XML 75 R98.htm IDEA: XBRL DOCUMENT v2.4.0.8
Segment Information (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Segment Reporting Information [Line Items]                        
Total Revenues $ 673,308 $ 679,435 $ 681,699 $ 726,467 $ 686,693 $ 700,991 $ 674,007 $ 674,541 $ 2,760,909 $ 2,736,232 $ 2,702,808  
Total expenses                 1,886,719 2,071,663 1,890,582  
Operating income                 874,190 664,569 812,226  
(Loss) income from partially owned entities                 (338,785) 423,126 118,612  
Income from real estate fund                 102,898 63,936 22,886  
Interest and other investment (loss) income, net                 (24,699) (260,945) 148,783  
Interest and debt expense                 (483,190) (493,713) (519,157)  
Net gain on disposition of wholly owned and partially owned assets other than depreciable real estate                 3,407 13,347 15,134  
Income before income taxes                 133,821 410,320 598,484  
Income tax benefit (expense)                 6,406 (8,132) (23,925)  
Income from continuing operations                 140,227 402,188 574,559  
Income from discontinued operations                 424,513 292,353 165,441  
Net income                 564,740 694,541 740,000  
Less net (income) loss attributable to noncontrolling interests                 88,769 77,281 77,698  
Net income attributable to Vornado                 475,971 617,260 662,302  
Interest and debt expense (2)                 758,781 760,523 797,920  
Depreciation and amortization (2)                 732,757 735,293 777,421  
Income tax (benefit) expense (2)                 26,371 7,026 4,812  
EBITDA                 1,993,880 2,120,102 2,242,455  
Real estate at cost 18,354,626       18,238,218       18,354,626 18,238,218 16,421,701 16,193,864
Investments in partially owned entities 1,249,667       1,704,297       1,249,667 1,704,297 1,740,459  
Total assets 20,097,224       22,065,049       20,097,224 22,065,049 20,446,487  
Toys R Us [Member]
                       
Segment Reporting Information [Line Items]                        
(Loss) income from partially owned entities                 (362,377) 14,859 48,540  
Investments in partially owned entities 83,224       478,041       83,224 478,041    
All Equity Method Investees Excluding Toys [Member]
                       
Segment Reporting Information [Line Items]                        
(Loss) income from partially owned entities                 23,592 408,267 70,072  
Investments in partially owned entities 1,166,443       1,226,256       1,166,443 1,226,256    
New York Segment [Member]
                       
Segment Reporting Information [Line Items]                        
Total Revenues                 1,509,266 1,354,874 1,333,280  
Total expenses                 926,963 851,512 841,863  
Operating income                 582,303 503,362 491,417  
(Loss) income from partially owned entities                 15,527 207,773 12,062  
Income from real estate fund                   0    
Interest and other investment (loss) income, net                 5,532 4,230 4,245  
Interest and debt expense                 (181,966) (146,350) (151,728)  
Net gain on disposition of wholly owned and partially owned assets other than depreciable real estate                 0 0 0  
Income before income taxes                 421,396 569,015 355,996  
Income tax benefit (expense)                 (2,794) (3,491) (2,084)  
Income from continuing operations                 418,602 565,524 353,912  
Income from discontinued operations                 138,245 10,610 11,155  
Net income                 556,847 576,134 365,067  
Less net (income) loss attributable to noncontrolling interests                 10,786 2,138 10,042  
Net income attributable to Vornado                 546,061 573,996 355,025  
Interest and debt expense (2)                 236,645 187,855 181,740  
Depreciation and amortization (2)                 293,974 252,257 247,630  
Income tax (benefit) expense (2)                 3,002 3,751 2,170  
EBITDA                 1,079,682 1,017,859 786,565  
Real estate at cost 8,591,026       8,855,243       8,591,026 8,855,243 6,991,960  
Investments in partially owned entities 904,278       576,336       904,278 576,336 536,393  
Total assets 9,255,964       9,215,438       9,255,964 9,215,438 7,130,240  
Washington DC Segment [Member]
                       
Segment Reporting Information [Line Items]                        
Total Revenues                 541,161 554,028 603,317  
Total expenses                 347,686 360,056 369,255  
Operating income                 193,475 193,972 234,062  
(Loss) income from partially owned entities                 (6,968) (5,612) (6,381)  
Income from real estate fund                   0    
Interest and other investment (loss) income, net                 129 126 199  
Interest and debt expense                 (102,277) (115,574) (115,456)  
Net gain on disposition of wholly owned and partially owned assets other than depreciable real estate                 0 0 0  
Income before income taxes                 84,359 72,912 112,424  
Income tax benefit (expense)                 14,031 (1,650) (2,690)  
Income from continuing operations                 98,390 71,262 109,734  
Income from discontinued operations                 0 167,766 52,390  
Net income                 98,390 239,028 162,124  
Less net (income) loss attributable to noncontrolling interests                 0 0 0  
Net income attributable to Vornado                 98,390 239,028 162,124  
Interest and debt expense (2)                 116,131 133,625 134,270  
Depreciation and amortization (2)                 142,409 157,816 181,560  
Income tax (benefit) expense (2)                 (15,707) 1,943 3,123  
EBITDA                 341,223 532,412 481,077  
Real estate at cost 4,243,048       4,171,879       4,243,048 4,171,879 4,176,894  
Investments in partially owned entities 100,543       95,670       100,543 95,670 113,536  
Total assets 4,107,636       4,196,694       4,107,636 4,196,694 4,150,140  
Retail Properties Segment [Member]
                       
Segment Reporting Information [Line Items]                        
Total Revenues                 425,716 370,177 374,482  
Total expenses                 251,516 324,096 215,075  
Operating income                 174,200 46,081 159,407  
(Loss) income from partially owned entities                 2,097 1,458 2,700  
Income from real estate fund                   0    
Interest and other investment (loss) income, net                 13 27 (33)  
Interest and debt expense                 (44,203) (57,057) (64,592)  
Net gain on disposition of wholly owned and partially owned assets other than depreciable real estate                 1,377 8,491 4,278  
Income before income taxes                 133,484 (1,000) 101,760  
Income tax benefit (expense)                 (2,311) 0 (34)  
Income from continuing operations                 131,173 (1,000) 101,726  
Income from discontinued operations                 287,536 39,357 27,557  
Net income                 418,709 38,357 129,283  
Less net (income) loss attributable to noncontrolling interests                 3,065 (1,812) (237)  
Net income attributable to Vornado                 415,644 40,169 129,520  
Interest and debt expense (2)                 50,901 73,828 82,608  
Depreciation and amortization (2)                 72,161 86,529 91,040  
Income tax (benefit) expense (2)                 2,311 0 34  
EBITDA                 541,017 200,526 303,202  
Real estate at cost 2,827,044       2,812,911       2,827,044 2,812,911 2,898,501  
Investments in partially owned entities 6,640       7,083       6,640 7,083 7,747  
Total assets 3,387,798       3,589,633       3,387,798 3,589,633 3,748,303  
Toys R Us Segment [Member]
                       
Segment Reporting Information [Line Items]                        
(Loss) income from partially owned entities                 (362,377) 14,859 48,540  
Income before income taxes                 (362,377) 14,859 48,540  
Income from continuing operations                 (362,377) 14,859 48,540  
Net income                 (362,377) 14,859 48,540  
Less net (income) loss attributable to noncontrolling interests                 0 0 0  
Net income attributable to Vornado                 (362,377) 14,859 48,540  
Interest and debt expense (2)                 181,586 147,880 157,135  
Depreciation and amortization (2)                 135,178 135,179 134,967  
Income tax (benefit) expense (2)                 33,532 (16,629) (1,132)  
EBITDA                 (12,081) 281,289 339,510  
Real estate at cost 0       0       0 0 0  
Investments in partially owned entities 83,224       478,041       83,224 478,041 506,809  
Total assets 83,224       478,041       83,224 478,041 506,809  
Other Segment [Member]
                       
Segment Reporting Information [Line Items]                        
Total Revenues                 284,766 457,153 391,729  
Total expenses                 360,554 535,999 464,389  
Operating income                 (75,788) (78,846) (72,660)  
(Loss) income from partially owned entities                 12,936 204,648 61,691  
Income from real estate fund                 102,898 63,936 22,886  
Interest and other investment (loss) income, net                 (30,373) (265,328) 144,372  
Interest and debt expense                 (154,744) (174,732) (187,381)  
Net gain on disposition of wholly owned and partially owned assets other than depreciable real estate                 2,030 4,856 10,856  
Income before income taxes                 (143,041) (245,466) (20,236)  
Income tax benefit (expense)                 (2,520) (2,991) (19,117)  
Income from continuing operations                 (145,561) (248,457) (39,353)  
Income from discontinued operations                 (1,268) 74,620 74,339  
Net income                 (146,829) (173,837) 34,986  
Less net (income) loss attributable to noncontrolling interests                 74,918 76,955 67,893  
Net income attributable to Vornado                 (221,747) (250,792) (32,907)  
Interest and debt expense (2)                 173,518 217,335 242,167  
Depreciation and amortization (2)                 89,035 103,512 122,224  
Income tax (benefit) expense (2)                 3,233 17,961 617  
EBITDA                 44,039 88,016 332,101  
Real estate at cost 2,693,508       2,398,185       2,693,508 2,398,185 2,354,346  
Investments in partially owned entities 154,982       547,167       154,982 547,167 575,974  
Total assets $ 3,262,602       $ 4,585,243       $ 3,262,602 $ 4,585,243 $ 4,910,995