XML 33 R87.htm IDEA: XBRL DOCUMENT v2.4.0.6
Segment Information (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2011
Sep. 30, 2011
Jun. 30, 2011
Mar. 31, 2011
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2009
Segment Reporting Information [Line Items]                        
Property rentals                 $ 1,962,545 $ 2,012,292 $ 1,957,130  
Straight-line rent adjustments                 68,844 39,858 70,972  
Amortization of acquired below-market leases, net                 54,193 62,105 65,373  
Total rentals                 2,085,582 2,114,255 2,093,475  
Tenant expense reimbursements                 301,092 314,752 317,777  
Cleveland Medical Mart development project                 235,234 154,080 0  
BMS cleaning fees                 67,584 61,754 58,053  
Signage Revenue                 20,892 19,823 18,618  
Management and leasing fees                 21,867 21,801 21,686  
Lease termination fees                 2,361 16,334 14,818  
Other income                 31,845 30,037 33,780  
Total revenues 697,654 710,538 683,985 674,280 689,959 689,190 679,084 674,603 2,766,457 2,732,836 2,558,207  
Operating expenses                 1,021,719 995,586 983,424  
Depreciation and amortization                 517,811 524,550 494,898  
General and administrative                 201,894 208,008 211,399  
Cleveland Medical Mart development project                 226,619 145,824 0  
Impairment losses, acquisition related costs and tenant buy-outs                 120,786 35,299 109,458  
Total expenses                 2,088,829 1,909,267 1,799,179  
Operating income                 677,628 823,569 759,028  
Income from partially owned entities                 423,126 118,612 92,493  
Income from real estate fund                 63,936 22,886 (303)  
Interest and other investment (loss) income, net                 (260,945) 148,784 235,267  
Interest and debt expense                 (500,361) (526,175) (539,370)  
Net gain on extinguishment of debt                 0 0 94,789  
Net gain on disposition of wholly owned and partially owned assets other than depreciable real estate                 13,347 15,134 81,432  
Income before income taxes                 416,731 602,810 723,336  
Income tax expense                 (8,132) (23,925) (22,137)  
Income from continuing operations                 408,599 578,885 701,199  
Income from discontinued operations                 285,942 161,115 6,832  
Net income                 694,541 740,000 708,031  
Consolidated subsidiaries                 (32,018) (21,786) (4,920)  
Operating Partnership                 (35,327) (41,059) (44,033)  
Preferred unit distributions of the Operating Partnership                 (9,936) (14,853) (11,195)  
Net income (loss) attributable to Vornado                 617,260 662,302 647,883  
Interest and debt expense (2)                 760,523 797,920 828,082  
Depreciation and amortization (2)                 735,293 777,421 729,426  
Income tax (benefit) expense (2)                 7,026 4,812 (23,036)  
EBITDA                 2,120,102 2,242,455 2,182,355  
Real estate at cost 18,495,359       16,703,757       18,495,359 16,703,757 16,454,967 16,344,244
Investments in partially owned entities 1,704,297       1,740,459       1,704,297 1,740,459 1,375,006  
Total assets 21,965,975       20,446,487       21,965,975 20,446,487 20,517,471  
Toys R Us [Member]
                       
Segment Reporting Information [Line Items]                        
Income from partially owned entities                 14,859 48,540 71,624  
Investments in partially owned entities 478,041       506,809       478,041 506,809    
All Equity Method Investees Excluding Toys [Member]
                       
Segment Reporting Information [Line Items]                        
Income from partially owned entities                 408,267 70,072 20,869  
Investments in partially owned entities 1,226,256       1,233,650       1,226,256 1,233,650    
New York Segment [Member]
                       
Segment Reporting Information [Line Items]                        
Property rentals                 1,004,078 979,032 944,322  
Straight-line rent adjustments                 52,117 34,446 51,385  
Amortization of acquired below-market leases, net                 31,552 40,958 44,879  
Total rentals                 1,087,747 1,054,436 1,040,586  
Tenant expense reimbursements                 160,133 165,433 159,369  
Cleveland Medical Mart development project                   0    
BMS cleaning fees                 94,965 90,033 84,945  
Signage Revenue                 20,892 19,823 18,618  
Management and leasing fees                 5,639 5,095 4,427  
Lease termination fees                 1,136 11,839 7,470  
Other income                 4,472 6,457 6,051  
Total revenues                 1,374,984 1,353,116 1,321,466  
Operating expenses                 602,883 578,344 556,270  
Depreciation and amortization                 226,653 221,520 212,903  
General and administrative                 30,053 26,808 25,560  
Cleveland Medical Mart development project                   0    
Impairment losses, acquisition related costs and tenant buy-outs                 0 23,777 1,605  
Total expenses                 859,589 850,449 796,338  
Operating income                 515,395 502,667 525,128  
Income from partially owned entities                 207,773 12,062 13,317  
Income from real estate fund                   0    
Interest and other investment (loss) income, net                 4,230 4,245 4,237  
Interest and debt expense                 (147,132) (152,386) (145,406)  
Net gain on extinguishment of debt                      0  
Net gain on disposition of wholly owned and partially owned assets other than depreciable real estate                 0 0 0  
Income before income taxes                 580,266 366,588 397,276  
Income tax expense                 (3,491) (2,084) (2,167)  
Income from continuing operations                 576,775 364,504 395,109  
Income from discontinued operations                 (641) 563 168  
Net income                 576,134 365,067 395,277  
Consolidated subsidiaries                 (2,138) (10,042) (9,559)  
Operating Partnership                 0 0 0  
Preferred unit distributions of the Operating Partnership                 0 0 0  
Net income (loss) attributable to Vornado                 573,996 355,025 385,718  
Interest and debt expense (2)                 187,855 181,740 158,249  
Depreciation and amortization (2)                 252,257 247,630 218,766  
Income tax (benefit) expense (2)                 3,751 2,170 1,311  
EBITDA                 1,017,859 786,565 764,044  
Real estate at cost 8,915,981       7,070,026       8,915,981 7,070,026 6,999,784  
Investments in partially owned entities 576,336       536,393       576,336 536,393 273,536  
Total assets 9,116,364       7,130,240       9,116,364 7,130,240 6,611,632  
New York Segment [Member] | All Equity Method Investees Excluding Toys [Member]
                       
Segment Reporting Information [Line Items]                        
Income from partially owned entities                 207,773 12,062 13,317  
Washington DC Segment [Member]
                       
Segment Reporting Information [Line Items]                        
Property rentals                 467,972 531,510 536,947  
Straight-line rent adjustments                 5,727 (2,569) 6,089  
Amortization of acquired below-market leases, net                 2,043 2,160 2,453  
Total rentals                 475,742 531,101 545,489  
Tenant expense reimbursements                 40,742 36,299 49,792  
Cleveland Medical Mart development project                   0    
BMS cleaning fees                 0 0 0  
Signage Revenue                 0 0 0  
Management and leasing fees                 12,775 12,361 15,934  
Lease termination fees                 643 3,794 1,148  
Other income                 24,126 19,762 20,594  
Total revenues                 554,028 603,317 632,957  
Operating expenses                 194,523 188,744 202,569  
Depreciation and amortization                 138,296 154,142 136,391  
General and administrative                 27,237 26,369 25,454  
Cleveland Medical Mart development project                   0    
Impairment losses, acquisition related costs and tenant buy-outs                 0 0 0  
Total expenses                 360,056 369,255 364,414  
Operating income                 193,972 234,062 268,543  
Income from partially owned entities                 (5,612) (6,381) (564)  
Income from real estate fund                   0    
Interest and other investment (loss) income, net                 126 199 154  
Interest and debt expense                 (115,574) (115,456) (125,272)  
Net gain on extinguishment of debt                      0  
Net gain on disposition of wholly owned and partially owned assets other than depreciable real estate                 0 0 54,742  
Income before income taxes                 72,912 112,424 197,603  
Income tax expense                 (1,650) (2,690) (1,679)  
Income from continuing operations                 71,262 109,734 195,924  
Income from discontinued operations                 167,766 52,390 4,143  
Net income                 239,028 162,124 200,067  
Consolidated subsidiaries                 0 0 0  
Operating Partnership                 0 0 0  
Preferred unit distributions of the Operating Partnership                 0 0 0  
Net income (loss) attributable to Vornado                 239,028 162,124 200,067  
Interest and debt expense (2)                 133,625 134,270 136,174  
Depreciation and amortization (2)                 157,816 181,560 159,283  
Income tax (benefit) expense (2)                 1,943 3,123 2,027  
EBITDA                 532,412 481,077 497,551  
Real estate at cost 4,171,879       4,176,894       4,171,879 4,176,894 4,040,491  
Investments in partially owned entities 95,670       113,536       95,670 113,536 149,295  
Total assets 4,196,694       4,150,140       4,196,694 4,150,140 3,872,209  
Washington DC Segment [Member] | All Equity Method Investees Excluding Toys [Member]
                       
Segment Reporting Information [Line Items]                        
Income from partially owned entities                 (5,612) (6,381) (564)  
Retail Properties Segment [Member]
                       
Segment Reporting Information [Line Items]                        
Property rentals                 276,190 274,386 256,654  
Straight-line rent adjustments                 9,379 6,723 9,401  
Amortization of acquired below-market leases, net                 14,902 13,969 12,384  
Total rentals                 300,471 295,078 278,439  
Tenant expense reimbursements                 88,545 96,805 93,032  
Cleveland Medical Mart development project                   0    
BMS cleaning fees                 0 0 0  
Signage Revenue                 0 0 0  
Management and leasing fees                 3,131 3,990 1,820  
Lease termination fees                 74 467 4,441  
Other income                 1,778 1,862 927  
Total revenues                 393,999 398,202 378,659  
Operating expenses                 141,732 133,403 141,116  
Depreciation and amortization                 76,835 77,433 71,556  
General and administrative                 23,654 25,489 27,676  
Cleveland Medical Mart development project                   0    
Impairment losses, acquisition related costs and tenant buy-outs                 103,400 369 70,895  
Total expenses                 345,621 236,694 311,243  
Operating income                 48,378 161,508 67,416  
Income from partially owned entities                 1,458 2,700 8,220  
Income from real estate fund                   0    
Interest and other investment (loss) income, net                 27 (32) 164  
Interest and debt expense                 (62,923) (70,952) (63,265)  
Net gain on extinguishment of debt                      105,571  
Net gain on disposition of wholly owned and partially owned assets other than depreciable real estate                 8,491 4,278 0  
Income before income taxes                 (4,569) 97,502 118,106  
Income tax expense                 0 (34) (37)  
Income from continuing operations                 (4,569) 97,468 118,069  
Income from discontinued operations                 42,926 31,815 19,061  
Net income                 38,357 129,283 137,130  
Consolidated subsidiaries                 1,812 237 (778)  
Operating Partnership                 0 0 0  
Preferred unit distributions of the Operating Partnership                 0 0 0  
Net income (loss) attributable to Vornado                 40,169 129,520 136,352  
Interest and debt expense (2)                 73,828 82,608 79,545  
Depreciation and amortization (2)                 86,529 91,040 86,629  
Income tax (benefit) expense (2)                 0 34 37  
EBITDA                 200,526 303,202 302,563  
Real estate at cost 3,009,816       3,102,983       3,009,816 3,102,983 3,076,114  
Investments in partially owned entities 7,083       7,747       7,083 7,747 6,251  
Total assets 3,589,633       3,748,303       3,589,633 3,748,303 3,591,244  
Retail Properties Segment [Member] | All Equity Method Investees Excluding Toys [Member]
                       
Segment Reporting Information [Line Items]                        
Income from partially owned entities                 1,458 2,700 8,220  
Merchandise Mart Segment [Member]
                       
Segment Reporting Information [Line Items]                        
Property rentals                 125,018 136,404 132,120  
Straight-line rent adjustments                 763 (1,284) 301  
Amortization of acquired below-market leases, net                 0 0 0  
Total rentals                 125,781 135,120 132,421  
Tenant expense reimbursements                 4,343 6,321 5,274  
Cleveland Medical Mart development project                 235,234 154,080    
BMS cleaning fees                 0 0 0  
Signage Revenue                 0 0 0  
Management and leasing fees                 231 342 156  
Lease termination fees                 508 234 459  
Other income                 1,574 2,218 3,068  
Total revenues                 367,671 298,315 141,378  
Operating expenses                 65,337 77,492 65,842  
Depreciation and amortization                 33,778 28,804 28,416  
General and administrative                 18,899 28,040 24,199  
Cleveland Medical Mart development project                 226,619 145,824    
Impairment losses, acquisition related costs and tenant buy-outs                 0 5,228 0  
Total expenses                 344,633 285,388 118,457  
Operating income                 23,038 12,927 22,921  
Income from partially owned entities                 729 455 (179)  
Income from real estate fund                   0    
Interest and other investment (loss) income, net                 0 1 3  
Interest and debt expense                 (31,393) (31,208) (31,208)  
Net gain on extinguishment of debt                      0  
Net gain on disposition of wholly owned and partially owned assets other than depreciable real estate                 0 0 765  
Income before income taxes                 (7,626) (17,825) (7,698)  
Income tax expense                 (502) (1,572) 29  
Income from continuing operations                 (8,128) (19,397) (7,669)  
Income from discontinued operations                 75,144 72,971 (20,948)  
Net income                 67,016 53,574 (28,617)  
Consolidated subsidiaries                 0 0 0  
Operating Partnership                 0 0 0  
Preferred unit distributions of the Operating Partnership                 0 0 0  
Net income (loss) attributable to Vornado                 67,016 53,574 (28,617)  
Interest and debt expense (2)                 35,423 40,916 61,379  
Depreciation and amortization (2)                 39,596 46,725 51,064  
Income tax (benefit) expense (2)                 12,503 2,237 232  
EBITDA                 154,538 143,452 84,058  
Real estate at cost 772,372       746,498       772,372 746,498 741,188  
Investments in partially owned entities 3,567       3,589       3,567 3,589 4,183  
Total assets 1,246,975       1,226,084       1,246,975 1,226,084 1,435,714  
Merchandise Mart Segment [Member] | All Equity Method Investees Excluding Toys [Member]
                       
Segment Reporting Information [Line Items]                        
Income from partially owned entities                 729 455 (179)  
Toys R Us Segment [Member]
                       
Segment Reporting Information [Line Items]                        
Total expenses                 0      
Income from partially owned entities                 14,859 48,540 71,624  
Income before income taxes                 14,859 48,540 71,624  
Income from continuing operations                 14,859 48,540 71,624  
Net income                 14,859 48,540 71,624  
Net income (loss) attributable to Vornado                 14,859 48,540 71,624  
Interest and debt expense (2)                 147,880 157,135 177,272  
Depreciation and amortization (2)                 135,179 134,967 131,284  
Income tax (benefit) expense (2)                 (16,629) (1,132) (45,418)  
EBITDA                 281,289 339,510 334,762  
Real estate at cost 0       0       0 0 0  
Investments in partially owned entities 478,041       506,809       478,041 506,809 447,334  
Total assets 478,041       506,809       478,041 506,809 447,334  
Toys R Us Segment [Member] | Toys R Us [Member]
                       
Segment Reporting Information [Line Items]                        
Income from partially owned entities                 14,859 48,540 71,624  
Other Segment [Member]
                       
Segment Reporting Information [Line Items]                        
Property rentals                 89,287 90,960 87,087  
Straight-line rent adjustments                 858 2,542 3,796  
Amortization of acquired below-market leases, net                 5,696 5,018 5,657  
Total rentals                 95,841 98,520 96,540  
Tenant expense reimbursements                 7,329 9,894 10,310  
Cleveland Medical Mart development project                   0    
BMS cleaning fees                 (27,381) (28,279) (26,892)  
Signage Revenue                 0 0 0  
Management and leasing fees                 91 13 (651)  
Lease termination fees                 0 0 1,300  
Other income                 (105) (262) 3,140  
Total revenues                 75,775 79,886 83,747  
Operating expenses                 17,244 17,603 17,627  
Depreciation and amortization                 42,249 42,651 45,632  
General and administrative                 102,051 101,302 108,510  
Cleveland Medical Mart development project                   0    
Impairment losses, acquisition related costs and tenant buy-outs                 17,386 5,925 36,958  
Total expenses                 178,930 167,481 208,727  
Operating income                 (103,155) (87,595) (124,980)  
Income from partially owned entities                 203,919 61,236 75  
Income from real estate fund                 63,936 22,886 (303)  
Interest and other investment (loss) income, net                 (265,328) 144,371 230,709  
Interest and debt expense                 (143,339) (156,173) (174,219)  
Net gain on extinguishment of debt                      (10,782)  
Net gain on disposition of wholly owned and partially owned assets other than depreciable real estate                 4,856 10,856 25,925  
Income before income taxes                 (239,111) (4,419) (53,575)  
Income tax expense                 (2,489) (17,545) (18,283)  
Income from continuing operations                 (241,600) (21,964) (71,858)  
Income from discontinued operations                 747 3,376 4,408  
Net income                 (240,853) (18,588) (67,450)  
Consolidated subsidiaries                 (31,692) (11,981) 5,417  
Operating Partnership                 (35,327) (41,059) (44,033)  
Preferred unit distributions of the Operating Partnership                 (9,936) (14,853) (11,195)  
Net income (loss) attributable to Vornado                 (317,808) (86,481) (117,261)  
Interest and debt expense (2)                 181,912 201,251 215,463  
Depreciation and amortization (2)                 63,916 75,499 82,400  
Income tax (benefit) expense (2)                 5,458 (1,620) 18,775  
EBITDA                 (66,522) 188,649 199,377  
Real estate at cost 1,625,311       1,607,356       1,625,311 1,607,356 1,597,390  
Investments in partially owned entities 543,600       572,385       543,600 572,385 494,407  
Total assets 3,338,268       3,684,911       3,338,268 3,684,911 4,559,338  
Other Segment [Member] | All Equity Method Investees Excluding Toys [Member]
                       
Segment Reporting Information [Line Items]                        
Income from partially owned entities                 $ 203,919 $ 61,236 $ 75