XML 83 R69.htm IDEA: XBRL DOCUMENT v2.4.0.6
Segment Information (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2012
Properties
Jun. 30, 2011
Jun. 30, 2012
sqft
Properties
Jun. 30, 2011
Segment Reporting Information [Line Items]        
Property rentals $ 498,644 $ 521,431 $ 997,745 $ 1,032,339
Straight Line Rent Adjustments 21,344 7,047 43,643 19,703
Amortization of acquired below-market leases, net 12,411 16,427 25,986 32,772
Total rentals 532,399 544,905 1,067,374 1,084,814
Tenant expense reimbursements 78,833 77,902 157,934 164,507
Cleveland Medical Mart development project 56,304 32,369 111,363 73,068
Tenant cleaning fees 16,982 15,409 32,492 30,832
Management and leasing fees 4,546 7,376 9,300 11,887
Lease termination fees 479 6,499 890 7,675
Other 11,048 11,578 23,662 24,654
Total revenues 700,591 696,038 1,403,015 1,397,437
Operating expenses 251,970 257,228 515,339 528,642
Depreciation and amortization 132,529 125,802 267,983 251,598
General and administrative 46,834 49,795 102,405 108,243
Cleveland Medical Mart development project 53,935 29,940 106,696 68,218
Tenant buy-outs and other acquisition related costs 2,559 1,897 3,244 20,167
Total expenses 487,827 464,662 995,667 976,868
Operating income 212,764 231,376 407,348 420,569
Income from partially owned entities (6,627) 3,170 129,504 131,993
Income from Real Estate Fund (of which $12,306 and $12,102 in each three-month period, respectively, and $20,239 and $12,028 in each six-month period, respectively, are attributable to noncontrolling interests) 20,301 19,058 32,063 20,138
Interest and other investment (loss) income, net (49,172) 7,998 (33,507) 125,097
Interest and debt expense (including amortization of deferred financing costs of $5,855 and $5,191, in each three-month period, respectively, and $11,720 and $9,792 in each six-month period, respectively) (128,427) (135,361) (262,655) (268,296)
Net gain on disposition of wholly owned and partially owned assets 4,856 0 4,856 6,677
Income loss before income taxes 53,695 126,241 277,609 436,178
Income tax expense (7,479) (5,641) (14,304) (11,589)
Income from continuing operations 46,216 120,600 263,305 424,589
Income from discontinued operations 12,012 10,369 75,187 152,201
Net income 58,228 130,969 338,492 576,790
Less net income attributable to noncontrolling interests in: Consolidated subsidiaries (14,721) (13,657) (24,318) (15,007)
Less net income attributable to noncontrolling interests in: Operating Partnership, including unit distributions (5,210) (8,731) (24,355) (40,539)
Net income attributable to Vornado 38,297 108,581 289,819 521,244
Interest and debt expense (2) 190,942 202,956 384,024 401,804
Depreciation and amortization (2) 184,028 182,496 375,201 368,344
Income tax expense (5,214) (17,343) 46,226 49,485
EBITDA 408,053 476,690 1,095,270 1,340,877
Real Estate Properties Abstract        
Square Footage Of Real Estate Property Reclassed     1,000,000  
Number Of Real Estate Properties Reclassed 21   21  
Toys R Us [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities (19,190) (22,846) 97,281 90,098
All Equity Method Investees Excluding Toys [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities 12,563 26,016 32,223 41,895
New York Segment [Member]
       
Segment Reporting Information [Line Items]        
Property rentals 245,948 246,218 479,884 480,092
Straight Line Rent Adjustments 17,065 6,093 34,194 16,191
Amortization of acquired below-market leases, net 7,623 11,671 15,318 23,340
Total rentals 270,636 263,982 529,396 519,623
Tenant expense reimbursements 36,985 37,891 73,697 76,796
Tenant cleaning fees 23,911 22,300 46,558 44,342
Management and leasing fees 1,113 1,574 2,221 2,538
Lease termination fees 233 5,571 256 5,636
Other 5,455 6,345 11,802 12,003
Total revenues 338,333 337,663 663,930 660,938
Operating expenses 143,190 139,264 288,862 282,639
Depreciation and amortization 56,665 54,534 110,424 109,346
General and administrative 6,654 6,423 15,241 13,957
Tenant buy-outs and other acquisition related costs       15,000
Total expenses 206,509 200,221 414,527 420,942
Operating income 131,824 137,442 249,403 239,996
Income from partially owned entities 6,851 5,408 11,036 12,117
Interest and other investment (loss) income, net 1,057 1,050 2,109 2,122
Interest and debt expense (including amortization of deferred financing costs of $5,855 and $5,191, in each three-month period, respectively, and $11,720 and $9,792 in each six-month period, respectively) (36,407) (38,709) (72,548) (75,293)
Net gain on disposition of wholly owned and partially owned assets     0  
Income loss before income taxes 103,325 105,191 190,000 178,942
Income tax expense (1,064) (440) (1,665) (959)
Income from continuing operations 102,261 104,751 188,335 177,983
Income from discontinued operations (32) 110 (640) 233
Net income 102,229 104,861 187,695 178,216
Less net income attributable to noncontrolling interests in: Consolidated subsidiaries (2,998) (2,325) (5,174) (4,596)
Less net income attributable to noncontrolling interests in: Operating Partnership, including unit distributions     0  
Net income attributable to Vornado 99,231 102,536 182,521 173,620
Interest and debt expense (2) 46,413 45,268 93,471 85,557
Depreciation and amortization (2) 63,664 59,363 125,575 116,072
Income tax expense 1,113 443 1,806 910
EBITDA 210,421 207,610 403,373 376,159
New York Segment [Member] | All Equity Method Investees Excluding Toys [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities 6,851 5,408 11,036 12,117
Washington DC Segment [Member]
       
Segment Reporting Information [Line Items]        
Property rentals 120,532 137,430 245,772 272,075
Straight Line Rent Adjustments 1,261 (698) 3,127 (696)
Amortization of acquired below-market leases, net 508 512 1,031 978
Total rentals 122,301 137,244 249,930 272,357
Tenant expense reimbursements 10,958 8,724 21,122 17,685
Management and leasing fees 2,384 4,074 5,167 6,959
Lease termination fees 128 900 128 2,011
Other 4,971 5,128 10,562 10,281
Total revenues 140,742 156,070 286,909 309,293
Operating expenses 48,500 48,163 95,662 95,384
Depreciation and amortization 35,994 33,472 79,517 66,562
General and administrative 6,233 6,462 13,186 12,999
Total expenses 90,727 88,097 188,365 174,945
Operating income 50,015 67,973 98,544 134,348
Income from partially owned entities (519) (767) (2,389) (4,682)
Interest and other investment (loss) income, net 29 48 73 80
Interest and debt expense (including amortization of deferred financing costs of $5,855 and $5,191, in each three-month period, respectively, and $11,720 and $9,792 in each six-month period, respectively) (29,313) (30,729) (59,724) (59,655)
Income loss before income taxes 20,212 36,525 36,504 70,091
Income tax expense (852) (504) (1,302) (1,174)
Income from continuing operations 19,360 36,021 35,202 68,917
Income from discontinued operations 3,713 2,490 5,943 51,439
Net income 23,073 38,511 41,145 120,356
Net income attributable to Vornado 23,073 38,511 41,145 120,356
Interest and debt expense (2) 32,549 34,093 66,206 66,314
Depreciation and amortization (2) 39,656 38,306 87,916 80,205
Income tax expense 1,034 607 1,557 1,455
EBITDA 96,312 111,517 196,824 268,330
Washington DC Segment [Member] | All Equity Method Investees Excluding Toys [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities (519) (767) (2,389) (4,682)
Retail Properties Segment [Member]
       
Segment Reporting Information [Line Items]        
Property rentals 75,718 76,137 151,347 151,863
Straight Line Rent Adjustments 2,970 1,486 5,245 3,219
Amortization of acquired below-market leases, net 2,791 3,135 6,780 6,206
Total rentals 81,479 80,758 163,372 161,288
Tenant expense reimbursements 28,314 28,391 57,738 61,103
Management and leasing fees 1,068 1,548 1,904 2,313
Lease termination fees 1 28 1 28
Other 388 450 739 950
Total revenues 111,250 111,175 223,754 225,682
Operating expenses 41,527 44,275 85,033 91,714
Depreciation and amortization 21,415 19,905 42,025 40,243
General and administrative 6,367 6,746 12,700 13,958
Total expenses 69,309 70,926 139,758 145,915
Operating income 41,941 40,249 83,996 79,767
Income from partially owned entities 294 635 698 646
Interest and other investment (loss) income, net 6 (8) 20  
Interest and debt expense (including amortization of deferred financing costs of $5,855 and $5,191, in each three-month period, respectively, and $11,720 and $9,792 in each six-month period, respectively) (18,963) (19,487) (38,171) (38,875)
Income loss before income taxes 23,278 21,389 46,543 41,538
Income tax expense       (5)
Income from continuing operations 23,278 21,389 46,543 41,533
Income from discontinued operations 10,744 4,593 15,395 12,890
Net income 34,022 25,982 61,938 54,423
Less net income attributable to noncontrolling interests in: Consolidated subsidiaries 97 (69) 211 86
Net income attributable to Vornado 34,119 25,913 62,149 54,509
Interest and debt expense (2) 20,102 20,796 40,540 41,466
Depreciation and amortization (2) 22,131 21,802 44,406 44,177
Income tax expense 0 0 0 5
EBITDA 76,352 68,511 147,095 140,157
Retail Properties Segment [Member] | All Equity Method Investees Excluding Toys [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities 294 635 698 646
Merchandise Mart Segment [Member]
       
Segment Reporting Information [Line Items]        
Property rentals 34,015 39,295 76,062 82,954
Straight Line Rent Adjustments 82 (553) 751 (760)
Amortization of acquired below-market leases, net 0      
Total rentals 34,097 38,742 76,813 82,194
Tenant expense reimbursements 1,267 1,543 2,501 3,307
Cleveland Medical Mart development project 56,304 32,369 111,363 73,068
Management and leasing fees 1 200 46 303
Lease termination fees 117   505  
Other 312 (481) 740 1,248
Total revenues 92,098 72,373 191,968 160,120
Operating expenses 16,258 21,767 40,799 49,921
Depreciation and amortization 7,869 6,991 14,885 13,952
General and administrative 4,848 6,406 10,757 13,453
Cleveland Medical Mart development project 53,935 29,940 106,696 68,218
Tenant buy-outs and other acquisition related costs       3,040
Total expenses 82,910 65,104 173,137 148,584
Operating income 9,188 7,269 18,831 11,536
Income from partially owned entities 185 178 341 254
Interest and other investment (loss) income, net   0    
Interest and debt expense (including amortization of deferred financing costs of $5,855 and $5,191, in each three-month period, respectively, and $11,720 and $9,792 in each six-month period, respectively) (7,781) (7,781) (15,561) (15,476)
Income loss before income taxes 1,592 (334) 3,611 (3,686)
Income tax expense (892) (695) (1,823) (739)
Income from continuing operations 700 (1,029) 1,788 (4,425)
Income from discontinued operations (9,588) 3,294 47,499 87,882
Net income (8,888) 2,265 49,287 83,457
Net income attributable to Vornado (8,888) 2,265 49,287 83,457
Interest and debt expense (2) 8,786 9,595 17,576 22,502
Depreciation and amortization (2) 9,826 11,227 19,304 22,402
Income tax expense 1,215 911 2,377 1,321
EBITDA 10,939 23,998 88,544 129,682
Merchandise Mart Segment [Member] | All Equity Method Investees Excluding Toys [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities 185 178 341 254
Toys R Us Segment [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities (19,190) (22,846) 97,281 90,098
Income loss before income taxes (19,190) (22,846) 97,281 90,098
Income tax expense 0      
Income from continuing operations (19,190) (22,846) 97,281 90,098
Income from discontinued operations 0      
Net income (19,190) (22,846) 97,281 90,098
Net income attributable to Vornado (19,190) (22,846) 97,281 90,098
Interest and debt expense (2) 37,293 43,393 68,862 83,528
Depreciation and amortization (2) 32,505 32,896 67,211 67,569
Income tax expense (14,103) (23,969) 29,100 45,049
EBITDA 36,505 29,474 262,454 286,244
Toys R Us Segment [Member] | Toys R Us [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities (19,190) (22,846) 97,281 90,098
Other Segment [Member]
       
Segment Reporting Information [Line Items]        
Property rentals 22,431 22,351 44,680 45,355
Straight Line Rent Adjustments (34) 719 326 1,749
Amortization of acquired below-market leases, net 1,489 1,109 2,857 2,248
Total rentals 23,886 24,179 47,863 49,352
Tenant expense reimbursements 1,309 1,353 2,876 5,616
Tenant cleaning fees (6,929) (6,891) (14,066) (13,510)
Management and leasing fees (20) (20) (38) (226)
Other (78) 136 (181) 172
Total revenues 18,168 18,757 36,454 41,404
Operating expenses 2,495 3,759 4,983 8,984
Depreciation and amortization 10,586 10,900 21,132 21,495
General and administrative 22,732 23,758 50,521 53,876
Tenant buy-outs and other acquisition related costs 2,559 1,897 3,244 2,127
Total expenses 38,372 40,314 79,880 86,482
Operating income (20,204) (21,557) (43,426) (45,078)
Income from partially owned entities 5,752 20,562 22,537 33,560
Income from Real Estate Fund (of which $12,306 and $12,102 in each three-month period, respectively, and $20,239 and $12,028 in each six-month period, respectively, are attributable to noncontrolling interests) 20,301 19,058 32,063 20,138
Interest and other investment (loss) income, net (50,264) 6,908 (35,709) 122,895
Interest and debt expense (including amortization of deferred financing costs of $5,855 and $5,191, in each three-month period, respectively, and $11,720 and $9,792 in each six-month period, respectively) (35,963) (38,655) (76,651) (78,997)
Net gain on disposition of wholly owned and partially owned assets 4,856   4,856 6,677
Income loss before income taxes (75,522) (13,684) (96,330) 59,195
Income tax expense (4,671) (4,002) (9,514) (8,712)
Income from continuing operations (80,193) (17,686) (105,844) 50,483
Income from discontinued operations 7,175 (118) 6,990 (243)
Net income (73,018) (17,804) (98,854) 50,240
Less net income attributable to noncontrolling interests in: Consolidated subsidiaries (11,820) (11,263) (19,355) (10,497)
Less net income attributable to noncontrolling interests in: Operating Partnership, including unit distributions (5,210) (8,731)   (40,539)
Net (income) attributable to noncontrolling interests in the Operating Partnership, including unit distributions     (24,355)  
Net income attributable to Vornado (90,048) (37,798) (142,564) (796)
Interest and debt expense (2) 45,799 49,811 97,369 102,437
Depreciation and amortization (2) 16,246 18,902 30,789 37,919
Income tax expense 5,527 4,665 11,386 745
EBITDA (22,476) 35,580 (3,020) 140,305
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 $ 5,752 $ 20,562 $ 22,537 $ 33,560