Segment Information | 21. Segment Information Below is a summary of net income and a reconciliation of net income to EBITDA (1) by segment for the three and six months ended June 30, 2016 and 2015 . (Amounts in thousands) For the Three Months Ended June 30, 2016 Total New York Washington, DC Other Total revenues $ 621,708 $ 425,770 $ 127,468 $ 68,470 Total expenses 434,894 268,135 89,106 77,653 Operating income (loss) 186,814 157,635 38,362 (9,183) Income (loss) from partially owned entities 642 (1,001) (2,958) 4,601 Income from real estate fund investments 16,389 - - 16,389 Interest and other investment income, net 10,236 1,214 34 8,988 Interest and debt expense (105,576) (56,395) (19,817) (29,364) Net gain on disposition of wholly owned and partially owned assets 159,511 159,511 - - Income (loss) before income taxes 268,016 260,964 15,621 (8,569) Income tax expense (2,109) (816) (318) (975) Income (loss) from continuing operations 265,907 260,148 15,303 (9,544) Income from discontinued operations 2,475 - - 2,475 Net income (loss) 268,382 260,148 15,303 (7,069) Less net income attributable to noncontrolling interests (27,556) (3,397) - (24,159) Net income (loss) attributable to Vornado 240,826 256,751 15,303 (31,228) Interest and debt expense (2) 127,799 71,171 22,641 33,987 Depreciation and amortization (2) 173,352 111,314 39,305 22,733 Income tax expense (2) 4,704 889 2,205 1,610 EBITDA (1) $ 546,681 $ 440,125 (3) $ 79,454 (4) $ 27,102 (5) (Amounts in thousands) For the Three Months Ended June 30, 2015 Total New York Washington, DC Other Total revenues $ 616,288 $ 414,262 $ 134,856 $ 67,170 Total expenses 422,897 250,298 98,661 73,938 Operating income (loss) 193,391 163,964 36,195 (6,768) (Loss) income from partially owned entities (5,641) 3,176 (1,805) (7,012) Income from real estate fund investments 26,368 - - 26,368 Interest and other investment income, net 5,666 1,892 13 3,761 Interest and debt expense (92,092) (47,173) (17,483) (27,436) Income (loss) before income taxes 127,692 121,859 16,920 (11,087) Income tax benefit (expense) 88,072 (1,095) (466) 89,633 Income from continuing operations 215,764 120,764 16,454 78,546 Loss from discontinued operations (364) - - (364) Net income 215,400 120,764 16,454 78,182 Less net income attributable to noncontrolling interests (29,384) (2,552) - (26,832) Net income attributable to Vornado 186,016 118,212 16,454 51,350 Interest and debt expense (2) 115,073 61,057 20,891 33,125 Depreciation and amortization (2) 163,245 95,567 47,803 19,875 Income tax (benefit) expense (2) (87,653) 1,152 486 (89,291) EBITDA (1) $ 376,681 $ 275,988 (3) $ 85,634 (4) $ 15,059 (5) (Amounts in thousands) For the Six Months Ended June 30, 2016 Total New York Washington, DC Other Total revenues $ 1,234,745 $ 836,595 $ 255,480 $ 142,670 Total expenses 1,048,211 537,730 345,671 164,810 Operating income (loss) 186,534 298,865 (90,191) (22,140) (Loss) income from partially owned entities (3,598) (4,564) (5,001) 5,967 Income from real estate fund investments 27,673 - - 27,673 Interest and other investment income, net 13,754 2,329 92 11,333 Interest and debt expense (206,065) (110,981) (35,752) (59,332) Net gain on disposition of wholly owned and partially owned assets 160,225 159,511 - 714 Income (loss) before income taxes 178,523 345,160 (130,852) (35,785) Income tax expense (4,940) (1,775) (582) (2,583) Income (loss) from continuing operations 173,583 343,385 (131,434) (38,368) Income from discontinued operations 3,191 - - 3,191 Net income (loss) 176,774 343,385 (131,434) (35,177) Less net income attributable to noncontrolling interests (29,747) (6,826) - (22,921) Net income (loss) attributable to Vornado 147,027 336,559 (131,434) (58,098) Interest and debt expense (2) 253,919 142,369 42,047 69,503 Depreciation and amortization (2) 348,163 219,717 81,986 46,460 Income tax expense (2) 7,965 1,979 2,470 3,516 EBITDA (1) $ 757,074 $ 700,624 (3) $ (4,931) (4) $ 61,381 (5) (Amounts in thousands) For the Six Months Ended June 30, 2015 Total New York Washington, DC Other Total revenues $ 1,223,090 $ 813,775 $ 268,824 $ 140,491 Total expenses 861,985 503,058 191,658 167,269 Operating income (loss) 361,105 310,717 77,166 (26,778) Loss from partially owned entities (8,384) (2,487) (1,674) (4,223) Income from real estate fund investments 50,457 - - 50,457 Interest and other investment income, net 16,458 3,754 26 12,678 Interest and debt expense (183,766) (92,524) (35,643) (55,599) Net gain on disposition of wholly owned and partially owned assets 1,860 - - 1,860 Income (loss) before income taxes 237,730 219,460 39,875 (21,605) Income tax benefit (expense) 87,101 (2,038) 208 88,931 Income from continuing operations 324,831 217,422 40,083 67,326 Income from discontinued operations 15,815 - - 15,815 Net income 340,646 217,422 40,083 83,141 Less net income attributable to noncontrolling interests (50,553) (4,058) - (46,495) Net income attributable to Vornado 290,093 213,364 40,083 36,646 Interest and debt expense (2) 229,748 119,724 42,403 67,621 Depreciation and amortization (2) 319,695 189,691 88,555 41,449 Income tax (benefit) expense (2) (88,392) 2,154 (2,150) (88,396) EBITDA (1) $ 751,144 $ 524,933 (3) $ 168,891 (4) $ 57,320 (5) See notes on the following pages. 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 income (loss) to EBITDA includes our share of these items from partially owned entities. (3) The elements of "New York" EBITDA are summarized below. (Amounts in thousands) For the Three Months Ended For the Six Months Ended June 30, June 30, 2016 2015 2016 2015 Office (a) $ 163,060 $ 165,031 $ 315,789 $ 319,340 Retail 95,615 86,151 188,938 167,456 Residential 6,337 5,709 12,687 10,759 Alexander's 11,805 10,241 23,374 20,648 Hotel Pennsylvania 3,797 8,856 325 6,730 280,614 275,988 541,113 524,933 Gain on sale of 47% ownership interest in 7 West 34th Street 159,511 - 159,511 - Total New York $ 440,125 $ 275,988 $ 700,624 $ 524,933 (a) The three and six months ended June 30, 2015 include $3,304 and $6,844, respectively, of EBITDA from 20 Broad Street which was sold in December 2015. Excluding these items, EBITDA was $161,727 and $312,496, respectively. (4) The elements of "Washington, DC" EBITDA are summarized below. (Amounts in thousands) For the Three Months Ended For the Six Months Ended June 30, June 30, 2016 2015 2016 2015 Office, excluding the Skyline properties (a) $ 63,757 $ 68,509 $ 124,573 $ 135,878 Skyline properties 4,863 6,984 9,955 13,039 Skyline properties impairment loss - - (160,700) - Total Office 68,620 75,493 (26,172) 148,917 Residential 10,834 10,141 21,241 19,974 Total Washington, DC $ 79,454 $ 85,634 $ (4,931) $ 168,891 (a) The three and six months ended June 30, 2015 include $2,067 and $3,990, respectively, of EBITDA from 1750 Pennsylvania Avenue which was sold in September 2015. Excluding these items, EBITDA was $66,442 and $131,888, respectively. Notes to preceding tabular information - continued: (5) The elements of "Other" EBITDA are summarized below. (Amounts in thousands) For the Three Months Ended For the Six Months Ended June 30, June 30, 2016 2015 2016 2015 Our share of real estate fund investments: Income before net realized/unrealized gains $ 1,526 $ 2,671 $ 3,757 $ 4,285 Net realized/unrealized gains on investments 3,890 4,916 5,451 10,464 Carried interest 2,128 2,909 3,647 6,297 Total 7,544 10,496 12,855 21,046 theMART (including trade shows) 25,965 22,144 48,993 43,185 555 California Street 12,117 12,831 23,732 25,232 India real estate ventures 430 375 1,749 2,216 Other investments 14,741 9,424 27,063 16,183 60,797 55,270 114,392 107,862 Corporate general and administrative expenses (a) (b) (24,239) (23,760) (54,845) (59,702) Investment income and other, net (a) 5,471 6,561 12,446 15,323 Acquisition and transaction related costs (2,879) (4,061) (7,486) (6,042) UE and residual retail properties discontinued operations (c) 2,483 1,540 3,204 23,797 Our share of impairment loss on India real estate ventures - (14,806) - (14,806) Our share of gains on sale of real estate of partially owned entities - 4,513 - 4,513 Net gain on sale of residential condominiums - - 714 1,860 Net income attributable to noncontrolling interests in the Operating Partnership (14,531) (10,198) (7,044) (15,485) $ 27,102 $ 15,059 $ 61,381 $ 57,320 (a) The amounts in these captions (for this table only) exclude the results of the mark-to-market of our deferred compensation plan of $4,359 of income and $609 of loss for the three months ended June 30, 2016 and 2015, respectively, and $2,421 and $2,250 of income for the six months ended June 30, 2016 and 2015, respectively. (b) The six months ended June 30, 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 and six months ended June 30, 2015 include $327 and $22,972, respectively, of transaction costs related to the spin-off of our strip shopping centers and malls. |