XML 14 R78.htm IDEA: XBRL DOCUMENT v2.4.0.8
Segment Information (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Sep. 30, 2012
Segment Reporting Information [Line Items]        
Property rentals $ 505,062 $ 486,914 $ 1,521,127 $ 1,443,478
Straight-line rent adjustments 15,809 11,391 47,989 53,169
Amortization of acquired below-market leases, net 11,820 13,256 40,326 39,569
Total rentals 532,691 511,561 1,609,442 1,536,216
Tenant expense reimbursements 84,638 79,215 236,580 220,679
Cleveland Medical Mart development project 4,893 72,651 34,026 184,014
BMS cleaning fees 15,898 16,945 49,071 49,437
Signage Revenue 8,738 4,783 23,566 14,252
Management and leasing fees 7,982 7,234 19,675 16,534
Lease termination fees 20,432 282 87,587 1,172
Other income 8,108 10,381 26,431 24,494
Total Revenues 683,380 703,052 2,086,378 2,046,798
Operating expenses 264,422 261,512 784,031 749,213
Depreciation and amortization 124,079 122,241 400,952 381,270
General and administrative 48,250 48,456 157,155 150,578
Cleveland Medical Mart development project 3,239 70,431 29,764 177,127
Acquisition related costs 2,818 1,070 6,769 4,314
Total expenses 442,808 503,710 1,378,671 1,462,502
Operating income (loss) 240,572 199,342 707,707 584,296
Income from partially owned entities (32,756) 12,683 (45,620) 142,187
Income from real estate fund 22,913 5,509 73,947 37,572
Interest and other investment (loss) income, net (10,275) 10,523 (32,933) (22,984)
Interest and debt expense (119,870) (119,330) (363,128) (373,257)
Net gain (loss) on disposition of wholly owned and partially owned assets 15,138 0 (20,581) 4,856
Income (loss) before income taxes 115,722 108,727 319,392 372,670
Income tax expense (2,222) (3,015) (6,172) (17,319)
Income (loss) from continuing operations 113,500 105,712 313,220 355,351
Income from discontinued operations 18,751 158,444 290,279 247,297
Net income (loss) 132,251 264,156 603,499 602,648
Consolidated subsidiaries (23,833) (6,610) (50,049) (30,928)
Operating Partnership (5,032) (14,837) (27,814) (31,445)
Preferred unit distributions of the Operating Partnership (12) (1,403) (1,146) (9,150)
Net income attributable to Vornado 103,374 241,306 524,490 531,125
Interest and debt expense (2) 183,116 183,241 551,357 567,265
Depreciation and amortization (2) 172,756 177,593 549,072 552,794
Income tax (benefit) expense (2) (20,292) 3,850 18,101 50,076
EBITDA 438,954 605,990 1,643,020 1,701,260
Toys R Us [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities (34,209) (8,585) (69,311) 88,696
All Equity Method Investees Excluding Toys [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities 1,453 21,268 23,691 53,491
New York Segment [Member]
       
Segment Reporting Information [Line Items]        
Property rentals 277,855 255,703 839,349 735,587
Straight-line rent adjustments 9,430 8,140 27,289 42,334
Amortization of acquired below-market leases, net 7,151 8,458 26,184 23,776
Total rentals 294,436 272,301 892,822 801,697
Tenant expense reimbursements 47,142 45,164 128,598 118,861
BMS cleaning fees 21,191 23,918 63,192 70,476
Signage Revenue 8,738 4,783 23,566 14,252
Management and leasing fees 2,615 1,816 7,533 4,037
Lease termination fees 19,496 78 24,986 334
Other income 581 1,116 4,550 3,449
Total Revenues 394,199 349,176 1,145,247 1,013,106
Operating expenses 160,465 159,048 478,318 447,910
Depreciation and amortization 58,058 57,967 203,679 168,391
General and administrative 7,849 6,739 25,552 21,980
Total expenses 226,372 223,754 707,549 638,281
Operating income (loss) 167,827 125,422 437,698 374,825
Income from partially owned entities 4,189 9,309 14,020 20,345
Interest and other investment (loss) income, net 1,468 1,057 4,076 3,166
Interest and debt expense (42,538) (36,817) (125,991) (109,365)
Income (loss) before income taxes 130,946 98,971 329,803 288,971
Income tax expense (65) (815) (1,298) (2,480)
Income (loss) from continuing operations 130,881 98,156 328,505 286,491
Income from discontinued operations   0   (640)
Net income (loss) 130,881 98,156 328,505 285,851
Consolidated subsidiaries (6,556) (2,092) (9,518) (7,266)
Net income attributable to Vornado 124,325 96,064 318,987 278,585
Interest and debt expense (2) 59,344 46,823 163,579 140,294
Depreciation and amortization (2) 67,294 62,905 220,280 188,480
Income tax (benefit) expense (2) 67 871 1,444 2,677
EBITDA 251,030 206,663 704,290 610,036
New York Segment [Member] | All Equity Method Investees Excluding Toys [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities 4,189 9,309 14,020 20,345
Washington DC Segment [Member]
       
Segment Reporting Information [Line Items]        
Property rentals 113,737 115,641 338,742 356,459
Straight-line rent adjustments 234 1,267 4,242 4,382
Amortization of acquired below-market leases, net 521 506 1,543 1,537
Total rentals 114,492 117,414 344,527 362,378
Tenant expense reimbursements 10,462 9,601 31,264 30,471
Management and leasing fees 5,263 4,615 11,529 9,782
Lease termination fees 867 128 1,417 256
Other income 6,520 8,288 17,915 18,846
Total Revenues 137,604 140,046 406,652 421,733
Operating expenses 49,646 50,305 145,258 143,923
Depreciation and amortization 31,109 29,825 92,678 107,395
General and administrative 6,857 6,668 20,655 19,849
Total expenses 87,612 86,798 258,591 271,167
Operating income (loss) 49,992 53,248 148,061 150,566
Income from partially owned entities (2,003) (2,182) (6,545) (4,571)
Interest and other investment (loss) income, net 17 24 99 97
Interest and debt expense (27,246) (28,311) (83,350) (85,408)
Income (loss) before income taxes 20,760 22,779 58,265 60,684
Income tax expense (766) 25 (1,949) (1,277)
Income (loss) from continuing operations 19,994 22,804 56,316 59,407
Income from discontinued operations   126,437   130,979
Net income (loss) 19,994 149,241 56,316 190,386
Net income attributable to Vornado 19,994 149,241 56,316 190,386
Interest and debt expense (2) 30,717 33,280 93,715 99,486
Depreciation and amortization (2) 35,403 35,071 105,799 122,987
Income tax (benefit) expense (2) 828 (25) 2,134 1,532
EBITDA 86,942 217,567 257,964 414,391
Washington DC Segment [Member] | All Equity Method Investees Excluding Toys [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities (2,003) (2,182) (6,545) (4,571)
Retail Properties Segment [Member]
       
Segment Reporting Information [Line Items]        
Property rentals 63,361 63,408 189,964 190,671
Straight-line rent adjustments 1,491 1,873 3,741 5,265
Amortization of acquired below-market leases, net 2,894 2,882 8,669 9,989
Total rentals 67,746 68,163 202,374 205,925
Tenant expense reimbursements 21,670 19,787 63,601 61,307
Management and leasing fees 371 736 1,170 2,640
Lease termination fees 0 73 59,797 74
Other income 656 569 1,448 1,232
Total Revenues 90,443 89,328 328,390 271,178
Operating expenses 31,628 30,726 98,374 97,154
Depreciation and amortization 16,455 16,359 47,935 51,877
General and administrative 4,240 6,103 14,824 18,803
Total expenses 52,323 53,188 161,133 167,834
Operating income (loss) 38,120 36,140 167,257 103,344
Income from partially owned entities 188 342 1,512 1,040
Interest and other investment (loss) income, net 1 4 5 24
Interest and debt expense (10,839) (13,292) (34,523) (45,362)
Net gain (loss) on disposition of wholly owned and partially owned assets 1,377   1,377  
Income (loss) before income taxes 28,847 23,194 135,628 59,046
Income tax expense (731)   (1,480) 0
Income (loss) from continuing operations 28,116 23,194 134,148 59,046
Income from discontinued operations 19,012 11,370 290,267 37,456
Net income (loss) 47,128 34,564 424,415 96,502
Consolidated subsidiaries (2,970) 97 (3,079) 308
Net income attributable to Vornado 44,158 34,661 421,336 96,810
Interest and debt expense (2) 12,119 17,499 40,057 58,039
Depreciation and amortization (2) 17,573 21,345 52,440 65,751
Income tax (benefit) expense (2) 731 0 1,480 0
EBITDA 74,581 73,505 515,313 220,600
Retail Properties Segment [Member] | All Equity Method Investees Excluding Toys [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities 188 342 1,512 1,040
Toys R Us Segment [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities (34,209) (8,585) (69,311) 88,696
Income (loss) before income taxes (34,209) (8,585) (69,311) 88,696
Income (loss) from continuing operations (34,209) (8,585) (69,311) 88,696
Net income (loss) (34,209) (8,585) (69,311) 88,696
Net income attributable to Vornado (34,209) (8,585) (69,311) 88,696
Interest and debt expense (2) 38,435 34,526 119,347 103,388
Depreciation and amortization (2) 32,176 33,160 103,732 100,371
Income tax (benefit) expense (2) (22,690) (11,118) 10,959 17,982
EBITDA 13,712 47,983 164,727 310,437
Toys R Us Segment [Member] | Toys R Us [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities (34,209) (8,585) (69,311) 88,696
Other Segment [Member]
       
Segment Reporting Information [Line Items]        
Property rentals 50,109 52,162 153,072 160,761
Straight-line rent adjustments 4,654 111 12,717 1,188
Amortization of acquired below-market leases, net 1,254 1,410 3,930 4,267
Total rentals 56,017 53,683 169,719 166,216
Tenant expense reimbursements 5,364 4,663 13,117 10,040
Cleveland Medical Mart development project 4,893 72,651 34,026 184,014
BMS cleaning fees (5,293) (6,973) (14,121) (21,039)
Management and leasing fees (267) 67 (557) 75
Lease termination fees 69 3 1,387 508
Other income 351 408 2,518 967
Total Revenues 61,134 124,502 206,089 340,781
Operating expenses 22,683 21,433 62,081 60,226
Depreciation and amortization 18,457 18,090 56,660 53,607
General and administrative 29,304 28,946 96,124 89,946
Cleveland Medical Mart development project 3,239 70,431 29,764 177,127
Acquisition related costs 2,818 1,070 6,769 4,314
Total expenses 76,501 139,970 251,398 385,220
Operating income (loss) (15,367) (15,468) (45,309) (44,439)
Income from partially owned entities (921) 13,799 14,704 36,677
Income from real estate fund 22,913 5,509 73,947 37,572
Interest and other investment (loss) income, net (11,761) 9,438 (37,113) (26,271)
Interest and debt expense (39,247) (40,910) (119,264) (133,122)
Net gain (loss) on disposition of wholly owned and partially owned assets 13,761   (21,958) 4,856
Income (loss) before income taxes (30,622) (27,632) (134,993) (124,727)
Income tax expense (660) (2,225) (1,445) (13,562)
Income (loss) from continuing operations (31,282) (29,857) (136,438) (138,289)
Income from discontinued operations (261) 20,637 12 79,502
Net income (loss) (31,543) (9,220) (136,426) (58,787)
Consolidated subsidiaries (14,307) (4,615) (37,452) (23,970)
Operating Partnership (5,032) (14,837) (27,814) (31,445)
Preferred unit distributions of the Operating Partnership (12) (1,403) (1,146) (9,150)
Net income attributable to Vornado (50,894) (30,075) (202,838) (123,352)
Interest and debt expense (2) 42,501 51,113 134,659 166,058
Depreciation and amortization (2) 20,310 25,112 66,821 75,205
Income tax (benefit) expense (2) 772 14,122 2,084 27,885
EBITDA 12,689 60,272 726 145,796
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 $ (921) $ 13,799 $ 14,704 $ 36,677