XML 15 R76.htm IDEA: XBRL DOCUMENT v2.4.0.8
Segment Information (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Jun. 30, 2013
Jun. 30, 2012
Segment Reporting Information [Line Items]        
Property rentals $ 519,733 $ 484,016 $ 1,018,247 $ 958,447
Straight-line rent adjustments 13,789 20,647 32,297 41,966
Amortization of acquired below-market leases, net 11,672 12,570 28,506 26,313
Total rentals 545,194 517,233 1,079,050 1,026,726
Tenant expense reimbursements 75,659 71,409 152,415 141,906
Cleveland Medical Mart development project 16,990 56,304 29,133 111,363
BMS cleaning fees 16,509 16,982 33,173 32,492
Signage Revenue 8,347 4,879 14,828 9,469
Management and leasing fees 6,435 4,546 11,693 9,300
Lease termination fees 7,129 479 67,155 890
Other income 9,595 6,151 18,390 14,164
Total Revenues 685,858 677,983 1,405,837 1,346,310
Operating expenses 261,080 243,485 520,953 489,462
Depreciation and amortization 135,486 128,372 277,570 259,767
General and administrative 54,323 46,832 108,905 102,122
Cleveland Medical Mart development project 15,151 53,935 26,525 106,696
Acquisition related costs 3,350 2,559 3,951 3,244
Total expenses 469,390 475,183 937,904 961,291
Operating income (loss) 216,468 202,800 467,933 385,019
Income from partially owned entities (35,389) (6,627) (12,864) 129,504
Income from real estate fund 34,470 20,301 51,034 32,063
Interest and other investment (loss) income, net 26,416 (49,172) (22,658) (33,507)
Interest and debt expense (121,762) (124,320) (243,650) (254,379)
Net gain (loss) on disposition of wholly owned and partially owned assets 1,005 4,856 (35,719) 4,856
Income (loss) before income taxes 121,208 47,838 204,076 263,556
Income tax expense (2,877) (7,479) (3,950) (14,304)
Income from continuing operations 118,331 40,359 200,126 249,252
Income from discontinued operations 63,990 17,869 271,122 89,240
Net income (loss) 182,321 58,228 471,248 338,492
Less net income attributable to noncontrolling interests in consolidated subsidiaries (14,930) (14,721) (26,216) (24,318)
Net income attributable to Vornado Realty L.P. 167,391 43,507 445,032 314,174
Interest and debt expense (2) 179,461 190,942 368,241 384,024
Depreciation and amortization (2) 182,131 184,028 376,316 375,201
Income tax (benefit) expense (2) (22,366) (5,214) 38,393 46,226
EBITDA 506,617 413,263 1,227,982 1,119,625
Toys R Us [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities (36,861) (19,190) (35,102) 97,281
All Equity Method Investees Excluding Toys [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities 1,472 12,563 22,238 32,223
New York Segment [Member]
       
Segment Reporting Information [Line Items]        
Property rentals 286,844 245,948 561,494 479,884
Straight-line rent adjustments 7,533 17,065 17,859 34,194
Amortization of acquired below-market leases, net 6,944 7,623 19,033 15,318
Total rentals 301,321 270,636 598,386 529,396
Tenant expense reimbursements 38,785 36,985 81,456 73,697
BMS cleaning fees 20,979 23,911 42,001 46,558
Signage Revenue 8,347 4,879 14,828 9,469
Management and leasing fees 2,854 1,113 4,918 2,221
Lease termination fees 5,432 233 5,490 256
Other income 3,254 576 3,969 2,333
Total Revenues 380,972 338,333 751,048 663,930
Operating expenses 157,622 143,190 317,853 288,862
Depreciation and amortization 69,387 56,665 145,621 110,424
General and administrative 8,881 6,654 17,703 15,241
Total expenses 235,890 206,509 481,177 414,527
Operating income (loss) 145,082 131,824 269,871 249,403
Income from partially owned entities 4,226 6,851 9,831 11,036
Interest and other investment (loss) income, net 1,443 1,057 2,608 2,109
Interest and debt expense (42,835) (36,407) (83,453) (72,548)
Income (loss) before income taxes 107,916 103,325 198,857 190,000
Income tax expense (961) (1,064) (1,233) (1,665)
Income from continuing operations 106,955 102,261 197,624 188,335
Income from discontinued operations   (32)   (640)
Net income (loss) 106,955 102,229 197,624 187,695
Less net income attributable to noncontrolling interests in consolidated subsidiaries (1,381) (2,998) (2,962) (5,174)
Net income attributable to Vornado Realty L.P. 105,574 99,231 194,662 182,521
Interest and debt expense (2) 54,546 46,413 104,235 93,471
Depreciation and amortization (2) 74,573 63,664 152,986 125,575
Income tax (benefit) expense (2) 1,030 1,113 1,377 1,806
EBITDA 235,723 210,421 453,260 403,373
New York Segment [Member] | All Equity Method Investees Excluding Toys [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities 4,226 6,851 9,831 11,036
Washington DC Segment [Member]
       
Segment Reporting Information [Line Items]        
Property rentals 112,733 118,014 225,005 240,818
Straight-line rent adjustments 1,231 1,258 4,008 3,115
Amortization of acquired below-market leases, net 516 508 1,022 1,031
Total rentals 114,480 119,780 230,035 244,964
Tenant expense reimbursements 10,666 10,862 20,802 20,870
Management and leasing fees 3,459 2,384 6,266 5,167
Lease termination fees 182 128 550 128
Other income 5,530 4,968 11,395 10,558
Total Revenues 134,317 138,122 269,048 281,687
Operating expenses 48,290 47,416 95,612 93,618
Depreciation and amortization 30,619 35,017 61,569 77,570
General and administrative 6,873 6,231 13,798 13,181
Total expenses 85,782 88,664 170,979 184,369
Operating income (loss) 48,535 49,458 98,069 97,318
Income from partially owned entities (2,449) (519) (4,542) (2,389)
Interest and other investment (loss) income, net 6 29 82 73
Interest and debt expense (27,854) (27,999) (56,104) (57,097)
Income (loss) before income taxes 18,238 20,969 37,505 37,905
Income tax expense (805) (852) (1,183) (1,302)
Income from continuing operations 17,433 20,117 36,322 36,603
Income from discontinued operations   2,956   4,542
Net income (loss) 17,433 23,073 36,322 41,145
Net income attributable to Vornado Realty L.P. 17,433 23,073 36,322 41,145
Interest and debt expense (2) 31,245 32,549 62,998 66,206
Depreciation and amortization (2) 35,248 39,656 70,396 87,916
Income tax (benefit) expense (2) 852 1,034 1,306 1,557
EBITDA 84,778 96,312 171,022 196,824
Washington DC Segment [Member] | All Equity Method Investees Excluding Toys [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities (2,449) (519) (4,542) (2,389)
Retail Properties Segment [Member]
       
Segment Reporting Information [Line Items]        
Property rentals 64,374 64,554 128,785 129,146
Straight-line rent adjustments 909 2,276 2,367 3,580
Amortization of acquired below-market leases, net 2,885 2,950 5,775 7,107
Total rentals 68,168 69,780 136,927 139,833
Tenant expense reimbursements 22,028 20,986 42,404 41,962
Management and leasing fees 320 1,068 799 1,904
Lease termination fees 198 1 59,797 1
Other income 283 373 859 714
Total Revenues 90,997 92,208 240,786 184,414
Operating expenses 34,091 33,708 68,090 68,189
Depreciation and amortization 15,457 18,495 32,177 36,256
General and administrative 5,169 6,367 10,584 12,700
Total expenses 54,717 58,570 110,851 117,145
Operating income (loss) 36,280 33,638 129,935 67,269
Income from partially owned entities 423 294 1,324 698
Interest and other investment (loss) income, net (48) 6 4 20
Interest and debt expense (12,435) (16,170) (24,076) (32,522)
Income (loss) before income taxes 24,220 17,768 107,187 35,465
Income tax expense (749)   (749) 0
Income from continuing operations 23,471 17,768 106,438 35,465
Income from discontinued operations 64,136 16,254 270,849 26,473
Net income (loss) 87,607 34,022 377,287 61,938
Less net income attributable to noncontrolling interests in consolidated subsidiaries (13) 97 (109) 211
Net income attributable to Vornado Realty L.P. 87,594 34,119 377,178 62,149
Interest and debt expense (2) 13,715 20,102 27,938 40,540
Depreciation and amortization (2) 16,348 22,131 34,867 44,406
Income tax (benefit) expense (2) 749 0 749 0
EBITDA 118,406 76,352 440,732 147,095
Retail Properties Segment [Member] | All Equity Method Investees Excluding Toys [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities 423 294 1,324 698
Toys R Us Segment [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities (36,861) (19,190) (35,102) 97,281
Income (loss) before income taxes (36,861) (19,190) (35,102) 97,281
Income from continuing operations (36,861) (19,190) (35,102) 97,281
Net income (loss) (36,861) (19,190) (35,102) 97,281
Net income attributable to Vornado Realty L.P. (36,861) (19,190) (35,102) 97,281
Interest and debt expense (2) 37,730 37,293 80,912 68,862
Depreciation and amortization (2) 33,882 32,505 71,556 67,211
Income tax (benefit) expense (2) (25,697) (14,103) 33,649 29,100
EBITDA 9,054 36,505 151,015 262,454
Toys R Us Segment [Member] | Toys R Us [Member]
       
Segment Reporting Information [Line Items]        
Income from partially owned entities (36,861) (19,190) (35,102) 97,281
Other Segment [Member]
       
Segment Reporting Information [Line Items]        
Property rentals 55,782 55,500 102,963 108,599
Straight-line rent adjustments 4,116 48 8,063 1,077
Amortization of acquired below-market leases, net 1,327 1,489 2,676 2,857
Total rentals 61,225 57,037 113,702 112,533
Tenant expense reimbursements 4,180 2,576 7,753 5,377
Cleveland Medical Mart development project 16,990 56,304 29,133 111,363
BMS cleaning fees (4,470) (6,929) (8,828) (14,066)
Management and leasing fees (198) (19) (290) 8
Lease termination fees 1,317 117 1,318 505
Other income 528 234 2,167 559
Total Revenues 79,572 109,320 144,955 216,279
Operating expenses 21,077 19,171 39,398 38,793
Depreciation and amortization 20,023 18,195 38,203 35,517
General and administrative 33,400 27,580 66,820 61,000
Cleveland Medical Mart development project 15,151 53,935 26,525 106,696
Acquisition related costs 3,350 2,559 3,951 3,244
Total expenses 93,001 121,440 174,897 245,250
Operating income (loss) (13,429) (12,120) (29,942) (28,971)
Income from partially owned entities (728) 5,937 15,625 22,878
Income from real estate fund 34,470 20,301 51,034 32,063
Interest and other investment (loss) income, net 25,015 (50,264) (25,352) (35,709)
Interest and debt expense (38,638) (43,744) (80,017) (92,212)
Net gain (loss) on disposition of wholly owned and partially owned assets 1,005 4,856 (35,719) 4,856
Income (loss) before income taxes 7,695 (75,034) (104,371) (97,095)
Income tax expense (362) (5,563) (785) (11,337)
Income from continuing operations 7,333 (80,597) (105,156) (108,432)
Income from discontinued operations (146) (1,309) 273 58,865
Net income (loss) 7,187 (81,906) (104,883) (49,567)
Less net income attributable to noncontrolling interests in consolidated subsidiaries (13,536) (11,820) (23,145) (19,355)
Net income attributable to Vornado Realty L.P. (6,349) (93,726) (128,028) (68,922)
Interest and debt expense (2) 42,225 54,585 92,158 114,945
Depreciation and amortization (2) 22,080 26,072 46,511 50,093
Income tax (benefit) expense (2) 700 6,742 1,312 13,763
EBITDA 58,656 (6,327) 11,953 109,879
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 $ (728) $ 5,937 $ 15,625 $ 22,878