XML 21 R78.htm IDEA: XBRL DOCUMENT v2.4.0.6
Segment Information (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Segment Reporting Information [Line Items]    
Property rentals $ 499,237 $ 474,989
Straight-line rent adjustments 18,532 21,348
Amortization of acquired below-market leases, net 16,866 13,774
Total rentals 534,635 510,111
Tenant expense reimbursements 77,013 70,793
Cleveland Medical Mart development project 12,143 55,059
BMS cleaning fees 16,664 15,510
Signage Revenue 6,481 4,590
Management and leasing fees 5,258 4,754
Lease termination fees 60,026 411
Other income 8,796 8,013
Total Revenues 721,016 669,241
Operating expenses 260,569 246,746
Depreciation and amortization 142,354 131,541
General and administrative 54,582 55,290
Cleveland Medical Mart development project 11,374 52,761
Impairment losses, acquisition related costs and tenant buy-outs 601 685
Total expenses 469,480 487,023
Operating income (loss) 251,536 182,218
Income from partially owned entities 22,525 136,131
Income from real estate fund 16,564 11,762
Interest and other investment (loss) income, net (49,074) 15,665
Interest and debt expense (121,888) (130,059)
Net loss on disposition of wholly owned and partially owned assets (36,724) 0
Income before income taxes 82,939 215,717
Income tax expense (1,073) (6,825)
Income from continuing operations 81,866 208,892
Income from discontinued operations 207,061 71,372
Net income 288,927 280,264
Consolidated subsidiaries (11,286) (9,597)
Operating Partnership (13,933) (15,271)
Preferred unit distributions of the Operating Partnership (786) (3,874)
Net income attributable to Vornado 262,922 251,522
Interest and debt expense (2) 188,780 193,082
Depreciation and amortization (2) 194,185 191,173
Income tax (benefit) expense (2) 60,759 51,440
EBITDA 706,646 687,217
Toys R Us [Member]
   
Segment Reporting Information [Line Items]    
Income from partially owned entities 1,759 116,471
All Equity Method Investees Excluding Toys [Member]
   
Segment Reporting Information [Line Items]    
Income from partially owned entities 20,766 19,660
New York Segment [Member]
   
Segment Reporting Information [Line Items]    
Property rentals 274,650 233,936
Straight-line rent adjustments 10,326 17,129
Amortization of acquired below-market leases, net 12,089 7,695
Total rentals 297,065 258,760
Tenant expense reimbursements 42,671 36,712
Cleveland Medical Mart development project 0 0
BMS cleaning fees 21,022 22,647
Signage Revenue 6,481 4,590
Management and leasing fees 2,064 1,108
Lease termination fees 58 23
Other income 715 1,757
Total Revenues 370,076 325,597
Operating expenses 160,231 145,672
Depreciation and amortization 76,234 53,759
General and administrative 8,822 8,587
Cleveland Medical Mart development project 0 0
Impairment losses, acquisition related costs and tenant buy-outs   0
Total expenses 245,287 208,018
Operating income (loss) 124,789 117,579
Income from partially owned entities 5,605 4,185
Interest and other investment (loss) income, net 1,165 1,052
Interest and debt expense (40,618) (36,141)
Net loss on disposition of wholly owned and partially owned assets 0  
Income before income taxes 90,941 86,675
Income tax expense (272) (601)
Income from continuing operations 90,669 86,074
Income from discontinued operations 0 (608)
Net income 90,669 85,466
Consolidated subsidiaries (1,581) (2,176)
Operating Partnership 0 0
Preferred unit distributions of the Operating Partnership 0 0
Net income attributable to Vornado 89,088 83,290
Interest and debt expense (2) 49,689 47,058
Depreciation and amortization (2) 78,413 61,911
Income tax (benefit) expense (2) 347 693
EBITDA 217,537 192,952
New York Segment [Member] | All Equity Method Investees Excluding Toys [Member]
   
Segment Reporting Information [Line Items]    
Income from partially owned entities 5,605 4,185
Washington DC Segment [Member]
   
Segment Reporting Information [Line Items]    
Property rentals 112,272 122,804
Straight-line rent adjustments 2,777 1,857
Amortization of acquired below-market leases, net 506 523
Total rentals 115,555 125,184
Tenant expense reimbursements 10,136 10,008
Cleveland Medical Mart development project 0 0
Management and leasing fees 2,807 2,783
Lease termination fees 368 0
Other income 5,865 5,590
Total Revenues 134,731 143,565
Operating expenses 47,322 46,202
Depreciation and amortization 30,950 42,553
General and administrative 6,925 6,950
Cleveland Medical Mart development project 0 0
Total expenses 85,197 95,705
Operating income (loss) 49,534 47,860
Income from partially owned entities (2,093) (1,870)
Interest and other investment (loss) income, net 76 44
Interest and debt expense (28,250) (29,098)
Income before income taxes 19,267 16,936
Income tax expense (378) (450)
Income from continuing operations 18,889 16,486
Income from discontinued operations 0 1,586
Net income 18,889 18,072
Operating Partnership 0 0
Preferred unit distributions of the Operating Partnership 0 0
Net income attributable to Vornado 18,889 18,072
Interest and debt expense (2) 31,753 33,657
Depreciation and amortization (2) 35,148 48,260
Income tax (benefit) expense (2) 454 523
EBITDA 86,244 100,512
Washington DC Segment [Member] | All Equity Method Investees Excluding Toys [Member]
   
Segment Reporting Information [Line Items]    
Income from partially owned entities (2,093) (1,870)
Retail Properties Segment [Member]
   
Segment Reporting Information [Line Items]    
Property rentals 65,134 65,150
Straight-line rent adjustments 1,482 1,333
Amortization of acquired below-market leases, net 2,922 4,188
Total rentals 69,538 70,671
Tenant expense reimbursements 20,633 21,272
Cleveland Medical Mart development project 0 0
Management and leasing fees 479 836
Lease termination fees 59,599 0
Other income 577 341
Total Revenues 150,826 93,120
Operating expenses 34,695 35,250
Depreciation and amortization 16,990 17,907
General and administrative 5,415 6,333
Cleveland Medical Mart development project 0 0
Impairment losses, acquisition related costs and tenant buy-outs   0
Total expenses 57,100 59,490
Operating income (loss) 93,726 33,630
Income from partially owned entities 901 404
Interest and other investment (loss) income, net 52 14
Interest and debt expense (11,641) (16,352)
Income before income taxes 83,038 17,696
Income tax expense   0
Income from continuing operations 83,038 17,696
Income from discontinued operations 206,642 10,220
Net income 289,680 27,916
Consolidated subsidiaries (96) 114
Operating Partnership 0 0
Preferred unit distributions of the Operating Partnership 0 0
Net income attributable to Vornado 289,584 28,030
Interest and debt expense (2) 14,223 20,438
Depreciation and amortization (2) 18,519 22,275
Income tax (benefit) expense (2) 0 0
EBITDA 322,326 70,743
Retail Properties Segment [Member] | All Equity Method Investees Excluding Toys [Member]
   
Segment Reporting Information [Line Items]    
Income from partially owned entities 901 404
Toys R Us Segment [Member]
   
Segment Reporting Information [Line Items]    
Straight-line rent adjustments 0 0
Cleveland Medical Mart development project 0 0
Lease termination fees 0 0
Cleveland Medical Mart development project 0 0
Income from partially owned entities 1,759 116,471
Income before income taxes 1,759 116,471
Income from continuing operations 1,759 116,471
Net income 1,759 116,471
Operating Partnership 0 0
Preferred unit distributions of the Operating Partnership 0 0
Net income attributable to Vornado 1,759 116,471
Interest and debt expense (2) 43,182 31,569
Depreciation and amortization (2) 37,674 34,706
Income tax (benefit) expense (2) 59,346 43,203
EBITDA 141,961 225,949
Toys R Us Segment [Member] | Toys R Us [Member]
   
Segment Reporting Information [Line Items]    
Income from partially owned entities 1,759 116,471
Other Segment [Member]
   
Segment Reporting Information [Line Items]    
Property rentals 47,181 53,099
Straight-line rent adjustments 3,947 1,029
Amortization of acquired below-market leases, net 1,349 1,368
Total rentals 52,477 55,496
Tenant expense reimbursements 3,573 2,801
Cleveland Medical Mart development project 12,143 55,059
BMS cleaning fees (4,358) (7,137)
Management and leasing fees (92) 27
Lease termination fees 1 388
Other income 1,639 325
Total Revenues 65,383 106,959
Operating expenses 18,321 19,622
Depreciation and amortization 18,180 17,322
General and administrative 33,420 33,420
Cleveland Medical Mart development project 11,374 52,761
Impairment losses, acquisition related costs and tenant buy-outs 601 685
Total expenses 81,896 123,810
Operating income (loss) (16,513) (16,851)
Income from partially owned entities 16,353 16,941
Income from real estate fund 16,564 11,762
Interest and other investment (loss) income, net (50,367) 14,555
Interest and debt expense (41,379) (48,468)
Net loss on disposition of wholly owned and partially owned assets (36,724)  
Income before income taxes (112,066) (22,061)
Income tax expense (423) (5,774)
Income from continuing operations (112,489) (27,835)
Income from discontinued operations 419 60,174
Net income (112,070) 32,339
Consolidated subsidiaries (9,609) (7,535)
Operating Partnership (13,933) (15,271)
Preferred unit distributions of the Operating Partnership (786) (3,874)
Net income attributable to Vornado (136,398) 5,659
Interest and debt expense (2) 49,933 60,360
Depreciation and amortization (2) 24,431 24,021
Income tax (benefit) expense (2) 612 7,021
EBITDA (61,422) 97,061
Other Segment [Member] | Toys R Us [Member]
   
Segment Reporting Information [Line Items]    
Income from partially owned entities 0  
Other Segment [Member] | All Equity Method Investees Excluding Toys [Member]
   
Segment Reporting Information [Line Items]    
Income from partially owned entities $ 16,353 $ 16,941