XML 83 R67.htm IDEA: XBRL DOCUMENT v2.3.0.15
Segment Information (Details) (USD $)
In Thousands
3 Months Ended9 Months Ended
Sep. 30, 2011
Sep. 30, 2010
Sep. 30, 2011
Sep. 30, 2010
Property rentals$ 530,086$ 526,776$ 1,604,451$ 1,560,473
Straight Line Rent Adjustments14,96315,98634,71353,018
Amortization of acquired below-market leases, net16,10016,75649,38748,476
Total rentals561,149559,5181,688,5511,661,967
Tenant expense reimbursements94,05395,341264,857271,040
Cleveland Medical Mart development project35,1350108,2030
Tenant cleaning fees15,64713,61346,47940,733
Management and leasing fees4,3613,55515,45616,075
Lease termination fees4,8032,30112,47810,112
Other12,19512,79737,82637,918
Total Revenues727,343687,1252,173,8502,037,845
Operating expenses285,659275,077841,266802,927
Depreciation and amortization134,074130,599393,846393,259
General and administrative46,45255,200155,566153,231
Cleveland Medical Mart development project33,4190101,6370
Tenant buy-outs and other acquisition related costs2,28892122,4552,851
Total expenses501,892461,7971,514,7701,352,268
Operating income225,451225,328659,080685,577
Income (loss) from partially owned entities4,248(4,553)137,033116,109
Income (loss) from Real Estate Fund (of which $3,675 and $1,091 is attributable to noncontrolling interests, in each three-month period, respectively, and $15,703 and $1,091 in each nine-month period, respectively)5,353(1,410)25,491(1,410)
Interest and other investment (loss) income, net(29,994)47,09695,12165,676
Interest and debt expense (including amortization of deferred financing costs of $4,828 and $5,170 in each three-month period, respectively, and $14,696 and $14,085 in each nine-month period, respectively)(136,672)(145,561)(408,532)(423,354)
Net gain on early extinguishment of debt0(724)0(1,796)
Net gain on disposition of wholly owned and partially owned assets1,2985,0727,97512,759
Income loss before income taxes69,684125,248516,168453,561
Income tax expense(7,144)(5,449)(19,448)(15,993)
Income from continuing operations62,540119,799496,720437,568
Income (loss) from discontinued operations3,683(3,667)146,293(11,681)
Net income66,223116,132643,013425,887
Net (income) loss attributable to noncontrolling interests in consolidated subsidiaries(5,636)(296)(20,643)(1,490)
Net income attributable to noncontrolling interests in the Operating Partnership, including unit distributions(6,825)(11,584)(47,364)(33,487)
Net income (loss) attributable to Vornado53,762104,252575,006390,910
Interest and debt expense (2)197,864208,294599,668611,993
Depreciation and amortization (2)193,394179,148561,738549,400
Income tax expense(7,350)(23,013)42,13513,553
EBITDA437,670468,6811,778,5471,565,856
Toys R Us [Member] | New York Office [Member]
    
Income (loss) from partially owned entities0000
All Equity Method Investees Excluding Toys [Member] | New York Office [Member]
    
Income (loss) from partially owned entities(5,136)1,705(4,893)4,345
New York Office [Member]
    
Property rentals196,123194,815586,797582,090
Straight Line Rent Adjustments3,9987,57315,77722,642
Amortization of acquired below-market leases, net8,1538,93624,54927,312
Total rentals208,274211,324627,123632,044
Tenant expense reimbursements43,02540,387108,267105,968
Cleveland Medical Mart development project0 0 
Tenant cleaning fees24,04721,72171,15662,778
Management and leasing fees1,6531,4285,2604,278
Lease termination fees3,5401,2209,1764,245
Other5,2125,50515,07814,428
Total Revenues285,751281,585836,060823,741
Operating expenses129,472124,152367,291349,934
Depreciation and amortization47,03844,131138,837131,911
General and administrative4,4614,50414,38913,824
Cleveland Medical Mart development project0 0 
Tenant buy-outs and other acquisition related costs0000
Total expenses180,971172,787520,517495,669
Operating income104,780108,798315,543328,072
Income (loss) from partially owned entities(5,136)1,705(4,893)4,345
Income (loss) from Real Estate Fund (of which $3,675 and $1,091 is attributable to noncontrolling interests, in each three-month period, respectively, and $15,703 and $1,091 in each nine-month period, respectively)0 0 
Interest and other investment (loss) income, net146139466466
Interest and debt expense (including amortization of deferred financing costs of $4,828 and $5,170 in each three-month period, respectively, and $14,696 and $14,085 in each nine-month period, respectively)(35,395)(33,293)(103,514)(99,026)
Net gain on early extinguishment of debt 0  
Net gain on disposition of wholly owned and partially owned assets0000
Income loss before income taxes64,39577,349207,602233,857
Income tax expense(678)(861)(1,637)(1,670)
Income from continuing operations63,71776,488205,965232,187
Income (loss) from discontinued operations16530398106
Net income63,88276,518206,363232,293
Net (income) loss attributable to noncontrolling interests in consolidated subsidiaries(2,219)(2,442)(6,815)(7,290)
Net income attributable to noncontrolling interests in the Operating Partnership, including unit distributions0000
Net income (loss) attributable to Vornado61,66374,076199,548225,003
Interest and debt expense (2)39,52631,817108,47394,404
Depreciation and amortization (2)53,93642,531146,650127,341
Income tax expense7368611,6951,670
EBITDA155,861149,285456,366448,418
Toys R Us [Member] | Washington DC Office [Member]
    
Income (loss) from partially owned entities0000
All Equity Method Investees Excluding Toys [Member] | Washington DC Office [Member]
    
Income (loss) from partially owned entities(1,356)(1,095)(6,038)(1,099)
Washington DC Office [Member]
    
Property rentals133,156146,439413,810426,217
Straight Line Rent Adjustments6,6733475,9625,519
Amortization of acquired below-market leases, net5475941,5251,836
Total rentals140,376147,380421,297433,572
Tenant expense reimbursements9,32815,12927,56142,592
Cleveland Medical Mart development project0 0 
Tenant cleaning fees0000
Management and leasing fees2,6702,7729,62913,252
Lease termination fees1,0027283,0131,256
Other5,2325,55415,89416,452
Total Revenues158,608171,563477,394507,124
Operating expenses51,79158,327150,375163,097
Depreciation and amortization33,88536,764101,634108,994
General and administrative6,5055,98419,50418,079
Cleveland Medical Mart development project0 0 
Tenant buy-outs and other acquisition related costs0000
Total expenses92,181101,075271,513290,170
Operating income66,42770,488205,881216,954
Income (loss) from partially owned entities(1,356)(1,095)(6,038)(1,099)
Income (loss) from Real Estate Fund (of which $3,675 and $1,091 is attributable to noncontrolling interests, in each three-month period, respectively, and $15,703 and $1,091 in each nine-month period, respectively)0 0 
Interest and other investment (loss) income, net3981119130
Interest and debt expense (including amortization of deferred financing costs of $4,828 and $5,170 in each three-month period, respectively, and $14,696 and $14,085 in each nine-month period, respectively)(30,256)(33,367)(89,911)(101,592)
Net gain on early extinguishment of debt 0  
Net gain on disposition of wholly owned and partially owned assets0000
Income loss before income taxes34,85436,107110,051114,393
Income tax expense(960)(1,001)(2,267)(1,092)
Income from continuing operations33,89435,106107,784113,301
Income (loss) from discontinued operations01,41046,466(5,776)
Net income33,89436,516154,250107,525
Net (income) loss attributable to noncontrolling interests in consolidated subsidiaries0000
Net income attributable to noncontrolling interests in the Operating Partnership, including unit distributions0000
Net income (loss) attributable to Vornado33,89436,516154,250107,525
Interest and debt expense (2)33,70334,241100,017104,355
Depreciation and amortization (2)38,08541,394118,290120,929
Income tax expense9251,0542,3801,161
EBITDA106,607113,205374,937333,970
Toys R Us [Member] | Retail [Member]
    
Income (loss) from partially owned entities0000
All Equity Method Investees Excluding Toys [Member] | Retail [Member]
    
Income (loss) from partially owned entities8898332,1313,353
Retail [Member]
    
Property rentals105,78897,625316,729284,808
Straight Line Rent Adjustments4,6967,44112,55621,699
Amortization of acquired below-market leases, net6,2685,82019,89914,897
Total rentals116,752110,886349,184321,404
Tenant expense reimbursements36,29735,688111,519107,799
Cleveland Medical Mart development project0 0 
Tenant cleaning fees0000
Management and leasing fees5412142,439759
Lease termination fees2613462894,182
Other1,1551,0164,2412,284
Total Revenues155,006148,150467,672436,428
Operating expenses57,41252,309173,623159,131
Depreciation and amortization30,08026,32985,65380,550
General and administrative6,7218,84322,03422,591
Cleveland Medical Mart development project0 0 
Tenant buy-outs and other acquisition related costs1,593016,5930
Total expenses95,80687,481297,903262,272
Operating income59,20060,669169,769174,156
Income (loss) from partially owned entities8898332,1313,353
Income (loss) from Real Estate Fund (of which $3,675 and $1,091 is attributable to noncontrolling interests, in each three-month period, respectively, and $15,703 and $1,091 in each nine-month period, respectively)0 0 
Interest and other investment (loss) income, net3(46)5143
Interest and debt expense (including amortization of deferred financing costs of $4,828 and $5,170 in each three-month period, respectively, and $14,696 and $14,085 in each nine-month period, respectively)(23,176)(24,199)(69,482)(62,047)
Net gain on early extinguishment of debt 0  
Net gain on disposition of wholly owned and partially owned assets0000
Income loss before income taxes36,91637,257102,423115,605
Income tax expense0(2)(5)(37)
Income from continuing operations36,91637,255102,418115,568
Income (loss) from discontinued operations818(3,642)9,217(1,539)
Net income37,73433,613111,635114,029
Net (income) loss attributable to noncontrolling interests in consolidated subsidiaries110397196895
Net income attributable to noncontrolling interests in the Operating Partnership, including unit distributions0000
Net income (loss) attributable to Vornado37,84434,010111,831114,924
Interest and debt expense (2)24,36826,39573,00068,275
Depreciation and amortization (2)30,94628,02488,32285,335
Income tax expense02537
EBITDA93,15888,431273,158268,571
Toys R Us [Member] | Merchandise Mart [Member]
    
Income (loss) from partially owned entities0000
All Equity Method Investees Excluding Toys [Member] | Merchandise Mart [Member]
    
Income (loss) from partially owned entities388292239
Merchandise Mart [Member]
    
Property rentals46,27842,774154,485145,206
Straight Line Rent Adjustments(1,006)(457)(2,059)628
Amortization of acquired below-market leases, net211555(91)
Total rentals45,29342,332152,481145,743
Tenant expense reimbursements2,9722,7849,1218,876
Cleveland Medical Mart development project35,135 108,203 
Tenant cleaning fees0000
Management and leasing fees45(2)34831
Lease termination fees070429
Other9888002,8323,471
Total Revenues84,43345,921272,985158,550
Operating expenses30,80326,39199,26685,915
Depreciation and amortization10,3729,85329,11330,111
General and administrative9,5346,01023,85520,252
Cleveland Medical Mart development project33,419 101,637 
Tenant buy-outs and other acquisition related costs003,0400
Total expenses84,12842,254256,911136,278
Operating income3053,66716,07422,272
Income (loss) from partially owned entities388292239
Income (loss) from Real Estate Fund (of which $3,675 and $1,091 is attributable to noncontrolling interests, in each three-month period, respectively, and $15,703 and $1,091 in each nine-month period, respectively)0 0 
Interest and other investment (loss) income, net17113535
Interest and debt expense (including amortization of deferred financing costs of $4,828 and $5,170 in each three-month period, respectively, and $14,696 and $14,085 in each nine-month period, respectively)(9,365)(9,556)(28,140)(28,383)
Net gain on early extinguishment of debt 0  
Net gain on disposition of wholly owned and partially owned assets000765
Income loss before income taxes(9,005)(5,870)(11,739)(5,072)
Income tax expense(890)714(2,211)118
Income from continuing operations(9,895)(5,156)(13,950)(4,954)
Income (loss) from discontinued operations2,700(1,465)90,212(4,472)
Net income(7,195)(6,621)76,262(9,426)
Net (income) loss attributable to noncontrolling interests in consolidated subsidiaries0000
Net income attributable to noncontrolling interests in the Operating Partnership, including unit distributions0000
Net income (loss) attributable to Vornado(7,195)(6,621)76,262(9,426)
Interest and debt expense (2)9,52315,88332,02545,370
Depreciation and amortization (2)12,23012,78234,63239,049
Income tax expense890(714)2,211(59)
EBITDA15,44821,330145,13074,934
Toys R Us [Member] | Toys R Us Segment [Member]
    
Income (loss) from partially owned entities(9,304)(2,557)80,794102,309
All Equity Method Investees Excluding Toys [Member] | Toys R Us Segment [Member]
    
Income (loss) from partially owned entities0 00
Toys R Us Segment [Member]
    
Property rentals0000
Straight Line Rent Adjustments0000
Amortization of acquired below-market leases, net0000
Total rentals0000
Tenant expense reimbursements0000
Cleveland Medical Mart development project0 0 
Tenant cleaning fees0000
Management and leasing fees0000
Lease termination fees0000
Other0000
Total Revenues0000
Operating expenses0000
Depreciation and amortization0000
General and administrative0000
Cleveland Medical Mart development project0 0 
Tenant buy-outs and other acquisition related costs0000
Total expenses0000
Operating income0000
Income (loss) from partially owned entities(9,304)(2,557)80,794102,309
Income (loss) from Real Estate Fund (of which $3,675 and $1,091 is attributable to noncontrolling interests, in each three-month period, respectively, and $15,703 and $1,091 in each nine-month period, respectively)0 0 
Interest and other investment (loss) income, net0000
Interest and debt expense (including amortization of deferred financing costs of $4,828 and $5,170 in each three-month period, respectively, and $14,696 and $14,085 in each nine-month period, respectively)0000
Net gain on early extinguishment of debt 0  
Net gain on disposition of wholly owned and partially owned assets0000
Income loss before income taxes(9,304)(2,557)80,794102,309
Income tax expense0000
Income from continuing operations(9,304)(2,557)80,794102,309
Income (loss) from discontinued operations0000
Net income(9,304)(2,557)80,794102,309
Net (income) loss attributable to noncontrolling interests in consolidated subsidiaries0000
Net income attributable to noncontrolling interests in the Operating Partnership, including unit distributions0000
Net income (loss) attributable to Vornado(9,304)(2,557)80,794102,309
Interest and debt expense (2)38,01840,558121,546123,791
Depreciation and amortization (2)34,29330,079101,86299,850
Income tax expense(15,135)(27,501)29,914(1,914)
EBITDA47,87240,579334,116324,036
Toys R Us [Member] | Other Segment [Member]
    
Income (loss) from partially owned entities0000
All Equity Method Investees Excluding Toys [Member] | Other Segment [Member]
    
Income (loss) from partially owned entities19,117(3,447)64,7476,962
Other Segment [Member]
    
Property rentals48,74145,123132,630122,152
Straight Line Rent Adjustments6021,0822,4772,530
Amortization of acquired below-market leases, net1,1111,3913,3594,522
Total rentals50,45447,596138,466129,204
Tenant expense reimbursements2,4311,3538,3895,805
Cleveland Medical Mart development project0 0 
Tenant cleaning fees(8,400)(8,108)(24,677)(22,045)
Management and leasing fees(548)(857)(2,220)(2,245)
Lease termination fees0000
Other(392)(78)(219)1,283
Total Revenues43,54539,906119,739112,002
Operating expenses16,18113,89850,71144,850
Depreciation and amortization12,69913,52238,60941,693
General and administrative19,23129,85975,78478,485
Cleveland Medical Mart development project0 0 
Tenant buy-outs and other acquisition related costs6959212,8222,851
Total expenses48,80658,200167,926167,879
Operating income(5,261)(18,294)(48,187)(55,877)
Income (loss) from partially owned entities19,117(3,447)64,7476,962
Income (loss) from Real Estate Fund (of which $3,675 and $1,091 is attributable to noncontrolling interests, in each three-month period, respectively, and $15,703 and $1,091 in each nine-month period, respectively)5,353(1,410)25,491(1,410)
Interest and other investment (loss) income, net(30,199)46,91194,49664,902
Interest and debt expense (including amortization of deferred financing costs of $4,828 and $5,170 in each three-month period, respectively, and $14,696 and $14,085 in each nine-month period, respectively)(38,480)(45,146)(117,485)(132,306)
Net gain on early extinguishment of debt (724) (1,796)
Net gain on disposition of wholly owned and partially owned assets1,2985,0727,97511,994
Income loss before income taxes(48,172)(17,038)27,037(107,531)
Income tax expense(4,616)(4,299)(13,328)(13,312)
Income from continuing operations(52,788)(21,337)13,709(120,843)
Income (loss) from discontinued operations0000
Net income(52,788)(21,337)13,709(120,843)
Net (income) loss attributable to noncontrolling interests in consolidated subsidiaries(3,527)1,749(14,024)4,905
Net income attributable to noncontrolling interests in the Operating Partnership, including unit distributions(6,825)(11,584)(47,364)(33,487)
Net income (loss) attributable to Vornado(63,140)(31,172)(47,679)(149,425)
Interest and debt expense (2)52,72659,400164,607175,798
Depreciation and amortization (2)23,90424,33871,98276,896
Income tax expense5,2343,2855,93012,658
EBITDA18,72455,851194,840115,927
Toys R Us [Member]
    
Income (loss) from partially owned entities(9,304)(2,557)80,794102,309
All Equity Method Investees Excluding Toys [Member]
    
Income (loss) from partially owned entities$ 13,552$ (1,996)$ 56,239$ 13,800