XML 51 R66.htm IDEA: XBRL DOCUMENT  v2.3.0.11
Segment Information (Details) (USD $)
In Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2011
Jun. 30, 2010
Jun. 30, 2011
Jun. 30, 2010
Property rentals $ 548,485 $ 531,576 $ 1,088,957 $ 1,048,199
Straight Line Rent Adjustments 8,349 17,552 22,278 37,615
Amortization of acquired below-market leases, net 16,812 16,284 33,571 32,055
Total rentals 573,646 565,412 1,144,806 1,117,869
Tenant expense reimbursements 82,325 86,420 173,284 178,350
Cleveland Medical Mart development project 32,369 0 73,068 0
Tenant cleaning fees 15,409 13,468 30,832 27,120
Management and leasing fees 6,989 3,380 11,095 12,520
Lease termination fees 7,323 2,841 8,499 7,811
Other 12,090 12,468 25,678 25,633
Total Revenues 730,151 683,989 1,467,262 1,369,303
Operating expenses 273,152 261,845 563,925 536,538
Depreciation and amortization 131,898 133,277 264,125 267,070
General and administrative 50,251 49,540 109,254 98,170
Cleveland Medical Mart development project 29,940 0 68,218 0
Acquisition and other costs 1,897 1,930 20,167 1,930
Total expenses 487,138 446,592 1,025,689 903,708
Operating income 243,013 237,397 441,573 465,595
Income (loss) from partially owned entities 3,557 (16,552) 132,785 120,662
Income from Real Estate Fund (of which $12,102 and $12,028 is allocated to noncontrolling interests, in the three and six months ended June 30, 2011, respectively) 19,058 0 20,138 0
Interest and other investment (loss) income, net 8,007 3,876 125,115 18,580
Interest and debt expense (including amortization of deferred financing costs of $5,235 and $4,514 in each three-month period, respectively, and $9,868 and $8,915 in each six-month period, respectively) (137,202) (142,175) (271,967) (277,902)
Net gain on early extinguishment of debt 0 (1,072) 0 (1,072)
Net gain on disposition of wholly owned and partially owned assets 0 4,382 6,677 7,687
Income loss before income taxes 136,433 85,856 454,321 333,550
Income tax expense (5,922) (4,964) (12,304) (10,544)
Income from continuing operations 130,511 80,892 442,017 323,006
Income (loss) from discontinued operations 458 (3,681) 134,773 (13,251)
Net income 130,969 77,211 576,790 309,755
Net income attributable to noncontrolling interests in consolidated subsidiaries (13,657) (981) (15,007) (1,194)
Net income attributable to noncontrolling interests in the Operating Partnership, including unit distributions (8,731) (4,124) (40,539) (21,903)
Net income (loss) attributable to Vornado 108,581 72,106 521,244 286,658
Interest and debt expense (2) 202,956 207,512 401,804 403,699
Depreciation and amortization (2) 182,496 184,103 368,344 370,252
Income tax expense (17,343) (19,140) 49,485 36,566
EBITDA 476,690 444,581 1,340,877 1,097,175
Toys R Us [Member] | New York Office [Member]
       
Income (loss) from partially owned entities 0 0 0 0
All Equity Method Investees Excluding Toys [Member] | New York Office [Member]
       
Income (loss) from partially owned entities (845) 1,337 243 2,640
New York Office [Member]
       
Property rentals 197,135 195,248 391,377 387,852
Straight Line Rent Adjustments 3,890 7,255 11,760 15,049
Amortization of acquired below-market leases, net 8,178 9,134 16,355 18,339
Total rentals 209,203 211,637 419,492 421,240
Tenant expense reimbursements 31,483 32,431 65,359 65,683
Cleveland Medical Mart development project 0   0  
Tenant cleaning fees 23,679 20,639 47,109 41,057
Management and leasing fees 2,112 1,393 3,607 2,850
Lease termination fees 5,571 2,297 5,636 3,025
Other 5,103 4,513 9,866 8,923
Total Revenues 277,151 272,910 551,069 542,778
Operating expenses 116,221 111,055 238,130 226,104
Depreciation and amortization 45,854 44,271 92,000 87,978
General and administrative 4,579 4,767 9,943 9,346
Cleveland Medical Mart development project 0   0  
Acquisition and other costs 0 0 0 0
Total expenses 166,654 160,093 340,073 323,428
Operating income 110,497 112,817 210,996 219,350
Income (loss) from partially owned entities (845) 1,337 243 2,640
Income from Real Estate Fund (of which $12,102 and $12,028 is allocated to noncontrolling interests, in the three and six months ended June 30, 2011, respectively) 0   0  
Interest and other investment (loss) income, net 148 163 320 327
Interest and debt expense (including amortization of deferred financing costs of $5,235 and $4,514 in each three-month period, respectively, and $9,868 and $8,915 in each six-month period, respectively) (35,033) (33,047) (68,119) (65,733)
Net gain on early extinguishment of debt   0    
Net gain on disposition of wholly owned and partially owned assets   0 0 0
Income loss before income taxes 74,767 81,270 143,440 156,584
Income tax expense (440) (335) (959) (809)
Income from continuing operations 74,327 80,935 142,481 155,775
Income (loss) from discontinued operations 0 0 0 0
Net income 74,327 80,935 142,481 155,775
Net income attributable to noncontrolling interests in consolidated subsidiaries (2,325) (2,556) (4,596) (4,848)
Net income attributable to noncontrolling interests in the Operating Partnership, including unit distributions 0 0 0 0
Net income (loss) attributable to Vornado 72,002 78,379 137,885 150,927
Interest and debt expense (2) 36,953 31,595 68,947 62,587
Depreciation and amortization (2) 47,621 42,736 92,714 84,810
Income tax expense 440 335 959 809
EBITDA 157,016 153,045 300,505 299,133
Toys R Us [Member] | Washington DC Office [Member]
       
Income (loss) from partially owned entities 0 0 0 0
All Equity Method Investees Excluding Toys [Member] | Washington DC Office [Member]
       
Income (loss) from partially owned entities (767) 188 (4,682) (4)
Washington DC Office [Member]
       
Property rentals 141,770 142,952 280,654 279,778
Straight Line Rent Adjustments (706) 964 (711) 5,172
Amortization of acquired below-market leases, net 512 621 978 1,242
Total rentals 141,576 144,537 280,921 286,192
Tenant expense reimbursements 8,936 12,546 18,233 27,463
Cleveland Medical Mart development project 0   0  
Tenant cleaning fees 0 0 0 0
Management and leasing fees 4,074 2,384 6,959 10,480
Lease termination fees 900 82 2,011 528
Other 5,317 5,061 10,662 10,898
Total Revenues 160,803 164,610 318,786 335,561
Operating expenses 49,748 50,013 98,584 104,770
Depreciation and amortization 34,065 36,018 67,749 72,230
General and administrative 6,462 6,202 12,999 12,095
Cleveland Medical Mart development project 0   0  
Acquisition and other costs 0 0 0 0
Total expenses 90,275 92,233 179,332 189,095
Operating income 70,528 72,377 139,454 146,466
Income (loss) from partially owned entities (767) 188 (4,682) (4)
Income from Real Estate Fund (of which $12,102 and $12,028 is allocated to noncontrolling interests, in the three and six months ended June 30, 2011, respectively) 0   0  
Interest and other investment (loss) income, net 48 23 80 49
Interest and debt expense (including amortization of deferred financing costs of $5,235 and $4,514 in each three-month period, respectively, and $9,868 and $8,915 in each six-month period, respectively) (30,729) (34,068) (59,655) (68,225)
Net gain on early extinguishment of debt   0    
Net gain on disposition of wholly owned and partially owned assets   0 0 0
Income loss before income taxes 39,080 38,520 75,197 78,286
Income tax expense (569) 595 (1,307) (91)
Income from continuing operations 38,511 39,115 73,890 78,195
Income (loss) from discontinued operations 0 1,137 46,466 (7,186)
Net income 38,511 40,252 120,356 71,009
Net income attributable to noncontrolling interests in consolidated subsidiaries 0 0 0 0
Net income attributable to noncontrolling interests in the Operating Partnership, including unit distributions 0 0 0 0
Net income (loss) attributable to Vornado 38,511 40,252 120,356 71,009
Interest and debt expense (2) 34,093 34,943 66,314 70,114
Depreciation and amortization (2) 38,306 39,694 80,205 79,535
Income tax expense 607 (617) 1,455 107
EBITDA 111,517 114,272 268,330 220,765
Toys R Us [Member] | Retail [Member]
       
Income (loss) from partially owned entities 0 0 0 0
All Equity Method Investees Excluding Toys [Member] | Retail [Member]
       
Income (loss) from partially owned entities 924 1,129 1,242 2,520
Retail [Member]
       
Property rentals 106,662 96,335 214,109 191,442
Straight Line Rent Adjustments 3,730 7,761 7,911 14,119
Amortization of acquired below-market leases, net 6,996 4,933 13,956 9,449
Total rentals 117,388 109,029 235,976 215,010
Tenant expense reimbursements 36,636 35,351 75,967 72,946
Cleveland Medical Mart development project 0   0  
Tenant cleaning fees 0 0 0 0
Management and leasing fees 1,343 321 1,898 545
Lease termination fees 852 428 852 3,836
Other 1,692 1,005 3,099 1,745
Total Revenues 157,911 146,134 317,792 294,082
Operating expenses 57,194 55,648 117,874 108,775
Depreciation and amortization 27,750 27,528 56,291 55,325
General and administrative 7,291 6,807 15,313 13,748
Cleveland Medical Mart development project 0   0  
Acquisition and other costs 0 0 15,000 0
Total expenses 92,235 89,983 204,478 177,848
Operating income 65,676 56,151 113,314 116,234
Income (loss) from partially owned entities 924 1,129 1,242 2,520
Income from Real Estate Fund (of which $12,102 and $12,028 is allocated to noncontrolling interests, in the three and six months ended June 30, 2011, respectively) 0   0  
Interest and other investment (loss) income, net (6) 186 2 189
Interest and debt expense (including amortization of deferred financing costs of $5,235 and $4,514 in each three-month period, respectively, and $9,868 and $8,915 in each six-month period, respectively) (23,344) (20,315) (46,413) (37,957)
Net gain on early extinguishment of debt   0    
Net gain on disposition of wholly owned and partially owned assets   0 0 0
Income loss before income taxes 43,250 37,151 68,145 80,986
Income tax expense 0 0 (5) (35)
Income from continuing operations 43,250 37,151 68,140 80,951
Income (loss) from discontinued operations 458 (333) 5,761 (535)
Net income 43,708 36,818 73,901 80,416
Net income attributable to noncontrolling interests in consolidated subsidiaries (69) 256 86 498
Net income attributable to noncontrolling interests in the Operating Partnership, including unit distributions 0 0 0 0
Net income (loss) attributable to Vornado 43,639 37,074 73,987 80,914
Interest and debt expense (2) 24,468 22,526 48,632 41,880
Depreciation and amortization (2) 28,400 28,500 57,376 57,311
Income tax expense 0 0 5 35
EBITDA 96,507 88,100 180,000 180,140
Toys R Us [Member] | Merchandise Mart [Member]
       
Income (loss) from partially owned entities 0 0 0 0
All Equity Method Investees Excluding Toys [Member] | Merchandise Mart [Member]
       
Income (loss) from partially owned entities 178 55 254 231
Merchandise Mart [Member]
       
Property rentals 56,363 54,441 118,928 112,098
Straight Line Rent Adjustments 653 725 1,443 1,827
Amortization of acquired below-market leases, net 17 15 34 (106)
Total rentals 57,033 55,181 120,405 113,819
Tenant expense reimbursements 3,744 3,829 7,767 7,806
Cleveland Medical Mart development project 32,369   73,068  
Tenant cleaning fees 0 0 0 0
Management and leasing fees 200 19 303 33
Lease termination fees 0 34 0 422
Other (158) 744 1,878 2,706
Total Revenues 93,188 59,807 203,421 124,786
Operating expenses 32,861 28,727 74,807 65,937
Depreciation and amortization 11,113 11,387 22,175 23,366
General and administrative 6,848 7,157 14,446 14,355
Cleveland Medical Mart development project 29,940   68,218  
Acquisition and other costs 0 0 3,040 0
Total expenses 80,762 47,271 182,686 103,658
Operating income 12,426 12,536 20,735 21,128
Income (loss) from partially owned entities 178 55 254 231
Income from Real Estate Fund (of which $12,102 and $12,028 is allocated to noncontrolling interests, in the three and six months ended June 30, 2011, respectively) 0   0  
Interest and other investment (loss) income, net 9 12 18 24
Interest and debt expense (including amortization of deferred financing costs of $5,235 and $4,514 in each three-month period, respectively, and $9,868 and $8,915 in each six-month period, respectively) (9,437) (9,464) (18,775) (18,827)
Net gain on early extinguishment of debt   0    
Net gain on disposition of wholly owned and partially owned assets   (31) 0 765
Income loss before income taxes 3,176 3,108 2,232 3,321
Income tax expense (911) (402) (1,321) (596)
Income from continuing operations 2,265 2,706 911 2,725
Income (loss) from discontinued operations 0 (4,485) 82,546 (5,530)
Net income 2,265 (1,779) 83,457 (2,805)
Net income attributable to noncontrolling interests in consolidated subsidiaries 0 0 0 0
Net income attributable to noncontrolling interests in the Operating Partnership, including unit distributions 0 0 0 0
Net income (loss) attributable to Vornado 2,265 (1,779) 83,457 (2,805)
Interest and debt expense (2) 9,595 16,478 22,502 29,487
Depreciation and amortization (2) 11,227 12,785 22,402 26,267
Income tax expense 911 402 1,321 655
EBITDA 23,998 27,886 129,682 53,604
Toys R Us [Member] | Toys R Us Segment [Member]
       
Income (loss) from partially owned entities (22,846) (21,004) 90,098 104,866
All Equity Method Investees Excluding Toys [Member] | Toys R Us Segment [Member]
       
Income (loss) from partially owned entities 0   0 0
Toys R Us Segment [Member]
       
Property rentals 0 0 0 0
Straight Line Rent Adjustments 0 0 0 0
Amortization of acquired below-market leases, net 0 0 0 0
Total rentals 0 0 0 0
Tenant expense reimbursements 0 0 0 0
Cleveland Medical Mart development project 0   0  
Tenant cleaning fees 0 0 0 0
Management and leasing fees 0 0 0 0
Lease termination fees 0 0 0 0
Other 0 0 0 0
Total Revenues 0 0 0 0
Operating expenses 0 0 0 0
Depreciation and amortization 0 0 0 0
General and administrative 0 0 0 0
Cleveland Medical Mart development project 0   0  
Acquisition and other costs 0 0 0 0
Total expenses 0 0 0 0
Operating income 0 0 0 0
Income (loss) from partially owned entities (22,846) (21,004) 90,098 104,866
Income from Real Estate Fund (of which $12,102 and $12,028 is allocated to noncontrolling interests, in the three and six months ended June 30, 2011, respectively) 0   0  
Interest and other investment (loss) income, net 0 0 0 0
Interest and debt expense (including amortization of deferred financing costs of $5,235 and $4,514 in each three-month period, respectively, and $9,868 and $8,915 in each six-month period, respectively) 0 0 0 0
Net gain on early extinguishment of debt   0    
Net gain on disposition of wholly owned and partially owned assets   0 0 0
Income loss before income taxes (22,846) (21,004) 90,098 104,866
Income tax expense 0 0 0 0
Income from continuing operations (22,846) (21,004) 90,098 104,866
Income (loss) from discontinued operations 0 0 0 0
Net income (22,846) (21,004) 90,098 104,866
Net income attributable to noncontrolling interests in consolidated subsidiaries 0 0 0 0
Net income attributable to noncontrolling interests in the Operating Partnership, including unit distributions 0 0 0 0
Net income (loss) attributable to Vornado (22,846) (21,004) 90,098 104,866
Interest and debt expense (2) 43,393 42,093 83,528 83,233
Depreciation and amortization (2) 32,896 34,444 67,569 69,771
Income tax expense (23,969) (24,123) 45,049 25,587
EBITDA 29,474 31,410 286,244 283,457
Toys R Us [Member] | Other Segment [Member]
       
Income (loss) from partially owned entities 0 0 0 0
All Equity Method Investees Excluding Toys [Member] | Other Segment [Member]
       
Income (loss) from partially owned entities 26,913 1,743 45,630 10,409
Other Segment [Member]
       
Property rentals 46,555 42,600 83,889 77,029
Straight Line Rent Adjustments 782 847 1,875 1,448
Amortization of acquired below-market leases, net 1,109 1,581 2,248 3,131
Total rentals 48,446 45,028 88,012 81,608
Tenant expense reimbursements 1,526 2,263 5,958 4,452
Cleveland Medical Mart development project 0   0  
Tenant cleaning fees (8,270) (7,171) (16,277) (13,937)
Management and leasing fees (740) (737) (1,672) (1,388)
Lease termination fees 0 0 0 0
Other 136 1,145 173 1,361
Total Revenues 41,098 40,528 76,194 72,096
Operating expenses 17,128 16,402 34,530 30,952
Depreciation and amortization 13,116 14,073 25,910 28,171
General and administrative 25,071 24,607 56,553 48,626
Cleveland Medical Mart development project 0   0  
Acquisition and other costs 1,897 1,930 2,127 1,930
Total expenses 57,212 57,012 119,120 109,679
Operating income (16,114) (16,484) (42,926) (37,583)
Income (loss) from partially owned entities 26,913 1,743 45,630 10,409
Income from Real Estate Fund (of which $12,102 and $12,028 is allocated to noncontrolling interests, in the three and six months ended June 30, 2011, respectively) 19,058   20,138  
Interest and other investment (loss) income, net 7,808 3,492 124,695 17,991
Interest and debt expense (including amortization of deferred financing costs of $5,235 and $4,514 in each three-month period, respectively, and $9,868 and $8,915 in each six-month period, respectively) (38,659) (45,281) (79,005) (87,160)
Net gain on early extinguishment of debt   (1,072)   (1,072)
Net gain on disposition of wholly owned and partially owned assets   4,413 6,677 6,922
Income loss before income taxes (994) (53,189) 75,209 (90,493)
Income tax expense (4,002) (4,822) (8,712) (9,013)
Income from continuing operations (4,996) (58,011) 66,497 (99,506)
Income (loss) from discontinued operations 0 0 0 0
Net income (4,996) (58,011) 66,497 (99,506)
Net income attributable to noncontrolling interests in consolidated subsidiaries (11,263) 1,319 (10,497) 3,156
Net income attributable to noncontrolling interests in the Operating Partnership, including unit distributions (8,731) (4,124) (40,539) (21,903)
Net income (loss) attributable to Vornado (24,990) (60,816) 15,461 (118,253)
Interest and debt expense (2) 54,454 59,877 111,881 116,398
Depreciation and amortization (2) 24,046 25,944 48,078 52,558
Income tax expense 4,668 4,863 696 9,373
EBITDA 58,178 29,868 176,116 60,076
Toys R Us [Member]
       
Income (loss) from partially owned entities (22,846) (21,004) 90,098 104,866
All Equity Method Investees Excluding Toys [Member]
       
Income (loss) from partially owned entities $ 26,403 $ 4,452 $ 42,687 $ 15,796