Associates [Member] | |||
Equity Method Investments And Income From Equity Method Investments [Abstract] | |||
Equity method ownership percentage | 8.10% | ||
Carrying amount of investments in partially owned entities | $ 128,068 | 133,375 | |
PREIT Associates [Member] | Continuing Operations [Member] | |||
Equity Method Investments And Income From Equity Method Investments [Abstract] | |||
Our share of Net (Loss) Income | (4,288) | 0 | |
Other equity method investments [Member] | |||
Equity Method Investments And Income From Equity Method Investments [Abstract] | |||
Carrying amount of investments in partially owned entities | 353,421 | $ 300,036 | |
Other equity method investments [Member] | Continuing Operations [Member] | |||
Equity Method Investments And Income From Equity Method Investments [Abstract] | |||
Our share of Net (Loss) Income | $ 5,236 | $ (1,613) |
Investments in Partially Owne49
Investments in Partially Owned Entities (Alexander's Inc.) (Details) - Alexanders Inc [Member] $ / shares in Units, $ in Thousands | Mar. 31, 2016USD ($)$ / sharesshares |
Equity Method Investments And Income From Equity Method Investments [Abstract] | |
Ownership common shares, investee (in shares) | shares | 1,654,068 |
Equity method ownership percentage | 32.40% |
Closing share price (in dollars per share) | $ / shares | $ 380.55 |
Equity Method Investment Market Value | $ 629,456 |
Excess of investee's fair value over carrying amount | 501,192 |
Excess of investee's carrying amount over equity in net assets | $ 40,162 |
Investments in Partially Owne50
Investments in Partially Owned Entities (Urban Edge Properties and PREIT Associates L.P.) (Details) $ / shares in Units, $ in Thousands | 3 Months Ended |
Mar. 31, 2016USD ($)$ / sharesshares | |
Pennsylvania Real Estate Investment Trust [Member] | |
Schedule Of Equity Method Investments [Line Items] | |
Operating Partnership Units Received From Buyer | shares | 6,250,000 |
Equity method ownership percentage | 8.10% |
Closing share price (in dollars per share) | $ / shares | $ 21.85 |
Equity Method Investment fair Value | $ 136,563 |
Excess of investee's fair value over carrying amount | 8,495 |
Excess of investee's carrying amount over equity in net assets | $ 64,827 |
Urban Edge Properties [Member] | |
Schedule Of Equity Method Investments [Line Items] | |
Operating Partnership Units Received From Buyer | shares | 5,717,184 |
Equity method ownership percentage | 5.40% |
Closing share price (in dollars per share) | $ / shares | $ 25.84 |
Equity Method Investment fair Value | $ 147,732 |
Excess of investee's fair value over carrying amount | $ 121,505 |
Investments in Partially Owne51
Investments in Partially Owned Entities (One Park, NY Mezzanine Loan) (Details) ft² in Thousands | Mar. 17, 2016USD ($)Extensions | Mar. 07, 2016USD ($)ft² | Mar. 31, 2016USD ($) | Dec. 31, 2015USD ($) |
Schedule Of Equity Method Investments [Line Items] | ||||
Notes And Loans Payable | $ 9,844,242,000 | $ 9,513,713,000 | ||
One Park Avenue [Member] | Joint Venture [Member] | ||||
Schedule Of Equity Method Investments [Line Items] | ||||
Equity method ownership percentage | 55.00% | |||
One Park Avenue [Member] | Joint Venture [Member] | Office Building [Member] | ||||
Schedule Of Equity Method Investments [Line Items] | ||||
Square Footage Of Real Estate Property | ft² | 947 | |||
One Park Avenue [Member] | Joint Venture [Member] | Mortgage loan at 4.995% Matures 2016 [Member] | ||||
Schedule Of Equity Method Investments [Line Items] | ||||
Notes And Loans Payable | $ 250,000,000 | |||
Interest Rate, End of Period (in percentage) | 4.995% | |||
One Park Avenue [Member] | Joint Venture [Member] | Mortgage Loan at 2.19% Maturing March 2021 [Member] | ||||
Schedule Of Equity Method Investments [Line Items] | ||||
Notes And Loans Payable | $ 300,000,000 | |||
Interest Rate, End of Period (in percentage) | 2.19% | |||
One Park Avenue [Member] | Joint Venture [Member] | Mortgage Loan at 2.19% Maturing March 2021 [Member] | London Interbank Offered Rate (LIBOR) [Member] | ||||
Schedule Of Equity Method Investments [Line Items] | ||||
Spread Over LIBOR (in percentage) | 1.75% | |||
Mezzanine Loan New York [Member] | Vornado Realty Trust [Member] | ||||
Schedule Of Equity Method Investments [Line Items] | ||||
Our share of remaining commitment | $ 3,920,000 | |||
Mezzanine Loan New York [Member] | Joint Venture [Member] | ||||
Schedule Of Equity Method Investments [Line Items] | ||||
Equity method ownership percentage | 33.30% | |||
Notes And Loans Payable | $ 138,240,000 | |||
Remaining committment | 11,760,000 | |||
Subordinated Debt | $ 350,000,000 | |||
Mezzanine Loan New York [Member] | Joint Venture [Member] | Mezzanine Loan Maturing November 2016 [Member] | ||||
Schedule Of Equity Method Investments [Line Items] | ||||
Number Of Extensions Available | Extensions | 2 | |||
Length Of Extension Available | 3 months | |||
Interest Rate, End of Period (in percentage) | 9.32% | |||
Mezzanine Loan New York [Member] | Joint Venture [Member] | Mezzanine Loan Maturing November 2016 [Member] | London Interbank Offered Rate (LIBOR) [Member] | ||||
Schedule Of Equity Method Investments [Line Items] | ||||
Spread Over LIBOR (in percentage) | 8.875% |
Dispositions (Details 1)
Dispositions (Details 1) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2016 | Mar. 31, 2015 | Dec. 31, 2015 | |
Dispositions [Abstract] | |||
Real Estate, Net | $ 29,517 | $ 29,561 | |
Other Assets | 6,997 | 7,459 | |
Assets related to discontinued operations | 36,514 | 37,020 | |
Other Liabilities | 12,902 | 12,470 | |
Liabilities related to discontinued operations | 12,902 | $ 12,470 | |
Income from discontinued operations: | |||
Total revenues | 1,182 | $ 20,296 | |
Total expenses | 466 | 13,373 | |
Income from discontinued operations before gain on sale of real estate | 716 | 6,923 | |
Transaction related costs (primarily UE Spin off) | 0 | (22,645) | |
Net gain on sale of lease position in Geary Street, CA | 0 | 21,376 | |
Net gains on sale of real estate | 0 | 10,867 | |
Impairment losses | 0 | (256) | |
Pretax income from discontinued operations | 716 | 16,265 | |
Income tax expense | 0 | (86) | |
Income from Discontinued Operations | 716 | 16,179 | |
Cash flows related to discontinued Operations: | |||
Cash flows from operating activities, discontinued operations | 1,654 | (36,672) | |
Cash flows from investing activities, discontinued operations | $ 0 | $ 310,069 |
Identified Intangible Assets 53
Identified Intangible Assets and Liabilities (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2016 | Mar. 31, 2015 | Dec. 31, 2015 | |
Finite-Lived Intangible Assets [Line Items] | |||
Gross amount | $ 406,482 | $ 415,261 | |
Accumulated amortization | (188,094) | (187,360) | |
Net | 218,388 | 227,901 | |
Gross amount | 607,241 | 643,488 | |
Accumulated amortization | (307,858) | (325,340) | |
Net | 299,383 | $ 318,148 | |
Below Market Leases Net Of Above Market Leases [Member] | |||
Finite-Lived Intangible Assets [Line Items] | |||
Amortization of Intangible Assets | 17,507 | $ 12,450 | |
2,017 | 44,463 | ||
2,018 | 42,991 | ||
2,019 | 30,973 | ||
2,020 | 23,320 | ||
2,021 | 18,263 | ||
Other Identified Intangible Assets [Member] | |||
Finite-Lived Intangible Assets [Line Items] | |||
Amortization of Intangible Assets | 7,793 | 6,185 | |
2,017 | 24,427 | ||
2,018 | 20,063 | ||
2,019 | 15,779 | ||
2,020 | 12,345 | ||
2,021 | 10,957 | ||
Tenant Under Ground Leases [Member] | |||
Finite-Lived Intangible Assets [Line Items] | |||
Amortization of Intangible Assets | 458 | $ 458 | |
2,017 | 1,832 | ||
2,018 | 1,832 | ||
2,019 | 1,832 | ||
2,020 | 1,832 | ||
2,021 | $ 1,832 |
Debt (Narratives) (Details)
Debt (Narratives) (Details) ft² in Thousands | Feb. 08, 2016USD ($)ft² | Mar. 31, 2016USD ($) | Mar. 31, 2015USD ($) | Mar. 15, 2016USD ($) | Dec. 31, 2015USD ($) |
Debt Instrument [Line Items] | |||||
Mortgages payable, net | $ 9,844,242,000 | $ 9,513,713,000 | |||
Net proceeds from borrowings | 887,500,000 | $ 800,000,000 | |||
Asset Impairment Charges | 160,700,000 | $ 256,000 | |||
Skyline Properties [Member] | |||||
Debt Instrument [Line Items] | |||||
Asset Impairment Charges | $ 160,700,000 | ||||
Skyline Properties [Member] | Mortgage Special Servicer [Member] | |||||
Debt Instrument [Line Items] | |||||
Mortgages payable, gross | $ 678,000,000 | ||||
Secured Debt [Member] | 770 Broadway [Member] | |||||
Debt Instrument [Line Items] | |||||
Interest Rate, End of Period (in percentage) | 2.19% | ||||
Notes And Loans Payable Refinanced Amount (in US Dollars) | $ 700,000,000 | ||||
Debt Instrument, Description of Variable Rate Basis | Libor | ||||
Square Footage Of Real Estate Property | ft² | 1,158 | ||||
Debt Term | 5 years | ||||
Net proceeds from borrowings | $ 330,000,000 | ||||
Secured Debt [Member] | 770 Broadway [Member] | London Interbank Offered Rate (LIBOR) [Member] | |||||
Debt Instrument [Line Items] | |||||
Spread Over LIBOR (in percentage) | 1.75% | ||||
Secured Debt [Member] | 770 Broadway [Member] | Fixed Rate [Member] | |||||
Debt Instrument [Line Items] | |||||
Interest Rate, End of Period (in percentage) | 2.56% | ||||
Debt Term | 4 years 6 months | ||||
Secured Debt [Member] | 770 Broadway [Member] | Mortgage Maturing March 2016 [Member] | |||||
Debt Instrument [Line Items] | |||||
Interest Rate, End of Period (in percentage) | 5.65% | ||||
Mortgages payable, net | $ 353,000,000 |
Debt (Summary of Debt) (Details
Debt (Summary of Debt) (Details) - USD ($) $ in Thousands | Mar. 31, 2016 | Dec. 31, 2015 |
Debt Instrument [Line Items] | ||
Deferred financing costs, net and other | $ (119,636) | |
Total, net | 9,844,242 | $ 9,513,713 |
Senior unsecured notes, net | 844,514 | 844,159 |
Unsecured term loan, net | 371,076 | 183,138 |
Unsecured revolving credit facilities | 0 | 550,000 |
Unsecured Debt And Revolving Credit Facility | 1,215,590 | 1,577,297 |
Mortgages Payable [Member] | ||
Debt Instrument [Line Items] | ||
Mortgages payable, gross | 9,954,468 | 9,614,838 |
Deferred financing costs, net and other | $ (110,226) | (101,125) |
Interest Rate, End of Period (in percentage) | 3.46% | |
Mortgages Payable [Member] | Fixed Rate [Member] | ||
Debt Instrument [Line Items] | ||
Mortgages payable, gross | $ 6,695,401 | 6,356,634 |
Interest Rate, End of Period (in percentage) | 4.04% | |
Mortgages Payable [Member] | Variable Rate [Member] | ||
Debt Instrument [Line Items] | ||
Mortgages payable, gross | $ 3,259,067 | 3,258,204 |
Interest Rate, End of Period (in percentage) | 2.25% | |
Senior Unsecured Notes [Member] | ||
Debt Instrument [Line Items] | ||
Deferred financing costs, net and other | $ (5,486) | (5,841) |
Unsecured debt, gross | $ 850,000 | 850,000 |
Interest Rate, End of Period (in percentage) | 3.68% | |
Term Loan [Member] | ||
Debt Instrument [Line Items] | ||
Deferred financing costs, net and other | $ (3,924) | (4,362) |
Unsecured debt, gross | $ 375,000 | 187,500 |
Interest Rate, End of Period (in percentage) | 1.58% | |
Unsecured Revolving Credit Facilities [Member] | ||
Debt Instrument [Line Items] | ||
Unsecured revolving credit facilities | $ 0 | $ 550,000 |
Redeemable Noncontrolling Int56
Redeemable Noncontrolling Interests (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2016 | Mar. 31, 2015 | Dec. 31, 2015 | |
Redeemable Noncontrolling Interest Units Table [Abstract] | |||
Redeemable Noncontrolling Interest, Equity, Common, Carrying Amount | $ 1,172,256 | $ 1,223,793 | |
Redeemable Noncontrolling Interests Rollforward [Abstract] | |||
Reedemable Noncontrolling Interest, Beginning Balance | 1,229,221 | $ 1,337,780 | |
Net income (loss) | (7,487) | 5,287 | |
Other comprehensive income (loss) | 427 | (1,288) | |
Distributions | (7,835) | (7,280) | |
Other, net | 14,364 | 19,133 | |
Reedemable Noncontrolling Interest, Ending Balance | 1,177,684 | 1,304,790 | |
Common Class A [Member] | |||
Redeemable Noncontrolling Interest Units Table [Abstract] | |||
Redeemable Noncontrolling Interest, Equity, Common, Carrying Amount | 1,172,256 | 1,223,793 | |
Redeemable Noncontrolling Interests Rollforward [Abstract] | |||
Redemption of Class A units for common shares, at redemption value | (14,482) | (23,493) | |
Adjustments to carry redeemable Class A units at redemption value | (36,524) | $ (25,349) | |
Cumulative Redeemable Preferred Unit [Member] | |||
Redeemable Noncontrolling Interests Additional Disclosure [Abstract] | |||
Fair value of Series G convertible preferred units and Series D-13 cumulative redeemable preferred units | $ 50,561 | $ 50,561 |
Accumulated Other Comprehensi57
Accumulated Other Comprehensive Income - ("AOCI") (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Accumulated other comprehensive income (loss), Beginning Balance | $ 46,921 | $ 93,267 |
OCI before reclassifications | 6,478 | (20,658) |
Amounts reclassified from AOCI | 0 | 0 |
Other Comprehensive Income (Loss), Net of Tax, Total | 6,478 | (20,658) |
Accumulated other comprehensive income (loss), Ending Balance | 53,399 | 72,609 |
Interest rate Swaps [Member] | ||
Accumulated other comprehensive income (loss), Beginning Balance | (19,368) | (25,803) |
OCI before reclassifications | (4,195) | (776) |
Amounts reclassified from AOCI | 0 | 0 |
Other Comprehensive Income (Loss), Net of Tax, Total | (4,195) | (776) |
Accumulated other comprehensive income (loss), Ending Balance | (23,563) | (26,579) |
Securities available for sale [Member] | ||
Accumulated other comprehensive income (loss), Beginning Balance | 78,448 | 133,774 |
OCI before reclassifications | 11,094 | (21,332) |
Amounts reclassified from AOCI | 0 | 0 |
Other Comprehensive Income (Loss), Net of Tax, Total | 11,094 | (21,332) |
Accumulated other comprehensive income (loss), Ending Balance | 89,542 | 112,442 |
Pro Rata Share Of Non Consolidated Subsidiaries Oci [Member] | ||
Accumulated other comprehensive income (loss), Beginning Balance | (9,319) | (8,992) |
OCI before reclassifications | 6 | 157 |
Amounts reclassified from AOCI | 0 | 0 |
Other Comprehensive Income (Loss), Net of Tax, Total | 6 | 157 |
Accumulated other comprehensive income (loss), Ending Balance | (9,313) | (8,835) |
Other [Member] | ||
Accumulated other comprehensive income (loss), Beginning Balance | (2,840) | (5,712) |
OCI before reclassifications | (427) | 1,293 |
Amounts reclassified from AOCI | 0 | 0 |
Other Comprehensive Income (Loss), Net of Tax, Total | (427) | 1,293 |
Accumulated other comprehensive income (loss), Ending Balance | $ (3,267) | $ (4,419) |
Variable Interest Entities (Det
Variable Interest Entities (Details) - USD ($) $ in Thousands | Mar. 31, 2016 | Dec. 31, 2015 |
Non Consolidated Variable Interest Entities [Member] | ||
Variable Interest Entity [Line Items] | ||
Variable Interest Entity, Nonconsolidated, Carrying Amount, Assets | $ 361,921 | $ 379,939 |
Fair Value Measurements (Narrat
Fair Value Measurements (Narratives) (Details) $ in Thousands | 3 Months Ended | |
Mar. 31, 2016USD ($)Investments | Dec. 31, 2015USD ($) | |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Real estate fund investments | $ 566,696 | $ 574,761 |
Real Estate Fund [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Number Of Investments Held By Fund | Investments | 6 | |
Real estate fund investments | $ 566,696 | |
Excess of fair value over cost | $ 200,549 | |
Real Estate Fund [Member] | Minimum [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value Measurement Anticipated Investment Holding Period | 1 year 3 months 18 days | |
Real Estate Fund [Member] | Maximum [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fair Value Measurement Anticipated Investment Holding Period | 4 years 9 months 18 days |
Fair Value Measurements (Detail
Fair Value Measurements (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended |
Mar. 31, 2016 | Dec. 31, 2015 | |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Marketable Securities | $ 162,091 | $ 150,997 |
Real estate fund investments | 566,696 | 574,761 |
Fair Value, Measurements, Recurring [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Marketable Securities | 162,091 | 150,997 |
Real estate fund investments | 566,696 | 574,761 |
Deferred compensation plan assets (included in other assets) | 116,824 | 117,475 |
Interest rate swap (included in other assets) | 5,039 | |
Total assets | 850,650 | 843,233 |
Mandatorily redeemable instruments (included in other liabilities) | 50,561 | 50,561 |
Interest rate swaps (included in other liabilities) | 28,914 | 19,600 |
Total liabilities | $ 79,475 | $ 70,161 |
Other Partners Ownership Interest In Real Estate Fund (in percentage) | 75.00% | 75.00% |
Fair Value, Measurements, Nonrecurring [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Real Estate, Net at Fair Value | $ 192,003 | |
Fair Value, Inputs, Level 1 [Member] | Fair Value, Measurements, Recurring [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Marketable Securities | 162,091 | $ 150,997 |
Real estate fund investments | 0 | 0 |
Deferred compensation plan assets (included in other assets) | 59,640 | 58,289 |
Interest rate swap (included in other assets) | 0 | |
Total assets | 221,731 | 209,286 |
Mandatorily redeemable instruments (included in other liabilities) | 50,561 | 50,561 |
Interest rate swaps (included in other liabilities) | 0 | 0 |
Total liabilities | 50,561 | 50,561 |
Fair Value Inputs Level 2 Member | Fair Value, Measurements, Recurring [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Marketable Securities | 0 | 0 |
Real estate fund investments | 0 | 0 |
Deferred compensation plan assets (included in other assets) | 0 | 0 |
Interest rate swap (included in other assets) | 5,039 | |
Total assets | 5,039 | 0 |
Mandatorily redeemable instruments (included in other liabilities) | 0 | 0 |
Interest rate swaps (included in other liabilities) | 28,914 | 19,600 |
Total liabilities | 28,914 | 19,600 |
Fair Value, Inputs, Level 3 [Member] | Fair Value, Measurements, Recurring [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Marketable Securities | 0 | 0 |
Real estate fund investments | 566,696 | 574,761 |
Deferred compensation plan assets (included in other assets) | 57,184 | 59,186 |
Interest rate swap (included in other assets) | 0 | |
Total assets | 623,880 | 633,947 |
Mandatorily redeemable instruments (included in other liabilities) | 0 | 0 |
Interest rate swaps (included in other liabilities) | 0 | 0 |
Total liabilities | 0 | $ 0 |
Fair Value, Inputs, Level 3 [Member] | Fair Value, Measurements, Nonrecurring [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Real Estate, Net at Fair Value | $ 192,003 |
Fair Value Measurements (Deta61
Fair Value Measurements (Details 1) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | Dec. 31, 2015 | |
Real Estate Fund [Member] | |||
Unobservable Quantitative Input [Abstract] | |||
Beginning balance | $ 574,761 | $ 513,973 | $ 513,973 |
Purchases | 0 | 95,000 | |
Sales/Dispositions/distributions | (14,676) | (72,186) | |
Net unrealized gains | 6,189 | 16,213 | |
Net realized gains | 422 | 1,426 | |
Ending balance | $ 566,696 | 554,426 | $ 574,761 |
Real Estate Fund [Member] | Minimum [Member] | |||
Unobservable Quantitative Input [Abstract] | |||
Discount rates | 12.00% | 12.00% | |
Capitalization rate | 4.80% | 4.80% | |
Real Estate Fund [Member] | Maximum [Member] | |||
Unobservable Quantitative Input [Abstract] | |||
Discount rates | 14.90% | 14.90% | |
Capitalization rate | 6.10% | 6.10% | |
Real Estate Fund [Member] | Weighted Average [Member] | |||
Unobservable Quantitative Input [Abstract] | |||
Discount rates | 13.50% | 13.60% | |
Capitalization rate | 5.40% | 5.50% | |
Deferred Compensation Plan Assets [Member] | |||
Unobservable Quantitative Input [Abstract] | |||
Beginning balance | $ 59,186 | 63,315 | $ 63,315 |
Purchases | 1,166 | 624 | |
Sales/Dispositions/distributions | (1,372) | (438) | |
Realized and unrealized (loss) gain | (1,907) | 1,335 | |
Other, net | 111 | 0 | |
Ending balance | $ 57,184 | $ 64,836 | $ 59,186 |
Fair Value Measurements (Deta62
Fair Value Measurements (Details 2) - USD ($) $ in Thousands | Mar. 31, 2016 | Dec. 31, 2015 |
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Unsecured Debt, Total | $ 844,514 | $ 844,159 |
Deferred financing costs, net and other | 119,636 | |
Senior Unsecured Notes [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Unsecured debt, gross | 850,000 | 850,000 |
Deferred financing costs, net and other | 5,486 | 5,841 |
Unsecured Term Loan [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Unsecured debt, gross | 375,000 | 187,500 |
Deferred financing costs, net and other | 3,924 | 4,362 |
Carrying (Reported) Amount, Fair Value Disclosure [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Cash equivalents | 1,445,442 | 1,295,980 |
Mortgages payable, gross | 9,954,468 | 9,614,838 |
Unsecured revolving credit facilities | 0 | 550,000 |
Total debt | 11,179,468 | 11,202,338 |
Carrying (Reported) Amount, Fair Value Disclosure [Member] | Senior Unsecured Notes [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Unsecured Debt, Total | 850,000 | 850,000 |
Carrying (Reported) Amount, Fair Value Disclosure [Member] | Unsecured Term Loan [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Unsecured debt, gross | 375,000 | 187,500 |
Estimate of Fair Value, Fair Value Disclosure [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Cash equivalents | 1,445,000 | 1,296,000 |
Mortgages payable, gross | 9,705,000 | 9,306,000 |
Unsecured revolving credit facilities | 0 | 550,000 |
Total debt | 10,967,000 | 10,911,500 |
Estimate of Fair Value, Fair Value Disclosure [Member] | Senior Unsecured Notes [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Unsecured Debt, Total | 887,000 | 868,000 |
Estimate of Fair Value, Fair Value Disclosure [Member] | Unsecured Term Loan [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Unsecured debt, gross | $ 375,000 | $ 187,500 |
Incentive Compensation Narrativ
Incentive Compensation Narrative (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||
Share Based Compensation Expense | $ 14,571 | $ 20,142 |
Fee and Other Income (Details)
Fee and Other Income (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Fee And Other Income [Line Items] | ||
BMS cleaning fees | $ 18,146 | $ 22,633 |
Management and leasing fees | 4,799 | 4,192 |
Lease termination fees | 2,405 | 3,747 |
Other income | 8,620 | 9,035 |
Fee and other income | 33,970 | 39,607 |
Interstate Properties [Member] | ||
Fee And Other Income [Line Items] | ||
Management and leasing fees | $ 134 | $ 139 |
Interest and Other Investment65
Interest and Other Investment Income (Loss), Net (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Interest and Other Investment Income, Net [Abstract] | ||
Dividends on marketable securities | $ 3,215 | $ 3,203 |
Mark-to-market (loss) income of investments in our deferred compensation plan | (1,938) | 2,859 |
Interest on loans receivable | 748 | 2,824 |
Other, net | 1,493 | 1,906 |
Interest and other investment (loss) income, net | $ 3,518 | $ 10,792 |
Interest and Debt Expense (Deta
Interest and Debt Expense (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Interest and Debt Expense [Abstract] | ||
Interest expense | $ 100,295 | $ 95,328 |
Amortization of deferred financing costs | 9,265 | 7,456 |
Capitalized interest and debt expense | (9,071) | (11,110) |
Interest and Debt Expense, Total | $ 100,489 | $ 91,674 |
(Loss) Income Per Share (Detail
(Loss) Income Per Share (Details) - USD ($) $ / shares in Units, shares in Thousands, $ in Thousands | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Income Per Share [Abstract] | ||
(Loss) income from continuing operations, net of income attributable to noncontrolling interests | $ (94,471) | $ 88,848 |
Income from discontinued operations, net of income attributable to noncontrolling interests | 672 | 15,229 |
Net (loss) income attributable to Vornado | (93,799) | 104,077 |
Preferred share dividends | (20,364) | (19,484) |
Net (loss) income attributable to common shareholders | (114,163) | 84,593 |
Earnings allocated to unvested participating securities | (16) | (19) |
Numerator for diluted income per share | $ (114,179) | $ 84,574 |
Denominator for basic income per share - weighted average shares (in shares) | 188,658 | 187,999 |
Employee stock options and restricted share awards (in shares) | 0 | 1,337 |
Denominator for diluted income per share - weighted average shares and assumed conversions (in shares) | 188,658 | 189,336 |
(LOSS) INCOME PER COMMON SHARE - BASIC: | ||
(Loss) income from continuing operations, net (in dollars per share) | $ (0.61) | $ 0.37 |
Income from discontinued operations, net (in dollars per share) | 0 | 0.08 |
Net (loss) income per common share (in dollars per share) | (0.61) | 0.45 |
(LOSS) INCOME PER COMMON SHARE - DILUTED: | ||
(Loss) income from continuing operations, net (in dollars per share) | (0.61) | 0.37 |
Income from discontinued operations, net (in dollars per share) | 0 | 0.08 |
Net (loss) income per common share (in dollars per share) | $ (0.61) | $ 0.45 |
Income Per Share (Parenthetical
Income Per Share (Parentheticals) (Details) - shares shares in Thousands | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Income Per Share [Abstract] | ||
Weighted average common share equivalents of excluded dilutive securities due to anti-dilutive effect | 13,281 | 11,488 |
Commitments and Contingencies (
Commitments and Contingencies (Details) | 3 Months Ended |
Mar. 31, 2016USD ($) | |
Loss Contingencies [Line Items] | |
Guarantees and master leases | $ 481,000,000 |
Outstanding letters of credit | 32,540,000 |
Commitment To Fund Additional Capital To Partially Owned Entities | 80,000,000 |
Construction Committment | 810,700,000 |
NBCR Losses [Member] | |
Loss Contingencies [Line Items] | |
Insurance limit per occurrence | 2,000,000,000 |
Insurance Limit Aggregate Value | $ 2,000,000,000 |
Federal government deductible, percentage of balance of a covered loss | 84.00% |
Earthquake California Properties [Member] | |
Loss Contingencies [Line Items] | |
Insurance limit per occurrence | $ 180,000,000 |
Vornado deductible, percentage of property value | 5.00% |
All Risk And Rental Value [Member] | |
Loss Contingencies [Line Items] | |
Insurance limit per occurrence | $ 2,000,000,000 |
General Liability [Member] | |
Loss Contingencies [Line Items] | |
Insurance limit per occurrence | 300,000,000 |
Insurance Limit Per Property | 300,000,000 |
Terrorism Acts [Member] | |
Loss Contingencies [Line Items] | |
Insurance limit per occurrence | $ 4,000,000,000 |
Insurance Coverage End Date | December 2,020 |
Insurance Limit Aggregate Value | $ 4,000,000,000 |
PPIC [Member] | NBCR Losses [Member] | |
Loss Contingencies [Line Items] | |
Insurance deductible | $ 2,400,000 |
Insurance Deductible Percentage Of Balance Of Covered Loss | 16.00% |
Segment Information (Details)
Segment Information (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Segment Information [Line Items] | ||
Total Revenues | $ 613,037 | $ 606,802 |
Total expenses | 613,317 | 439,088 |
Operating (loss) income | (280) | 167,714 |
(Loss) income from partially owned entities | (4,240) | (2,405) |
Income from real estate fund investments | 11,284 | 24,089 |
Interest and other investment income, net | 3,518 | 10,792 |
Interest and debt expense | (100,489) | (91,674) |
Net gain on disposition of wholly owned and partially owned assets | 714 | 1,860 |
(Loss) income before income taxes | (89,493) | 110,038 |
Income tax expense | (2,831) | (971) |
(Loss) income from continuing operations | (92,324) | 109,067 |
Income from discontinued operations | 716 | 16,179 |
Net (loss) income | (91,608) | 125,246 |
Less net (loss) income attributable to noncontrolling interests | (2,191) | (21,169) |
Net (loss) income attributable to Vornado | (93,799) | 104,077 |
Interest and debt expense (2) | 126,120 | 114,675 |
Depreciation and amortization (2) | 174,811 | 156,450 |
Income tax (benefit) expense (2) | 3,261 | (739) |
EBITDA | 210,393 | 374,463 |
Continuing Operations [Member] | ||
Segment Information [Line Items] | ||
(Loss) income from partially owned entities | (4,240) | (2,743) |
New York Segment [Member] | Operating Segments [Member] | ||
Segment Information [Line Items] | ||
Total Revenues | 410,825 | 399,513 |
Total expenses | 269,595 | 252,760 |
Operating (loss) income | 141,230 | 146,753 |
Interest and other investment income, net | 1,115 | 1,862 |
Interest and debt expense | (54,586) | (45,351) |
(Loss) income before income taxes | 84,196 | 97,601 |
Income tax expense | (959) | (943) |
(Loss) income from continuing operations | 83,237 | 96,658 |
Income from discontinued operations | 0 | |
Net (loss) income | 83,237 | 96,658 |
Less net (loss) income attributable to noncontrolling interests | (3,429) | (1,506) |
Net (loss) income attributable to Vornado | 79,808 | 95,152 |
Interest and debt expense (2) | 71,198 | 58,667 |
Depreciation and amortization (2) | 108,403 | 94,124 |
Income tax (benefit) expense (2) | 1,090 | 1,002 |
EBITDA | 260,499 | 248,945 |
New York Segment [Member] | Operating Segments [Member] | Continuing Operations [Member] | ||
Segment Information [Line Items] | ||
(Loss) income from partially owned entities | (3,563) | (5,663) |
Washington DC Segment [Member] | Operating Segments [Member] | ||
Segment Information [Line Items] | ||
Total Revenues | 128,012 | 133,968 |
Total expenses | 256,565 | 92,997 |
Operating (loss) income | (128,553) | 40,971 |
Interest and other investment income, net | 58 | 13 |
Interest and debt expense | (15,935) | (18,160) |
(Loss) income before income taxes | (146,473) | 22,955 |
Income tax expense | (264) | 674 |
(Loss) income from continuing operations | (146,737) | 23,629 |
Net (loss) income | (146,737) | 23,629 |
Net (loss) income attributable to Vornado | (146,737) | 23,629 |
Interest and debt expense (2) | 19,406 | 21,512 |
Depreciation and amortization (2) | 42,681 | 40,752 |
Income tax (benefit) expense (2) | 265 | (2,636) |
EBITDA | (84,385) | 83,257 |
Washington DC Segment [Member] | Operating Segments [Member] | Continuing Operations [Member] | ||
Segment Information [Line Items] | ||
(Loss) income from partially owned entities | (2,043) | 131 |
Other Segment [Member] | ||
Segment Information [Line Items] | ||
Total Revenues | 74,200 | 73,321 |
Total expenses | 87,157 | 93,331 |
Operating (loss) income | (12,957) | (20,010) |
Income from real estate fund investments | 11,284 | 24,089 |
Interest and other investment income, net | 2,345 | 8,917 |
Interest and debt expense | (29,968) | (28,163) |
Net gain on disposition of wholly owned and partially owned assets | 714 | 1,860 |
(Loss) income before income taxes | (27,216) | (10,518) |
Income tax expense | (1,608) | (702) |
(Loss) income from continuing operations | (28,824) | (11,220) |
Income from discontinued operations | 716 | 16,179 |
Net (loss) income | (28,108) | 4,959 |
Less net (loss) income attributable to noncontrolling interests | 1,238 | (19,663) |
Net (loss) income attributable to Vornado | (26,870) | (14,704) |
Interest and debt expense (2) | 35,516 | 34,496 |
Depreciation and amortization (2) | 23,727 | 21,574 |
Income tax (benefit) expense (2) | 1,906 | 895 |
EBITDA | 34,279 | 42,261 |
Other Segment [Member] | Continuing Operations [Member] | ||
Segment Information [Line Items] | ||
(Loss) income from partially owned entities | $ 1,366 | $ 2,789 |
Segment Information (Parentheti
Segment Information (Parentheticals) (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | $ 210,393 | $ 374,463 |
Mark-to-market (loss) income of investments in our deferred compensation plan | (1,938) | 2,859 |
Additional Expense From Acceleration Of Vesting | 4,542 | |
Transaction Costs Spin Off | 0 | 22,645 |
Corporate General And Administrative Expenses [Member] | ||
Segment Information [Line Items] | ||
Mark-to-market (loss) income of investments in our deferred compensation plan | (1,938) | 2,859 |
Retail Segment Strip Shopping Centers [Member] | ||
Segment Information [Line Items] | ||
Transaction Costs Spin Off | 22,645 | |
New York Segment [Member] | Operating Segments [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | 260,499 | 248,945 |
New York Segment [Member] | Alexanders Inc [Member] | Operating Segments [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | 11,569 | 10,407 |
New York Segment [Member] | Hotel Pennsylvania [Member] | Operating Segments [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | (3,472) | (2,126) |
New York Segment [Member] | Residential Properties [Member] | Operating Segments [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | 6,350 | 5,050 |
New York Segment [Member] | Retail Properties [Member] | Operating Segments [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | 93,323 | 81,305 |
New York Segment [Member] | Office [Member] | Operating Segments [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | 152,729 | 154,309 |
New York Segment [Member] | 20 Broad Street [Member] | Operating Segments [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | 3,540 | |
New York Segment [Member] | New York Segment Excluding Broad Street [Member] | Operating Segments [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | 150,769 | |
Washington DC Segment [Member] | Operating Segments [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | (84,385) | 83,257 |
Washington DC Segment [Member] | Washington Dc Office Excluding Skyline Properties [Member] | Operating Segments [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | 61,988 | 67,385 |
Washington DC Segment [Member] | Skyline Properties [Member] | Operating Segments [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | 5,092 | 6,055 |
Washington DC Segment [Member] | Skyline Properties [Member] | Impairment Loss [Member] | Operating Segments [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | (160,700) | 0 |
Washington DC Segment [Member] | Residential Properties [Member] | Operating Segments [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | 9,235 | 9,817 |
Washington DC Segment [Member] | Office [Member] | Operating Segments [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | (93,620) | 73,440 |
Washington DC Segment [Member] | 1750 Pennsylvania Avenue [Member] | Operating Segments [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | 1,923 | |
Washington DC Segment [Member] | Washington DC Office Excluding Skyline And Pennsylvania Properties [Member] | Operating Segments [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | 65,462 | |
Other Segment [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | 34,279 | 42,261 |
Other Segment [Member] | Real Estate Fund [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | 5,311 | 10,550 |
Other Segment [Member] | The Mart and trade shows [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | 23,028 | 21,041 |
Other Segment [Member] | 555 California Street [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | 11,615 | 12,401 |
Other Segment [Member] | India real estate ventures [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | 1,319 | 1,841 |
Other Segment [Member] | Other Investments [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | 12,322 | 6,759 |
Other Segment [Member] | Corporate General And Administrative Expenses [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | (30,606) | (35,942) |
Other Segment [Member] | Investment Income and other, net [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | 6,975 | 8,762 |
Other Segment [Member] | UE and residual retail properties discontinued operations [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | 721 | 22,257 |
Other Segment [Member] | Acquisition and transaction related costs [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | (4,607) | (1,981) |
Other Segment [Member] | Net gain on sale of marketable securities, land parcels and residential condominiums [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | 714 | 1,860 |
Other Segment [Member] | Net income attributable to noncontrolling interests in the Operating Partnership [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | 7,487 | (5,287) |
Other Segment [Member] | Other EBITDA attributable to identifiable investments [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | 53,595 | 52,592 |
Other Segment [Member] | Income before net realized/unrealized gains [Member] | Real Estate Fund [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | 2,231 | 1,614 |
Other Segment [Member] | Net unrealized/realized gains on investments [Member] | Real Estate Fund [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | 1,561 | 5,548 |
Other Segment [Member] | Carried Interest [Member] | Real Estate Fund [Member] | ||
Segment Information [Line Items] | ||
Earnings Before Interest, Taxes, Depreciation, and Amortization | $ 1,519 | $ 3,388 |