XML 83 R69.htm IDEA: XBRL DOCUMENT v2.4.0.6
Segment Information (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2012
Properties
Sep. 30, 2011
Sep. 30, 2012
sqft
Properties
Sep. 30, 2011
Segment Reporting Information [Line Items]        
Property rentals $ 492,989 $ 507,258 $ 1,469,751 $ 1,517,994
Straight Line Rent Adjustments 11,910 7,087 55,189 26,192
Amortization of acquired below-market leases, net 13,242 15,847 39,228 48,681
Total rentals 518,141 530,192 1,564,168 1,592,867
Tenant expense reimbursements 80,497 85,757 224,287 237,945
Cleveland Medical Mart development project 72,651 35,135 184,014 108,203
Tenant cleaning fees 16,945 15,647 49,437 46,479
Signage Revenue 4,783 5,085 14,252 14,746
Management and leasing fees 7,234 4,773 16,534 16,660
Lease termination fees 282 4,803 1,172 12,478
Other 10,444 6,468 24,623 21,450
Total revenues 710,977 687,860 2,078,487 2,050,828
Operating expenses 264,487 262,837 764,018 773,331
Depreciation and amortization 124,335 126,935 386,974 373,380
General and administrative 48,742 46,121 151,142 154,359
Cleveland Medical Mart development project 70,431 33,419 177,127 101,637
Tenant buy-outs and other acquisition related costs 1,070 2,288 4,314 22,455
Total expenses 509,065 471,600 1,483,575 1,425,162
Operating income 201,912 216,260 594,912 625,666
Income from partially owned entities 12,683 3,836 142,187 135,829
Income from Real Estate Fund (of which $4,787 and $3,675 in each three-month period, respectively, and $25,026 and $15,703 in each nine-month period, respectively, are attributable to noncontrolling interests) 5,509 5,353 37,572 25,491
Interest and other investment income (loss), net 10,523 (30,011) (22,984) 95,086
Interest and debt expense (including amortization of deferred financing costs of $5,725 and $4,670, in each three-month period, respectively, and $17,204 and $14,093 in each nine-month period, respectively) (120,770) (131,998) (377,600) (394,192)
Net gain on disposition of wholly owned and partially owned assets 0 1,298 4,856 7,975
Income loss before income taxes 109,857 64,738 378,943 495,855
Income tax expense (3,015) (6,959) (17,319) (18,548)
Income from continuing operations 106,842 57,779 361,624 477,307
Income from discontinued operations 157,314 8,444 241,024 165,706
Net income 264,156 66,223 602,648 643,013
Less net income attributable to noncontrolling interests in: Consolidated subsidiaries (6,610) (5,636) (30,928) (20,643)
Less net income attributable to noncontrolling interests in: Operating Partnership, including unit distributions (16,240) (6,825) (40,595) (47,364)
Net income attributable to Vornado 241,306 53,762 531,125 575,006
Interest and debt expense (2) 183,241 197,864 567,265 599,668
Depreciation and amortization (2) 177,593 193,394 552,794 561,738
Income tax expense 3,850 (7,350) 50,076 42,135
EBITDA 605,990 437,670 1,701,260 1,778,547
Real Estate Properties Abstract        
Square Footage Of Real Estate Property Reclassed     1,000,000  
Number Of Real Estate Properties Reclassed 21   21  
Discontinued Operation or Asset Disposal [Member]
       
Segment Reporting Information [Line Items]        
Income from discontinued operations 157,314 8,444 241,024 165,706
Interest and debt expense (2) 3,799 4,732 11,415 17,917
Depreciation and amortization (2) 3,560 9,236 14,818 26,916
Income tax expense 11,437 185 12,207 1,000
EBITDA (176,110) (22,597) (279,464) (211,539)
Continuing Operations [Member]
       
Segment Reporting Information [Line Items]        
EBITDA 429,880 415,073 1,421,796 1,567,008
Toys R Us [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities (8,585) (9,304) 88,696 80,794
All Equity Method Investees Excluding Toys [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities 21,268 13,140 53,491 55,035
New York Segment [Member]
       
Segment Reporting Information [Line Items]        
Property rentals 255,703 247,794 735,587 727,886
Straight Line Rent Adjustments 8,140 6,445 42,334 22,636
Amortization of acquired below-market leases, net 8,458 9,833 23,776 33,173
Total rentals 272,301 264,072 801,697 783,695
Tenant expense reimbursements 45,164 49,125 118,861 125,921
Tenant cleaning fees 23,918 22,571 70,476 66,913
Signage Revenue 4,783 5,085 14,252 14,746
Management and leasing fees 1,816 1,022 4,037 3,560
Lease termination fees 78 3,540 334 9,176
Other 1,116 1,049 3,449 3,391
Total revenues 349,176 346,464 1,013,106 1,007,402
Operating expenses 159,048 152,880 447,910 435,519
Depreciation and amortization 57,967 55,685 168,391 165,031
General and administrative 6,739 6,452 21,980 20,409
Tenant buy-outs and other acquisition related costs   1,558   16,558
Total expenses 223,754 216,575 638,281 637,517
Operating income 125,422 129,889 374,825 369,885
Income from partially owned entities 9,309 1,203 20,345 13,320
Interest and other investment income (loss), net 1,057 1,047 3,166 3,169
Interest and debt expense (including amortization of deferred financing costs of $5,725 and $4,670, in each three-month period, respectively, and $17,204 and $14,093 in each nine-month period, respectively) (36,817) (39,088) (109,365) (114,381)
Net gain on disposition of wholly owned and partially owned assets     0  
Income loss before income taxes 98,971 93,051 288,971 271,993
Income tax expense (815) (678) (2,480) (1,637)
Income from continuing operations 98,156 92,373 286,491 270,356
Income from discontinued operations 0 165 (640) 398
Net income 98,156 92,538 285,851 270,754
Less net income attributable to noncontrolling interests in: Consolidated subsidiaries (2,092) (2,219) (7,266) (6,815)
Less net income attributable to noncontrolling interests in: Operating Partnership, including unit distributions     0  
Net income attributable to Vornado 96,064 90,319 278,585 263,939
Interest and debt expense (2) 46,823 46,691 140,294 132,248
Depreciation and amortization (2) 62,905 65,539 188,480 181,611
Income tax expense 871 734 2,677 1,644
EBITDA 206,663 203,283 610,036 579,442
New York Segment [Member] | Discontinued Operation or Asset Disposal [Member]
       
Segment Reporting Information [Line Items]        
EBITDA 0 (276) 640 (710)
New York Segment [Member] | Continuing Operations [Member]
       
Segment Reporting Information [Line Items]        
EBITDA 206,663 203,007 610,676 578,732
New York Segment [Member] | All Equity Method Investees Excluding Toys [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities 9,309 1,203 20,345 13,320
Washington DC Segment [Member]
       
Segment Reporting Information [Line Items]        
Property rentals 115,641 133,659 356,459 400,909
Straight Line Rent Adjustments 1,267 (1,308) 4,382 (2,138)
Amortization of acquired below-market leases, net 506 557 1,537 1,597
Total rentals 117,414 132,908 362,378 400,368
Tenant expense reimbursements 9,601 9,640 30,471 27,242
Management and leasing fees 4,615 2,670 9,782 9,629
Lease termination fees 128 1,002 256 3,013
Other 8,288 5,039 18,846 15,316
Total revenues 140,046 151,259 421,733 455,568
Operating expenses 50,305 49,013 143,923 142,211
Depreciation and amortization 29,825 32,346 107,395 96,940
General and administrative 6,668 6,502 19,849 19,496
Total expenses 86,798 87,861 271,167 258,647
Operating income 53,248 63,398 150,566 196,921
Income from partially owned entities (2,182) (1,356) (4,571) (6,038)
Interest and other investment income (loss), net 24 39 97 119
Interest and debt expense (including amortization of deferred financing costs of $5,725 and $4,670, in each three-month period, respectively, and $17,204 and $14,093 in each nine-month period, respectively) (28,311) (28,928) (85,408) (85,971)
Income loss before income taxes 22,779 33,153 60,684 105,031
Income tax expense 25 (881) (1,277) (2,055)
Income from continuing operations 22,804 32,272 59,407 102,976
Income from discontinued operations 126,437 1,622 130,979 51,274
Net income 149,241 33,894 190,386 154,250
Net income attributable to Vornado 149,241 33,894 190,386 154,250
Interest and debt expense (2) 33,280 33,703 99,486 100,017
Depreciation and amortization (2) 35,071 38,085 122,987 118,290
Income tax expense (25) 925 1,532 2,380
EBITDA 217,567 106,607 414,391 374,937
Washington DC Segment [Member] | Discontinued Operation or Asset Disposal [Member]
       
Segment Reporting Information [Line Items]        
EBITDA (128,745) (4,568) (138,707) (60,220)
Washington DC Segment [Member] | Continuing Operations [Member]
       
Segment Reporting Information [Line Items]        
EBITDA 88,822 102,039 275,684 314,717
Washington DC Segment [Member] | All Equity Method Investees Excluding Toys [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities (2,182) (1,356) (4,571) (6,038)
Retail Properties Segment [Member]
       
Segment Reporting Information [Line Items]        
Property rentals 67,919 67,616 203,237 202,701
Straight Line Rent Adjustments 2,392 1,911 7,285 4,666
Amortization of acquired below-market leases, net 2,868 4,346 9,648 10,552
Total rentals 73,179 73,873 220,170 217,919
Tenant expense reimbursements 21,069 23,059 64,915 71,926
Management and leasing fees 736 755 2,640 3,068
Lease termination fees 73 261 74 289
Other 632 229 1,361 1,172
Total revenues 95,689 98,177 289,160 294,374
Operating expenses 33,519 37,415 104,788 113,167
Depreciation and amortization 18,202 20,414 56,830 57,472
General and administrative 6,103 6,088 18,803 20,046
Tenant buy-outs and other acquisition related costs   35   35
Total expenses 57,824 63,952 180,421 190,720
Operating income 37,865 34,225 108,739 103,654
Income from partially owned entities 342 575 1,040 1,221
Interest and other investment income (loss), net 4 1 24 1
Interest and debt expense (including amortization of deferred financing costs of $5,725 and $4,670, in each three-month period, respectively, and $17,204 and $14,093 in each nine-month period, respectively) (14,732) (17,639) (49,705) (53,024)
Income loss before income taxes 23,479 17,162 60,098 51,852
Income tax expense       (5)
Income from continuing operations 23,479 17,162 60,098 51,847
Income from discontinued operations 11,085 6,272 36,404 26,010
Net income 34,564 23,434 96,502 77,857
Less net income attributable to noncontrolling interests in: Consolidated subsidiaries 97 110 308 196
Net income attributable to Vornado 34,661 23,544 96,810 78,053
Interest and debt expense (2) 17,499 20,678 58,039 62,144
Depreciation and amortization (2) 21,345 24,117 65,751 68,294
Income tax expense 0 0 0 5
EBITDA 73,505 68,339 220,600 208,496
Retail Properties Segment [Member] | Discontinued Operation or Asset Disposal [Member]
       
Segment Reporting Information [Line Items]        
EBITDA (15,160) (11,288) (48,251) (40,988)
Retail Properties Segment [Member] | Continuing Operations [Member]
       
Segment Reporting Information [Line Items]        
EBITDA 58,345 57,051 172,349 167,508
Retail Properties Segment [Member] | All Equity Method Investees Excluding Toys [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities 342 575 1,040 1,221
Merchandise Mart Segment [Member]
       
Segment Reporting Information [Line Items]        
Property rentals 31,625 35,586 107,687 118,540
Straight Line Rent Adjustments (171) (501) 580 (1,261)
Amortization of acquired below-market leases, net 0      
Total rentals 31,454 35,085 108,267 117,279
Tenant expense reimbursements 1,201 1,681 3,702 4,988
Cleveland Medical Mart development project 72,651 35,135 184,014 108,203
Management and leasing fees 142 45 188 348
Lease termination fees 3   508  
Other 481 543 1,221 1,791
Total revenues 105,932 72,489 297,900 232,609
Operating expenses 19,130 21,289 59,929 71,210
Depreciation and amortization 7,439 7,642 22,324 21,594
General and administrative 4,120 9,206 14,877 22,659
Cleveland Medical Mart development project 70,431 33,419 177,127 101,637
Tenant buy-outs and other acquisition related costs       3,040
Total expenses 101,120 71,556 274,257 220,140
Operating income 4,812 933 23,643 12,469
Income from partially owned entities 219 38 560 292
Interest and other investment income (loss), net   1   1
Interest and debt expense (including amortization of deferred financing costs of $5,725 and $4,670, in each three-month period, respectively, and $17,204 and $14,093 in each nine-month period, respectively) (7,906) (7,866) (23,467) (23,342)
Income loss before income taxes (2,875) (6,894) 736 (10,580)
Income tax expense 2,166 (784) 343 (1,523)
Income from continuing operations (709) (7,678) 1,079 (12,103)
Income from discontinued operations 19,792 483 67,291 88,365
Net income 19,083 (7,195) 68,370 76,262
Net income attributable to Vornado 19,083 (7,195) 68,370 76,262
Interest and debt expense (2) 8,916 9,523 26,492 32,025
Depreciation and amortization (2) 7,662 12,230 26,966 34,632
Income tax expense 9,281 890 11,658 2,211
EBITDA 44,942 15,448 133,486 145,130
Merchandise Mart Segment [Member] | Discontinued Operation or Asset Disposal [Member]
       
Segment Reporting Information [Line Items]        
EBITDA (32,205) (6,563) (86,156) (109,962)
Merchandise Mart Segment [Member] | Continuing Operations [Member]
       
Segment Reporting Information [Line Items]        
EBITDA 12,737 8,885 47,330 35,168
Merchandise Mart Segment [Member] | All Equity Method Investees Excluding Toys [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities 219 38 560 292
Toys R Us Segment [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities (8,585) (9,304) 88,696 80,794
Income loss before income taxes (8,585) (9,304) 88,696 80,794
Income tax expense 0      
Income from continuing operations (8,585) (9,304) 88,696 80,794
Income from discontinued operations 0      
Net income (8,585) (9,304) 88,696 80,794
Net income attributable to Vornado (8,585) (9,304) 88,696 80,794
Interest and debt expense (2) 34,526 38,018 103,388 121,546
Depreciation and amortization (2) 33,160 34,293 100,371 101,862
Income tax expense (11,118) (15,135) 17,982 29,914
EBITDA 47,983 47,872 310,437 334,116
Toys R Us Segment [Member] | Discontinued Operation or Asset Disposal [Member]
       
Segment Reporting Information [Line Items]        
EBITDA 0      
Toys R Us Segment [Member] | Continuing Operations [Member]
       
Segment Reporting Information [Line Items]        
EBITDA 47,983 47,872 310,437 334,116
Toys R Us Segment [Member] | Toys R Us [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities (8,585) (9,304) 88,696 80,794
Other Segment [Member]
       
Segment Reporting Information [Line Items]        
Property rentals 22,101 22,603 66,781 67,958
Straight Line Rent Adjustments 282 540 608 2,289
Amortization of acquired below-market leases, net 1,410 1,111 4,267 3,359
Total rentals 23,793 24,254 71,656 73,606
Tenant expense reimbursements 3,462 2,252 6,338 7,868
Tenant cleaning fees (6,973) (6,924) (21,039) (20,434)
Management and leasing fees (75) 281 (113) 55
Other (73) (392) (254) (220)
Total revenues 20,134 19,471 56,588 60,875
Operating expenses 2,485 2,240 7,468 11,224
Depreciation and amortization 10,902 10,848 32,034 32,343
General and administrative 25,112 17,873 75,633 71,749
Tenant buy-outs and other acquisition related costs 1,070 695 4,314 2,822
Total expenses 39,569 31,656 119,449 118,138
Operating income (19,435) (12,185) (62,861) (57,263)
Income from partially owned entities 13,580 12,680 36,117 46,240
Income from Real Estate Fund (of which $4,787 and $3,675 in each three-month period, respectively, and $25,026 and $15,703 in each nine-month period, respectively, are attributable to noncontrolling interests) 5,509 5,353 37,572 25,491
Interest and other investment income (loss), net 9,438 (31,099) (26,271) 91,796
Interest and debt expense (including amortization of deferred financing costs of $5,725 and $4,670, in each three-month period, respectively, and $17,204 and $14,093 in each nine-month period, respectively) (33,004) (38,477) (109,655) (117,474)
Net gain on disposition of wholly owned and partially owned assets   1,298 4,856 7,975
Income loss before income taxes (23,912) (62,430) (120,242) (3,235)
Income tax expense (4,391) (4,616) (13,905) (13,328)
Income from continuing operations (28,303) (67,046) (134,147) (16,563)
Income from discontinued operations 0 (98) 6,990 (341)
Net income (28,303) (67,144) (127,157) (16,904)
Less net income attributable to noncontrolling interests in: Consolidated subsidiaries (4,615) (3,527) (23,970) (14,024)
Less net income attributable to noncontrolling interests in: Operating Partnership, including unit distributions (16,240) (6,825) (40,595) (47,364)
Net income attributable to Vornado (49,158) (77,496) (191,722) (78,292)
Interest and debt expense (2) 42,197 49,251 139,566 151,688
Depreciation and amortization (2) 17,450 19,130 48,239 57,049
Income tax expense 4,841 5,236 16,227 5,981
EBITDA 15,330 (3,879) 12,310 136,426
Other Segment [Member] | Discontinued Operation or Asset Disposal [Member]
       
Segment Reporting Information [Line Items]        
EBITDA 0 98 (6,990) 341
Other Segment [Member] | Continuing Operations [Member]
       
Segment Reporting Information [Line Items]        
EBITDA 15,330 (3,781) 5,320 136,767
Other Segment [Member] | Toys R Us [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities 0   0  
Other Segment [Member] | All Equity Method Investees Excluding Toys [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities $ 13,580 $ 12,680 $ 36,117 $ 46,240