XML 24 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, 2014
Jun. 30, 2013
Jun. 30, 2014
Jun. 30, 2013
Segment Reporting Information [Line Items]        
Total Revenues $ 666,606 $ 671,216 $ 1,327,224 $ 1,389,929
Total expenses 439,129 461,154 934,113 929,573
Operating income 227,477 210,062 393,111 460,356
(Loss) income from partially owned entities (53,742) (35,389) (51,763) (12,864)
Income from real estate fund 100,110 34,470 118,258 51,034
Interest and other investment income (loss), net 9,435 26,415 21,328 (22,660)
Interest and debt expense (117,051) (120,657) (226,493) (241,003)
Net gain on disposition of wholly owned and partially owned assets other than depreciable real estate 905 1,005 10,540 (35,719)
Income before income taxes 167,134 115,906 264,981 199,144
Income tax (benefit) expense (3,599) (2,877) (5,181) (3,950)
Income from continuing operations 163,535 113,029 259,800 195,194
Income from discontinued operations 2,152 69,292 4,043 276,054
Net income 165,687 182,321 263,843 471,248
Less net income attributable to noncontrolling interests in consolidated subsidiaries (63,975) (14,930) (75,554) (26,216)
Net income attributable to Vornado Realty L.P. 101,712 167,391 188,289 445,032
Interest and debt expense 179,520 179,461 350,472 368,241
Depreciation and amortization 173,443 182,131 369,782 376,316
Income tax (benefit) expense (574) (22,366) 19,257 38,393
EBITDA 454,101 506,617 927,800 1,227,982
New York Segment [Member] | Operating Segments [Member]
       
Segment Reporting Information [Line Items]        
Total Revenues 385,534 375,700 756,816 740,501
Total expenses 230,812 233,733 472,811 476,660
Operating income 154,722 141,967 284,005 263,841
(Loss) income from partially owned entities 8,996 4,226 10,562 9,831
Interest and other investment income (loss), net 1,645 1,443 3,120 2,608
Interest and debt expense (49,070) (42,648) (91,909) (83,079)
Income before income taxes 116,293 104,988 205,778 193,201
Income tax (benefit) expense (1,226) (961) (2,195) (1,233)
Income from continuing operations 115,067 104,027 203,583 191,968
Income from discontinued operations   2,928   5,656
Net income 115,067 106,955 203,583 197,624
Less net income attributable to noncontrolling interests in consolidated subsidiaries (3,108) (1,381) (4,513) (2,962)
Net income attributable to Vornado Realty L.P. 111,959 105,574 199,070 194,662
Interest and debt expense 64,072 54,546 122,140 104,235
Depreciation and amortization 74,007 74,573 161,594 152,986
Income tax (benefit) expense 1,291 1,030 2,323 1,377
EBITDA 251,329 235,723 485,127 453,260
Washington DC Segment [Member] | Operating Segments [Member]
       
Segment Reporting Information [Line Items]        
Total Revenues 134,826 134,317 270,104 269,048
Total expenses 87,352 85,782 176,924 170,979
Operating income 47,474 48,535 93,180 98,069
(Loss) income from partially owned entities (2,248) (2,449) (3,514) (4,542)
Interest and other investment income (loss), net 42 6 78 82
Interest and debt expense (18,660) (27,854) (38,007) (56,104)
Income before income taxes 26,608 18,238 51,737 37,505
Income tax (benefit) expense (115) (805) 84 (1,183)
Income from continuing operations 26,493 17,433 51,821 36,322
Income from discontinued operations       0
Net income 26,493 17,433 51,821 36,322
Net income attributable to Vornado Realty L.P. 26,493 17,433 51,821 36,322
Interest and debt expense 22,463 31,245 45,261 62,998
Depreciation and amortization 35,806 35,248 71,956 70,396
Income tax (benefit) expense 132 852 (57) 1,306
EBITDA 84,894 84,778 168,981 171,022
Retail Properties Segment [Member] | Operating Segments [Member]
       
Segment Reporting Information [Line Items]        
Total Revenues 82,807 80,446 171,612 222,658
Total expenses 48,053 47,038 130,284 95,618
Operating income 34,754 33,408 41,328 127,040
(Loss) income from partially owned entities 341 423 879 1,324
Interest and other investment income (loss), net 8 (49) 17 2
Interest and debt expense (9,292) (11,517) (18,509) (21,803)
Income before income taxes 25,811 22,265 23,715 106,563
Income tax (benefit) expense (319) (749) (1,050) (749)
Income from continuing operations 25,492 21,516 22,665 105,814
Income from discontinued operations 2,154 66,091 3,868 271,473
Net income 27,646 87,607 26,533 377,287
Less net income attributable to noncontrolling interests in consolidated subsidiaries (21) (13) (38) (109)
Net income attributable to Vornado Realty L.P. 27,625 87,594 26,495 377,178
Interest and debt expense 10,433 13,715 20,784 27,938
Depreciation and amortization 15,803 16,348 41,131 34,867
Income tax (benefit) expense 319 749 1,050 749
EBITDA 54,180 118,406 89,460 440,732
Toys R Us Segment [Member] | Other Non-Operating Segments [Member]
       
Segment Reporting Information [Line Items]        
(Loss) income from partially owned entities (57,591) (36,861) (55,744) (35,102)
Income before income taxes (57,591) (36,861) (55,744) (35,102)
Income from continuing operations (57,591) (36,861) (55,744) (35,102)
Net income (57,591) (36,861) (55,744) (35,102)
Net income attributable to Vornado Realty L.P. (57,591) (36,861) (55,744) (35,102)
Interest and debt expense 39,529 37,730 78,078 80,912
Depreciation and amortization 27,686 33,882 54,610 71,556
Income tax (benefit) expense (4,435) (25,697) 13,642 33,649
EBITDA 5,189 9,054 90,586 151,015
Other Segment [Member] | Other Non-Operating Segments [Member]
       
Segment Reporting Information [Line Items]        
Total Revenues 63,439 80,753 128,692 157,722
Total expenses 72,912 94,601 154,094 186,316
Operating income (9,473) (13,848) (25,402) (28,594)
(Loss) income from partially owned entities (3,240) (728) (3,946) 15,625
Income from real estate fund 100,110 34,470 118,258 51,034
Interest and other investment income (loss), net 7,740 25,015 18,113 (25,352)
Interest and debt expense (40,029) (38,638) (78,068) (80,017)
Net gain on disposition of wholly owned and partially owned assets other than depreciable real estate 905 1,005 10,540 (35,719)
Income before income taxes 56,013 7,276 39,495 (103,023)
Income tax (benefit) expense (1,939) (362) (2,020) (785)
Income from continuing operations 54,074 6,914 37,475 (103,808)
Income from discontinued operations (2) 273 175 (1,075)
Net income 54,072 7,187 37,650 (104,883)
Less net income attributable to noncontrolling interests in consolidated subsidiaries (60,846) (13,536) (71,003) (23,145)
Net income attributable to Vornado Realty L.P. (6,774) (6,349) (33,353) (128,028)
Interest and debt expense 43,023 42,225 84,209 92,158
Depreciation and amortization 20,141 22,080 40,491 46,511
Income tax (benefit) expense 2,119 700 2,299 1,312
EBITDA $ 58,509 $ 58,656 $ 93,646 $ 11,953