XML 71 R66.htm IDEA: XBRL DOCUMENT v2.4.0.6
Segment Information (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2012
sqft
Properties
Mar. 31, 2011
Property rentals $ 521,792 $ 532,865
Straight Line Rent Adjustments 21,808 12,781
Amortization of acquired below-market leases, net 13,813 16,606
Total rentals 557,413 562,252
Tenant expense reimbursements 81,607 89,669
Cleveland Medical Mart development project 55,059 40,699
Tenant cleaning fees 15,510 15,423
Management and leasing fees 4,381 4,106
Lease termination fees 411 1,176
Other 13,085 13,558
Total revenues 727,466 726,883
Operating expenses 276,826 286,362
Depreciation and amortization 139,437 129,833
General and administrative 55,890 58,946
Cleveland Medical Mart development project 52,761 38,278
Tenant buy-outs and other acquisition related costs 685 18,270
Total expenses 525,599 531,689
Operating income 201,867 195,194
Income from partially owned entities 136,504 129,228
Income from Real Estate Fund (of which $7,933 and ($74), respectively, are attributable to noncontrolling interests) 11,762 1,080
Interest and other investment (loss) income, net 15,681 117,108
Interest and debt expense (including amortization of deferred financing costs of $5,867 and $4,633, respectively) (135,169) (134,710)
Net gain on disposition of wholly owned and partially owned assets 0 6,677
Income loss before income taxes 230,645 314,577
Income tax expense (7,096) (6,382)
Income from continuing operations 223,549 308,195
Income from discontinued operations 56,715 137,626
Net income 280,264 445,821
Less (income) loss attributable to noncontrolling interests (9,597) (1,350)
Less net income attributable to noncontrolling interests in: Operating Partnership, including unit distributions (19,145) (31,808)
Net income (loss) attributable to Vornado 251,522 412,663
Interest and debt expense (2) 193,082 198,848
Depreciation and amortization (2) 191,173 185,848
Income tax expense 51,440 66,828
EBITDA 687,217 864,187
Real Estate Properties Abstract    
Square Footage Of Real Estate Property Reclassed 1,000,000  
Number Of Real Estate Properties Reclassed 21  
Toys R Us [Member]
   
Income from partially owned entities 116,471 112,944
All Equity Method Investees Excluding Toys [Member]
   
Income from partially owned entities 20,033 16,284
New York Office [Member]
   
Property rentals 233,936 233,874
Straight Line Rent Adjustments 17,129 10,098
Amortization of acquired below-market leases, net 7,695 11,669
Total rentals 258,760 255,641
Tenant expense reimbursements 36,712 38,905
Cleveland Medical Mart development project 0 0
Tenant cleaning fees 22,647 22,042
Management and leasing fees 907 769
Lease termination fees 23 65
Other 6,347 5,658
Total revenues 325,396 323,080
Operating expenses 145,672 143,375
Depreciation and amortization 53,759 54,812
General and administrative 8,587 7,534
Cleveland Medical Mart development project 0 0
Tenant buy-outs and other acquisition related costs 0 15,000
Total expenses 208,018 220,721
Operating income 117,378 102,359
Income from partially owned entities 4,386 6,904
Interest and other investment (loss) income, net 1,052 1,072
Interest and debt expense (including amortization of deferred financing costs of $5,867 and $4,633, respectively) (36,141) (36,584)
Net gain on disposition of wholly owned and partially owned assets   0
Income loss before income taxes 86,675 73,751
Income tax expense (601) (519)
Income from continuing operations 86,074 73,232
Income from discontinued operations (608) 123
Net income 85,466 73,355
Less (income) loss attributable to noncontrolling interests (2,176) (2,271)
Less net income attributable to noncontrolling interests in: Operating Partnership, including unit distributions 0 0
Net income (loss) attributable to Vornado 83,290 71,084
Interest and debt expense (2) 47,058 40,289
Depreciation and amortization (2) 61,911 56,709
Income tax expense 693 467
EBITDA 192,952 168,549
New York Office [Member] | Office properties [Member]
   
EBITDA 180,137 155,365
New York Office [Member] | Alexander's [Member]
   
EBITDA 13,371 13,281
New York Office [Member] | Hotel Pennsylvania [Member]
   
EBITDA (556) (97)
New York Office [Member] | Toys R Us [Member]
   
Income from partially owned entities 0 0
New York Office [Member] | All Equity Method Investees Excluding Toys [Member]
   
Income from partially owned entities 4,386 6,904
Washington DC Office [Member]
   
Property rentals 129,607 138,884
Straight Line Rent Adjustments 1,814 (5)
Amortization of acquired below-market leases, net 523 466
Total rentals 131,944 139,345
Tenant expense reimbursements 10,384 9,297
Cleveland Medical Mart development project   0
Tenant cleaning fees   0
Management and leasing fees 2,783 2,885
Lease termination fees   1,111
Other 5,784 5,345
Total revenues 150,895 157,983
Operating expenses 49,003 48,836
Depreciation and amortization 44,153 33,684
General and administrative 6,953 6,537
Cleveland Medical Mart development project   0
Tenant buy-outs and other acquisition related costs   0
Total expenses 100,109 89,057
Operating income 50,786 68,926
Income from partially owned entities (1,870) (3,915)
Interest and other investment (loss) income, net 57 32
Interest and debt expense (including amortization of deferred financing costs of $5,867 and $4,633, respectively) (30,411) (28,926)
Net gain on disposition of wholly owned and partially owned assets   0
Income loss before income taxes 18,562 36,117
Income tax expense (490) (738)
Income from continuing operations 18,072 35,379
Income from discontinued operations   46,466
Net income 18,072 81,845
Less (income) loss attributable to noncontrolling interests   0
Less net income attributable to noncontrolling interests in: Operating Partnership, including unit distributions   0
Net income (loss) attributable to Vornado 18,072 81,845
Interest and debt expense (2) 33,657 32,221
Depreciation and amortization (2) 48,260 41,899
Income tax expense 523 848
EBITDA 100,512 156,813
Washington DC Office [Member] | Toys R Us [Member]
   
Income from partially owned entities   0
Washington DC Office [Member] | All Equity Method Investees Excluding Toys [Member]
   
Income from partially owned entities 0 (3,915)
Retail [Member]
   
Property rentals 79,914 79,811
Straight Line Rent Adjustments 2,029 1,972
Amortization of acquired below-market leases, net 4,230 3,315
Total rentals 86,173 85,098
Tenant expense reimbursements 30,794 34,003
Cleveland Medical Mart development project   0
Tenant cleaning fees   0
Management and leasing fees 664 555
Lease termination fees   0
Other 351 500
Total revenues 117,982 120,156
Operating expenses 45,933 50,134
Depreciation and amortization 21,614 21,412
General and administrative 6,333 7,212
Cleveland Medical Mart development project   0
Tenant buy-outs and other acquisition related costs   0
Total expenses 73,880 78,758
Operating income 44,102 41,398
Income from partially owned entities 576 221
Interest and other investment (loss) income, net 14 8
Interest and debt expense (including amortization of deferred financing costs of $5,867 and $4,633, respectively) (19,295) (19,520)
Net gain on disposition of wholly owned and partially owned assets   0
Income loss before income taxes 25,397 22,107
Income tax expense   (5)
Income from continuing operations 25,397 22,102
Income from discontinued operations 2,519 6,339
Net income 27,916 28,441
Less (income) loss attributable to noncontrolling interests 114 155
Less net income attributable to noncontrolling interests in: Operating Partnership, including unit distributions   0
Net income (loss) attributable to Vornado 28,030 28,596
Interest and debt expense (2) 20,438 20,670
Depreciation and amortization (2) 22,275 22,375
Income tax expense 0 5
EBITDA 70,743 71,646
Retail [Member] | Toys R Us [Member]
   
Income from partially owned entities   0
Retail [Member] | All Equity Method Investees Excluding Toys [Member]
   
Income from partially owned entities 0 221
Merchandise Mart [Member]
   
Property rentals 56,086 57,292
Straight Line Rent Adjustments 476 (314)
Amortization of acquired below-market leases, net (3) 17
Total rentals 56,559 56,995
Tenant expense reimbursements 2,149 3,200
Cleveland Medical Mart development project 55,059 40,699
Tenant cleaning fees   0
Management and leasing fees 45 103
Lease termination fees 388 0
Other 706 2,019
Total revenues 114,906 103,016
Operating expenses 33,553 38,667
Depreciation and amortization 9,365 9,329
General and administrative 6,219 7,545
Cleveland Medical Mart development project 52,761 38,278
Tenant buy-outs and other acquisition related costs   3,040
Total expenses 101,898 96,859
Operating income 13,008 6,157
Income from partially owned entities 156 76
Interest and other investment (loss) income, net 3 9
Interest and debt expense (including amortization of deferred financing costs of $5,867 and $4,633, respectively) (8,634) (9,338)
Net gain on disposition of wholly owned and partially owned assets   0
Income loss before income taxes 4,533 (3,096)
Income tax expense (1,162) (410)
Income from continuing operations 3,371 (3,506)
Income from discontinued operations 54,804 84,698
Net income 58,175 81,192
Less (income) loss attributable to noncontrolling interests   0
Less net income attributable to noncontrolling interests in: Operating Partnership, including unit distributions   0
Net income (loss) attributable to Vornado 58,175 81,192
Interest and debt expense (2) 8,790 12,907
Depreciation and amortization (2) 9,478 11,175
Income tax expense 1,162 410
EBITDA 77,605 105,684
Merchandise Mart [Member] | Toys R Us [Member]
   
Income from partially owned entities   0
Merchandise Mart [Member] | All Equity Method Investees Excluding Toys [Member]
   
Income from partially owned entities 0 76
Toys R Us Segment [Member]
   
Operating income 0  
Income from partially owned entities 116,471 112,944
Interest and other investment (loss) income, net   0
Interest and debt expense (including amortization of deferred financing costs of $5,867 and $4,633, respectively)   0
Net gain on disposition of wholly owned and partially owned assets   0
Income loss before income taxes 116,471 112,944
Income tax expense 0 0
Income from continuing operations 116,471 112,944
Income from discontinued operations 0 0
Net income 116,471 112,944
Less (income) loss attributable to noncontrolling interests   0
Less net income attributable to noncontrolling interests in: Operating Partnership, including unit distributions   0
Net income (loss) attributable to Vornado 116,471 112,944
Interest and debt expense (2) 31,569 40,135
Depreciation and amortization (2) 34,706 34,673
Income tax expense 43,203 69,018
EBITDA 225,949 256,770
Toys R Us Segment [Member] | Toys R Us [Member]
   
Income from partially owned entities 116,471 112,944
Toys R Us Segment [Member] | All Equity Method Investees Excluding Toys [Member]
   
Income from partially owned entities 0 0
Other Segment [Member]
   
Property rentals 22,249 23,004
Straight Line Rent Adjustments 360 1,030
Amortization of acquired below-market leases, net 1,368 1,139
Total rentals 23,977 25,173
Tenant expense reimbursements 1,568 4,264
Cleveland Medical Mart development project   0
Tenant cleaning fees (7,137) (6,619)
Management and leasing fees (18) (206)
Lease termination fees   0
Other (103) 36
Total revenues 18,287 22,648
Operating expenses 2,665 5,350
Depreciation and amortization 10,546 10,596
General and administrative 27,798 30,118
Cleveland Medical Mart development project   0
Tenant buy-outs and other acquisition related costs 685 230
Total expenses 41,694 46,294
Operating income (23,407) (23,646)
Income from partially owned entities 16,785 12,998
Income from Real Estate Fund (of which $7,933 and ($74), respectively, are attributable to noncontrolling interests) 11,762 1,080
Interest and other investment (loss) income, net 14,555 115,987
Interest and debt expense (including amortization of deferred financing costs of $5,867 and $4,633, respectively) (40,688) (40,342)
Net gain on disposition of wholly owned and partially owned assets   6,677
Income loss before income taxes (20,993) 72,754
Income tax expense (4,843) (4,710)
Income from continuing operations (25,836) 68,044
Income from discontinued operations   0
Net income (25,836) 68,044
Less (income) loss attributable to noncontrolling interests (7,535) 766
Less net income attributable to noncontrolling interests in: Operating Partnership, including unit distributions   (31,808)
Net (income) attributable to noncontrolling interests in the Operating Partnership, including unit distributions (19,145)  
Net income (loss) attributable to Vornado (52,516) 37,002
Interest and debt expense (2) 51,570 52,626
Depreciation and amortization (2) 14,543 19,017
Income tax expense 5,859 (3,920)
EBITDA 19,456 104,725
Other Segment [Member] | Toys R Us [Member]
   
Income from partially owned entities   0
Other Segment [Member] | All Equity Method Investees Excluding Toys [Member]
   
Income from partially owned entities $ 0 $ 12,998