XML 101 R82.htm IDEA: XBRL DOCUMENT v2.4.0.6
Segment Information (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2011
Sep. 30, 2011
Jun. 30, 2011
Mar. 31, 2011
Dec. 31, 2010
Sep. 30, 2010
Jun. 30, 2010
Mar. 31, 2010
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2009
Dec. 31, 2008
Property rentals                 $ 2,157,938 $ 2,099,158 $ 1,989,169  
Straight Line Rent Adjustments                 41,431 73,007 89,405  
Amortization of acquired below-market leases, net                 62,442 65,542 70,401  
Operating Leases, Income Statement, Lease Revenue, Total                 2,261,811 2,237,707 2,148,975  
Tenant expense reimbursements                 349,420 355,616 351,290  
Cleveland Medical Mart development project                 154,080 0 0  
BMS cleaning fees                 61,754 58,053 53,824  
Management and leasing fees                 20,103 20,117 11,456  
Lease termination fees                 16,395 14,826 4,886  
Other                 52,102 54,362 85,160  
Total Revenues 741,815 727,343 719,624 726,883 702,836 687,125 674,192 676,528 2,915,665 2,740,681 2,655,591  
Operating                 1,091,597 1,082,844 1,050,545  
Depreciation and amortization                 553,811 522,022 519,534  
General and administrative                 209,981 213,949 230,584  
Cleveland Medical Mart development project                 145,824 0 0  
Tenant buy-outs, impairment losses and other acquisition related costs                 58,299 129,458 73,763  
Total expenses                 2,059,512 1,948,273 1,874,426  
Operating income                 856,153 792,408 781,165  
Income from partially owned entities                 120,310 94,062 72,390  
Income (loss) from Real Estate Fund (of which $13,598 and $(806), respectively, are attributable to noncontrolling interests)                 22,886 (303) 0  
Interest and other investment (loss) income, net                 148,826 235,315 (116,350)  
Interest and debt expense (including amortization of deferred financing costs of $20,729, $18,542 and $17,593 respectively)                 (544,015) (560,052) (617,768)  
Net gain on early extinguishment of debt                 0 94,789 (25,915)  
Net gain on disposition of wholly owned and partially owned assets other than depreciable real estate                 15,134 81,432 5,641  
Income before income taxes                 619,294 737,651 99,163  
Income tax expense                 (24,827) (22,476) (20,642)  
Income from continuing operations                 594,467 715,175 78,521  
Income (loss) from discontinued operations                 145,533 (7,144) 49,929  
Net income                 740,000 708,031 128,450  
Net (income) loss attributable to noncontrolling interests in consolidated subsidiaries                 (21,786) (4,920) 2,839  
Net (income) attributable to noncontrolling interests in the Operating Partnership, including unit distributions                 (55,912) (55,228) (25,120)  
Net income (loss) attributable to Common Shareholders                 662,302 647,883 106,169  
Interest and debt expense (2)                 797,920 828,082 826,827  
Depreciation and amortization (2)                 777,421 729,426 728,815  
Income tax (benefit) expense (2)                 4,812 (23,036) 10,193  
EBITDA                 2,242,455 2,182,355 1,672,004  
Real estate at cost 17,627,011       17,387,701       17,627,011 17,387,701 17,293,970 17,140,726
Investments in partially owned entities 1,740,459       1,375,006       1,740,459 1,375,006 1,209,285  
Total assets 20,446,487       20,517,471       20,446,487 20,517,471 20,185,472  
Toys R Us [Member]
                       
Income from partially owned entities                 48,540 71,624 92,300  
Investments in partially owned entities 506,809       447,334       506,809 447,334    
All Equity Method Investees Excluding Toys [Member]
                       
Income from partially owned entities                 71,770 22,438 (19,910)  
Investments in partially owned entities 1,233,650       927,672       1,233,650 927,672    
New York Office [Member]
                       
Property rentals                 783,438 773,996 757,372  
Straight Line Rent Adjustments                 25,720 34,197 36,832  
Amortization of acquired below-market leases, net                 31,547 36,164 39,474  
Operating Leases, Income Statement, Lease Revenue, Total                 840,705 844,357 833,678  
Tenant expense reimbursements                 140,038 137,412 136,368  
Cleveland Medical Mart development project                 0      
BMS cleaning fees                 95,452 88,664 75,549  
Management and leasing fees                 7,394 6,192 4,211  
Lease termination fees                 11,539 4,270 1,840  
Other                 22,189 22,283 18,868  
Total Revenues                 1,117,317 1,103,178 1,070,514  
Operating                 485,731 469,495 451,977  
Depreciation and amortization                 186,765 176,534 173,433  
General and administrative                 18,815 18,578 22,662  
Cleveland Medical Mart development project                 0      
Tenant buy-outs, impairment losses and other acquisition related costs                 0 0 0  
Total expenses                 691,311 664,607 648,072  
Operating income                 426,006 438,571 422,442  
Income from partially owned entities                 (12,559) (6,354) 5,817  
Income (loss) from Real Estate Fund (of which $13,598 and $(806), respectively, are attributable to noncontrolling interests)                 0 0    
Interest and other investment (loss) income, net                 642 608 876  
Interest and debt expense (including amortization of deferred financing costs of $20,729, $18,542 and $17,593 respectively)                 (138,336) (132,279) (133,647)  
Net gain on early extinguishment of debt                   0 0  
Net gain on disposition of wholly owned and partially owned assets other than depreciable real estate                 0 0 0  
Income before income taxes                 275,753 300,546 295,488  
Income tax expense                 (2,084) (2,167) (1,332)  
Income from continuing operations                 273,669 298,379 294,156  
Income (loss) from discontinued operations                 563 168 945  
Net income                 274,232 298,547 295,101  
Net (income) loss attributable to noncontrolling interests in consolidated subsidiaries                 (10,042) (9,559) (9,098)  
Net (income) attributable to noncontrolling interests in the Operating Partnership, including unit distributions                 0 0 0  
Net income (loss) attributable to Common Shareholders                 264,190 288,988 286,003  
Interest and debt expense (2)                 150,627 126,209 126,968  
Depreciation and amortization (2)                 201,122 170,505 168,517  
Income tax (benefit) expense (2)                 2,204 2,167 1,332  
EBITDA                 618,143 587,869 582,820  
Real estate at cost 5,554,964       5,505,010       5,554,964 5,505,010 5,421,640  
Investments in partially owned entities 355,499       97,743       355,499 97,743 128,961  
Total assets 6,244,822       5,743,781       6,244,822 5,743,781 5,538,362  
New York Office [Member] | Toys R Us [Member]
                       
Income from partially owned entities                 0 0 0  
New York Office [Member] | All Equity Method Investees Excluding Toys [Member]
                       
Income from partially owned entities                 (12,559) (6,354) 5,817  
Washington DC Office [Member]
                       
Property rentals                 558,256 566,041 526,683  
Straight Line Rent Adjustments                 (721) 5,849 22,683  
Amortization of acquired below-market leases, net                 2,088 2,326 3,452  
Operating Leases, Income Statement, Lease Revenue, Total                 559,623 574,216 552,818  
Tenant expense reimbursements                 36,849 51,963 60,620  
Cleveland Medical Mart development project                 0      
BMS cleaning fees                 0 0 0  
Management and leasing fees                 12,361 15,934 8,183  
Lease termination fees                 3,794 1,148 2,224  
Other                 20,650 21,427 47,745  
Total Revenues                 633,277 664,688 671,590  
Operating                 200,677 213,935 220,333  
Depreciation and amortization                 160,729 142,720 142,415  
General and administrative                 26,380 25,464 26,205  
Cleveland Medical Mart development project                 0      
Tenant buy-outs, impairment losses and other acquisition related costs                 0 0 24,875  
Total expenses                 387,786 382,119 413,828  
Operating income                 245,491 282,569 257,762  
Income from partially owned entities                 (6,381) (564) 4,850  
Income (loss) from Real Estate Fund (of which $13,598 and $(806), respectively, are attributable to noncontrolling interests)                 0 0    
Interest and other investment (loss) income, net                 199 157 786  
Interest and debt expense (including amortization of deferred financing costs of $20,729, $18,542 and $17,593 respectively)                 (120,724) (130,540) (128,039)  
Net gain on early extinguishment of debt                   0 0  
Net gain on disposition of wholly owned and partially owned assets other than depreciable real estate                 0 54,742 0  
Income before income taxes                 118,585 206,364 135,359  
Income tax expense                 (2,927) (1,816) (1,482)  
Income from continuing operations                 115,658 204,548 133,877  
Income (loss) from discontinued operations                 46,466 (4,481) 52,308  
Net income                 162,124 200,067 186,185  
Net (income) loss attributable to noncontrolling interests in consolidated subsidiaries                 0 0 0  
Net (income) attributable to noncontrolling interests in the Operating Partnership, including unit distributions                 0 0 0  
Net income (loss) attributable to Common Shareholders                 162,124 200,067 186,185  
Interest and debt expense (2)                 134,270 136,174 132,610  
Depreciation and amortization (2)                 181,560 159,283 152,747  
Income tax (benefit) expense (2)                 3,123 2,027 1,590  
EBITDA                 481,077 497,551 473,132  
Real estate at cost 4,373,361       4,237,438       4,373,361 4,237,438 4,593,749  
Investments in partially owned entities 113,536       149,295       113,536 149,295 119,182  
Total assets 4,150,140       3,872,209       4,150,140 3,872,209 4,138,752  
Washington DC Office [Member] | Toys R Us [Member]
                       
Income from partially owned entities                 0 0 0  
Washington DC Office [Member] | All Equity Method Investees Excluding Toys [Member]
                       
Income from partially owned entities                 (6,381) (564) 4,850  
Retail [Member]
                       
Property rentals                 424,646 390,068 354,397  
Straight Line Rent Adjustments                 16,319 28,604 26,943  
Amortization of acquired below-market leases, net                 23,751 21,470 22,095  
Operating Leases, Income Statement, Lease Revenue, Total                 464,716 440,142 403,435  
Tenant expense reimbursements                 150,338 144,224 132,385  
Cleveland Medical Mart development project                 0      
BMS cleaning fees                 0 0 0  
Management and leasing fees                 3,071 1,029 1,731  
Lease termination fees                 767 7,641 464  
Other                 5,966 3,674 2,565  
Total Revenues                 624,858 596,710 540,580  
Operating                 205,385 220,090 200,457  
Depreciation and amortization                 114,360 108,156 99,217  
General and administrative                 28,098 29,610 30,339  
Cleveland Medical Mart development project                 0      
Tenant buy-outs, impairment losses and other acquisition related costs                 24,146 72,500 9,589  
Total expenses                 371,989 430,356 339,602  
Operating income                 252,869 166,354 200,978  
Income from partially owned entities                 4,006 9,401 4,728  
Income (loss) from Real Estate Fund (of which $13,598 and $(806), respectively, are attributable to noncontrolling interests)                 0 0    
Interest and other investment (loss) income, net                 (29) 180 69  
Interest and debt expense (including amortization of deferred financing costs of $20,729, $18,542 and $17,593 respectively)                 (91,895) (85,063) (88,844)  
Net gain on early extinguishment of debt                   105,571 769  
Net gain on disposition of wholly owned and partially owned assets other than depreciable real estate                 4,278 0 0  
Income before income taxes                 169,229 196,443 117,700  
Income tax expense                 (34) (37) (319)  
Income from continuing operations                 169,195 196,406 117,381  
Income (loss) from discontinued operations                 4,000 2,453 (3,430)  
Net income                 173,195 198,859 113,951  
Net (income) loss attributable to noncontrolling interests in consolidated subsidiaries                 237 (778) 915  
Net (income) attributable to noncontrolling interests in the Operating Partnership, including unit distributions                 0 0 0  
Net income (loss) attributable to Common Shareholders                 173,432 198,081 114,866  
Interest and debt expense (2)                 96,644 92,653 95,990  
Depreciation and amortization (2)                 117,716 114,335 105,903  
Income tax (benefit) expense (2)                 34 37 319  
EBITDA                 387,826 405,106 317,078  
Real estate at cost 4,828,536       4,782,697       4,828,536 4,782,697 4,517,625  
Investments in partially owned entities 13,264       11,831       13,264 11,831 22,955  
Total assets 4,438,198       4,284,871       4,438,198 4,284,871 3,511,987  
Retail [Member] | Toys R Us [Member]
                       
Income from partially owned entities                 0 0 0  
Retail [Member] | All Equity Method Investees Excluding Toys [Member]
                       
Income from partially owned entities                 4,006 9,401 4,728  
Merchandise Mart [Member]
                       
Property rentals                 208,059 199,323 191,485  
Straight Line Rent Adjustments                 (2,680) 382 2,478  
Amortization of acquired below-market leases, net                 38 (75) 89  
Operating Leases, Income Statement, Lease Revenue, Total                 205,417 199,630 194,052  
Tenant expense reimbursements                 11,602 11,059 12,079  
Cleveland Medical Mart development project                 154,080      
BMS cleaning fees                 0 0 0  
Management and leasing fees                 342 156 88  
Lease termination fees                 295 467 219  
Other                 3,558 3,838 7,528  
Total Revenues                 375,294 215,150 213,966  
Operating                 132,470 114,161 113,078  
Depreciation and amortization                 41,094 40,130 41,587  
General and administrative                 29,996 26,720 30,749  
Cleveland Medical Mart development project                 145,824      
Tenant buy-outs, impairment losses and other acquisition related costs                 28,228 20,000 0  
Total expenses                 377,612 201,011 185,414  
Operating income                 (2,318) 14,139 28,552  
Income from partially owned entities                 455 (179) 151  
Income (loss) from Real Estate Fund (of which $13,598 and $(806), respectively, are attributable to noncontrolling interests)                 0 0    
Interest and other investment (loss) income, net                 43 47 95  
Interest and debt expense (including amortization of deferred financing costs of $20,729, $18,542 and $17,593 respectively)                 (36,873) (37,932) (38,009)  
Net gain on early extinguishment of debt                   0 0  
Net gain on disposition of wholly owned and partially owned assets other than depreciable real estate                 0 765 0  
Income before income taxes                 (38,693) (23,160) (9,211)  
Income tax expense                 (2,237) (173) (2,140)  
Income from continuing operations                 (40,930) (23,333) (11,351)  
Income (loss) from discontinued operations                 94,504 (5,284) 106  
Net income                 53,574 (28,617) (11,245)  
Net (income) loss attributable to noncontrolling interests in consolidated subsidiaries                 0 0 0  
Net (income) attributable to noncontrolling interests in the Operating Partnership, including unit distributions                 0 0 0  
Net income (loss) attributable to Common Shareholders                 53,574 (28,617) (11,245)  
Interest and debt expense (2)                 40,916 61,379 52,862  
Depreciation and amortization (2)                 46,725 51,064 56,702  
Income tax (benefit) expense (2)                 2,237 232 2,208  
EBITDA                 143,452 84,058 100,527  
Real estate at cost 963,811       970,417       963,811 970,417 992,290  
Investments in partially owned entities 3,589       4,183       3,589 4,183 6,520  
Total assets 1,226,084       1,435,714       1,226,084 1,435,714 1,455,000  
Merchandise Mart [Member] | Toys R Us [Member]
                       
Income from partially owned entities                 0 0 0  
Merchandise Mart [Member] | All Equity Method Investees Excluding Toys [Member]
                       
Income from partially owned entities                 455 (179) 151  
Toys R Us Segment [Member]
                       
Property rentals                 0 0 0  
Straight Line Rent Adjustments                 0 0 0  
Amortization of acquired below-market leases, net                 0 0 0  
Operating Leases, Income Statement, Lease Revenue, Total                 0 0 0  
Tenant expense reimbursements                 0 0 0  
Cleveland Medical Mart development project                 0      
BMS cleaning fees                 0 0 0  
Management and leasing fees                 0 0 0  
Lease termination fees                 0 0 0  
Other                 0 0 0  
Total Revenues                 0 0 0  
Operating                 0 0 0  
Depreciation and amortization                 0 0 0  
General and administrative                 0 0 0  
Cleveland Medical Mart development project                 0      
Tenant buy-outs, impairment losses and other acquisition related costs                 0 0 0  
Total expenses                 0 0 0  
Operating income                 0 0 0  
Income from partially owned entities                 48,540 71,624 92,300  
Income (loss) from Real Estate Fund (of which $13,598 and $(806), respectively, are attributable to noncontrolling interests)                 0 0    
Interest and other investment (loss) income, net                 0 0 0  
Interest and debt expense (including amortization of deferred financing costs of $20,729, $18,542 and $17,593 respectively)                 0 0 0  
Net gain on early extinguishment of debt                   0 0  
Net gain on disposition of wholly owned and partially owned assets other than depreciable real estate                 0 0 0  
Income before income taxes                 48,540 71,624 92,300  
Income tax expense                 0 0 0  
Income from continuing operations                 48,540 71,624 92,300  
Income (loss) from discontinued operations                 0 0 0  
Net income                 48,540 71,624 92,300  
Net (income) loss attributable to noncontrolling interests in consolidated subsidiaries                 0 0 0  
Net (income) attributable to noncontrolling interests in the Operating Partnership, including unit distributions                 0 0 0  
Net income (loss) attributable to Common Shareholders                 48,540 71,624 92,300  
Interest and debt expense (2)                 157,135 177,272 127,390  
Depreciation and amortization (2)                 134,967 131,284 132,227  
Income tax (benefit) expense (2)                 (1,132) (45,418) (13,185)  
EBITDA                 339,510 334,762 338,732  
Real estate at cost 0       0       0 0 0  
Investments in partially owned entities 506,809       447,334       506,809 447,334 409,453  
Total assets 506,809       447,334       506,809 447,334 409,453  
Toys R Us Segment [Member] | Toys R Us [Member]
                       
Income from partially owned entities                 48,540 71,624 92,300  
Toys R Us Segment [Member] | All Equity Method Investees Excluding Toys [Member]
                       
Income from partially owned entities                 0 0 0  
Other Segment [Member]
                       
Property rentals                 183,539 169,730 159,232  
Straight Line Rent Adjustments                 2,793 3,975 469  
Amortization of acquired below-market leases, net                 5,018 5,657 5,291  
Operating Leases, Income Statement, Lease Revenue, Total                 191,350 179,362 164,992  
Tenant expense reimbursements                 10,593 10,958 9,838  
Cleveland Medical Mart development project                 0      
BMS cleaning fees                 (33,698) (30,611) (21,725)  
Management and leasing fees                 (3,065) (3,194) (2,757)  
Lease termination fees                 0 1,300 139  
Other                 (261) 3,140 8,454  
Total Revenues                 164,919 160,955 158,941  
Operating                 67,334 65,163 64,700  
Depreciation and amortization                 50,863 54,482 62,882  
General and administrative                 106,692 113,577 120,629  
Cleveland Medical Mart development project                 0      
Tenant buy-outs, impairment losses and other acquisition related costs                 5,925 36,958 39,299  
Total expenses                 230,814 270,180 287,510  
Operating income                 (65,895) (109,225) (128,569)  
Income from partially owned entities                 86,249 20,134 (35,456)  
Income (loss) from Real Estate Fund (of which $13,598 and $(806), respectively, are attributable to noncontrolling interests)                 22,886 (303)    
Interest and other investment (loss) income, net                 147,971 234,323 (118,176)  
Interest and debt expense (including amortization of deferred financing costs of $20,729, $18,542 and $17,593 respectively)                 (156,187) (174,238) (229,229)  
Net gain on early extinguishment of debt                   (10,782) (26,684)  
Net gain on disposition of wholly owned and partially owned assets other than depreciable real estate                 10,856 25,925 5,641  
Income before income taxes                 45,880 (14,166) (532,473)  
Income tax expense                 (17,545) (18,283) (15,369)  
Income from continuing operations                 28,335 (32,449) (547,842)  
Income (loss) from discontinued operations                 0 0 0  
Net income                 28,335 (32,449) (547,842)  
Net (income) loss attributable to noncontrolling interests in consolidated subsidiaries                 (11,981) 5,417 11,022  
Net (income) attributable to noncontrolling interests in the Operating Partnership, including unit distributions                 (55,912) (55,228) (25,120)  
Net income (loss) attributable to Common Shareholders                 (39,558) (82,260) (561,940)  
Interest and debt expense (2)                 218,328 234,395 291,007  
Depreciation and amortization (2)                 95,331 102,955 112,719  
Income tax (benefit) expense (2)                 (1,654) 17,919 17,929  
EBITDA                 272,447 273,009 (140,285)  
Real estate at cost 1,906,339       1,892,139       1,906,339 1,892,139 1,768,666  
Investments in partially owned entities 747,762       664,620       747,762 664,620 522,214  
Total assets 3,880,434       4,733,562       3,880,434 4,733,562 5,131,918  
Other Segment [Member] | Toys R Us [Member]
                       
Income from partially owned entities                 0 0 0  
Other Segment [Member] | All Equity Method Investees Excluding Toys [Member]
                       
Income from partially owned entities                 $ 86,249 $ 20,134 $ (35,456)